Attached files

file filename
8-K - FORM 8-K - Ameris Bancorpd288539d8k.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 2011 FINANCIAL RESULTS

January 26, 2012

AMERIS BANCORP (NASDAQ-GS: ABCB), Moultrie, Georgia, today reported net income available to common shareholders of $17.9 million, or $0.76 per diluted share, for the year ended December 31, 2011, compared to a net loss available to common shareholders of $7.2 million, or ($0.35) per diluted share, for 2010. Net income available to common shareholders for the fourth quarter of 2011 was $322,000, or $0.01 per diluted share, compared to net income of $1.1 million, or $0.04 per diluted share, for the quarter ended December 31, 2010.

Highlights of the Company’s results for 2011 include the following:

 

   

Tangible common book value increased 9.1% per share to $10.06 per share

 

   

Tangible common equity to tangible assets increased from 7.35% at December 31, 2010 to 7.99% at December 31, 2011

 

   

Total revenue, excluding gains on FDIC transactions, increased $27.3 million, or 19.6%

 

   

Net interest margin improved to 4.57%, up from 4.11% in 2010

 

   

Non-interest bearing deposits increased 30.9%, or $93.4 million

 

   

Legacy classified assets decreased 18.4%, or $34.7 million

 

   

Non-performing assets as a percentage of total assets decreased from 4.62% at December 31, 2010 to 4.05% at December 31, 2011

 

   

The Company successfully completed two FDIC-assisted acquisitions with assets totaling $360.0 million

Increases in Net Interest Income

Net interest income increased in 2011 to $113.5 million, up from $89.3 million reported in 2010. Several factors contributed to this 27.1% increase, including an increase in average earning assets of 13.6%, from $2.2 billion in 2010 to $2.5 billion in 2011. Average loans outstanding benefited from acquisitions in late 2010 and during 2011, increasing 13.8%. Average investment securities increased 30.5% while average short-term assets decreased 5.7%.

The Company’s efforts to fund earning asset growth with lower cost transaction accounts were also successful. Growth in deposit accounts costing less than 0.50% amounted to $210.2 million ($101.5 million in non-interest bearing, $93.6 million in NOW accounts and $15.1 million in savings) and funded 70.7% of the growth in earning assets during 2011.


Strong incremental spreads on new business were augmented further by steady yields on earning assets and continued decreases in funding costs. Yields on earning assets increased from 5.47% in 2010 to 5.68% in 2011, due mostly to improvements in the yield on covered loans. 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, which sometimes is a very short period of time. The Company has benefitted from these additions to net interest income and expects favorable yields on covered loans to continue into 2012, albeit at lower levels than recorded in the fourth quarter of 2011 when a number of larger loan relationships had events that caused larger amounts to flow through interest income on very short amortization periods.

Non-Interest Income

Despite a challenging environment for growing non-interest revenue, the Company improved its recurring non-interest income by 25.9% in 2011 over amounts reported in 2010. Excluding non-recurring gains on acquisitions, Ameris reported $25.9 million in non-interest income for the year ended December 31, 2011 compared to $20.6 million for the year ended December 31, 2010. Service charges on deposit accounts increased $2.9 million, or 19.4%, to $18.1 million during 2011. Faster growth and higher balances in checking accounts contributed to this increase in service charge revenue. Management believes that continued growth in service charge revenue will be achieved through growth in account balances as opposed to higher individual service charge routines.

Mortgage revenue also increased in 2011, benefitting from staffing hires in 2011 as well as from improvements in the Company’s platform that allowed for higher yields and better returns. During 2011, revenue from mortgage banking activities totaled $3.0 million, an increase of 8.1% from amounts reported in 2010. Management expects that continued improvement, potentially at a faster pace than seen in 2011, is possible due to the Company’s recruiting opportunities and the historically low rate environment.

Non-Interest Expense

Excluding credit related expenses and non-recurring merger charges, total operating expenses were $77.6 million for the year ended December 31, 2011, compared to $64.8 million for 2010. During the fourth quarter of 2010, the Company completed three acquisitions with assets totaling $658.1 million. Because these occurred late in 2010, the additional expense associated with these acquisitions, as well as the two completed in July 2011, skew the growth in operating expenses. Expressed as a percentage of average assets, total operating expense in 2011 was 2.62%, only a slight increase from 2.55% reported in 2010.

Data processing and telecommunications expense increased during 2011 to $10.3 million, an increase of 34.9% when compared to amounts reported in 2010. During 2011, the Company had approximately $1.6 million of non-recurring charges associated with converting acquired banks. Excluding these amounts, data processing expense would have increased a more reasonable $1.1 million, or 13.9%, during 2011. For 2012, management expects to benefit from a new contract with its core processing vendor that will reduce recurring data processing expenses by approximately 15%.

Balance Sheet Trends

Total assets at December 31, 2011 increased only slightly, growing 0.7% to $2.99 billion, compared to $2.97 billion at December 31, 2010. Average assets for the year reflected higher levels of growth considering the three acquisitions completed in the fourth quarter of 2010. Average assets and average earning assets in 2011 were $2.97 billion and $2.50 billion, respectively, compared to $2.50 billion and $2.20 billion, respectively, for 2010.

