MOULTRIE, Ga., April 22, 2016 /PRNewswire/ -- Ameris Bancorp (Nasdaq: ABCB) (the "Company") today reported operating net income of $16.5 million, or $0.50 per diluted share, for the quarter ended March 31, 2016, compared with $9.8 million, or $0.32 per diluted share, for the quarter ended March 31, 2015. Commenting on the Company's quarterly results, Edwin W. Hortman, Jr., the Company's President and Chief Executive Officer, said, "We are very pleased with our operating results and performance ratios that our outstanding bankers produced in the first quarter. Even more encouraging is the positive momentum we see going into the second quarter of 2016 and the rest of the year. Against the linked quarter, we saw growth in spread income and non-interest income and made progress on our efficiency initiatives. Lastly, we completed our acquisition of Jacksonville Bancorp, Inc. late in the first quarter which pushed our total assets to approximately $6.1 billion."
Operating results for the first quarter exclude acquisition costs totaling $4.2 million after tax associated with the acquisition of Jacksonville Bancorp, Inc. ("JAXB"). Including these expenses, the Company reported net income of $12.3 million, or $0.37 per diluted share, for the first quarter of 2016.
Highlights of the Company's performance and results for the first quarter of 2016 include the following:
- Operating return on average assets of 1.18% and operating return on average tangible equity of 15.42%
- Completion of the acquisition of JAXB, adding $561.4 million in total assets with virtually no dilution to tangible book value
- Increase in tangible book value per share to $13.13, compared with $12.65 per share at December 31, 2015
- Organic loan growth of $78.4 million, reflecting an annualized growth rate of 9.9%
- Organic growth in non-interest bearing demand deposits of $70.9 million, reflecting an annualized growth rate of 21.4%
- 5.0% increase in total recurring revenue to $78.8 million in the first quarter of 2016, compared with $75.0 million in the fourth quarter of 2015
- $18.9 million, or 31.5%, increase in year-over-year revenue, compared to year-over-year growth in operating expenses (excluding merger costs) of $8.4 million, or 20.7%
- Improvement in net interest margin to 4.03% from 3.98% in the fourth quarter of 2015
- Decline in the Company's net overhead ratio, on an operating basis, from 2.12% in the fourth quarter of 2015 to 1.78% in the first quarter of 2016
Acquisition of JAXB
The Company successfully completed the acquisition of JAXB on March 11, 2016. Highlights of the merger are as follows:
- Added $561.4 million in total assets and eight retail offices within the Jacksonville, Florida market
- Added $401.1 million in loans and $401.4 million in total deposits
- Issuance of a total of 2,549,469 shares of the Company's common stock at a fair value on the closing date of $72.5 million
- $31.4 million in additional goodwill and $5.9 million in core deposit intangibles associated with the merger recorded by the Company
- Including all merger costs, the addition of $0.02 per share to the Company's consolidated tangible book value
The conversion of JAXB's systems to the Company's is scheduled to be completed during the second quarter of 2016, after which time management expects to realize most of the operating efficiencies from the acquisition.
Operating Results
Net income available to common shareholders in the first quarter of 2016 totaled $16.5 million, an increase of 68.3% over the same quarter in 2015. Revenue during the first quarter totaled $78.8 million, an increase of 31.5% over the first quarter of 2015. Increases in revenue resulted from the growth in earning assets over the prior year, as well as increased revenue from the Company's mortgage and SBA lines of business. Returns on average assets and average tangible common equity, on an operating basis, were 1.18% and 15.33%, respectively, for the first quarter of 2016, compared with 0.97% and 10.40%, respectively, for the same quarter of 2015. Operating results improved over the same period in 2015 due to consistently lower credit costs and the full deployment of excess liquidity in the last half of 2015.
Net Interest Income and Net Interest Margin
Net interest income for the first quarter of 2016 totaled $50.4 million, an increase of $11.6 million, or 29.9%, compared with $38.8 million for the first quarter of 2015. The Company's net interest margin increased during the quarter to 4.03%, compared with 3.98% during the fourth quarter of 2015, but declined from 4.39% for the first quarter of 2015. Accretion income for the first quarter of 2016 remained unchanged from the fourth quarter of 2015 at $2.9 million, compared with $3.1 million reported for the first quarter of 2015. Excluding the effect of accretion on purchased assets, the Company's net interest margin was 3.80% in the first quarter of 2016, compared with 3.74% in the fourth quarter of 2015 and 4.05% in the first quarter of 2015. Declines in the margin relative to the same quarter in 2015 stem from the Company's investment of excess liquidity, primarily in government-backed bonds and whole-loan mortgage pools with combined average yields of 2.89%.
Yields on earning assets in the first quarter of 2016 were 4.36%, compared with 4.79% in the first quarter of 2015, reflecting the investment in whole-loan mortgage pools and additional investment securities. Interest income on loans on a tax-equivalent basis increased during the first quarter of 2016 to $49.8 million, compared with $48.0 million in the fourth quarter of 2015 and $38.9 million in the first quarter of 2015. Excluding accretion income, yields on all loans were 4.59% in the first quarter of 2016, reflecting a decline of 0.42% from the first quarter of 2015. Excluding the effect of the purchased mortgage pools, the Company's loan yields declined by only 0.13% from the first quarter of 2015, reflecting success in the Company's pricing efforts on new and renewed credits in the current rate environment.
Total interest expense for the first quarter of 2016 was $4.1 million, compared with $3.5 million for the same quarter of 2015. Increases in total interest expense were driven primarily by increases in total deposits and other borrowings resulting from both acquisition activity and organic growth. Deposit costs remained stable during the quarter, ending at 0.23%, which was consistent with levels reported in the fourth quarter of 2015, but lower than the 0.27% reported in the first quarter of 2015. Continued improvement in the Company's mix of deposits, primarily toward non-interest bearing deposits, has allowed for more aggressive retention efforts on MMDA and CDs without negatively impacting overall deposit costs. Non-interest bearing deposits were 27.9% of the total average deposits during the first quarter of 2016, compared with 26.2% for the first quarter of 2015. Management does not expect deposit costs or overall funding costs to decrease materially in the coming quarters despite tightening liquidity ratios and stronger forecasts for asset growth.
Non-interest Income
Non-interest income in the first quarter of 2016 was $24.3 million, an increase of $6.7 million, or 38.2%, compared with the same quarter in 2015. As a percentage of average assets, non-interest income increased from 1.72% in the first quarter of 2015 to 1.73% in the first quarter of 2016.
Service charges in the first quarter of 2016 were $9.9 million, an increase of $3.5 million, or 54.2%, compared with the same quarter in 2015. Stronger growth in commercial and treasury management accounts contributed to the growth in income, as did growth in balances that resulted from the Company's acquisitions during the second quarter of 2015. During the first quarter of 2016, the Company implemented several changes in service charge routines, mostly related to statement costs, which are expected to positively impact revenues in the second half of 2016 by approximately $2 million.
