Attached files

file filename
8-K - FORM 8-K - Ameris Bancorpd570813d8k.htm

Exhibit 99.1

 

LOGO

News Release

For more information contact:

Dennis J. Zember Jr.

Executive Vice President & CFO

(229) 890-1111

AMERIS BANCORP REPORTS NET INCOME OF $6.7 MILLION FOR SECOND QUARTER 2013

July 18, 2013

AMERIS BANCORP (NASDAQ-GS: ABCB), Moultrie, Georgia, today reported net income available to common shareholders of $6.2 million, or $0.26 per diluted share, for the quarter ended June 30, 2013, compared to $1.7 million, or $0.07 per diluted share, for the quarter ended June 30, 2012. For the year to date period ending June 30, 2013, the Company reported net income available to common shareholders of $11.1 million, or $0.46 per diluted share, compared to $6.2 million, or $0.26 per diluted share, for the same period in 2012. Commenting on the Company’s quarterly results, Edwin W. Hortman, Jr., the Company’s President and Chief Executive Officer, said, “The positive trends on loan and revenue growth continue to ramp. These trends coupled with improved operating expense control and lower levels of credit costs resulted in a much improved return on average assets of 0.95% in the second quarter of 2013 compared to 0.34% for the second quarter of 2012.”

Highlights of the results for the second quarter of 2013 include the following:

 

   

Net income available to common shareholders increased 28.7% compared to the first quarter of 2013.

 

   

Return on average assets and return on average tangible equity increased to 0.95% and 10.66%, respectively.

 

   

Total revenue increased to $43.3 million in the second quarter of 2013 compared to $41.9 million in the second quarter in 2012.

 

   

The Company’s net interest margin was 4.96% in the second quarter of 2013, compared to 4.66% in the second quarter of 2012 and 4.79% in the first quarter of 2013.

 

   

Non-covered loans increased by $63.1 million during the quarter.

 

   

Tangible common equity to tangible assets increased to 9.15% at June 30, 2013, compared to 8.83% at March 31, 2013.

 

   

Total non-covered classified assets decreased 8.8% compared to March 31, 2013.

 

   

Noninterest income was $11.4 million, compared to $8.9 million in the second quarter of 2012.


Operating Results

Net income in the second quarter of 2013 totaled $6.7 million before preferred dividends, an increase of 167.7% compared to the same quarter in 2012. For the year to date period, the Company’s earnings before preferred dividends were $12.0 million, compared to $7.9 million in the year to date period in 2012. Return on average assets and average tangible common equity increased to 0.95% and 10.66%, respectively, in the second quarter of 2013 compared to 0.34% and 4.12%, respectively, in the same quarter of 2012.

Net Interest Income and Net Interest Margin

Net interest income for the second quarter of 2013 totaled $29.5 million, an increase of $595,000, or 2.1%, compared to the $28.9 million reported for the second quarter of 2012. The Company’s net interest margin increased during the quarter to 4.96%, compared to 4.66% during the second quarter of 2012.

Yields on earning assets in the second quarter of 2013 were 5.38%, compared to 5.21% in the first quarter of 2013 and compared to 5.33% in the second quarter in 2012. An improving mix of earning assets, more heavily concentrated in loans, helped offset declining yields on the Company’s loan portfolio. Average loans comprised 84.1% of average earning assets in the second quarter of 2013, compared to 79.0% in the second quarter of 2012.

Yields on legacy loans for the second quarter of 2013 were 5.42%, compared to 5.75% in the same quarter in 2012. Production yields in the most recent quarter were 5.01%, compared to 5.43% in the second 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.

Declines in legacy loan yields were partially offset by increases in yields on covered loans. Covered loan yields increased to 8.18% in the second quarter of 2013, compared to 7.22% in the same quarter of 2012. Continued resolution of problem credits and shorter amortization periods led to higher than expected accretion on covered assets.

The Company continued to experience savings on deposit costs, albeit at a slower pace than what had been experienced in the recent past. Total costs of deposits fell to 0.34%, compared to 0.36% in the first quarter of 2013 and 0.56% in the second quarter of 2012. Savings on time deposits were most significant, with CD costs falling from 1.12% in the second quarter of 2012 to 0.74% in the second quarter of 2013. Additional savings have been achieved from improvement in the deposit mix, with time deposits representing only 27.5% of total deposits in the current quarter in 2013, compared to 32.4% in the second quarter of 2012.

Non-interest Income

Non-interest income in the second quarter of 2013 improved to $11.4 million, compared to $8.9 million in the same quarter of 2012. The Company’s mortgage operations continued to grow during the second quarter of 2013, as mortgage revenues increased to $5.0 million for the quarter, compared to $3.0 million for the same quarter of 2012. Purchase mortgage originations accounted for 70% of the Company’s total mortgage business in the second quarter of 2013, compared to 61% in the first quarter of 2013 and 64% in the second quarter of 2012. Commenting on mortgage activity, Mr. Hortman added, “Mortgage revenues have been growing consistently as we build our ranks of producers, focusing mostly on those with good realtor or builder relationships. While we are cautious about the impact of higher rates, we believe our emphasis on purchase transactions will help sustain our revenues in the higher rate environment.” The Company reported that the average number of daily applications taken thus far in the third quarter of 2013 has been only 4% lower than the average during the second quarter of 2013.