Loans outstanding comprise both the legacy portfolio and the covered loan portfolio. Average legacy loans declined $100.1 million, or 6.9%, for the year ended December 31, 2011 as compared to average balances for 2010. Growth in average covered loans more than offset the decline in legacy loans, increasing 140%, or $333.2 million, to $570.7 million at December 31, 2011.


Commenting on the Company’s loan growth strategy, Edwin W. Hortman, Jr., President and CEO, said, “Our loan growth strategy has focused more heavily on acquiring covered loans in FDIC-assisted transactions, where the Company enjoys the benefits of the shared-loss agreements with the FDIC and much higher yields than can be achieved otherwise in the current environment. For some time, loan growth in legacy markets has been hampered by weak demand from bankable credits, most of which were refinancing existing debt and where yields were remarkably low. Fortunately, we have been able to supplement loan growth with activity in our covered portfolios and are now starting to see more bankable credits in our legacy markets. For 2012, I expect that we will see 5% to 8% growth in legacy loans and that our covered portfolio will grow as well due to the acquisition opportunities in our footprint.”

Total deposits at the end of 2011 were $2.59 billion, an increase of $56.1 million, or 2.2%, from balances reported at the end of 2010. As seen in the table below, growth rates in favorable deposit classes were exceptional and muted to some degree with the run-off in higher cost time deposits. All of the Company’s growth rates in deposits have been affected by the acquisition of failed banks over the periods seen below.

 

     December 31, 2011     December 31, 2010              

Deposit Type

   Balances      % of total     Balances      % of total     $ Change     % Change  

Non-interest bearing

   $ 395,347         15.3   $ 301,971         11.9   $ 93,376        30.9

NOW accounts

     636,443         24.6     600,883         23.7     35,560        5.9

Money Market

     586,997         22.7     496,913         19.6     90,084        18.1

Savings

     80,105         3.1     73,272         2.9     6,833        9.3

Retail CDs

     824,794         31.8     944,052         37.2     (119,258     -12.6

Brokered CDs

     67,880         2.6     118,335         4.7     (50,455     -42.6
  

 

 

      

 

 

      

 

 

   

 

 

 
   $ 2,591,566         $ 2,535,426         $ 56,140        2.2
  

 

 

      

 

 

      

 

 

   

 

 

 

Mr. Hortman commented about the changing deposit mix, saying “While growth in total deposits was not significant, we have continued to manage our deposit mix such that future margins and spreads will benefit. At the end of 2011, almost half of our deposits cost less than 0.50% and are in classes that have less rate sensitivity. We expect continued growth in the favorable classes, and as loans are anticipated to continue to grow in 2012, we expect incremental margins to be strong thanks to this improving deposit mix.”

Credit Quality

For the year ended December 31, 2011, nonperforming assets decreased $16.1 million, or 11.7%, to $121.1 million, or 4.05% of total assets, compared to $137.2 million, or 4.62% of total assets, at December 31, 2010. Non-accrual loans declined $8.5 million to $70.8 million at December 31, 2011, compared to $79.3 million at December 31, 2010. The Company’s balances in legacy OREO decreased $7.6 million to $50.3 million at December 31, 2011 from $57.9 million at December 31, 2010.

Total classified assets declined at a faster rate than did non-performing assets. At December 31, 2011, classified assets totaled $153.9 million, a decrease of 18.4% when compared to $188.6 million at December 31, 2010. As a percentage of regulatory capital, classified assets were 45.0% at December 31, 2011, compared to 58.5% at December 31, 2010. Higher levels of capital through net earnings as well as continued resolution of problem credits contributed to this positive trend.

The Company’s provision for loan losses during the fourth quarter of 2011 amounted to $9.0 million, compared to $11.4 million recorded in the fourth quarter of 2010. For the full year 2011, the Company’s provision for loan losses amounted to $32.7 million, compared to $50.5 million for 2010. At December 31, 2011, the Company’s allowance for loan losses totaled $35.2 million, or 2.64% of ending legacy loans, compared to $34.6 million, or 2.52%, at the end of 2010. The Company’s allowance for loan losses represented 49.64% of nonperforming loans, an increase from 43.61% at December 31, 2010.


Total credit costs for the year ended December 31, 2011 were $58.1 million, a decrease of 16.5% when compared to the same period in 2010. Decreases in provision expense totaled $17.8 million, or 35.2%, when compared to amounts reported for the year ended December 31, 2010. These lower provision costs were possible because of a 45.0% reduction in new problem loans in 2011 when compared to 2010. Disposition of OREO throughout the year caused losses to be higher by $5.4 million in 2011, offsetting some of the decline in provision expense. The Company has pursued the disposition of OREO primarily through retail channels, although some assets were sold in 2011 through auctions or at wholesale levels. Management expects to be able to resolve the majority of problem assets through similar actions and strategies during 2012 and expects that its pre-tax, pre-credit income will assist the Company in maintaining its earnings.