The Company's mortgage operations continued to make improvements in revenues and net income. Revenue in the mortgage group totaled $14.0 million in the first quarter of 2016, an increase 36.4% compared with the same quarter in 2015. Net income for the Company's retail mortgage division increased 54.7% during the first quarter of 2016 to $3.0 million, compared with $1.9 million in the first quarter of 2015. Net income for the Company's warehouse lending division increased 22.8% during the quarter, from $592,000 in the first quarter of 2015 to $727,000 in the first quarter of 2016. Total production in the first quarter of 2016 amounted to $268.6 million (85% retail and 15% wholesale), compared with $188.3 million in the same quarter of 2015 (83% retail and 17% wholesale). Open pipelines finished the first quarter of 2016 at $161.5 million, compared with $94.5 million at the beginning of the first quarter of 2016 and $110.9 million at the end of the first quarter of 2015.
Revenues from the Company's SBA division increased 43.6% during the first quarter of 2016 to $2.2 million, compared with $1.5 million during the first quarter of 2015. Net income for the division increased 56.3%, from $533,000 for the first quarter of 2015 to $833,000 for the first quarter of 2016. SBA pipelines totaled $49.4 million at the end of the first quarter, up $1.5 million compared with the same time in 2015.
Non-interest Expense
During the first quarter of 2016, the Company incurred merger and conversion charges of $6.4 million, before tax, compared with only de minimis amounts in the first quarter of 2015. Excluding these charges, operating expenses decreased approximately $2.0 million, to $49.2 million, from $51.2 million in the fourth quarter of 2015.
Operating expenses, excluding merger charges, as a percentage of average assets declined from 1.00% in the first quarter of 2015 to 0.88% in the first quarter of 2016. The Company's net overhead ratio declined materially to 1.78% in the first quarter of 2016 from 2.12% in the first quarter of 2015. Growth in non-interest income covered 79.6% of the incremental growth in operating expenses, which have been positively affected by the previously announced branch closings and the full integration of the Company's two most recent acquisitions.
Salaries and benefits increased by $0.2 million to $26.2 million in the current quarter of 2016, compared with $26.0 million in the fourth quarter of 2015. Growth in salaries and benefits over the same quarter of 2015 totaled $5.6 million, or 27%, and was driven by a 38% increase in average assets over the same period.
Occupancy and equipment expenses decreased $217,000, from $5.9 million in the fourth quarter of 2015 to $5.7 million in the first quarter of 2016, due principally to lower levels of repairs and maintenance, as well as lower levels of depreciation expense.
Total credit costs (provision and non-provision credit resolution-related costs) totaled $2.5 million in the first quarter of 2016, compared with $4.2 million in the same quarter in 2015 and $2.8 million in the fourth quarter of 2015.
Data processing and telecommunications costs increased to $6.1 million in the first quarter of 2016, an increase of 43.5%, or $1.9 million, compared with the first quarter of 2015. Account acquisition, both organic and through acquisition activity, has increased substantially in the last twelve months.
Balance Sheet Trends
Total assets at March 31, 2016 were $6.10 billion, compared with $5.59 billion at December 31, 2015. The growth in total assets was driven by the acquisition of JAXB during the quarter.
Loans, including loans held for sale, totaled $4.54 billion at March 31, 2016, compared with $4.02 billion at December 31, 2015. During the quarter, growth in legacy loans (total loans less mortgage loans held for sale, purchased non-covered loans, purchased non-covered loan pools and covered loans) amounted to $121.1 million, or 20.1% on an annualized basis. Loans held for sale decreased 12.4% from December 31, 2015 to $97.4 million. Purchased, non-covered loans increased $358.4 million, or 46.4% during the quarter, primarily due to the JAXB acquisition. Purchased non-covered loan pools were $656.7 million at March 31, 2016, compared with $593.3 million at December 31, 2015. Covered loans declined $7.3 million, or 5.33%, during the first quarter, to $130.3 million at March 31, 2016, representing the slowing of payoffs in that portfolio.
Investment securities at the end of the first quarter of 2016 were $837.1 million, or 15.3% of earning assets, compared with $783.2 million, or 15.4% of earning assets, at December 31, 2015.
Deposits increased $351.5 million during the first quarter of 2016 to end the quarter at $5.23 billion. At March 31, 2016, non-interest bearing deposit accounts were $1.53 billion, or 29.2% of total deposits, compared with $1.33 billion and 27.3%, respectively, at December 31, 2015. Non-rate sensitive deposits (including NIB, NOW and savings) totaled $2.81 billion at March 31, 2016, compared with $2.71 billion at the end of 2015. These funds represented 53.5% of the Company's total deposits at March 31, 2016, compared with 55.6% at the end of 2015.
Stockholders' equity at March 31, 2016 totaled $600.8 million, compared with $514.8 million at December 31, 2015. The increase in stockholders' equity was the result of the issuance of shares of common stock in the JAXB acquisition, plus earnings of $12.3 million during the quarter. Tangible book value per share at March 31, 2016 was $13.13 per share, up 3.8% from $12.65 per share at the end of 2015. Tangible common equity as a percentage of tangible assets increased to 7.68% at the end of the first quarter of 2016, compared with 7.44% at the end of 2015.
Conference Call
The Company will host a teleconference at 11:00 a.m. EDT today (April 22, 2016) to discuss the Company's results and answer appropriate questions. The conference call can be accessed by dialing 1-877-504-1190 (or 1-855-669-9657 for participants in Canada and 1-412-902-6630 for other international participants). The conference ID name is Ameris Bancorp ABCB. A replay of the call will be available one hour after the end of the conference call until May 6, 2016. To listen to the replay, dial 1-877-344-7529 (or 1-855-669-9658 for participants in Canada and 1-412-317-0088 for international participants). The conference replay access code is 10084409. The conference call replay and the financial information discussed will also be available on the Investor Relations page of the Ameris Bank website at www.amerisbank.com.
About Ameris Bancorp
Ameris Bancorp is a bank holding company headquartered in Moultrie, Georgia. The Company's banking subsidiary, Ameris Bank, had 103 locations in Georgia, Alabama, northern Florida and South Carolina at the end of the most recent quarter.
