Attached files

file filename
8-K - 8-K - Ameris Bancorpd663978d8k.htm

Exhibit 99.1

 

LOGO

News Release

For more information contact:

Dennis J. Zember Jr.

Executive Vice President & CFO

(229) 890-1111

AMERIS BANCORP ANNOUNCES 2013 FINANCIAL RESULTS

January 23, 2014

AMERIS BANCORP (NASDAQ-GS: ABCB), Moultrie, Georgia, today reported unaudited operating net income of $23.6 million for the year ended December 31, 2013, compared to $14.4 million in 2012. Operating net income excludes $3.6 million of after-tax merger charges from the Company’s net income for 2013. On an operating basis, net income available to common shareholders increased 101% to $21.9 million and $0.90 per share in 2013, compared to $10.9 million and $0.46 per share in 2012.

Net income available to common shareholders, on an operating basis, was $4.3 million and $0.18 per share in the fourth quarter of 2013, compared to $3.6 million and $0.15 in the same quarter in 2012. Results in the fourth quarter of 2013 were adversely impacted by higher than normal credit costs and lower profitability associated with mortgage operations. Additionally, because the merger with The Prosperity Banking Company occurred on December 23, 2013, the acquisition’s impacts to the Company’s revenue and net income were minimal.

Highlights of the Company’s results for 2013 include the following:

 

    Completed the acquisition of The Prosperity Banking Company, increasing total assets by $744.9 million.

 

    Total revenue (excluding gains on investments and FDIC-assisted transactions) increased by 7.2% to $162.6 million as compared to 2012.

 

    Internally driven growth in non-covered loans totaled $167.8 million, or 11.6%.

 

    Net interest margin increased slightly to 4.74% in 2013 from 4.60% in 2012.

 

    Return on average assets and return on average tangible equity (excluding merger-related charges) improved to 0.82% and 9.51%, respectively.

 

    Annualized net charge-offs for the year declined to 0.69% of total loans, compared to 2.76% for the year ended December 31, 2012.

 

    Credit costs (provision and problem loan and OREO expenses) declined to $27.0 million in 2013, compared to $53.5 million in 2012.

 

    Non-performing legacy assets declined 20.6% during 2013, ending the year at $62.6 million, compared to $78.7 million at the end of December 31, 2012.

 

    Noninterest income, excluding gains on FDIC-assisted transactions, increased $8.7 million, or 23.0%, from $37.8 million in 2012 to $46.5 million in 2013.


Acquisition of The Prosperity Banking Company

The Company successfully completed the acquisition of The Prosperity Banking Company on December 23, 2013. Highlights of the merger are as follows:

 

    Added $744.9 million in total assets and 12 retail offices in northern Florida.

 

    Added $449.7 million in loans and $473.7 million in total deposits.

 

    The Company recorded $34.1 million in additional goodwill and $4.4 million in core deposit intangibles associated with the merger.

 

    Non-accretable credit marks totaling $37.7 million were recorded on the loan portfolio. An additional $1.3 million was recorded against OREO balances.

 

    A total of 1,168,918 shares were issued, with a closing price of $21.07 per share on the merger date, in exchange for the outstanding stock of The Prosperity Banking Company.

Increase in Net Interest Income

Net interest income increased in 2013 to $116.2 million, up from $114.4 million reported in 2012. Lower levels of accretion on covered assets were more than offset by lower deposit costs, pushing the Company’s net interest margin higher in 2013 to 4.74%, compared to 4.60% during 2012. Yields on earning assets in 2013 declined only slightly to 5.15%, compared to 5.20% in 2012. Better allocation of earning assets helped mitigate the impact to overall yields on earning assets from lower yields on loans and investments. Average loans comprised 82.6% of total earning assets during 2013, compared to 79.0% during 2012. Short-term assets fell to 4.0% of earning assets during 2013 compared to 6.2% during 2012.

Non-covered loan yields decreased during the year, averaging 5.41% in 2013, compared to 5.58% in 2012. Yields on new loan production in the fourth quarter of 2013 were 4.87%, compared to 4.94% in the fourth quarter of 2012. While yields on production of new and renewed loans are below current portfolio yields, management anticipates the revenue impact to be muted as they expect continued growth in total loans and less interest rate pressure due to a recent increase in interest rates. Covered loan yields increased from 7.33% in 2012 to 7.62% in 2013, as adjustments made to certain fair value determinations and resolutions of problem credit positively impacted the covered loan yield. As expected cash flow on covered loans improves, a portion of the loan discount that was previously attributable to credit problems is reclassified into interest income. This reclassification occurs over the estimated life of the loan.

The Company has offset the declines in earning asset yields with corresponding declines in funding costs. Deposit costs, the Company’s largest funding expense, declined from 0.51% in 2012 to 0.34% in 2013. That decline relates to continued shifts in deposit mix, favoring lower cost transaction accounts and non-interest bearing balances, and lower market rates in the Company’s communities. Savings on time deposits were most significant, with CD costs falling from 1.06% in 2012 to 0.73% in 2013. Additional savings have been achieved from improvement in the deposit mix, with average time deposits representing only 27.0% of total deposits in 2013, compared to 32.0% in 2012.

Non-Interest Income

Excluding gains on FDIC-assisted transactions, non-interest income increased by 23.0% in 2013 to $46.5 million, compared to $37.8 million in 2012. The majority of the growth resulted from the Company’s mortgage operations, although additional revenues were recorded on SBA activities and bank owned life insurance.