Non-interest Expense

Total operating expenses for the second quarter of 2013 were mostly unchanged at $26.7 million, compared to $26.6 million for the same quarter of 2012. Salaries and benefits increased to $13.4 million in the current quarter of 2013, compared to $12.1 million in the same quarter in 2012, as commissions and support costs in the Company’s mortgage operations increased commensurate with the increase in revenues. Excluding compensation costs in the Company’s mortgage operations, salaries and benefits declined to $10.5 million in the second quarter of 2013, compared to $11.0 million in the first quarter of 2013 and $10.7 million in the second quarter of 2012.


Increases in compensation costs were offset by declines in non-provision credit-related costs, which fell from $3.4 million in the second quarter of 2012 to $2.3 million in the second quarter of 2013. Occupancy and equipment costs, as well as data processing and telecommunications expense, were steady compared to prior year levels. Other operating expenses for the current quarter of 2013 were $4.5 million. These expenses benefitted from a net gain on the sale of fixed assets totaling $227,000, declines in FDIC insurance expense of $590,000 and savings realized in delivery costs of $112,000.

Savings from the Company’s restructuring efforts are evident in the Company’s operating expenses (exclusive of variable mortgage expenses and non-provision credit costs). As shown below, the Company’s core operating expenses have fallen 11.4% on a quarterly basis since the third quarter of 2012 when the Company’s restructuring plan was first announced. Additional savings expected in future quarters hinge on successful implementation of certain technology and continued improvements in credit quality, both of which are proceeding according to plan.

 

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

Total Operating Expenses

     26,688        28,884        29,791        28,810        26,623        55,572        60,869   

Less: Credit related expenses

     (2,349     (4,844     (2,548     (3,706     (3,423     (7,193     (16,162

Less: Mortgage related expenses

     (4,717     (3,721     (3,589     (2,958     (1,861     (8,438     (3,344
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Operating Expenses - Ameris Bank

     19,622        20,319        23,654        22,146        21,339        39,941        41,363   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported Efficiency Ratio

     65.32     72.76     71.85     75.68     70.51     68.98     65.63

Operating efficiency net of credit costs

     59.57     60.56     65.70     65.94     61.45     60.05     61.49

Balance Sheet Trends

Total assets at June 30, 2013 were $2.81 billion, a decrease of $210.4 million when compared to $3.02 billion reported at December 31, 2012. Declines in total asset levels were expected and are associated mostly with the Company’s restructuring efforts, which resulted in the closing of thirteen existing retail facilities since the third quarter of 2012. Similarly, earning assets declined as well, although the mix of earning assets has improved. Earning assets fell from $2.55 billion at December 31, 2012 to $2.42 billion at June 30, 2013. Total loans increased during that period from $2.01 billion at the end of 2012 to $2.06 billion at the end of the second quarter and now represent 85.1% of total earning assets, compared to 78.8% at the end of the year.

Total non-covered loans increased $105.2 million during the first six months of 2013 to end at $1.56 billion at June 30, 2013, compared to $1.45 billion at December 31, 2012. Seasonal borrowings from agricultural customers as well as successful sales efforts contributed to the 14.6% annualized increase in loans. Additionally, covered loans fell by only $17.2 million during the second quarter of 2013 to $443.5 million compared to balances reported at March 31, 2013. Management, noting that this is a much slower pace of quarterly run-off than has been experienced in several years, is optimistic that the trends in non-covered loan growth and covered loan run-off will continue.

Total deposits decreased $181.6 million to $2.44 billion during the first six months of 2013, compared to $2.62 billion at December 31, 2012. Year-end deposit levels contain unusually high liquidity levels from local municipalities and agricultural customers, and decreases from this level are not indicative of current trends. Decreases in deposit accounts associated with the closed branches have been unexpectedly low, totaling only $32.8 million at June 30, 2013. Additional declines in future quarters may occur as there are $48.7 million of time deposits in the affected branches that have not yet matured. Management originally estimated a potential for a decline of 5% in the Company’s deposits associated with the consolidation effort, but management now believes the run-off will be much less.


Indemnification Asset

At June 30, 2013, the Company’s FDIC loss-sharing receivable totaled $105.5 million, which is comprised of $75.7 million in indemnification asset (for reimbursements associated with anticipated losses in future quarters) and $29.8 million in current charge-offs and expenses already incurred but not yet submitted for reimbursement. This is a significant decrease from the $161.0 million FDIC loss-sharing receivable recorded at March 31, 2013, which was comprised of $99.9 million in indemnification asset and $61.1 million in current charge-offs and expenses. The decline in the receivable during the current quarter is due to $39.3 million received from the FDIC and a $16.2 million reduction due to changes in the estimates of cash flows on the covered assets.

Credit Expenses and Asset Quality

Non-performing assets declined to $71.7 million, a decrease of $7.0 million, from $78.7 million reported at December 31, 2012. Nonaccrual loans declined $7.1 million to $31.8 million at June 30, 2013, compared to $38.9 million at December 31, 2012. The Company’s balances in non-covered OREO (other real estate owned) remained stable at $39.9 million at June 30, 2013. Classified assets to total regulatory capital declined to 28.7% at the end of the second quarter of 2013, compared to 33.8% at the same time in 2012.