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 |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
EARNINGS |
|||||||||||
Net Income |
$ 12,317 |
$ 14,148 |
$ 15,627 |
$ 1,308 |
$ 9,764 |
||||||
Operating Net Income |
$ 16,450 |
$ 15,323 |
$ 15,917 |
$ 12,327 |
$ 9,774 |
||||||
PER COMMON SHARE DATA |
|||||||||||
Earnings per share available to common shareholders: |
|||||||||||
Basic |
$ 0.38 |
$ 0.44 |
$ 0.49 |
$ 0.04 |
$ 0.32 |
||||||
Diluted |
$ 0.37 |
$ 0.43 |
$ 0.48 |
$ 0.04 |
$ 0.32 |
||||||
Cash Dividends per share |
$ 0.05 |
$ 0.05 |
$ 0.05 |
$ 0.05 |
$ 0.05 |
||||||
Book value per share (period end) |
$ 17.25 |
$ 15.98 |
$ 15.60 |
$ 15.12 |
$ 15.22 |
||||||
Tangible book value per share (period end) |
$ 13.13 |
$ 12.65 |
$ 12.31 |
$ 11.81 |
$ 13.01 |
||||||
Weighted average number of shares: |
|||||||||||
Basic |
32,752,063 |
32,199,632 |
32,195,435 |
32,184,355 |
30,442,998 |
||||||
Diluted |
33,053,554 |
32,594,929 |
32,553,167 |
32,520,453 |
30,796,148 |
||||||
Period-end number of shares |
34,837,454 |
32,211,385 |
32,196,117 |
32,195,089 |
32,182,143 |
||||||
Market data: |
|||||||||||
High closing price |
$ 32.68 |
$ 34.90 |
$ 28.75 |
$ 26.87 |
$ 26.55 |
||||||
Low closing price |
$ 25.09 |
$ 27.65 |
$ 24.97 |
$ 24.73 |
$ 22.75 |
||||||
Period end closing price |
$ 29.58 |
$ 33.99 |
$ 28.75 |
$ 25.29 |
$ 26.39 |
||||||
Average daily volume |
253,779 |
301,775 |
174,900 |
107,413 |
105,152 |
||||||
PERFORMANCE RATIOS |
|||||||||||
Return on average assets |
0.88% |
1.03% |
1.19% |
0.12% |
0.97% |
||||||
Return on average common equity |
9.14% |
10.94% |
12.53% |
1.07% |
8.76% |
||||||
Earning asset yield (TE) |
4.36% |
4.30% |
4.39% |
4.49% |
4.79% |
||||||
Total cost of funds |
0.33% |
0.32% |
0.32% |
0.36% |
0.40% |
||||||
Net interest margin (TE) |
4.03% |
3.98% |
4.07% |
4.14% |
4.39% |
||||||
Non-interest income excluding securities transactions, |
|||||||||||
as a percent of total revenue (TE) |
30.40% |
29.56% |
32.33% |
31.51% |
29.06% |
||||||
Efficiency ratio |
74.41% |
74.66% |
66.87% |
92.74% |
72.38% |
||||||
CAPITAL ADEQUACY (period end) |
|||||||||||
Stockholders' equity to assets |
9.85% |
9.21% |
9.63% |
9.35% |
11.79% |
||||||
Tangible common equity to tangible assets |
7.68% |
7.44% |
7.76% |
7.46% |
10.26% |
||||||
EQUITY TO ASSETS RECONCILIATION |
|||||||||||
Tangible common equity to tangible assets |
7.68% |
7.44% |
7.76% |
7.46% |
10.26% |
||||||
Effect of goodwill and other intangibles |
2.17% |
1.77% |
1.87% |
1.89% |
1.54% |
||||||
Equity to assets (GAAP) |
9.85% |
9.21% |
9.63% |
9.35% |
11.79% |
||||||
OTHER PERIOD-END DATA |
|||||||||||
Banking Division FTE |
1,085 |
1,075 |
1,110 |
1,122 |
852 |
||||||
Mortgage Division FTE |
233 |
229 |
218 |
191 |
170 |
||||||
Total Ameris Bancorp FTE Headcount |
1,318 |
1,304 |
1,328 |
1,313 |
1,022 |
||||||
Assets per Banking Division FTE |
$ 5,620 |
$ 5,199 |
$ 4,699 |
$ 4,640 |
$ 4,874 |
||||||
Branch locations |
103 |
101 |
103 |
103 |
73 |
||||||
Deposits per branch location |
$ 50,784 |
$ 48,310 |
$ 43,986 |
$ 43,801 |
$ 47,674 |
AMERIS BANCORP |
|||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||
(unaudited) |
|||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||
Three Months Ended |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
INCOME STATEMENT |
|||||||||||
Interest income |
|||||||||||
Interest and fees on loans |
$ 49,191 |
$ 47,336 |
$ 45,775 |
$ 39,838 |
$ 38,618 |
||||||
Interest on taxable securities |
4,586 |
4,540 |
4,694 |
3,747 |
3,153 |
||||||
Interest on nontaxable securities |
446 |
458 |
480 |
462 |
469 |
||||||
Interest on deposits in other banks |
328 |
262 |
227 |
177 |
124 |
||||||
Interest on federal funds sold |
8 |
5 |
19 |
5 |
4 |
||||||
Total interest income |
54,559 |
52,601 |
51,195 |
44,229 |
42,368 |
||||||
Interest expense |
|||||||||||
Interest on deposits |
$ 2,741 |
$ 2,687 |
$ 2,521 |
$ 2,264 |
$ 2,280 |
||||||
Interest on other borrowings |
1,382 |
1,296 |
1,275 |
1,277 |
1,256 |
||||||
Total interest expense |
4,123 |
3,983 |
3,796 |
3,541 |
3,536 |
||||||
Net interest income |
50,436 |
48,618 |
47,399 |
40,688 |
38,832 |
||||||
Provision for loan losses |
681 |
553 |
986 |
2,656 |
1,069 |
||||||
Net interest income after provision for loan losses |
$ 49,755 |
$ 48,065 |
$ 46,413 |
$ 38,032 |
$ 37,763 |
||||||
Noninterest income |
|||||||||||
Service charges on deposit accounts |
$ 9,915 |
$ 10,119 |
$ 10,766 |
$ 7,151 |
$ 6,429 |
||||||
Mortgage banking activity |
10,211 |
8,586 |
10,404 |
9,727 |
8,083 |
||||||
Other service charges, commissions and fees |
1,111 |
1,112 |
1,145 |
829 |
668 |
||||||
Gain(loss) on sale of securities |
94 |
- |
115 |
10 |
12 |
||||||
Other non-interest income |
2,955 |
2,590 |
2,548 |
2,909 |
2,383 |
||||||
Total noninterest income |
24,286 |
22,407 |
24,978 |
20,626 |
17,575 |
||||||
Noninterest expense |
|||||||||||
Salaries and employee benefits |
26,187 |
25,972 |
24,934 |