Mortgage revenue increased by 47.3% in 2013, to $19.1 million, compared to 2012. However, on a quarterly basis, mortgage revenue declined 15.1% against the third quarter of 2013. The decline in mortgage revenue relates to a slower quarter in loan closings and a measurable drop in the Company’s open pipeline. Loan production declined in the fourth quarter by $2.7 million to $149.3 million and the open pipeline declined from $72.5 million at September 30, 2013 to $40.5 million at December 31, 2013. Pipelines are refilling rapidly in the first quarter of 2014, despite the aggressive restructuring actions taken in the fourth quarter.


During 2013, the Company recorded pre-tax gains of approximately $1.5 million on sales of SBA loans, compared to $264,000 during 2012. During the fourth quarter of 2013, the Company began hiring dedicated development officers, and the Company expects to continue hiring for most of 2014. Management believes that combined production from the dedicated SBA officers and the existing branch referrals pose a meaningful opportunity for revenue growth in 2014 and beyond.

Non-Interest Expense

Total operating expenses increased 2.0% in 2013 to $121.9 million, compared to $119.5 million for 2012. Excluding the effect of credit-related costs in both years and merger charges in 2013, operating expenses would have reflected an increase of 9.7% to $106.5 million in 2013, compared to $97.1 million in 2012. This growth in operating expenses relates almost entirely to the increased costs associated with the Company’s mortgage operations, which reflected 63.8% growth in total revenue. Costs associated with this growth in revenues totaled $18.1 million in 2013, compared to $9.9 million in 2012.

 

     Three Month Period:      Twelve Months Period:  
     4Q ‘13      3Q ‘13      2Q ‘13      1Q ‘13      4Q ‘12      Dec
2013
     Dec
2012
 

Total reported operating expenses

     37,624         28,749         26,688         28,884         29,791         121,945         119,469   

Less: merger related charges

     4,350         512         —           —           —           4,862         —     

Less: mortgage related expenses

     5,493         4,540         4,351         3,721         3,589         18,105         9,891   

Less: credit and OREO costs

     5,322         2,971         2,349         4,844         2,548         15,486         22,417   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Recurring operating expenses – Banking Division

     22,459         20,726         19,988         20,319         23,654         83,492         87,161   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As reflected above, mortgage expenses declined compared to the third quarter of 2013. However, restructuring charges and non-recurring amounts totaling approximately $600,000 were reflected in the current quarter. Restructuring efforts in the current quarter centered on significantly scaling back the Company’s wholesale division, as well as reducing lower level producers and accompanying back office overhead. Management believes these efforts, combined with current levels of production and open pipelines, are adequate to regain profitability at appropriate levels.

Balance Sheet Trends

Total assets increased $648.6 million during 2013, ending the year at $3.67 billion, compared to $3.01 billion at December 31, 2012. Total loans, excluding purchased non-covered and covered loans, were $1.62 billion at December 31, 2013, increasing 11.6%, or $167.8 million, during the year. Expansion of loan officer teams in the Company’s larger metro markets contributed significantly to the growth, as did several newer lines of business, including mortgage banking. Purchased non-covered loans of $448.8 million are attributable to the acquisition of The Prosperity Banking Company during 2013. Covered loans declined by $117.5 million during 2013 to $390.2 million at year-end, compared to $507.7 million reported at December 31, 2012.

Total deposits increased $374.6 million to $3.00 billion during 2013, compared to $2.62 billion at December 31, 2012. Noninterest-bearing demand deposits grew 30.9% in 2013 after growing 29.2% in 2012, ending the year at $668.5 million, or 22.3% of total deposits, compared to 19.5% of total deposits at December 31, 2012.

Credit Expenses and Asset Quality

Credit expenses for the year ended December 31, 2013, totaled $27.4 million, compared to $54.2 million in 2012. The decline in credit costs were driven by declines in levels of existing non-performing assets and declines in the in-migration of new non-accrual loans. Management expects that the improving market conditions for the resolution and/or sale of problem assets and the slower pace of new problem assets will allow for continued reduction in credit costs in 2014.


Total non-covered, non-performing assets at December 31, 2013 were $73.5 million, compared to $78.7 million at December 31, 2012. Included in levels reported at the end of 2013 were $10.9 million in non-performing assets acquired in the Prosperity merger. Total classified loans, excluding purchased non-covered and covered loans, declined 20.7% during 2013, ending the year at $58.1 million, compared to $73.3 million at December 31, 2012. A slower pace of migration to classified and non-accrual status during 2013 compared to prior years and an accelerated pace of resolution led to the improvement in classified assets.

Ameris Bancorp is headquartered in Moultrie, Georgia, and at the end of the most recent quarter had 68 locations in Georgia, Alabama, northern Florida and South Carolina.

This news release contains certain performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Management of Ameris Bancorp (the “Company”) uses these non-GAAP measures in its analysis of the Company’s performance. These measures are useful when evaluating the underlying performance and efficiency of the Company’s operations and balance sheet. The Company’s management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant gains and charges in the current period. The Company’s management believes that investors may use these non-GAAP financial measures to evaluate the Company’s financial performance without the impact of unusual items that may obscure trends in the Company’s underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

This news release contains statements that constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words “believe”, “estimate”, “expect”, “intend”, “anticipate” and similar expressions and variations thereof identify certain of such forward-looking statements, which speak only as of the dates which they were made. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties and that actual results may differ materially from those indicated in the forward-looking statements as a result of various factors. Readers are cautioned not to place undue reliance on these forward-looking statements and are referred to the Company’s periodic filings with the Securities and Exchange Commission for a summary of certain factors that may impact the Company’s results of operations and financial condition.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

    Three Months Ended     Twelve Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
    2013     2013     2013     2013     2012     2013     2012  

EARNINGS

             