The Company’s quarterly provision for loan losses was $4.2 million in the second quarter of 2013, compared to $7.2 million in the same quarter in 2012. Net charge-offs on loans during the second quarter of 2013 were $2.9 million, compared to $2.8 million during the first quarter of 2013 and $8.6 million during the second quarter of 2012. As a percentage of loans, net charge-offs were 0.74% of average loans on an annualized basis for the second quarter of 2013, compared to 0.76% during the first quarter of 2013 and 2.52% during the second quarter of 2012.

Ameris Bancorp is headquartered in Moultrie, Georgia, and at the end of the most recent quarter had 57 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     Six Months Ended  
    Jun.
2013
    Mar.
2013
    Dec.
2012
    Sept.
2012
    Jun.
2012
    Jun.
2013
    Jun.
2012
 

EARNINGS

             

Net Income/(Loss) Available to Common Shareholders

  $ 6,236      $ 4,844      $ 3,554      $ 1,076      $ 1,678      $ 11,080      $ 6,228   

PER COMMON SHARE DATA

             

Earnings per share available to common shareholders:

             

Basic

  $ 0.26      $ 0.20      $ 0.15      $ 0.05      $ 0.07      $ 0.46      $ 0.26   

Diluted

  $ 0.26      $ 0.20      $ 0.15      $ 0.04      $ 0.07      $ 0.46      $ 0.26   

Cash Dividends per share

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

Stock dividend

    —          —          —          —          —          —          —     

Book value per share (period end)

  $ 10.88      $ 10.72      $ 10.56      $ 10.41      $ 10.49      $ 10.88      $ 10.49   

Tangible book value per share (period end)

  $ 10.74      $ 10.57      $ 10.39      $ 10.23      $ 10.29      $ 10.74      $ 10.29   

Weighted average number of shares:

             

Basic

    23,878,898        23,867,691        23,815,583        23,819,144        23,818,814        23,873,325        23,790,505   

Diluted

    24,287,628        24,246,346        23,857,095        23,973,369        23,973,039        24,282,055        23,944,730   

Period-end number of shares

    23,894,327        23,875,680        23,799,768        23,819,144        23,819,144        23,894,327        23,819,144   

Market data:

             

High closing price

  $ 16.94      $ 14.51      $ 12.71      $ 12.88      $ 13.40      $ 16.94      $ 13.40   

Low closing price

  $ 13.16      $ 12.79      $ 10.50      $ 11.27      $ 10.88      $ 12.79      $ 10.34   

Period end closing price

  $ 16.85      $ 14.35      $ 12.49      $ 12.59      $ 12.60      $ 16.85      $ 12.60   

Average daily volume

    53,403        51,887        48,295        45,543        58,370        52,669        58,751   

PERFORMANCE RATIOS

             

Return on average assets

    0.95     0.75     0.62     0.26     0.34     0.85     0.53

Return on average common equity

    10.66     8.53     7.72     3.12     4.12     9.60     6.49

Earning asset yield (TE)

    5.38     5.21     5.22     5.06     5.33     5.30     5.25

Total cost of funds

    0.40     0.40     0.44     0.51     0.62     0.40     0.65

Net interest margin (TE)

    4.96     4.79     4.75     4.52     4.66     4.88     4.56

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

    26.16     26.27     25.86     23.60     21.10     26.21     15.86

Efficiency ratio

    65.32     72.76     71.85     75.68     70.51     68.98     65.63

CAPITAL ADEQUACY (period end)

             

Stockholders’ equity to assets

    10.25     9.91     9.24     10.14     10.31     10.25     10.31

Tangible common equity to tangible assets

    9.15     8.83     8.20     8.27     8.41     9.15     8.41

EQUITY TO ASSETS RECONCILIATION

             

Tangible common equity to tangible assets

    9.15     8.83     8.20     8.27     8.41     9.15     8.41

Effect of preferred equity

    0.99     0.97     0.92     1.74     1.75     0.99     1.75

Effect of goodwill and other intangibles

    0.11     0.11     0.12     0.13     0.15     0.11     0.15
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity to assets (GAAP)

    10.25     9.91     9.24     10.14     10.31     10.25     10.31
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OTHER PERIOD-END DATA

             

Banking Division FTE

    683        693        736        754        751        683        751   

Mortgage Division FTE

    155        127        130        118        88        155        88   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Ameris Bancorp FTE Headcount

    838        820        866        872        839        838        839   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Assets per FTE

  $ 3,352      $ 3,490      $ 3,486      $ 3,382      $ 3,481      $ 3,352      $ 3,481   

Branch locations

    57        57        66        66        67        57        67   

Deposits per branch location

  $ 42,861      $ 43,684      $ 39,768      $ 39,093      $ 37,980      $ 42,861      $ 37,980   

 

(1) 

Includes gain from acquisition.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

INCOME STATEMENT

             

Interest income

             

Interest and fees on loans

  $ 29,859      $ 28,716      $ 30,329      $ 29,165      $ 30,334      $ 58,575      $ 59,816   

Interest on taxable securities

    1,719        1,697        1,737        2,017        2,187        3,416        4,496   