22,465 |
20,632 |
||||||
Occupancy and equipment expenses |
5,700 |
5,917 |
5,915 |
4,809 |
4,554 |
||||||
Data processing and telecommunications expenses |
6,113 |
6,046 |
5,329 |
4,214 |
4,260 |
||||||
Credit resolution related expenses (1) |
1,799 |
2,223 |
1,083 |
11,240 |
3,161 |
||||||
Advertising and marketing expenses |
805 |
1,171 |
667 |
833 |
641 |
||||||
Amortization of intangible assets |
1,020 |
1,160 |
1,321 |
630 |
630 |
||||||
Merger and conversion charges |
6,359 |
1,807 |
446 |
5,712 |
15 |
||||||
Other non-interest expenses |
7,617 |
8,732 |
8,701 |
6,961 |
6,934 |
||||||
Total noninterest expense |
55,600 |
53,028 |
48,396 |
56,864 |
40,827 |
||||||
Income before income taxes |
$ 18,441 |
$ 17,444 |
$ 22,995 |
$ 1,794 |
$ 14,511 |
||||||
Income tax expense |
6,124 |
3,296 |
7,368 |
486 |
4,747 |
||||||
Net income |
$ 12,317 |
$ 14,148 |
$ 15,627 |
$ 1,308 |
$ 9,764 |
||||||
Diluted earnings available to common shareholders |
0.37 |
0.43 |
0.48 |
0.04 |
0.32 |
||||||
(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 |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
PERIOD-END BALANCE SHEET |
|||||||||||
Assets |
|||||||||||
Cash and due from banks |
$ 146,863 |
$ 118,518 |
$ 114,396 |
$ 115,413 |
$ 80,142 |
||||||
Federal funds sold and interest bearing balances |
107,373 |
272,045 |
120,925 |
239,804 |
126,157 |
||||||
Investment securities available for sale, at fair value |
837,103 |
783,185 |
811,385 |
862,154 |
610,330 |
||||||
Other investments |
12,802 |
9,323 |
9,322 |
9,322 |
8,636 |
||||||
Mortgage loans held for sale |
97,439 |
111,182 |
111,807 |
108,829 |
73,796 |
||||||
Loans, net of unearned income |
2,528,007 |
2,406,877 |
2,290,649 |
2,171,600 |
1,999,420 |
||||||
Purchased, non-covered loans (excluding loan pools) |
1,129,919 |
771,554 |
767,494 |
808,313 |
643,092 |
||||||
Purchased, non-covered loan pools |
656,734 |
592,963 |
410,072 |
268,984 |
- |
||||||
Covered loans |
130,279 |
137,529 |
191,021 |
209,598 |
245,745 |
||||||
Less allowance for loan losses |
(21,482) |
(21,062) |
(22,471) |
(21,658) |
(21,852) |
||||||
Loans, net |
4,423,457 |
3,887,861 |
3,636,765 |
3,436,837 |
2,866,405 |
||||||
Other real estate owned |
14,967 |
16,147 |
20,730 |
22,567 |
32,339 |
||||||
Purchased, non-covered other real estate owned |
15,048 |
14,333 |
11,538 |
13,112 |
13,818 |
||||||
Covered other real estate owned |
3,764 |
5,011 |
12,203 |
12,626 |
16,089 |
||||||
Total other real estate owned |
33,779 |
35,491 |
44,471 |
48,305 |
62,246 |
||||||
Premises and equipment, net |
124,747 |
121,639 |
124,756 |
124,916 |
98,292 |
||||||
Goodwill |
121,512 |
90,082 |
87,701 |
87,367 |
63,547 |
||||||
Other intangibles, net |
21,892 |
17,058 |
18,218 |
19,189 |
7,591 |
||||||
FDIC loss sharing receivable |
1,197 |
6,301 |
4,506 |
14,957 |
23,312 |
||||||
Cash value of bank owned life insurance |
76,676 |
64,251 |
59,894 |
59,552 |
59,212 |
||||||
Other assets |
92,931 |
72,004 |
72,154 |
79,089 |
73,238 |
||||||
Total assets |
$ 6,097,771 |
$ 5,588,940 |
$ 5,216,300 |
$ 5,205,734 |
$ 4,152,904 |
||||||
Liabilities |
|||||||||||
Deposits: |
|||||||||||
Noninterest-bearing |
$ 1,529,037 |
$ 1,329,857 |
$ 1,275,800 |
$ 1,280,174 |
$ 967,015 |
||||||
Interest-bearing |
3,701,750 |
3,549,433 |
3,254,723 |
3,231,373 |
2,513,216 |
||||||
Total deposits |
5,230,787 |
4,879,290 |
4,530,523 |
4,511,547 |
3,480,231 |
||||||
Federal funds purchased & securities sold under |
|||||||||||
agreements to repurchase |
43,741 |
63,585 |
51,506 |
75,066 |
55,520 |
||||||
Other borrowings |
110,531 |
39,000 |
39,000 |
39,000 |
43,851 |
||||||
Other liabilities |
28,647 |
22,432 |
23,371 |
24,026 |
17,952 |
||||||
Subordinated deferrable interest debentures |
83,237 |
69,874 |
69,600 |
69,325 |
65,567 |
||||||
Total liabilities |
5,496,943 |
5,074,181 |
4,714,000 |
4,718,964 |
3,663,121 |
||||||
Stockholders' equity |
|||||||||||
Preferred stock |
$ - |
$ - |
$ - |
$ - |
$ - |
||||||
Common stock |
36,272 |
33,625 |
33,610 |
33,609 |
33,593 |
||||||
Capital surplus |
407,726 |
337,349 |
336,599 |
336,212 |
335,578 |
||||||
Retained earnings |
163,395 |
152,820 |
140,282 |
126,265 |
126,566 |
||||||
Accumulated other comprehensive income/(loss) |
6,411 |
3,353 |
4,197 |
3,072 |
6,353 |
||||||
Less treasury stock |
(12,976) |
(12,388) |
(12,388) |
(12,388) |
(12,307) |
||||||
Total stockholders' equity |
600,828 |
514,759 |
502,300 |
486,770 |
489,783 |
||||||
Total liabilities and stockholders' equity |
$ 6,097,771 |
$ 5,588,940 |
$ 5,216,300 |
$ 5,205,734 |
$ 4,152,904 |
||||||
Other Data |
|||||||||||
Earning Assets |
5,486,854 |
5,075,335 |
4,703,353 |
4,669,282 |
3,698,540 |
||||||
Intangible Assets |
143,404 |
107,140 |
105,919 |
106,556 |
71,138 |
||||||
Interest Bearing Liabilities |
3,939,259 |
3,721,892 |
3,414,829 |
3,414,764 |
2,678,154 |
||||||
Average Assets |
5,618,397 |
5,427,367 |
5,213,275 |
4,464,558 |
4,079,750 |
||||||