Net Income Available to Common Shareholders

  $ 966      $ 6,234      $ 6,236      $ 4,844      $ 3,554      $ 18,280      $ 10,859   

PER COMMON SHARE DATA

             

Earnings per share available to common shareholders:

             

Basic

  $ 0.04      $ 0.26      $ 0.26      $ 0.20      $ 0.15      $ 0.76      $ 0.46   

Diluted

  $ 0.04      $ 0.26      $ 0.26      $ 0.20      $ 0.15      $ 0.75      $ 0.46   

Cash Dividends per share

  $ —        $ —        $ —        $ —        $ —        $ —        $ —     

Stock dividend

    —          —          —          —          —          —          —     

Book value per share (period end)

  $ 11.50      $ 10.98      $ 10.88      $ 10.72      $ 10.56      $ 11.50      $ 10.56   

Tangible book value per share (period end)

  $ 9.87      $ 10.85      $ 10.74      $ 10.57      $ 10.39      $ 9.87      $ 10.39   

Weighted average number of shares:

             

Basic

    24,021,447        23,900,665        23,878,898        23,867,691        23,815,583        23,917,551        23,801,500   

Diluted

    24,450,619        24,315,821        24,287,628        24,246,346        23,857,095        24,346,723        23,843,012   

Period-end number of shares

    25,098,427        23,907,509        23,894,327        23,875,680        23,799,768        25,098,427        23,799,768   

Market data:

             

High closing price

  $ 21.42      $ 19.79      $ 16.94      $ 14.51      $ 12.71      $ 21.42      $ 13.40   

Low closing price

  $ 17.69      $ 17.35      $ 13.16      $ 12.79      $ 10.50      $ 12.79      $ 10.34   

Period end closing price

  $ 21.11      $ 18.38      $ 16.85      $ 14.35      $ 12.49      $ 21.11      $ 12.49   

Average daily volume

    94,636        75,545        53,403        51,887        48,295        69,137        52,830   

PERFORMANCE RATIOS

             

Return on average assets

    0.19     0.94     0.95     0.75     0.62     0.70     0.49

Return on average common equity

    2.20     10.75     10.66     8.53     7.72     8.06     6.00

Earning asset yield (TE)

    4.84     5.20     5.38     5.21     5.22     5.15     5.20

Total cost of funds

    0.40     0.39     0.40     0.40     0.44     0.40     0.56

Net interest margin (TE)

    4.43     4.80     4.96     4.79     4.75     4.74     4.60

Non-interest income excluding securities transactions, as a percent of total revenue (TE) (1)

    26.45     27.76     26.16     26.27     25.86     26.67     19.84

Efficiency ratio

    92.74     69.09     65.32     72.76     71.85     74.94     69.35

CAPITAL ADEQUACY (period end)

             

Stockholders’ equity to assets

    8.63     10.30     10.25     9.91     9.24     8.63     9.24

Tangible common equity to tangible assets

    6.83     9.22     9.15     8.83     8.20     6.83     8.20

EQUITY TO ASSETS RECONCILIATION

             

Tangible common equity to tangible assets

    6.83     9.22     9.15     8.83     8.20     6.83     8.20

Effect of preferred equity

    0.76     0.99     0.99     0.97     0.92     0.76     0.92

Effect of goodwill and other intangibles

    1.04     0.09     0.11     0.12     0.12     1.04     0.12
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity to assets (GAAP)

    8.63     10.30     10.25     9.91     9.24     8.63     9.24
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OTHER PERIOD-END DATA

             

Banking Division FTE

    820        678        683        693        736        820        736   

Mortgage Division FTE

    164        158        155        127        130        164        130   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Ameris Bancorp FTE Headcount

    984        836        838        820        866        984        866   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Assets per Banking Division FTE

  $ 4,473      $ 4,157      $ 4,112      $ 4,129      $ 4,102      $ 4,473      $ 4,102   

Branch locations

    68        57        57        57        66        68        66   

Deposits per branch location

  $ 44,106      $ 42,867      $ 42,861      $ 43,684      $ 39,768      $ 44,106      $ 39,768   

 

(1) Includes gain from acquisition.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

                                                                                                        
    Three Months Ended     Twelve Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
    2013     2013     2013     2013     2012     2013     2012  

INCOME STATEMENT

             

Interest income

             

Interest and fees on loans

  $ 29,289      $ 29,633      $ 29,859      $ 28,716      $ 30,329      $ 117,497      $ 119,310   

Interest on taxable securities

    1,998        1,720        1,719        1,697        1,737        7,134        8,250   

Interest on nontaxable securities

    342        352        344        375        371        1,413        1,475   

Interest on deposits in other banks

    118        44        29        85        102        276        434   

Interest on federal funds sold

    2        —          —          —          —          2        10   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    31,749        31,749        31,951        30,873        32,539        126,322        129,479   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

             

Interest on deposits

  $ 2,066      $ 2,025      $ 2,083      $ 2,226      $ 2,603      $ 8,400      $ 13,327   

Interest on other borrowings

    632        404        392        309        377        1,737        1,747   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

    2,698        2,429        2,475        2,535        2,980        10,137        15,074   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    29,051        29,320        29,476        28,338        29,559        116,185        114,405   

Provision for loan losses

    1,478        2,920        4,165        2,923        4,442        11,486        31,089   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income/(loss) after provision for loan losses

  $ 27,573      $ 26,400      $ 25,311      $ 25,415      $ 25,117      $ 104,699      $ 83,316   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income

             

Service charges on deposit accounts

  $ 5,065      $ 4,948      $ 4,695      $ 4,837      $ 5,299      $ 19,545      $ 19,576   