Interest on nontaxable securities

    344        375        371        365        374        719        739   

Interest on deposits in other banks

    29        85        102        104        108        114        228   

Interest on federal funds sold

    —          —          —          —          4        —          10   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

    31,951        30,873        32,539        31,651        33,007        62,824        65,289   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

             

Interest on deposits

  $ 2,083      $ 2,226      $ 2,603      $ 3,005      $ 3,635      $ 4,309      $ 7,719   

Interest on other borrowings

    392        309        377        408        491        701        962   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

    2,475        2,535        2,980        3,413        4,126        5,010        8,681   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    29,476        28,338        29,559        28,238        28,881        57,814        56,608   

Provision for loan losses

    4,165        2,923        4,442        6,540        7,225        7,088        20,107   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  $ 25,311      $ 25,415      $ 25,117      $ 21,698      $ 21,656      $ 50,726      $ 36,501   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income

             

Service charges on deposit accounts

  $ 4,695      $ 4,837      $ 5,299      $ 5,121      $ 4,770      $ 9,532      $ 9,156   

Mortgage banking activity

    5,001        4,464        4,768        3,740        3,006        9,465        4,481   

Other service charges, commissions and fees

    617        329        387        331        322        946        713   

Gain(loss) on sale of securities

    (1     172        322        —          —          171        —     

Gains from acquisitions

    —          —          —          —          —          —          20,037   

Other non-interest income

    1,072        1,558        1,128        639        777        2,630        1,752   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

    11,384        11,360        11,904        9,831        8,875        22,744        36,139   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

             

Salaries and employee benefits

    13,381        13,806        15,785        13,766        12,125        27,187        23,571   

Occupancy and equipment expenses

    2,978        2,931        3,653        3,340        2,880        5,909        6,215   

Data processing and telecommunications expenses

    2,836        2,570        3,254        2,599        2,905        5,406        4,830   

Credit related expenses (1)

    2,349        4,844        2,548        3,706        3,423        7,193        16,162   

Advertising and marketing expenses

    327        255        488        421        364        582        713   

Amortization of intangible assets

    358        364        364        364        412        722        632   

Other non-interest expenses

    4,459        4,114        3,699        4,614        4,514        8,573        8,746   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

    26,688        28,884        29,791        28,810        26,623        55,572        60,869   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit/(loss)

  $ 10,007      $ 7,891      $ 7,230      $ 2,719      $ 3,908      $ 17,898      $ 11,771   

Income tax (benefit)/expense

    3,329        2,606        2,558        816        1,413        5,935        3,911   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income/(loss)

  $ 6,678      $ 5,285      $ 4,672      $ 1,903      $ 2,495      $ 11,963      $ 7,860   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred stock dividends

    442        441        1,118        827        817        883        1,632   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income/(loss) available to common shareholders

  $ 6,236      $ 4,844      $ 3,554      $ 1,076      $ 1,678      $ 11,080      $ 6,228   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings available to common shareholders

    0.26        0.20        0.15        0.04        0.07        0.46        0.26   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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  
     Jun.
2013
    Mar.
2013
    Dec.
2012
    Sept.
2012
    Jun.
2012
 

PERIOD-END BALANCE SHEET

          

Assets

          

Cash and due from banks

   $ 50,343      $ 50,487      $ 80,256      $ 57,289      $ 60,126   

Federal funds sold and interest bearing balances

     43,904        81,205        193,677        66,872        111,251   

Investment securities available for sale, at fair value

     316,168        324,029        346,909        361,051        366,980   

Other investments

     7,764        5,528        6,832        7,003        7,884   

Mortgage loans held for sale

     62,580        42,332        48,786        29,021        19,659   

Loans, net of unearned income

     1,555,827        1,492,753        1,450,635        1,439,862        1,365,489   

Covered loans

     443,517        460,724        507,712        546,234        601,737   

Less allowance for loan losses

     24,217        23,382        23,593        25,901        26,198   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

     1,975,127        1,930,095        1,934,754        1,960,195        1,941,028   

Other real estate owned

     39,885        40,434        39,850        37,325        36,397   

Covered other real estate owned

     62,178        77,915        88,273        88,895        83,467   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other real estate owned

     102,063        118,349        128,123        126,220        119,864   

Premises and equipment, net

     70,167        72,340        75,983        75,609        75,192   

Intangible assets, net

     2,318        2,676        3,040        3,404        3,767   

Goodwill

     956        956        956        956        956   

FDIC loss sharing receivable

     105,513        160,979        159,724        198,440        203,801   

Cash value of bank owned life insurance

     47,495        45,832        15,603        50,087        —     

Other assets

     24,277        26,843        24,409        13,236        9,803   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,808,675      $ 2,861,651      $ 3,019,052      $ 2,949,383      $ 2,920,311   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Deposits:

          

Noninterest-bearing

   $ 475,445      $ 490,961      $ 510,751      $ 464,503      $ 429,113   

Interest-bearing

     1,967,658        1,999,012        2,113,912        2,115,614        2,115,559   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     2,443,103        2,489,973        2,624,663        2,580,117        2,544,672   