“I am pleased with the improvement in provision expense and anticipate continued improvement in that area,” said Mr. Hortman. “Overall reduction in NPAs continues to be our primary focus and I believe our current strategies to reduce these balances will succeed in reducing NPAs below 3.00% of total assets during 2012.”

M&A Outlook

During 2011, the Company completed its seventh and eighth FDIC-assisted acquisitions bringing total acquired assets in this strategy to $1.6 billion. Management believes the strategy has been vital at this time in the economic cycle, providing the safest avenue for growth in earning assets. Mr. Hortman commented, “We continue to look at potential failed bank acquisitions and believe that 2012 will provide enough opportunities to realize growth in balances of covered loans. Our covered asset platform is highly scalable and our current focus is heavily centered on continuing to participate as we have in the past. “ With respect to traditional M&A opportunities, Mr. Hortman added, “Capital levels and asset quality have stabilized at many institutions. Management teams and their boards are increasingly aware of the advantages of partnering and the limited opportunity to create value on a stand-alone basis. Accordingly, we anticipate that traditional M&A will begin to rebound in 2012 and yield opportunities to increase earnings per share with limited or no dilution to tangible book value.”

Capital Levels

The Company manages with increasingly high levels of capital. At December 31, 2011, Tier 1 common equity to risk based assets was 13.74%, compared to 12.93% at December 31, 2010, an increase of 6.26%. Tangible common equity as a percentage of tangible assets increased to 7.99% at December 31, 2011, compared to 7.35% at December 31, 2010. Earnings from legacy operations and from acquisitions coupled with mostly static total assets during the year were the primary reasons for the higher capital levels. Additionally, tangible book value per common share increased from $9.22 per share at December 31, 2010 to $10.06 per share at December 31, 2011.

Mr. Hortman spoke concerning the Company’s capital levels, saying “Improving capital levels throughout this cycle have allowed us to continue operating with offensive strategies. Coupling these strong capital levels together with our core earnings and our acquisition strategies, we are confident in our ability to repay the Company’s TARP obligations in installments before their fifth anniversary. As we have stated before, we do not foresee that any capital raise will be required, and we expect that the repayment of those obligations will be fully accretive to existing shareholders.”

Ameris Bancorp is headquartered in Moultrie, Georgia, and at the end of the most recent quarter had 62 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.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

EARNINGS

             

Net Income/(Loss) Available to Common Shareholders

  $ 322      $ 15,643      $ 1,307      $ 580      $ 1,050      $ 17,852      $ (7,202

PER COMMON SHARE DATA

             

Earnings per share available to common shareholders:

             

Basic

  $ 0.01      $ 0.67      $ 0.06      $ 0.02      $ 0.04      $ 0.76      $ (0.35

Diluted

  $ 0.01      $ 0.66      $ 0.06      $ 0.02      $ 0.04      $ 0.76      $ (0.35

Cash Dividends per share

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

Stock dividend

    —          —          —          —          —          —          3 for 157   

Book value per share (period end)

  $ 10.23      $ 10.27      $ 9.54      $ 9.41      $ 9.44      $ 10.23      $ 9.44   

Tangible book value per share (period end)

  $ 10.06      $ 10.08      $ 9.34      $ 9.20      $ 9.22      $ 10.06      $ 9.22   

Weighted average number of shares:

             

Basic

    23,457,739        23,438,335        23,449,123        23,440,201        23,427,393        23,446,350        20,498,204   

Diluted

    23,611,964        23,559,063        23,508,419        23,474,424        23,579,205        23,538,468        20,498,204   

Period-end number of shares

    23,751,294        23,742,794        23,766,044        23,766,044        23,647,841        23,751,294        23,647,841   

Market data:

             

High closing price

  $ 10.66      $ 10.30      $ 10.16      $ 11.10      $ 11.07      $ 11.10      $ 11.55   

Low closing price

  $ 8.55      $ 8.47      $ 8.49      $ 9.32      $ 8.73      $ 8.47      $ 7.36   

Period end closing price

  $ 10.28      $ 8.71      $ 8.87      $ 10.16      $ 10.54      $ 10.28      $ 10.54   

Average daily volume

    68,654        71,955        58,706        46,618        55,281        61,619        93,489   

PERFORMANCE RATIOS

             

Return on average assets

    0.15     2.14     0.29     0.19     0.26     0.71     (0.16 %) 

Return on average common equity

    1.82     28.55     3.69     2.51     3.28     8.52     (2.07 %) 

Earning asset yield (TE)

    6.07     5.55     5.98     5.35     5.18     5.68     5.47

Total cost of funds

    0.80     1.02     1.10     1.22     1.27     1.03     1.34

Net interest margin (TE)

    5.21     4.44     4.79     4.04     3.88     4.57     4.11

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

    14.81     9.97     14.15     15.49     16.12     13.20     14.98

Efficiency ratio

    72.76     47.75     65.08     69.59     62.15     61.30     65.20

CAPITAL ADEQUACY (period end)