Average Common Stockholders' Equity |
542,264 |
513,098 |
494,957 |
491,967 |
452,132 |
AMERIS BANCORP |
|||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||
(unaudited) |
|||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||
Three Months Ended |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
ASSET QUALITY INFORMATION(1) |
|||||||||||
Allowance for loan losses |
|||||||||||
Balance at beginning of period |
$ 21,062 |
$ 22,471 |
$ 21,658 |
$ 21,852 |
$ 21,157 |
||||||
Provision for loan loss (2) |
1,200 |
800 |
1,050 |
1,800 |
1,100 |
||||||
Charge-offs |
1,435 |
2,398 |
719 |
2,452 |
855 |
||||||
Recoveries |
655 |
189 |
482 |
458 |
450 |
||||||
Net charge-offs (recoveries) |
780 |
2,209 |
237 |
1,994 |
405 |
||||||
Ending balance |
$ 21,482 |
$ 21,062 |
$ 22,471 |
$ 21,658 |
$ 21,852 |
||||||
As a percentage of loans |
0.85% |
0.88% |
0.98% |
1.00% |
1.09% |
||||||
As a percentage of nonperforming loans |
136.83% |
124.92% |
109.31% |
104.43% |
104.85% |
||||||
Net charge-off information |
|||||||||||
Charge-offs |
|||||||||||
Commercial, financial & agricultural |
$ 406 |
$ 501 |
$ 135 |
$ 410 |
$ 392 |
||||||
Real estate - residential |
468 |
621 |
234 |
464 |
268 |
||||||
Real estate - commercial & farmland |
347 |
1,009 |
184 |
1,162 |
12 |
||||||
Real estate - construction & development |
155 |
157 |
105 |
263 |
97 |
||||||
Consumer installment |
59 |
110 |
61 |
153 |
86 |
||||||
Total charge-offs |
1,435 |
2,398 |
719 |
2,452 |
855 |
||||||
Recoveries |
|||||||||||
Commercial, financial & agricultural |
73 |
134 |
117 |
115 |
285 |
||||||
Real estate - residential |
314 |
13 |
54 |
27 |
57 |
||||||
Real estate - commercial & farmland |
121 |
13 |
272 |
17 |
15 |
||||||
Real estate - construction & development |
122 |
9 |
6 |
277 |
31 |
||||||
Consumer installment |
25 |
20 |
33 |
22 |
62 |
||||||
Total recoveries |
655 |
189 |
482 |
458 |
450 |
||||||
Net charge-offs (recoveries) |
$ 780 |
$ 2,209 |
$ 237 |
$ 1,994 |
$ 405 |
||||||
Non-accrual loans (excluding purchased non-covered |
|||||||||||
and covered loans) |
15,700 |
16,860 |
20,558 |
20,740 |
20,841 |
||||||
Non-accrual purchased non-covered loans |
19,187 |
13,330 |
11,374 |
17,444 |
17,308 |
||||||
Foreclosed assets (excluding purchased assets) |
14,967 |
16,147 |
20,730 |
22,567 |
32,339 |
||||||
Purchased, non-covered other real estate owned |
15,048 |
14,333 |
11,538 |
13,112 |
13,818 |
||||||
Accruing loans delinquent 90 days or more |
- |
- |
- |
- |
- |
||||||
Total non-performing assets, excluding covered assets |
64,902 |
60,670 |
64,200 |
73,863 |
84,306 |
||||||
Non-performing assets as a percent of total assets |
1.06% |
1.09% |
1.23% |
1.42% |
2.03% |
||||||
Net charge offs as a percent of loans (Annualized) |
0.12% |
0.36% |
0.04% |
0.37% |
0.08% |
||||||
(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 2015 and 2016, 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: |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
Loans by Type |
2016 |
2015 |
2015 |
2015 |
2015 |
||||||
Commercial, financial & agricultural |
$ 434,073 |
$ 449,623 |
$ 427,747 |
$ 373,202 |
$ 334,917 |
||||||
Real estate - construction & development |
264,820 |
244,693 |
220,798 |
205,019 |
178,568 |
||||||
Real estate - commercial & farmland |
1,154,887 |
1,104,991 |
1,067,828 |
1,010,195 |
947,274 |
||||||
Real estate - residential |
629,138 |
570,430 |
532,285 |
537,201 |
496,043 |
||||||
Consumer installment |
31,901 |
31,125 |
31,299 |
30,080 |
29,113 |
||||||
Other |
13,188 |
6,015 |
10,692 |
15,903 |
13,505 |
||||||
Total Legacy (excluding purchased |
|||||||||||
non-covered and covered) |
$ 2,528,007 |
$ 2,406,877 |
$ 2,290,649 |
$ 2,171,600 |
$ 1,999,420 |
||||||
Commercial, financial & agricultural |
$ 111,537 |
$ 45,462 |
$ 42,350 |
$ 45,337 |
$ 36,258 |
||||||
Real estate - construction & development |
103,753 |
72,080 |
71,109 |
75,302 |
53,668 |
||||||
Real estate - commercial & farmland |
598,935 |
390,755 |
385,032 |
404,588 |
291,760 |
||||||
Real estate - residential |
309,770 |
258,153 |
263,312 |
276,798 |
257,216 |
||||||
Consumer installment |
5,924 |
5,104 |
5,691 |
6,288 |
4,190 |
||||||
Total Purchased non-covered (net of discounts) |
$ 1,129,919 |
$ 771,554 |
$ 767,494 |
$ 808,313 |
$ 643,092 |
||||||
Commercial, financial & agricultural |
$ - |
$ - |
$ - |
$ - |
$ - |
||||||
Real estate - construction & development |
- |
- |
- |
- |
- |
||||||
Real estate - commercial & farmland |
- |
- |
- |
- |
- |
||||||
Real estate - residential |
656,734 |
592,963 |
410,072 |
268,984 |
- |
||||||
Consumer installment |
- |
- |
- |
- |
- |
||||||
Total Purchased non-covered loan pools |
$ 656,734 |
$ 592,963 |
$ 410,072 |
$ 268,984 |
$ - |
||||||
Commercial, financial & agricultural |
$ 4,739 |
$ 5,546 |
$ 13,349 |
$ 17,666 |
$ 20,905 |
||||||
Real estate - construction & development |
7,205 |
7,612 |
14,266 |
15,002 |
19,519 |
||||||
Real estate - commercial & farmland |
67,055 |
71,226 |