Mortgage banking activity

    4,431        5,232        5,001        4,464        4,768        19,128        12,989   

Other service charges, commissions and fees

    612        593        617        329        387        2,151        1,431   

Gain (loss) on sale of securities

    —          —          (1     172        322        171        536   

Gains from acquisitions

    —          —          —          —          —          0        20,037   

Other non-interest income

    1,409        1,515        1,072        1,558        1,128        5,554        3,305   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

    11,517        12,288        11,384        11,360        11,904        46,549        57,874   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

             

Salaries and employee benefits

    15,071        14,412        13,381        13,806        15,785        56,670        53,122   

Occupancy and equipment expenses

    3,228        3,149        2,978        2,931        3,653        12,286        13,208   

Data processing and telecommunications expenses

    3,061        3,072        2,836        2,570        3,254        11,539        10,683   

Credit related expenses (1)

    5,322        2,971        2,349        4,844        2,548        15,486        22,416   

Advertising and marketing expenses

    604        434        327        255        488        1,620        1,622   

Amortization of intangible assets

    346        346        358        364        364        1,414        1,359   

Other non-interest expenses

    9,992        4,365        4,459        4,114        3,699        22,930        17,059   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

    37,624        28,749        26,688        28,884        29,791        121,945        119,469   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

  $ 1,466      $ 9,939      $ 10,007      $ 7,891      $ 7,230      $ 29,303      $ 21,721   

Income tax expense

    88        3,262        3,329        2,606        2,558        9,285        7,285   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 1,378      $ 6,677      $ 6,678      $ 5,285      $ 4,672      $ 20,018      $ 14,436   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred stock dividends

    412        443        442        441        1,118        1,738        3,577   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

  $ 966      $ 6,234      $ 6,236      $ 4,844      $ 3,554      $ 18,280      $ 10,859   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings available to common shareholders

    0.04        0.26        0.26        0.20        0.15        0.75        0.46   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes expenses associated with problem loans and OREO, as well as OREO losses and writedowns.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

                                                                                         
    Three Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.  
    2013     2013     2013     2013     2012  

PERIOD-END BALANCE SHEET

         

Assets

         

Cash and due from banks

  $ 62,955      $ 53,516      $ 50,343      $ 50,487      $ 80,256   

Federal funds sold and interest bearing balances

    204,984        73,899        43,904        81,205        193,677   

Investment securities available for sale, at fair value

    486,235        312,248        316,168        324,029        346,909   

Other investments

    16,828        7,764        7,764        5,528        6,832   

Mortgage loans held for sale

    67,278        69,634        62,580        42,332        48,786   

Loans, net of unearned income

    1,618,454        1,589,267        1,555,827        1,492,753        1,450,635   

Purchased non-covered loans

    448,753        —          —          —          —     

Covered loans

    390,237        417,649        443,517        460,724        507,712   

Less allowance for loan losses

    22,377        23,854        24,217        23,382        23,593   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

    2,435,067        1,983,062        1,975,127        1,930,095        1,934,754   

Other real estate owned

    33,351        37,978        39,885        40,434        39,850   

Purchased, non-covered other real estate owned

    4,276        —          —          —          —     

Covered other real estate owned

    45,893        52,552        62,178        77,915        88,273   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other real estate owned

    83,520        90,530        102,063        118,349        128,123   

Premises and equipment, net

    103,188        65,661        70,167        72,340        75,983   

Intangible assets, net

    6,009        1,972        2,318        2,676        3,040   

Goodwill

    35,049        956        956        956        956   

FDIC loss sharing receivable

    65,441        81,763        105,513        160,979        159,724   

Cash value of bank owned life insurance

    49,432        49,095        47,495        45,832        15,603   

Other assets

    51,663        28,402        24,277        26,843        24,409   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 3,667,649      $ 2,818,502      $ 2,808,675      $ 2,861,651      $ 3,019,052   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

         

Deposits:

         

Noninterest-bearing

  $ 668,531      $ 475,505      $ 475,445      $ 490,961      $ 510,751   

Interest-bearing

    2,330,700        1,967,916        1,967,658        1,999,012        2,113,912   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

    2,999,231        2,443,421        2,443,103        2,489,973        2,624,663   

Federal funds purchased & securities sold under agreements to repurchase

    83,516        20,255        19,142        22,919        50,120   

Other borrowings

    195,000        5,000        —          —          —     

Other liabilities

    3,439        17,201        16,384        22,768        22,983   

Subordinated deferrable interest debentures

    69,764        42,269        42,269        42,269        42,269   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    3,350,950        2,528,146        2,520,898        2,577,929        2,740,035   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity

         

Preferred stock

  $ 28,000      $ 27,938      $ 27,845      $ 27,753      $ 27,662   

Common stock

    26,462        25,271        25,258        25,239        25,155   

Capital surplus

    189,722        165,835        165,483        165,078        164,949   

Retained earnings

    83,991        83,025        76,791        70,554        65,710   

Accumulated other comprehensive income/(loss)

    (294     (531     3,582        6,274        6,607   

Less treasury stock

    (11,182     (11,182     (11,182     (11,176     (11,066
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    316,699        290,356        287,777        283,722        279,017   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 3,667,649      $ 2,818,502      $ 2,808,675      $ 2,861,651      $ 3,019,052   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other Data

         

Earning Assets

    3,215,941        2,462,697        2,421,996        2,401,043        2,547,719   

Intangible Assets

    41,058        2,928        3,274        3,632        3,996   

Interest Bearing Liabilities

    2,678,980        2,035,440        2,029,069        2,064,200        2,206,301   

Average Assets

    2,937,434        2,806,799        2,820,863        2,875,274        2,985,116   

Average Common Stockholders’ Equity

    248,429        246,490        251,240        251,214        240,787   


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

                                                                                          
    Three Months Ended     Twelve Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
    2013     2013     2013     2013     2012     2013     2012  