             

Stockholders’ equity to assets

    9.81     9.78     9.70     9.38     9.20     9.81     9.20

Tangible common equity to tangible assets

    7.99     7.96     7.78     7.51     7.35     7.99     7.35

EQUITY TO ASSETS RECONCILIATION

             

Tangible common equity to tangible assets

    7.99     7.96     7.78     7.51     7.35     7.99     7.35

Effect of preferred equity

    1.69     1.68     1.76     1.72     1.69     1.69     1.69

Effect of goodwill and other intangibles

    0.13     0.14     0.15     0.16     0.16     0.13     0.16
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity to assets (GAAP)

    9.81     9.78     9.70     9.38     9.20     9.81     9.20
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OTHER PERIOD-END DATA

             

FTE Headcount

    746        730        690        691        708        746        708   

Assets per FTE

  $ 4,014      $ 4,124      $ 4,141      $ 4,223      $ 4,198      $ 4,014      $ 4,198   

Branch locations

    62        62        59        59        59        62        60   

Deposits per branch location

  $ 41,799      $ 44,557      $ 42,565      $ 43,605      $ 42,257      $ 41,799      $ 42,257   

 

(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.
2011
     Sept.
2011
     Jun.
2011
     Mar.
2011
     Dec.
2010
     Dec.
2011
     Dec.
2010
 

INCOME STATEMENT

                    

Interest income

                    

Interest and fees on loans

   $ 35,361       $ 31,633       $ 32,876       $ 28,971       $ 27,676       $ 128,841       $ 107,484   

Interest on taxable securities

     2,350         2,672         2,574         2,658         2,562         10,254         9,821   

Interest on nontaxable securities

     357         330         314         320         317         1,321         1,215   

Interest on deposits in other banks

     148         144         150         175         204         617         462   

Interest on federal funds sold

     7         9         9         13         52         38         89   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     38,223         34,788         35,923         32,137         30,811         141,071         119,071   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense

                    

Interest on deposits

   $ 4,875       $ 6,431       $ 6,825       $ 7,375       $ 7,328       $ 25,506       $ 28,647   

Interest on other borrowings

     580         555         351         555         477         2,041         1,147   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     5,455         6,986         7,176         7,930         7,805         27,547         29,794   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     32,768         27,802         28,747         24,207         23,006         113,524         89,277   

Provision for loan losses

     9,019         7,552         9,115         7,043         11,404         32,729         50,521   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

   $ 23,749       $ 20,250       $ 19,632       $ 17,164       $ 11,602       $ 80,795       $ 38,756   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income

                    

Service charges on deposit accounts

   $ 4,483       $ 4,666       $ 4,665       $ 4,267       $ 4,323       $ 18,081       $ 15,143   

Mortgage banking activity

     1,209         930         382         450         806         2,971         2,748   

Other service charges, commissions and fees

     340         392         276         239         180         1,247         805   

Gain(loss) on sale of securities

     —           —           14         224         —           238         200   

Gains from acquisitions

     —           26,867         —           —           6,442         26,867         14,651   

Other non-interest income

     657         1,090         643         1,013         552         3,403         1,701   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     6,689         33,945         5,980         6,193         12,303         52,807         35,248   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest expense

                    

Salaries and employee benefits

     10,688         10,252         9,427         9,843         8,510         40,210         31,918   

Occupancy and equipment expenses

     2,705         3,203         2,752         2,730         1,989         11,390         8,212   

Data processing and telecommunications expenses

     2,650         2,817         2,452         2,396         2,075         10,315         7,644   

FDIC Insurance expense

     1,078         1,096         1,118         1,245         1,296         4,537         5,133   

Credit related expenses (1)

     7,784         8,985         3,882         1,797         4,936         22,448         16,412   

Advertising and marketing expenses

     221         189         149         163         97         722         566   

Amortization of intangible assets

     220         277         242         263         277         1,002         988   

Goodwill impairment

     —           —           —           —           —           —           —     

Other non-interest expenses

     3,364         2,667         2,580         2,718         2,766         11,329         10,315   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     28,710         29,486         22,602         21,155         21,946         101,953         81,188   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Operating profit/(loss)

   $ 1,728       $ 24,709       $ 3,010       $ 2,202       $ 1,959       $ 31,649       $ (7,184

Income tax (benefit)/expense

     587         8,249         896         824         98         10,556         (3,195
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income/(loss)

   $ 1,141       $ 16,460       $ 2,114       $ 1,378       $ 1,861       $ 21,093       $ (3,989
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Preferred stock dividends

     819         817         807         798         811         3,241         3,213   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income/(loss) available to common shareholders

   $ 322       $ 15,643       $ 1,307       $ 580       $ 1,050       $ 17,852       $ (7,202
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings available to common shareholders

     0.01         0.66         0.06         0.02         0.04         0.76         (0.35
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
 

PERIOD-END BALANCE SHEET

         