103,399 |
111,772 |
130,290 |
||||||
Real estate - residential |
51,176 |
53,038 |
59,835 |
64,982 |
74,847 |
||||||
Consumer installment |
104 |
107 |
172 |
176 |
184 |
||||||
Total Covered (net of discounts) |
$ 130,279 |
$ 137,529 |
$ 191,021 |
$ 209,598 |
$ 245,745 |
||||||
Total Loan Portfolio: |
|||||||||||
Commercial, financial & agricultural |
$ 550,349 |
$ 500,631 |
$ 483,446 |
$ 436,205 |
$ 392,080 |
||||||
Real estate - construction & development |
375,778 |
324,385 |
306,173 |
295,323 |
251,755 |
||||||
Real estate - commercial & farmland |
1,820,877 |
1,566,972 |
1,556,259 |
1,526,555 |
1,369,324 |
||||||
Real estate - residential |
1,646,818 |
1,474,584 |
1,265,504 |
1,147,965 |
828,106 |
||||||
Consumer installment |
37,929 |
36,336 |
37,162 |
36,544 |
33,487 |
||||||
Other |
13,188 |
6,015 |
10,692 |
15,903 |
13,505 |
||||||
Total Loans |
$ 4,444,939 |
$ 3,908,923 |
$ 3,659,236 |
$ 3,458,495 |
$ 2,888,257 |
||||||
Troubled Debt Restructurings, excluding purchased non-covered and covered loans: |
|||||||||||
Accruing loan types: |
|||||||||||
Commercial, financial & agricultural |
$ 279 |
$ 240 |
$ 238 |
$ 278 |
$ 277 |
||||||
Real estate - construction & development |
476 |
792 |
838 |
821 |
789 |
||||||
Real estate - commercial & farmland |
5,945 |
5,766 |
5,719 |
6,617 |
7,309 |
||||||
Real estate - residential |
7,648 |
7,574 |
5,209 |
4,702 |
4,513 |
||||||
Consumer installment |
37 |
46 |
71 |
49 |
47 |
||||||
Total Accruing TDRs |
$ 14,385 |
$ 14,418 |
$ 12,075 |
$ 12,467 |
$ 12,935 |
||||||
Non-accruing loan types: |
|||||||||||
Commercial, financial & agricultural |
$ 75 |
$ 110 |
$ 68 |
$ 29 |
$ 17 |
||||||
Real estate - construction & development |
30 |
63 |
30 |
57 |
90 |
||||||
Real estate - commercial & farmland |
1,871 |
596 |
942 |
598 |
64 |
||||||
Real estate - residential |
1,040 |
1,123 |
759 |
783 |
736 |
||||||
Consumer installment |
87 |
94 |
64 |
82 |
90 |
||||||
Total Non-accrual TDRs |
$ 3,103 |
$ 1,986 |
$ 1,863 |
$ 1,549 |
$ 997 |
||||||
Total Troubled Debt Restructurings |
$ 17,488 |
$ 16,404 |
$ 13,938 |
$ 14,016 |
$ 13,932 |
||||||
The following table presents the loan portfolio by risk grade, excluding purchased non-covered and covered loans: |
|||||||||||
Grade 10 - Prime credit |
$ 254,203 |
$ 250,609 |
$ 231,281 |
$ 181,933 |
$ 157,462 |
||||||
Grade 15 - Good credit |
213,510 |
227,730 |
234,185 |
243,070 |
205,929 |
||||||
Grade 20 - Satisfactory credit |
1,346,050 |
1,224,320 |
1,148,024 |
1,104,747 |
1,012,733 |
||||||
Grade 23 - Performing, under-collateralized credit |
25,047 |
27,607 |
26,477 |
27,400 |
28,643 |
||||||
Grade 25 - Minimum acceptable credit |
628,042 |
609,413 |
579,642 |
544,664 |
513,009 |
||||||
Grade 30 - Other asset especially mentioned |
22,141 |
24,423 |
22,190 |
25,020 |
25,461 |
||||||
Grade 40 - Substandard |
39,013 |
42,773 |
48,848 |
44,766 |
56,179 |
||||||
Grade 50 - Doubtful |
- |
- |
2 |
- |
4 |
||||||
Grade 60 - Loss |
1 |
2 |
- |
- |
- |
||||||
Total |
$ 2,528,007 |
$ 2,406,877 |
$ 2,290,649 |
$ 2,171,600 |
$ 1,999,420 |
||||||
The following table presents the purchased, non-covered loan portfolio by risk grade: |
|||||||||||
Grade 10 - Prime credit |
$ 10,505 |
$ 9,602 |
$ 9,801 |
$ 10,123 |
$ 7,444 |
||||||
Grade 15 - Good credit |
48,229 |
51,168 |
50,906 |
53,220 |
23,640 |
||||||
Grade 20 - Satisfactory credit |
344,479 |
336,990 |
348,034 |
362,304 |
206,480 |
||||||
Grade 23 - Performing, under-collateralized credit |
27,445 |
12,029 |
10,612 |
10,537 |
10,024 |
||||||
Grade 25 - Minimum acceptable credit |
607,838 |
294,829 |
290,272 |
300,411 |
337,386 |
||||||
Grade 30 - Other asset especially mentioned |
50,517 |
30,693 |
26,458 |
34,779 |
22,323 |
||||||
Grade 40 - Substandard |
40,874 |
36,211 |
31,381 |
36,887 |
35,743 |
||||||
Grade 50 - Doubtful |
30 |
30 |
30 |
52 |
52 |
||||||
Grade 60 - Loss |
2 |
2 |
- |
- |
- |
||||||
Total |
$ 1,129,919 |
$ 771,554 |
$ 767,494 |
$ 808,313 |
$ 643,092 |
||||||
AMERIS BANCORP |
|||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||
(unaudited) |
|||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||
Three Months Ended |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
AVERAGE BALANCES |
|||||||||||
Federal funds sold |
$ 6,200 |
$ 5,500 |
$ 5,500 |
$ 5,500 |
$ 5,500 |
||||||
Interest bearing deposits in banks |
201,814 |
291,303 |
199,057 |
201,765 |
158,286 |
||||||
Investment securities - taxable |
728,269 |
730,608 |
772,252 |
600,176 |
485,922 |
||||||
Investment securities - nontaxable |
68,824 |
69,711 |
72,549 |
70,653 |
71,229 |
||||||
Other investments |
9,606 |
9,322 |
9,322 |
9,597 |
9,450 |
||||||
Mortgage loans held for sale |
82,803 |
98,765 |
102,961 |
81,823 |
75,831 |
||||||
Loans |
2,410,747 |
2,333,577 |
2,224,490 |
2,111,507 |
1,911,601 |
||||||
Purchased non-covered loans |
836,187 |
752,508 |
788,351 |
654,397 |
650,331 |
||||||
Purchased non-covered loan pools |
627,178 |
454,884 |