Federal funds purchased & securities sold under agreements to repurchase

     19,142        22,919        50,120        17,404        19,800   

Other borrowings

     —          —          —          —          3,810   

Other liabilities

     16,384        22,768        22,983        10,387        8,821   

Subordinated deferrable interest debentures

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     2,520,898        2,577,929        2,740,035        2,650,177        2,619,372   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity

          

Preferred stock

   $ 27,845      $ 27,753      $ 27,662      $ 51,207      $ 51,044   

Common stock

     25,258        25,239        25,155        25,155        25,155   

Capital surplus

     165,483        165,078        164,949        164,182        166,685   

Retained earnings

     76,791        70,554        65,710        62,156        61,081   

Accumulated other comprehensive income/(loss)

     3,582        6,274        6,607        7,337        7,805   

Less treasury stock

     (11,182     (11,176     (11,066     (10,831     (10,831
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     287,777        283,722        279,017        299,206        300,939   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,808,675      $ 2,861,651      $ 3,019,052      $ 2,949,383      $ 2,920,311   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other Data

          

Earning Assets

     2,421,996        2,401,043        2,547,719        2,443,040        2,465,116   

Intangible Assets

     3,274        3,632        3,996        4,360        4,723   

Interest Bearing Liabilities

     2,029,069        2,064,200        2,206,301        2,175,287        2,181,438   

Average Assets

     2,820,863        2,875,274        2,985,116        2,935,715        2,966,527   

Average Common Stockholders’ Equity

     251,240        251,214        240,787        242,614        243,463   


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

ASSET QUALITY INFORMATION (1)

              

Allowance for loan losses

              

Balance at beginning of period

   $ 23,382      $ 23,593      $ 25,901      $ 26,198      $ 28,689      $ 23,593      $ 35,156   

Provision for loan loss (2)

     3,695        2,603        4,091        5,690        6,070        6,298        18,670   

Charge-offs

     3,200        3,036        6,996        6,092        8,738        6,236        28,075   

Recoveries

     340        222        597        105        177        562        447   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries)

     2,860        2,814        6,399        5,987        8,561        5,674        27,628   

Ending balance

   $ 24,217      $ 23,382      $ 23,593      $ 25,901      $ 26,198      $ 24,217      $ 26,198   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As a percentage of loans

     1.56     1.57     1.63     1.80     1.92     1.56     1.92

As a percentage of nonperforming loans

     76.13     62.39     60.67     67.76     58.98     76.13     58.98

Net charge-off information

              

Charge-offs

              

Commercial, Financial and Agricultural

   $ 324      $ 410      $ 562      $ 235      $ 499      $ 734      $ 654   

Real Estate - Residential

     1,328        779        2,080        2,268        2,251        2,107        4,374   

Real Estate - Commercial and Farmland

     768        1,025        2,352        715        4,520        1,793        17,484   

Real Estate - Construction and Development

     576        655        1,561        2,608        1,281        1,231        5,211   

Consumer Installment

     204        167        441        266        187        371        352   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total charge-offs

     3,200        3,036        6,996        6,092        8,738        6,236        28,075   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recoveries

              

Commercial, Financial and Agricultural

     44        84        56        23        30        128        78   

Real Estate - Residential

     144        85        26        37        21        229        162   

Real Estate - Commercial and Farmland

     10        3        450        8        8        13        24   

Real Estate - Construction and Development

     2        2        17        4        2        4        19   

Consumer Installment

     140        48        48        33        116        188        164   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

     340        222        597        105        177        562        447   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs (recoveries)

   $ 2,860      $ 2,814      $ 6,399      $ 5,987      $ 8,561      $ 5,674      $ 27,628   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-accrual loans

     31,811        37,476        38,885        38,225        44,421        31,811        44,421   

Foreclosed assets

     39,885        40,434        39,850        37,325        36,397        39,885        36,397   

Accruing loans delinquent 90 days or more

     —          —          —          —          1        —           1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets

     71,696        77,910        78,735        75,550        80,819        71,696        80,819   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing assets as a percent of total assets

     2.55     2.72     2.61     2.56     2.77     2.55     2.77

Net charge offs as a percent of loans (Annualized)

     0.74     0.76     1.75     1.65     2.52     0.74     4.07

 

(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 2011 and 2012, 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:  
Loans by Type    Jun.
2013
     Mar.
2013
     Dec.
2012
     Sept.
2012
     Jun.
2012
 

Commercial, financial & agricultural

   $ 208,424       $ 180,888       $ 174,217       $ 189,374       $ 174,903   

Real estate - construction & development

     134,607         130,161         114,199         125,315         124,556   

Real estate - commercial & farmland

     788,654         766,227         732,322         713,240         675,404   

Real estate - residential

     357,685         355,716         346,480         343,332         332,124   

Consumer installment

     36,923         37,335         40,178         43,441         41,431   

Other

     29,534         22,426         43,239         25,160         17,071   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Legacy (non-covered)

   $ 1,555,827       $ 1,492,753       $ 1,450,635       $ 1,439,862       $ 1,365,489   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial, financial & agricultural

   $ 27,371       $ 28,568       $ 32,606       $ 37,167       $ 41,372   

Real estate - construction & development

     52,972         57,114         70,184         73,356         83,991   

Real estate - commercial & farmland

     255,102         260,159         278,506         298,903         322,393   

Real estate - residential

     107,107         113,668         125,056         135,154         150,683   

Consumer installment

     965         1,215         1,360         1,654         3,298   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Covered (at fair value)