Assets

         

Cash and due from banks

  $ 65,528      $ 55,761      $ 68,552      $ 88,386      $ 74,326   

Federal funds sold and interest bearing balances

    229,042        170,349        218,330        264,508        261,262   

Investment securities available for sale, at fair value

    339,967        340,839        334,376        305,620        322,581   

Other investments

    9,878        11,089        10,354        12,436        12,440   

Mortgage loans held for sale

    11,563        8,867        —          —          —     

Loans, net of unearned income

    1,332,086        1,368,895        1,360,063        1,345,981        1,374,757   

Covered loans

    571,489        595,428        486,489        526,012        554,991   

Less allowance for loan losses

    35,156        35,238        34,523        35,443        34,576   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

    1,868,419        1,929,085        1,812,029        1,836,550        1,895,172   

Other real estate owned

    50,301        54,487        61,533        62,258        57,917   

Covered other real estate owned

    78,617        81,907        63,583        59,757        54,931   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other real estate owned

    128,918        136,394        125,116        122,015        112,848   

Premises and equipment, net

    73,124        71,848        65,925        66,359        66,589   

Intangible assets, net

    3,250        3,471        3,745        3,973        4,261   

Goodwill

    956        956        956        956        956   

FDIC loss sharing receivable

    242,394        239,719        160,927        167,176        177,187   

Other assets

    21,269        42,001        56,927        50,444        44,546   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 2,994,308      $ 3,010,379      $ 2,857,237      $ 2,918,423      $ 2,972,168   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

         

Deposits:

         

Noninterest-bearing

  $ 395,347      $ 354,434      $ 318,004      $ 316,060      $ 301,971   

Interest-bearing

    2,196,219        2,274,458        2,193,359        2,256,629        2,233,455   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

    2,591,566        2,628,892        2,511,363        2,572,689        2,535,426   

Federal funds purchased & securities sold under agreements to repurchase

    37,665        13,180        17,136        20,257        68,184   

Other borrowings

    20,000        21,000        —          —          43,495   

Other liabilities

    9,037        10,616        9,311        9,351        9,387   

Subordinated deferrable interest debentures

    42,269        42,269        42,269        42,269        42,269   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    2,700,537        2,715,957        2,580,079        2,644,566        2,698,761   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity

         

Preferred stock

  $ 50,727      $ 50,572      $ 50,419      $ 50,269      $ 50,121   

Common stock

    25,087        25,079        25,102        25,102        24,983   

Capital surplus

    166,639        166,385        166,170        165,995        165,930   

Retained earnings

    54,852        54,530        38,888        37,580        37,000   

Accumulated other comprehensive income/(loss)

    7,296        8,687        7,410        5,742        6,204   

Less treasury stock

    (10,831     (10,831     (10,831     (10,831     (10,831
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

    293,770        294,422        277,158        273,857        273,407   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 2,994,307      $ 3,010,379      $ 2,857,237      $ 2,918,423      $ 2,972,168   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other Data

         

Earning Assets

    2,484,147        2,484,378        2,399,258        2,442,121        2,513,591   

Intangible Assets

    4,206        4,427        4,701        4,929        5,217   

Interest Bearing Liabilities

    2,296,153        2,350,907        2,252,764        2,319,155        2,413,319   

Average Assets

    3,021,201        3,048,337        2,909,012        2,949,943        2,872,207   

Average Common Stockholders’ Equity

    248,729        228,716        229,794        222,675        225,088   


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     Three Months Ended     Twelve Months Ended  
     Dec.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

ASSET QUALITY INFORMATION (1)

              

Allowance for loan losses

              

Balance at beginning of period

   $ 35,238      $ 34,523      $ 35,443      $ 34,576      $ 34,072      $ 34,576      $ 35,762   

Provision for loan loss (2)

     8,243        7,544        7,462        7,092        10,742        30,341        48,839   

Charge-offs

     8,909        7,088        8,559        7,067        10,513        31,623        52,623   

Recoveries

     584        259        177        842        275        1,862        2,598   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries)

     8,325        6,829        8,382        6,225        10,238        29,761        50,025   

Ending balance

   $ 35,156      $ 35,238      $ 34,523      $ 35,443      $ 34,576      $ 35,156      $ 34,576   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As a percentage of loans

     2.64     2.57     2.54     2.63     2.52     2.64     2.52

As a percentage of nonperforming loans

     49.64     59.66     57.02     51.82     43.61     49.64     43.61

Net charge-off information

              

Charge-offs

              

Commercial, Financial and Agricultural

   $ 1,952      $ 614      $ 2,128      $ 1,113      $ 1,907      $ 5,807      $ 5,484   

Real Estate - Residential

     1,758        1,697        1,135        809        1,328        5,399        10,091   

Real Estate - Commercial and Farmland

     829        2,962        2,332        2,557        2,368        8,680        16,102   

Real Estate - Construction and Development

     4,129        1,612        2,822        2,425        4,519        10,988        19,854   