ASSET QUALITY INFORMATION (1)

             

Allowance for loan losses

             

Balance at beginning of period

  $ 23,854      $ 24,217      $ 23,382      $ 23,593      $ 25,901      $ 23,593      $ 35,156   

Provision for loan loss (2)

    1,200        2,449        3,695        2,603        4,091        9,947        28,451   

Charge-offs

    3,591        3,457        3,200        3,036        6,996        13,284        41,163   

Recoveries

    914        645        340        222        597        2,121        1,149   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries)

    2,677        2,812        2,860        2,814        6,399        11,163        40,014   

Ending balance

  $ 22,377      $ 23,854      $ 24,217      $ 23,382      $ 23,593      $ 22,377      $ 23,593   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As a percentage of loans

    1.38     1.50     1.56     1.57     1.63     1.38     1.63

As a percentage of nonperforming loans

    76.63     75.20     76.13     62.39     60.67     76.63     60.67

Net charge-off information

             

Charge-offs

             

Commercial, Financial and Agricultural

  $ 543      $ 482      $ 324      $ 410      $ 562      $ 1,759      $ 1,451   

Real Estate - Residential

    1,785        1,323        1,328        779        2,080        5,215        8,722   

Real Estate - Commercial and Farmland

    698        1,080        768        1,025        2,352        3,571        20,551   

Real Estate - Construction and Development

    422        367        576        655        1,561        2,020        9,380   

Consumer Installment

    143        205        204        167        441        719        1,059   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total charge-offs

    3,591        3,457        3,200        3,036        6,996        13,284        41,163   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recoveries

             

Commercial, Financial and Agricultural

    92        212        44        84        56        432        157   

Real Estate - Residential

    368        291        144        85        26        888        225   

Real Estate - Commercial and Farmland

    12        5        10        3        450        30        482   

Real Estate - Construction and Development

    385        84        2        2        17        473        40   

Consumer Installment

    57        53        140        48        48        298        245   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

    914        645        340        222        597        2,121        1,149   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries)

  $ 2,677      $ 2,812      $ 2,860      $ 2,814      $ 6,399      $ 11,163      $ 40,014   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-accrual loans (excluding purchased non-covered and covered loans)

    29,203        31,720        31,811        37,476        38,885        29,203        38,885   

Non-accrual purchased non-covered loans

    6,659        —          —          —          —          6,659        —     

Foreclosed assets (excluding purchased assets)

    33,351        37,978        39,885        40,434        39,850        33,351        39,850   

Purchased, non-covered other real estate owned

    4,276        —          —          —          —          4,276        —     

Accruing loans delinquent 90 days or more

    —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets, excluding covered assets

    73,489        69,698        71,696        77,910        78,735        73,489        78,735   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets as a percent of total assets

    2.00     2.47     2.55     2.72     2.61     2.00     2.61

Net charge offs as a percent of loans (Annualized)

    0.66     0.70     0.74     0.76     1.75     0.69     2.76

 

(1) Asset quality information is presented net of covered assets where the Company’s risk exposure is limited substantially by loss sharing agreements with the FDIC.
(2) During 2012 and 2013, the Company recorded provision for loan loss expense to account for losses where the initial estimate of cash flows was found to be excessive on loans acquired in FDIC assisted acquisitions. These amounts are excluded from the calculation above but reflected in the Company’s Consolidated Statement of Operations.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

    For the quarter ended:  
    Dec.     Sept.     Jun.     Mar.     Dec.  
Loans by Type   2013     2013     2013     2013     2012  

Commercial, financial & agricultural

  $ 244,373      $ 244,991      $ 208,424      $ 180,888      $ 174,217   

Real estate - construction & development

    146,371        132,277        134,607        130,161        114,199   

Real estate - commercial & farmland

    808,323        799,149        788,654        766,227        732,322   

Real estate - residential

    351,886        355,920        357,685        355,716        346,480   

Consumer installment

    34,249        36,303        36,923        37,335        40,178   

Other

    33,252        20,627        29,534        22,426        43,239   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Legacy (excluding purchased non-covered and covered)

  $ 1,618,454      $ 1,589,267      $ 1,555,827      $ 1,492,753      $ 1,450,635   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial, financial & agricultural

  $ 32,141      $ —        $ —        $ —        $ —     

Real estate - construction & development

    31,176        —          —          —          —     

Real estate - commercial & farmland

    179,898        —          —          —          —     

Real estate - residential

    200,851        —          —          —          —     

Consumer installment

    4,687        —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Purchased non-covered (at fair value)

  $ 448,753      $ —        $ —        $ —        $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial, financial & agricultural

  $ 26,550      $ 27,768      $ 27,371      $ 28,568      $ 32,606   

Real estate - construction & development

    43,179        50,702        52,972        57,114        70,184   

Real estate - commercial & farmland

    224,451        237,086        255,102        260,159        278,506   

Real estate - residential

    95,173        101,146        107,107        113,668        125,056   

Consumer installment

    884        947        965        1,215        1,360   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Covered (at fair value)

  $ 390,237      $ 417,649      $ 443,517      $ 460,724      $ 507,712   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Loan Portfolio:

         

Commercial, financial & agricultural

  $ 303,064      $ 272,759      $ 235,795      $ 209,456      $ 206,823   

Real estate - construction & development

    220,726        182,979        187,579        187,275        184,383   

Real estate - commercial & farmland

    1,212,672        1,036,235        1,043,756        1,026,386        1,010,828   

Real estate - residential

    647,910        457,066        464,792        469,384        471,536   

Consumer installment

    39,820        37,250        37,888        38,550        41,538   

Other

    33,252        20,627        29,534        22,426        43,239   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Loans