   $ 443,517       $ 460,724       $ 507,712       $ 546,234       $ 601,737   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Loan Portfolio:

              

Commercial, financial & agricultural

   $ 235,795       $ 209,456       $ 206,823       $ 226,541       $ 216,275   

Real estate - construction & development

     187,579         187,275         184,383         198,671         208,547   

Real estate - commercial & farmland

     1,043,756         1,026,386         1,010,828         1,012,143         997,797   

Real estate - residential

     464,792         469,384         471,536         478,486         482,807   

Consumer installment

     37,888         38,550         41,538         45,095         44,729   

Other

     29,534         22,426         43,239         25,160         17,071   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Loans

   $ 1,999,344       $ 1,953,477       $ 1,958,347       $ 1,986,096       $ 1,967,226   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Troubled Debt Restructurings:

              

Accruing loan types:

              

Commercial, financial & agricultural

   $ 1,059       $ 799       $ 802       $ 804       $ —     

Real estate - construction & development

     1,946         1,883         1,735         1,481         1,205   

Real estate - commercial & farmland

     7,529         8,878         8,947         9,540         13,293   

Real estate - residential

     7,468         6,953         7,254         8,068         8,472   

Consumer installment

     13         —           6         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Accruing TDRs

   $ 18,015       $ 18,513       $ 18,744       $ 19,893       $ 22,970   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-accruing loan types:

              

Commercial, financial & agricultural

   $ —         $ —         $ —         $ —         $ 18   

Real estate - construction & development

     29         43         —           —           1,124   

Real estate - commercial & farmland

     1,493         3,595         4,149         2,770         2,815   

Real estate - residential

     1,046         1,111         1,022         620         1,213   

Consumer installment

     —           6         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-accrual TDRs

   $ 2,568       $ 4,755       $ 5,171       $ 3,390       $ 5,170   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Troubled Debt Restructurings

   $ 20,583       $ 23,268       $ 23,915       $ 23,283       $ 28,140   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

              

Grade 10 - Prime credit

   $ 44,852       $ 40,268       $ 32,993       $ 34,809       $ 28,282   

Grade 15 - Good credit

     241,690         232,773         236,500         244,466         251,157   

Grade 20 - Satisfactory credit

     708,606         665,777         641,950         592,283         540,562   

Grade 23 - Performing, under-collateralized credit

     29,829         29,403         31,433         30,176         30,131   

Grade 25 - Minimum acceptable credit

     443,105         425,646         399,210         427,598         397,984   

Grade 30 - Other asset especially mentioned

     29,265         32,485         35,298         35,478         36,307   

Grade 40 - Substandard

     57,880         66,147         72,994         74,606         80,824   

Grade 50 - Doubtful

     598         254         257         446         242   

Grade 60 - Loss

     2         —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,555,827       $ 1,492,753       $ 1,450,635       $ 1,439,862       $ 1,365,489   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

AVERAGE BALANCES

                    

Federal funds sold

   $ —         $ —         $ 57       $ 10       $ 17,665       $ —         $ 28,005   

Interest bearing deposits in banks

     52,090         101,452         152,875         125,775         128,008         76,635         142,953   

Investment securities - taxable

     271,282         286,745         300,773         316,967         324,879         278,971         317,904   

Investment securities - nontaxable

     50,300         53,819         52,017         47,819         46,049         52,050         46,285   

Other investments

     7,002         6,687         6,702         7,213         8,893         6,845         9,579   

Mortgage loans held for sale

     100,766         63,732         46,763         31,759         21,603         92,752         31,167   

Loans

     1,471,778         1,424,594         1,424,302         1,398,468         1,356,845         1,437,915         1,325,171   

Covered loans

     444,616         491,691         519,892         574,897         601,802         468,024         601,507   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Earning Assets

   $ 2,397,834         2,428,720         2,503,381         2,502,908         2,505,744       $ 2,413,192       $ 2,502,571   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest bearing deposits

   $ 479,054       $ 481,760       $ 502,069       $ 452,019       $ 432,535       $ 480,400       $ 420,131   

NOW accounts

     579,312         633,313         626,440         593,204         605,494         606,163         612,459   

MMDA

     611,562         592,842         606,908         631,231         616,449         602,254         608,074   

Savings accounts

     104,534         102,380         100,722         102,129         97,097         103,463         92,269   

Retail CDs < $100,000

     298,553         313,191         342,518         365,807         369,651         308,270         371,512   

Retail CDs > $100,000

     358,980         368,577         391,075         430,677         410,855         361,314         421,112   

Brokered CDs

     16,176         19,448         34,588         41,799         59,526         17,803         76,563   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Deposits

     2,448,171         2,511,511         2,604,320         2,616,866         2,591,607         2,479,667         2,602,120   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

FHLB advances

     —           —           —           2,160         3,810         —           6,217   

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

     20,530         27,191         36,165         17,146         23,042         23,842         26,470   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Deposit Funding

     62,799         69,460         78,434         61,575         69,121         66,111         74,956   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Funding