Consumer Installment

     241        203        142        163        391        749        1,092   

Other

     —          —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total charge-offs

     8,909        7,088        8,559        7,067        10,513        31,623        52,623   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recoveries

              

Commercial, Financial and Agricultural

     21        85        48        20        22        174        571   

Real Estate - Residential

     39        48        45        14        20        146        186   

Real Estate - Commercial and Farmland

     9        37        4        2        182        52        840   

Real Estate - Construction and Development

     494        44        57        772        22        1,367        684   

Consumer Installment

     21        45        23        34        29        123        317   

Other

     —          —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

     584        259        177        842        275        1,862        2,598   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries)

   $ 8,325      $ 6,829      $ 8,382      $ 6,225      $ 10,238      $ 29,761      $ 50,025   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-accrual loans

     70,823        59,067        60,545        68,391        79,289        70,823        79,289   

Foreclosed assets

     50,301        54,487        61,533        62,258        57,916        50,301        57,916   

Accruing loans delinquent 90 days or more

     —          20        —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets

     121,124        113,574        122,078        130,649        137,205        121,124        137,205   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets as a percent of total assets

     4.05     3.77     4.27     4.48     4.62     4.05     4.62

Net charge offs as a percent of loans (Annualized)

     2.48     1.98     2.50     1.88     2.87     2.23     3.33

 

(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 2010 and 2011, 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.
2011
     Sept.
2011
     Jun.
2011
     Mar.
2011
     Dec.
2010
 

Loans by Type

              

Commercial, financial & agricultural

   $ 142,960       $ 159,020       $ 150,377       $ 142,826       $ 142,312   

Real estate - construction & development

     130,270         145,770         143,684         152,863         162,594   

Real estate - commercial & farmland

     672,765         677,048         681,228         672,212         683,974   

Real estate - residential

     330,727         331,236         336,485         336,755         344,830   

Consumer installment

     37,296         38,163         35,584         33,698         34,293   

Other

     18,068         17,658         12,705         7,627         6,754   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Legacy (non-covered)

   $ 1,332,086       $ 1,368,895       $ 1,360,063       $ 1,345,981       $ 1,374,757   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial, financial & agricultural

   $ 41,867       $ 49,859       $ 42,494       $ 45,954       $ 47,309   

Real estate - construction & development

     77,077         82,933         79,540         89,356         89,781   

Real estate - commercial & farmland

     321,257         323,760         229,924         242,153         257,428   

Real estate - residential

     127,644         135,138         129,721         140,239         149,226   

Consumer installment

     3,644         3,558         4,810         8,310         11,247   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Covered (at fair value)

   $ 571,489       $ 595,248       $ 486,489       $ 526,012       $ 554,991   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Loan Portfolio:

              

Commercial, financial & agricultural

   $ 184,827       $ 208,879       $ 192,871       $ 188,780       $ 189,621   

Real estate - construction & development

     207,347         228,703         223,224         242,219         252,375   

Real estate - commercial & farmland

     994,022         1,000,808         911,152         914,365         941,402   

Real estate - residential

     458,371         466,374         466,206         476,994         494,056   

Consumer installment

     40,940         41,721         40,394         42,008         45,540   

Other

     18,068         17,658         12,705         7,627         6,754   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Loans

   $ 1,903,575       $ 1,964,143       $ 1,846,552       $ 1,871,993       $ 1,929,748   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Troubled Debt Restructurings:

              

Accruing loan types:

              

Real estate - construction & development

   $ 1,774       $ 1,697       $ 2,179       $ 2,908       $ 786   

Real estate - commercial & farmland

     9,622         7,005         13,936         17,418         19,262   

Real estate - residential

     6,245         7,889         5,043         5,075         1,924   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Accruing TDRs

   $ 17,641       $ 16,591       $ 21,158       $ 25,401       $ 21,972   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-accruing loan types:

              

Real estate - construction & development

   $ 2,122       $ 1,426       $ 1,315       $ 1,243       $ 2,290   

Real estate - commercial & farmland

     4,737         5,392         8,541         8,747         2,864   

Real estate - residential

     1,606         227         233         —           316   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-accrual TDRs

   $ 8,465       $ 7,045       $ 10,089       $ 9,990       $ 5,470   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Troubled Debt Restructurings

   $ 26,106       $ 23,636       $ 31,247       $ 35,391       $ 27,442   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
The following table presents the non-covered loan portfolio by risk grade:            

Grade 10 - Prime credit

   $ 23,930       $ 23,461       $ 20,376       $ 20,934       $ 24,676   

Grade 15 - Good credit

     261,489         193,881         202,152         188,663         201,214   

Grade 20 - Satisfactory credit

     485,364         550,748         534,498         497,230         506,461   

Grade 23 - Performing, under-collateralized credit

     29,730         30,538         29,833         26,749         25,329   

Grade 25 - Minimum acceptable credit

     386,365         425,142         407,133         435,779         441,496   

Grade 30 - Other asset especially mentioned

     41,584         52,760         65,528         65,272         53,806   

Grade 40 - Substandard

     102,947         91,857         99,612         111,041         120,599   

Grade 50 - Doubtful

     677         508         922         286         1,175   

Grade 60 - Loss

     —           —           9         27         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,332,086       $ 1,368,895       $ 1,360,063       $ 1,345,981       $ 1,374,757   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