323,258 |
17,308 |
- |
||||||
Covered loans |
134,383 |
180,493 |
195,175 |
246,422 |
262,693 |
||||||
Total Earning Assets |
$ 5,106,011 |
$ 4,926,671 |
$ 4,692,915 |
$ 3,999,148 |
3,630,843 |
||||||
Noninterest bearing deposits |
$ 1,362,007 |
$ 1,324,999 |
$ 1,300,870 |
$ 1,088,249 |
$ 897,937 |
||||||
NOW accounts |
1,137,076 |
1,100,972 |
907,618 |
745,709 |
756,795 |
||||||
MMDA |
1,278,199 |
1,212,087 |
1,219,736 |
981,143 |
857,346 |
||||||
Savings accounts |
251,108 |
241,337 |
239,999 |
188,767 |
163,624 |
||||||
Retail CDs < $100,000 |
438,122 |
449,158 |
484,007 |
388,248 |
372,463 |
||||||
Retail CDs > $100,000 |
406,699 |
395,978 |
387,485 |
378,137 |
383,962 |
||||||
Brokered CDs |
1,099 |
- |
- |
- |
- |
||||||
Total Deposits |
4,874,310 |
4,724,531 |
4,539,715 |
3,770,253 |
3,432,127 |
||||||
FHLB advances |
9,648 |
- |
- |
17,275 |
16,778 |
||||||
Other borrowings |
42,096 |
39,000 |
39,000 |
41,930 |
43,871 |
||||||
Subordinated debentures |
72,589 |
69,723 |
69,448 |
67,180 |
65,436 |
||||||
Federal funds purchased and securities sold |
|||||||||||
under agreements to repurchase |
52,787 |
61,986 |
44,480 |
58,722 |
52,707 |
||||||
Total Non-Deposit Funding |
177,120 |
170,709 |
152,928 |
185,107 |
178,792 |
||||||
Total Funding |
$ 5,051,430 |
$ 4,895,240 |
$ 4,692,643 |
$ 3,955,360 |
$ 3,610,919 |
||||||
AMERIS BANCORP |
|||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||
(unaudited) |
|||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||
Three Months Ended |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
INTEREST INCOME/EXPENSE |
|||||||||||
INTEREST INCOME |
|||||||||||
Federal funds sold |
$ 8 |
$ 5 |
$ 19 |
$ 5 |
$ 4 |
||||||
Interest bearing deposits in banks |
328 |
262 |
227 |
177 |
124 |
||||||
Investment securities - taxable |
4,586 |
4,540 |
4,694 |
3,747 |
3,153 |
||||||
Investment securities - nontaxable (TE) |
602 |
618 |
648 |
624 |
633 |
||||||
Mortgage loans held for sale |
755 |
1,040 |
970 |
764 |
692 |
||||||
Loans (TE) |
28,684 |
27,901 |
27,258 |
25,629 |
22,418 |
||||||
Purchased non-covered loans |
13,133 |
12,129 |
11,911 |
10,328 |
11,840 |
||||||
Purchased non-covered loan pools |
5,144 |
3,335 |
2,997 |
149 |
- |
||||||
Covered loans |
2,060 |
3,556 |
3,192 |
3,385 |
3,995 |
||||||
Total Earning Assets |
$ 55,300 |
$ 53,386 |
$ 51,916 |
$ 44,808 |
$ 42,859 |
||||||
Accretion Income (included above) |
2,942 |
2,912 |
3,037 |
2,635 |
3,097 |
||||||
INTEREST EXPENSE |
|||||||||||
Non-interest bearing deposits |
$ - |
$ - |
$ - |
$ - |
$ - |
||||||
NOW accounts |
468 |
463 |
304 |
318 |
376 |
||||||
MMDA |
1,040 |
929 |
877 |
760 |
663 |
||||||
Savings accounts |
43 |
42 |
42 |
37 |
37 |
||||||
Retail CDs < $100,000 |
512 |
594 |
607 |
488 |
513 |
||||||
Retail CDs > $100,000 |
676 |
659 |
691 |
662 |
691 |
||||||
Brokered CDs |
2 |
- |
- |
- |
- |
||||||
Total Deposits |
2,741 |
2,687 |
2,521 |
2,265 |
2,280 |
||||||
FHLB advances |
23 |
- |
- |
16 |
15 |
||||||
Other borrowings |
370 |
328 |
322 |
346 |
366 |
||||||
Subordinated debentures |
954 |
924 |
914 |
866 |
832 |
||||||
Federal funds purchased and securities sold |
|||||||||||
under agreements to repurchase |
35 |
44 |
39 |
48 |
43 |
||||||
Total Non-Deposit Funding |
1,382 |
1,296 |
1,275 |
1,276 |
1,256 |
||||||
Total Funding |
$ 4,123 |
$ 3,983 |
$ 3,796 |
$ 3,541 |
$ 3,536 |
||||||
Net Interest Income (TE) |
$ 51,177 |
$ 49,403 |
$ 48,120 |
$ 41,267 |
$ 39,323 |
||||||
AMERIS BANCORP |
|||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||
(unaudited) |
|||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||
Three Months Ended |
|||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||||
2016 |
2015 |
2015 |
2015 |
2015 |
|||||||
YIELDS (1) |
|||||||||||
Federal funds sold |
0.52% |
0.36% |
1.37% |
0.36% |
0.29% |
||||||
Interest bearing deposits in banks |
0.65% |
0.36% |
0.45% |
0.35% |
0.32% |
||||||
Investment securities - taxable |
2.53% |
2.47% |
2.41% |
2.50% |
2.63% |
||||||
Investment securities - nontaxable |
3.52% |
3.52% |
3.54% |
3.54% |
3.60% |
||||||
Mortgage loans held for sale |
3.67% |
4.18% |
3.74% |
3.75% |
3.70% |
||||||
Loans |
4.79% |
4.74% |
4.86% |
4.87% |
4.76% |
||||||
Purchased non-covered loans |
6.32% |
6.39% |
5.99% |
6.33% |
7.38% |
||||||
Purchased non-covered loan pools |
3.30% |
2.91% |
3.68% |
3.45% |
0.00% |
||||||
Covered loans |
6.17% |
7.82% |
6.49% |
5.51% |
6.17% |
||||||
Total Earning Assets |
4.36% |
4.30% |
4.39% |
4.49% |
4.79% |
||||||
Noninterest bearing deposits |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
||||||
NOW accounts |
0.17% |
0.17% |
0.13% |
0.17% |
0.20% |
||||||
MMDA |
0.33% |
0.30% |
0.29% |
0.31% |
0.31% |
||||||
Savings accounts |
0.07% |
0.07% |
0.07% |
0.08% |
0.09% |
||||||
Retail CDs < $100,000 |
0.47% |
0.52% |
0.50% |
0.50% |
0.56% |
||||||
Retail CDs > $100,000 |
0.67% |
0.66% |
0.71% |
0.70% |
0.73% |
||||||
Brokered CDs |
0.73% |
0.00% |
0.00% |
0.00% |