   $ 2,510,970       $ 2,580,971       $ 2,682,754       $ 2,678,441       $ 2,660,728       $ 2,545,778       $ 2,677,076   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

INTEREST INCOME/EXPENSE

                    

INTEREST INCOME

                    

Federal funds sold

   $ —         $ —         $ —         $ —         $ 4       $ —         $ 10   

Interest bearing deposits in banks

     29         85         102         104         108         114         228   

Investment securities - taxable

     1,719         1,697         1,737         2,017         2,187         3,416         4,496   

Investment securities - nontaxable (TE)

     464         506         501         493         505         970         998   

Mortgage loans held for sale

     959         572         455         285         177         1,531         318   

Loans (TE)

     19,904         19,604         20,224         19,983         19,396         39,508         37,565   

Covered loans

     9,066         8,765         9,859         8,951         10,808         17,831         21,780   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Earning Assets

   $ 32,141       $ 31,229       $ 32,878       $ 31,833       $ 33,185       $ 63,370       $ 65,395   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE

                    

Non-interest bearing deposits

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

NOW accounts

     250         302         340         300         447         552         973   

MMDA

     555         522         537         625         808         1,077         1,649   

Savings accounts

     29         29         30         32         36         58         70   

Retail CDs < $100,000

     437         498         600         726         834         935         1,775   

Retail CDs > $100,000

     675         706         815         990         1,072         1,381         2,312   

Brokered CDs

     137         169         281         332         438         306         940   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Deposits

     2,083         2,226         2,603         3,005         3,635         4,309         7,719   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

FHLB advances

     —           —           —           15         26         —           95   

Subordinated debentures

     363         270         332         362         427         633         788   

Repurchase agreements

     28         37         43         29         37         65         77   

Correspondent bank line of credit and other

     1         2         2         2         1         3         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-Deposit Funding

     392         309         377         408         491         701         962   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Funding

   $ 2,475       $ 2,535       $ 2,980       $ 3,413       $ 4,126       $ 5,010       $ 8,681   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Interest Income (TE)

   $ 29,666       $ 28,694       $ 29,898       $ 28,420       $ 29,059       $ 58,360       $ 56,714   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

YIELDS (1)

              

Federal funds sold

     0.00     0.00     0.00     0.00     0.09     0.00     0.07

Interest bearing deposits in banks

     0.22     0.34     0.27     0.33     0.34     0.30     0.32

Investment securities - taxable

     2.54     2.40     2.30     2.53     2.71     2.47     2.84

Investment securities - nontaxable

     3.70     3.81     3.83     4.10     4.41     3.76     4.34

Mortgage loans held for sale

     3.82     3.64     3.87     3.57     3.30     3.33     2.05

Loans

     5.42     5.58     5.65     5.68     5.75     5.54     5.70

Covered loans

     8.18     7.23     7.54     6.19     7.22     7.68     7.28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earning Assets

     5.38     5.21     5.22     5.06     5.33     5.30     5.25

Noninterest bearing deposits

     0.00     0.00     0.00     0.00     0.00     0.00     0.00

NOW accounts

     0.17     0.19     0.22     0.20     0.30     0.18     0.32

MMDA

     0.36     0.36     0.35     0.39     0.53     0.36     0.55

Savings accounts

     0.11     0.11     0.12     0.12     0.15     0.11     0.15

Retail CDs < $100,000

     0.59     0.64     0.70     0.79     0.91     0.61     0.96

Retail CDs > $100,000

     0.75     0.78     0.83     0.91     1.05     0.77     1.10

Brokered CDs

     3.40     3.52     3.23     3.16     2.96     3.47     2.47
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

     0.34     0.36     0.40     0.46     0.56     0.35     0.60

FHLB advances

     0.00     0.00     0.00     2.76     2.74     0.00     3.07

Subordinated debentures

     3.44     2.59     3.12     3.41     4.06     3.02     3.75

Repurchase agreements

     0.55     0.55     0.47     0.67     0.65     0.55     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

     2.50     1.80     1.91     2.64     2.86     2.14     2.58
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total funding (3)

     0.40     0.40     0.44     0.51     0.62     0.40     0.65
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest spread

     4.98     4.81     4.78     4.55     4.71     4.90     4.60
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin

     4.96     4.79     4.75     4.52     4.66     4.88     4.56
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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     Six Months Ended  
Core Earnings Reconciliation    Jun.
2013
    Mar.
2013
    Dec.
2012
    Sept.
2012
    Jun.
2012
    Jun.
2013
    Jun.
2012
 

Pre-tax operating profit/(loss)

   $ 10,007      $ 7,891      $ 7,230      $ 2,719      $ 3,908      $ 17,898      $ 11,771   

Plus: Credit Related Costs

              

Provision for loan losses

     4,165        2,923        4,442        6,540        7,225        7,088        20,107   

(Gains)/Losses on the sale of legacy OREO

     134        (20     464        983        813        114        8,065   

Problem loan and OREO expense

     2,215        4,864        2,084        2,724        2,610        7,079        8,097   

Interest reversed (received) on non-accrual loans

     118        54        227        159        145        172        331   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Credit-Related Costs

     6,632        7,821        7,217        10,406        10,793        14,453        36,600   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Plus: Non-recurring conversion charges

     —          —          2,125        —          —          —          —     

Less: Non-recurring gains

              