    Three Months Ended     Twelve Months Ended  
    Dec.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

AVERAGE BALANCES

             

Federal funds sold

  $ 29,108      $ 24,583      $ 34,241      $ 32,891      $ 28,523      $ 30,206      $ 42,516   

Interest bearing deposits in banks

    203,031        161,447        236,286        204,268        267,337        213,409        215,850   

Investment securities - taxable

    293,821        286,807        250,998        262,778        246,417        287,008        216,165   

Investment securities - nontaxable

    44,255        40,388        38,151        38,794        37,649        40,420        36,386   

Other investments

    10,276        11,328        11,022        12,218        7,603        11,308        7,101   

Loans

    1,335,242        1,351,695        1,348,067        1,356,698        1,383,301        1,348,557        1,448,662   

Covered loans

    600,367        626,873        507,276        545,393        407,235        570,719        237,500   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earning Assets

  $ 2,516,100      $ 2,503,121      $ 2,426,041      $ 2,453,040      $ 2,378,065      $ 2,501,627      $ 2,204,180   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest bearing deposits

  $ 395,346      $ 337,603      $ 320,735      $ 310,226      $ 275,184      $ 344,021      $ 242,533   

NOW accounts

    607,258        593,801        582,773        584,338        527,264        592,043        498,433   

MMDA

    597,088        583,552        545,261        522,009        455,041        561,978        442,589   

Savings accounts

    80,074        82,210        78,674        76,341        63,972        79,325        64,218   

Retail CDs < $100,000

    396,058        448,597        417,297        427,143        460,444        422,274        383,608   

Retail CDs > $100,000

    471,329        511,205        490,660        504,011        392,266        494,301        383,312   

Brokered CDs

    76,250        82,880        105,338        124,441      $ 136,201        97,242        138,498   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

    2,623,403        2,639,848        2,540,738        2,548,509        2,310,372        2,591,183        2,153,191   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FHLB advances

    20,707        17,804        —          25,114        28,205        18,008        7,738   

Subordinated debentures

    42,269        42,269        42,269        42,269        42,269        42,269        42,269   

Federal funds purchased and securities sold under agreements to repurchase

    29,417        14,504        23,078        22,100        49,878        22,275        28,368   

Other borrowings

    —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Deposit Funding

    92,393        74,577        65,347        89,483        120,352        82,552        78,375   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Funding

  $ 2,715,796      $ 2,714,425      $ 2,606,085      $ 2,637,992      $ 2,430,724      $ 2,673,735      $ 2,231,566   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

    Three Months Ended     Twelve Months Ended  
    Dec.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

INTEREST INCOME/EXPENSE

             

INTEREST INCOME

             

Federal funds sold

  $ 7      $ 9      $ 9      $ 13      $ 50      $ 38      $ 89   

Interest bearing deposits in banks

    148        144        150        175        204        617        462   

Investment securities - taxable

    2,350        2,663        2,574        2,658        2,562        10,245        9,821   

Investment securities - nontaxable (TE)

    549        508        483        492        489        2,032        1,870   

Loans (TE)

    19,205        19,362        19,906        20,923        21,322        79,396        89,248   

Covered loans

    16,217        12,322        13,022        8,087        6,424        49,648        19,067   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earning Assets

  $ 38,476      $ 35,008      $ 36,144      $ 32,348      $ 31,051      $ 141,976      $ 120,557   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

             

Non-interest bearing deposits

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

NOW accounts

    671        985        1,026        1,048        1,063        3,730        4,519   

MMDA

    930        1,466        1,421        1,407        1,401        5,224        5,725   

Savings accounts

    45        91        88        132        82        356        357   

Retail CDs < $100,000

    1,074        1,405        1,474        1,745        1,985        5,698        6,884   

Retail CDs > $100,000

    1,557        1,853        1,951        2,094        1,782        7,455        7,171   

Brokered CDs

    598        629        865        949        1,017        3,041        4,166   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

    4,875        6,429        6,825        7,375        7,330        25,504        28,822   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FHLB advances

    183        154        —          123        39        460        81   

Subordinated debentures

    362        375        322        351        342        1,410        879   

Repurchase agreements

    33        22        28        81        96        164        177   

Correspondent bank line of credit and other

    1        2        —          —          (1     3        8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Deposit Funding

    579        553        350        555        476        2,037        1,145   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Funding

  $ 5,454      $ 6,982      $ 7,175      $ 7,930      $ 7,806      $ 27,541      $ 29,967   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income (TE)

  $ 33,022      $ 28,026      $ 28,969      $ 24,418      $ 23,245      $ 114,435      $ 90,590   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     Three Months Ended     Twelve Months Ended  
     Dec.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