  $ 2,457,444      $ 2,006,916      $ 1,999,344      $ 1,953,477      $ 1,958,347   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Troubled Debt Restructurings, excluding purchased non-covered and covered loans:

  

Accruing loan types:

         

Commercial, financial & agricultural

  $ 515      $ 521      $ 1,059      $ 799      $ 802   

Real estate - construction & development

    1,896        1,926        1,946        1,883        1,735   

Real estate - commercial & farmland

    6,913        6,693        7,529        8,878        8,947   

Real estate - residential

    7,818        7,871        7,468        6,953        7,254   

Consumer installment

    72        13        13        —          6   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Accruing TDRs

  $ 17,214      $ 17,024      $ 18,015      $ 18,513      $ 18,744   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-accruing loan types:

         

Commercial, financial & agricultural

  $ 525      $ 533      $ —        $ —        $ —     

Real estate - construction & development

    32        29        29        43        —     

Real estate - commercial & farmland

    2,273        1,858        1,493        3,595        4,149   

Real estate - residential

    834        704        1,046        1,111        1,022   

Consumer installment

    19        26        —          6        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-accrual TDRs

  $ 3,683      $ 3,150      $ 2,568      $ 4,755      $ 5,171   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Troubled Debt Restructurings

  $ 20,897      $ 20,174      $ 20,583      $ 23,268      $ 23,915   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents the loan portfolio by risk grade, excluding purchased non-covered and covered loans:

  

Grade 10 - Prime credit

  $ 74,381      $ 72,759      $ 44,852      $ 40,268      $ 32,993   

Grade 15 - Good credit

    230,212        230,810        241,690        232,773        236,500   

Grade 20 - Satisfactory credit

    773,051        731,154        708,606        665,777        641,950   

Grade 23 - Performing, under-collateralized credit

    31,604        30,729        29,829        29,403        31,433   

Grade 25 - Minimum acceptable credit

    420,491        433,358        443,105        425,646        399,210   

Grade 30 - Other asset especially mentioned

    30,591        28,952        29,265        32,485        35,298   

Grade 40 - Substandard

    57,987        61,270        57,880        66,147        72,994   

Grade 50 - Doubtful

    137        235        598        254        257   

Grade 60 - Loss

    —          —          2        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,618,454      $ 1,589,267      $ 1,555,827      $ 1,492,753      $ 1,450,635   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended      Twelve Months Ended  
     Dec.      Sept.      Jun.      Mar.      Dec.      Dec.      Dec.  
     2013      2013      2013      2013      2012      2013      2012  

AVERAGE BALANCES

                    

Federal funds sold

   $ 3,243       $ —         $ —         $ —         $ 57       $ 817       $ 14,800   

Interest bearing deposits in banks

     172,117         66,424         52,090         101,452         152,875         98,128         140,701   

Investment securities - taxable

     276,702         260,262         271,282         286,745         300,773         273,065         313,362   

Investment securities - nontaxable

     51,291         52,279         50,300         53,819         52,017         51,917         48,111   

Other investments

     8,255         7,764         7,002         6,687         6,702         7,431         8,261   

Mortgage loans held for sale

     130,971         125,113         100,766         63,732         46,763         110,542         29,194   

Loans

     1,537,654         1,500,447         1,471,778         1,424,594         1,424,302         1,478,816         1,393,012   

Purchased non-covered loans

     43,900         —           —           —           —           11,065         —     

Covered loans

     401,045         427,482         444,616         491,691         519,892         440,923         553,657   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Earning Assets

   $ 2,625,178       $ 2,439,771       $ 2,397,834         2,428,720         2,503,381       $ 2,472,704       $ 2,501,098   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest bearing deposits

   $ 528,732       $ 468,588       $ 479,054       $ 481,760       $ 502,069       $ 489,613       $ 447,111   

NOW accounts

     604,828         573,088         579,312         633,313         626,440         597,490         610,399   

MMDA

     655,782         639,304         611,562         592,842         606,908         625,085         613,296   

Savings accounts

     107,058         104,498         104,534         102,380         100,722         104,630         96,493   

Retail CDs < $100,000

     293,689         290,771         298,553         313,191         342,518         300,184         361,083   

Retail CDs > $100,000

     352,043         349,931         358,980         368,577         391,075         356,108         412,185   

Brokered CDs

     10,687         12,970         16,176         19,448         34,588         14,791         57,273   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Deposits

     2,552,819         2,439,150         2,448,171         2,511,511         2,604,320         2,487,901         2,597,840   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

FHLB advances

     9,521         —           —           —           —           2,400         3,635   

Other borrowings

     6,304         1,739         —           —           —           2,027         —     

Subordinated debentures

     46,263         42,269         42,269         42,269         42,269         43,276         42,269   

Federal funds purchased and securities sold under agreements to repurchase

     41,402         18,446         20,530         27,191         36,165         26,908         26,563   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Deposit Funding

     103,490         62,454         62,799         69,460         78,434         74,611         72,467   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Funding

   $ 2,656,309       $ 2,501,604       $ 2,510,970       $ 2,580,971       $ 2,682,754       $ 2,562,512       $ 2,670,307   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

                                                                                                        
    Three Months Ended     Twelve Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
    2013     2013     2013     2013     2012     2013     2012  

INTEREST INCOME/EXPENSE

             

INTEREST INCOME

             