Gains related to FDIC acquisitions

     —          —          —          —          —          —          (20,037

Gains on sales of securities

     1        (172     (322     —          —          (171     —     

Gains on sales of bank premises

     (227     (242     —          —          —          (469     —     

Other non-recurring adjustments

     (2,067     (1,017     (2,423     602        —          (3,084     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pretax, Pre-provision earnings

   $ 14,346      $ 14,281      $ 13,827      $ 13,727      $ 14,701      $ 28,627      $ 28,334   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As percentage of average assets, annualized

     2.04     2.01     1.84     1.86     1.99     2.05     1.92

 

     Three Months Ended     Six Months Ended  
Recurring Operating Expenses    Jun.
2013
    Mar.
2013
    Dec.
2012
    Sept.
2012
    Jun.
2012
    Jun.
2013
    Jun.
2012
 

Total Operating Expenses

     26,688        28,884        29,791        28,810        26,623        55,572        60,869   

Less: Credit costs & non-recurring charges

              

Gains/(Losses) on the sale of legacy OREO

     (134     20        (464     (983     (813     (114     (8,065

Gains/(Losses) on the sale of covered OREO

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

Problem loan and OREO expense

     (2,215     (1,688     (2,084     (2,724     (2,610     (3,903     (8,097

Severance payments

     —          —          (750     —          (190     —          (552

Conversion expenses

     —          —          (1,375     —          (285     —          (285

Gains/(Losses) on the sale of premises

     227        242        —          —          —          469        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recurring operating expenses

   $ 24,566      $ 24,282      $ 25,118      $ 25,103      $ 22,725      $ 48,848      $ 43,870   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

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

Banking Division:

                    

Net interest income

   $ 28,517       $ 27,766       $ 29,104       $ 27,953       $ 28,704       $ 56,283       $ 56,290   

Provision for loan losses

     4,165         2,923         4,442         6,540         7,225         7,088         20,107   

Noninterest income

     6,383         6,896         7,136         6,091         5,869         13,279         31,658   

Noninterest expense:

                    

Salaries and employee benefits

     10,478         11,037         13,021         11,446         10,727         21,515         20,989   

Occupancy

     2,781         2,765         3,476         3,190         2,807         5,546         6,060   

Data Processing

     2,634         2,471         3,119         2,510         2,832         5,105         4,712   

Other expenses

     6,444         8,890         6,586         8,706         8,396         15,334         25,764   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     22,337         25,163         26,202         25,852         24,762         47,500         57,525   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     8,398         6,576         5,596         1,652         2,586         14,974         10,316   

Income Tax

     2,766         2,146         1,986         443         950         4,912         3,402   

Net income

     5,632         4,430         3,610         1,209         1,636         10,062         6,914   

Preferred stock dividends

     442         441         1,118         827         817         883         1,632   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 5,190       $ 3,989       $ 2,492       $ 382       $ 819       $ 9,179       $ 5,282   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Mortgage Division:

                    

Net interest income

   $ 959       $ 572       $ 455       $ 285       $ 177       $ 1,531       $ 318   

Provision for loan losses

     —           —           —           —           —           —           —     

Noninterest income

     5,001         4,464         4,768         3,740         3,006         9,465         4,481   

Noninterest expense:

                    

Salaries and employee benefits

     2,903         2,769         2,764         2,320         1,398         5,672         2,582   

Occupancy

     197         166         177         150         73         363         155   

Data Processing

     202         99         135         89         73         301         118   

Other expenses

     1,049         687         513         399         317         1,736         489   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     4,351         3,721         3,589         2,958         1,861         8,072         3,344   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     1,609         1,315         1,634         1,067         1,322         2,924         1,455   

Income Tax

     563         460         572         373         463         1,023         509   

Net income

     1,046         855         1,062         694         859         1,901         946   

Preferred stock dividends

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 1,046       $ 855       $ 1,062       $ 694       $ 859       $ 1,901       $ 946   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consolidated:

                    

Net interest income

   $ 29,476       $ 28,338       $ 29,559       $ 28,238       $ 28,881       $ 57,814       $ 56,608   

Provision for loan losses

     4,165         2,923         4,442         6,540         7,225         7,088         20,107   

Noninterest income

     11,384         11,360         11,904         9,831         8,875         22,744         36,139   

Noninterest expense:

                    

Salaries and employee benefits

     13,381         13,806         15,785         13,766         12,125         27,187         23,571   

Occupancy

     2,978         2,931         3,653         3,340         2,880         5,909         6,215   

Data Processing

     2,836         2,570         3,254         2,599         2,905         5,406         4,830   

Other expenses

     7,493         9,577         7,099         9,105         8,713         17,070         26,253   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     26,688         28,884         29,791         28,810         26,623         55,572         60,869   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     10,007         7,891         7,230         2,719         3,908         17,898         11,771   

Income Tax

     3,329         2,606         2,558         816         1,413         5,935         3,911   

Net income

     6,678         5,285         4,672         1,903         2,495         11,963         7,860   

Preferred stock dividends

     442         441         1,118         827         817         883         1,632   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 6,236       $ 4,844       $ 3,554       $ 1,076       $ 1,678       $ 11,080       $ 6,228