YIELDS (1)

              

Federal funds sold

     0.10     0.15     0.11     0.16     0.70     0.13     0.21

Interest bearing deposits in banks

     0.29     0.35     0.25     0.35     0.30     0.29     0.21

Investment securities - taxable

     3.17     3.68     4.11     4.10     4.12     3.57     4.54

Investment securities - nontaxable

     4.92     4.99     5.08     5.14     5.15     5.03     5.14

Loans

     5.71     5.68     5.92     6.25     6.12     5.89     6.16

Covered loans

     10.72     7.80     10.30     6.01     6.26     8.70     8.03
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earning Assets

     6.07     5.55     5.98     5.35     5.18     5.68     5.47

Noninterest bearing deposits

     0.00     0.00     0.00     0.00     0.00     0.00     0.00

NOW accounts

     0.44     0.66     0.71     0.73     0.80     0.63     0.91

MMDA

     0.62     1.00     1.05     1.09     1.22     0.93     1.29

Savings accounts

     0.22     0.44     0.45     0.70     0.51     0.45     0.56

Retail CDs < $100,000

     1.08     1.24     1.42     1.66     1.71     1.35     1.79

Retail CDs > $100,000

     1.31     1.44     1.59     1.68     1.80     1.51     1.87

Brokered CDs

     3.11     3.01     3.29     3.09     2.96     3.13     3.01
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

     0.74     0.97     1.08     1.17     1.26     0.98     1.34

FHLB advances

     3.51     3.43     0.00     1.99     0.55     2.55     1.05

Subordinated debentures

     3.40     3.52     3.06     3.37     3.21     3.34     2.08

Repurchase agreements

     0.45     0.60     0.49     1.49     0.76     0.74     0.58

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

     2.49     2.94     2.15     2.52     1.57     2.47     1.46
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total funding (3)

     0.80     1.02     1.10     1.22     1.27     1.03     1.34
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest spread

     5.27     4.53     4.87     4.13     3.91     4.65     4.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin

     5.21     4.44     4.79     4.04     3.88     4.57     4.11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

Core Earnings Reconciliation

              

Pre-tax operating profit/(loss)

   $ 1,728      $ 24,709      $ 3,010      $ 2,202      $ 1,959      $ 31,649      $ (7,184

Plus: Credit Related Costs

              

Provision for loan losses

     9,019        7,552        9,115        7,043        11,404        32,729        50,521   

(Gains)/Losses on the sale of legacy OREO

     4,533        5,906        1,324        1,591        2,033        13,355        7,956   

Problem loan and OREO expense

     3,251        3,079        2,558        2,498        2,903        11,386        8,456   

Interest reversed (received) on non-accrual loans

     410        452        140        (389     478        613        2,603   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Credit-Related Costs

     17,213        16,989        13,137        10,743        16,818        58,082        69,536   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Plus: Non-recurring conversion charges

     306        611        370        322        —          1,609        —     

Plus: Costs associated with capital raise

     —          —          —          —          —          —          933   

Less: Non-recurring gains

               —       

Gains related to FDIC acquisitions

     —          (26,867     —          —          (6,442     (26,867     (14,650

Gains on sales of securities

     —          —          (14     (224     —          (238     (200

Gains on sales of bank premises

     (19     (9     (11     (128     —          (167     (398

Other non-recurring adjustments

     (4,198     —          (2,631     —          —          (6,829     (1,408
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pretax, Pre-provision earnings

   $ 15,030      $ 15,433      $ 13,861      $ 12,915      $ 12,335      $ 57,239      $ 46,629   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As percentage of average assets, annualized

     1.97     2.01     1.91     1.78     1.70     1.93     1.87
     Three Months Ended     Twelve Months Ended  
     Dec.
2011
    Sept.
2011
    Jun.
2011
    Mar.
2011
    Dec.
2010
    Dec.
2011
    Dec.
2010
 

Recurring Operating Expenses

              

Total Operating Expenses

     28,710        29,486        22,602        21,155        21,946        101,953        81,188   

Less: Credit costs & non-recurring charges

              

Gains/(Losses) on the sale of legacy OREO

     (4,533     (5,906     (1,324     (1,591     (2,033     (13,355     (7,956

Gains/(Losses) on the sale of covered OREO

     —          —          —          2,292        —          2,292        —     

Problem loan and OREO expense

     (3,251     (3,079     (2,558     (2,498     (2,903     (11,386     (8,456

Costs associated with capital raise

     —          —          —          —          —          —          (933

Severance payments

     (290     —          —          —          —          (290     (326

Conversion expenses

     (306     (611     (370     (322     —          (1,609     —     

(Gains)/Losses on the sale of premises

     19        9        11        128        —          167        274   

FDIC insurance expense

     (1,078     (1,096     (1,118     (1,245     (1,296     (4,537     (5,133
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recurring operating expenses

   $ 19,271      $ 18,803      $ 17,243      $ 17,919      $ 15,714      $ 73,236      $ 58,658