Federal funds sold

  $ 2      $ —        $ —        $ —        $ —        $ 2      $ 10   

Interest bearing deposits in banks

    118        44        29        85        102        276        434   

Investment securities - taxable

    1,998        1,720        1,719        1,697        1,737        7,134        8,250   

Investment securities - nontaxable (TE)

    462        475        464        506        501        1,907        1,991   

Mortgage loans held for sale

    1,121        1,231        959        572        455        3,883        1,058   

Loans (TE)

    20,243        20,254        19,904        19,604        20,224        80,005        77,772   

Purchased non-covered loans

    570        —          —          —          —          570        —     

Covered loans

    7,508        8,248        9,066        8,765        9,859        33,587        40,590   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earning Assets

  $ 32,022      $ 31,972      $ 32,141      $ 31,229      $ 32,878      $ 127,364      $ 130,105   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

             

Non-interest bearing deposits

  $ —        $ —        $ —        $ —        $ —        $ —        $ —     

NOW accounts

    297        248        250        302        340        1,097        1,613   

MMDA

    625        606        555        522        537        2,308        2,811   

Savings accounts

    29        29        29        29        30        116        132   

Retail CDs < $100,000

    399        406        437        498        600        1,740        3,101   

Retail CDs > $100,000

    629        635        675        706        815        2,645        4,117   

Brokered CDs

    86        101        137        169        281        493        1,553   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

    2,065        2,025        2,083        2,226        2,603        8,399        13,327   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FHLB advances

    63        —          —          —          —          63        110   

Other borrowings

    137        20        —          —          —          157        —     

Subordinated debentures

    376        359        363        270        332        1,368        1,482   

Repurchase agreements

    56        25        28        37        43        146        149   

Correspondent bank line of credit and other

    —          1        1        2        2        4        6   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Deposit Funding

    632        405        392        309        377        1,738        1,747   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Funding

  $ 2,697      $ 2,430      $ 2,475      $ 2,535      $ 2,980      $ 10,137      $ 15,074   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income (TE)

  $ 29,325      $ 29,542      $ 29,666      $ 28,694      $ 29,898      $ 117,227      $ 115,031   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended     Twelve Months Ended  
     Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
         2013             2013             2013             2013             2012         2013     2012  

YIELDS (1)

              

Federal funds sold

     0.24     0.00     0.00     0.00     0.00     0.24     0.07

Interest bearing deposits in banks

     0.27     0.26     0.22     0.34     0.27     0.28     0.31

Investment securities - taxable

     2.86     2.62     2.54     2.40     2.30     2.61     2.63

Investment securities - nontaxable

     3.57     3.61     3.70     3.81     3.83     3.67     4.14

Mortgage loans held for sale

     3.40     3.90     3.82     3.64     3.87     3.51     3.62

Loans

     5.22     5.36     5.42     5.58     5.65     5.41     5.58

Purchased non-covered loans

     5.15     0.00     0.00     0.00     0.00     5.15     0.00

Covered loans

     7.43     7.65     8.18     7.23     7.54     7.62     7.33
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earning Assets

     4.84     5.20     5.38     5.21     5.22     5.15     5.20

Noninterest bearing deposits

     0.00     0.00     0.00     0.00     0.00     0.00     0.00

NOW accounts

     0.19     0.17     0.17     0.19     0.22     0.18     0.26

MMDA

     0.38     0.38     0.36     0.36     0.35     0.37     0.46

Savings accounts

     0.11     0.11     0.11     0.11     0.12     0.11     0.14

Retail CDs < $100,000

     0.54     0.55     0.59     0.64     0.70     0.58     0.86

Retail CDs > $100,000

     0.71     0.72     0.75     0.78     0.83     0.74     1.00

Brokered CDs

     3.19     3.09     3.40     3.52     3.23     3.33     2.71
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

     0.32     0.33     0.34     0.36     0.40     0.34     0.51

FHLB advances

     2.63     0.00     0.00     0.00     0.00     2.63     3.03

Subordinated debentures

     3.22     3.37     3.44     2.59     3.12     3.16     3.51

Repurchase agreements

     0.54     0.54     0.55     0.55     0.47     0.54     0.56

Correspondent bank line of credit and other

     0.00     0.00     0.00     0.00     0.00     0.00     0.00
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Deposit Funding

     2.42     2.57     2.50     1.80     1.91     2.33     2.41
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total funding (3)

     0.40     0.39     0.40     0.40     0.44     0.40     0.56
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest spread

     4.44     4.81     4.98     4.81     4.78     4.76     4.64
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin

     4.43     4.80     4.96     4.79     4.75     4.74     4.60
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Interest and average rates are calculated on a tax-equivalent basis using an effective tax rate of 35%.
(2) Rate calculated based on average earning assets.
(3) Rate calculated based on total average funding including non-interest bearing liabilities.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

                                                                                                        
    Three Months Ended     Twelve Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
Pretax, Pre-provision Earnings Reconciliation   2013     2013     2013     2013     2012     2013     2012  

Pre-tax operating profit/(loss)

  $ 1,466      $ 9,939      $ 10,007      $ 7,891      $ 7,230      $ 29,303      $ 21,721   

Plus: Credit Related Costs

             

Provision for loan losses

    1,478        2,920        4,165        2,923        4,442        11,486        31,089   

(Gains)/Losses on the sale of legacy OREO

    310        (157     134        (20     464        267        9,512   

Problem loan and OREO expense

    5,012        3,128        2,215        4,864        2,084        15,219        12,905   

Interest reversed (received) on non-accrual loans

    29        216        118        54        227        417        718   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Credit-Related Costs

    6,829        6,107        6,632        7,821        7,217        27,389        54,224   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Plus: Non-recurring acquisition/conversion charges

    4,350        512        —          —          2,125        4,862        2,125   

Less: Non-recurring gains

             

Gains related to FDIC acquisitions

    —          —          —          —          —          —          (20,037

Gains on sales of securities

    —          —          1        (172     (322     (171     (536

Gains on sales of bank premises

    —          159        (227     (242     —          (310     —     

Other non-recurring adjustments

    —          (1,771     (2,067     (1,017     (2,423     (4,855     1,402   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pretax, Pre-provision earnings

  $ 12,645      $ 14,946      $ 14,346      $ 14,281      $ 13,827      $ 56,218      $ 58,899   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As percentage of average assets, annualized

    1.71     2.11     2.04     2.01     1.84     1.91     1.97
    Three Months Ended     Twelve Months Ended  
    Dec.     Sept.     Jun.     Mar.     Dec.     Dec.     Dec.  
Recurring Operating Expenses   2013     2013     2013     2013     2012     2013     2012  

Total Operating Expenses

    37,624        28,749        26,688        28,884        29,791        121,945        119,469   

Less: Credit costs & non-recurring charges

             

Gains/(Losses) on the sale of legacy OREO

    (310     157        (134     20        (464     (267     (9,512

Gains/(Losses) on the sale of covered OREO

    —          —          —          (3,176     —          (3,176     —     

Problem loan and OREO expense

    (5,012     (3,128     (2,215     (1,688     (2,084     (12,043     (12,905

Severance payments

    —          (99     —          —          (750     (99     (1,302

Conversion/acquisition expenses

    (4,350     (413     —          —          (1,375     (4,763     (1,660

Gains/(Losses) on the sale of premises

    —          (159     227        242        —          310        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recurring operating expenses

  $ 27,952      $ 25,107      $ 24,566      $ 24,282      $ 25,118      $ 101,907      $ 94,090   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended      Twelve Months Ended  
     Dec.      Sept.      Jun.      Mar.      Dec.      Dec.      Dec.  
Segment Reporting    2013      2013      2013      2013      2012      2013      2012  

Banking Division:

                    

Net interest income

   $ 27,930       $ 28,089       $ 28,517       $ 27,766       $ 29,104       $ 112,302       $ 113,347   

Provision for loan losses

     1,478         2,920         4,165         2,923         4,442         11,486         31,089   

Noninterest income

     7,086         7,054         6,383         6,896         7,136         27,419         44,885   

Noninterest expense:

                    

Salaries and employee benefits

     11,841         10,799         10,478         11,037         13,021         44,155         45,456   

Occupancy

     3,080         3,029         2,781         2,765         3,476         11,655         12,726   

Data Processing

     2,953         2,908         2,634         2,471         3,119         10,966         10,341   

Other expenses

     14,257         7,473         6,444         8,890         6,586         37,064         41,055   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     32,131         24,209         22,337         25,163         26,202         103,840         109,578   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     1,407         8,014         8,398         6,576         5,596         24,395         17,565   

Income Tax

     67         2,588         2,766         2,146         1,986         7,567         5,831   

Net income

     1,340         5,426         5,632         4,430         3,610         16,828         11,734   

Preferred stock dividends

     412         443         442         441         1,118         1,738         3,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 928       $ 4,983       $ 5,190       $ 3,989       $ 2,492       $ 15,090       $ 8,157   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Mortgage Division:

                    

Net interest income

   $ 1,121       $ 1,231       $ 959       $ 572       $ 455       $ 3,883       $ 1,058   

Provision for loan losses

     —           —           —           —           —           —           —     

Noninterest income

     4,431         5,234         5,001         4,464         4,768         19,130         12,989   

Noninterest expense:

                    

Salaries and employee benefits

     3,230         3,613         2,903         2,769         2,764         12,515         7,666   

Occupancy

     148         120         197         166         177         631         482   

Data Processing

     108         164         202         99         135         573         342   

Other expenses

     2,007         643         1,049         687         513         4,386         1,401   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     5,493         4,540         4,351         3,721         3,589         18,105         9,891   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     59         1,925         1,609         1,315         1,634         4,908         4,156   

Income Tax

     21         674         563         460         572         1,718         1,454   

Net income

     38         1,251         1,046         855         1,062         3,190         2,702   

Preferred stock dividends

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 38       $ 1,251       $ 1,046       $ 855       $ 1,062       $ 3,190       $ 2,702   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consolidated:

                    

Net interest income

   $ 29,051       $ 29,320       $ 29,476       $ 28,338       $ 29,559       $ 116,185       $ 114,405   

Provision for loan losses

     1,478         2,920         4,165         2,923         4,442         11,486         31,089   

Noninterest income

     11,517         12,288         11,384         11,360         11,904         46,549         57,874   

Noninterest expense:

                    

Salaries and employee benefits

     15,071         14,412         13,381         13,806         15,785         56,670         53,122   

Occupancy

     3,228         3,149         2,978         2,931         3,653         12,286         13,208   

Data Processing

     3,061         3,072         2,836         2,570         3,254         11,539         10,683   

Other expenses

     16,264         8,116         7,493         9,577         7,099         41,450         42,456   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     37,624         28,749         26,688         28,884         29,791         121,945         119,469   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     1,466         9,939         10,007         7,891         7,230         29,303         21,721   

Income Tax

     88         3,262         3,329         2,606         2,558         9,285         7,285   

Net income

     1,378         6,677         6,678         5,285         4,672         20,018         14,436   

Preferred stock dividends

     412         443         442         441         1,118         1,738         3,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 966       $ 6,234       $ 6,236       $ 4,844       $ 3,554       $ 18,280       $ 10,859