0.00% |
||||||
Total Deposits |
0.23% |
0.23% |
0.22% |
0.24% |
0.27% |
||||||
FHLB advances |
0.96% |
0.00% |
0.00% |
0.37% |
0.36% |
||||||
Other borrowings |
3.54% |
3.34% |
3.28% |
3.31% |
3.38% |
||||||
Subordinated debentures |
5.29% |
5.26% |
5.22% |
5.17% |
5.16% |
||||||
Federal funds purchased and securities sold |
|||||||||||
under agreements to repurchase |
0.27% |
0.28% |
0.35% |
0.33% |
0.33% |
||||||
Total Non-Deposit Funding |
3.14% |
3.01% |
3.31% |
2.76% |
2.85% |
||||||
Total funding (3) |
0.33% |
0.32% |
0.32% |
0.36% |
0.40% |
||||||
Net interest spread |
4.03% |
3.98% |
4.07% |
4.13% |
4.39% |
||||||
Net interest margin |
4.03% |
3.98% |
4.07% |
4.14% |
4.39% |
||||||
(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 |
||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
||||||
Operating Net Income Reconciliation |
2016 |
2015 |
2015 |
2015 |
2015 |
|||||
Net income available to common shareholders |
$ 12,317 |
$ 14,148 |
$ 15,627 |
$ 1,308 |
$ 9,764 |
|||||
Merger and conversion charges |
6,359 |
1,807 |
446 |
5,712 |
15 |
|||||
Non-recurring credit resolution related expenses |
- |
- |
- |
11,241 |
- |
|||||
Tax effect of non-recurring charges |
(2,226) |
(632) |
(156) |
(5,934) |
(5) |
|||||
Plus: After tax non-recurring charges |
4,133 |
1,175 |
290 |
11,019 |
10 |
|||||
Operating Net income |
16,450 |
15,323 |
15,917 |
12,327 |
9,774 |
|||||
Operating net income per diluted share: |
$ 0.50 |
$ 0.47 |
$ 0.49 |
$ 0.38 |
$ 0.32 |
|||||
Return on average assets |
1.18% |
1.12% |
1.21% |
1.11% |
0.97% |
|||||
Return on average common tangible equity |
15.42% |
14.97% |
16.23% |
12.83% |
10.40% |
|||||
Three Months Ended |
||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
||||||
Net Interest Margin and Yields on Total Loans |
2016 |
2015 |
2015 |
2015 |
2015 |
|||||
Excluding Accretion Reconciliation |
||||||||||
Total Interest Income (TE) |
$ 55,300 |
$ 53,386 |
$ 51,916 |
$ 44,808 |
$ 42,859 |
|||||
Accretion Income |
2,942 |
2,912 |
3,037 |
2,635 |
3,097 |
|||||
Total Interest Income (TE) Excluding Accretion |
$ 52,358 |
$ 50,474 |
$ 48,879 |
$ 42,173 |
$ 39,762 |
|||||
Total Interest Expense |
$ 4,123 |
$ 3,983 |
$ 3,796 |
$ 3,541 |
$ 3,536 |
|||||
Net Interest Income (TE) Excluding Accretion |
$ 48,235 |
$ 46,491 |
$ 45,083 |
$ 38,632 |
$ 36,226 |
|||||
Yield on Total Loans Excluding Accretion |
4.84% |
4.92% |
4.83% |
4.86% |
5.01% |
|||||
Net Interest Margin Excluding Accretion |
3.80% |
3.74% |
3.81% |
3.87% |
4.05% |
|||||
Three Months Ended |
||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
||||||
Core Earnings Reconciliation |
2016 |
2015 |
2015 |
2015 |
2015 |
|||||
Pre-tax operating profit/(loss) |
$ 18,441 |
$ 17,444 |
$ 22,995 |
$ 1,794 |
$ 14,511 |
|||||
Plus: Credit Related Costs |
||||||||||
Provision for loan losses |
681 |
553 |
986 |
2,656 |
1,069 |
|||||
(Gains)/Losses on the sale of legacy OREO |
753 |
535 |
36 |
436 |
110 |
|||||
(Gains)/Losses on the sale of covered OREO |
166 |
610 |
56 |
194 |
20 |
|||||
Problem loan and OREO expense |
880 |
1,078 |
991 |
10,632 |
3,031 |
|||||
Interest reversed (received) on non-accrual loans |
34 |
58 |
17 |
413 |
156 |
|||||
Total Credit-Related Costs |
2,514 |
2,834 |
2,086 |
14,331 |
4,386 |
|||||
Plus: Conversion charges |
6,359 |
1,807 |
446 |
5,712 |
15 |
|||||
Less: Non-recurring gains |
||||||||||
Gains on sales of securities |
(94) |
- |
(115) |
(10) |
(12) |
|||||
Gains on sales of bank premises |
(77) |
(267) |
- |
- |
- |
|||||
Other non-recurring adjustments |
- |
- |
- |
- |
- |
|||||
Pretax, Pre-provision earnings |
$ 27,143 |
$ 21,818 |
$ 25,412 |
$ 21,827 |
$ 18,900 |
|||||
As percentage of average assets, annualized |
1.94% |
1.59% |
1.93% |
1.96% |
1.88% |
|||||
Three Months Ended |
||||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
||||||
Recurring Operating Expenses |
2016 |
2015 |
2015 |
2015 |
2015 |
|||||
Total Operating Expenses |
55,600 |
53,028 |
48,396 |
56,864 |
40,827 |
|||||
Less: Credit costs & non-recurring charges |
||||||||||
Gains/(Losses) on the sale of legacy OREO |
(753) |
(535) |
(36) |
(436) |
(110) |
|||||
Gains/(Losses) on the sale of covered OREO |
(166) |
(610) |
(56) |
(194) |
(20) |
|||||
Problem loan and OREO expense |
(880) |
(1,078) |
(991) |
(10,632) |
(3,031) |
|||||
Severance payments |
- |
- |
- |
- |
- |
|||||
Conversion expenses |
(6,359) |
(1,807) |
(446) |
(5,712) |
(15) |
|||||
Gains/(Losses) on the sale of premises |
77 |
267 |
- |
- |
- |
|||||
Other non-recurring adjustments |
- |
- |
- |
- |
- |
|||||
Recurring operating expenses |
$ 47,519 |
$ 49,265 |
$ 46,867 |
$ 39,890 |
$ 37,651 |
|||||
AMERIS BANCORP |
|||||||||
FINANCIAL HIGHLIGHTS |
|||||||||
(unaudited) |
|||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||
Three Months Ended |
|||||||||
Mar. |
Dec. |
Sept. |
Jun. |
Mar. |
|||||
Segment Reporting |
2016 |
2015 |
2015 |
2015 |
2015 |
||||
Banking Division: |
|||||||||
Net interest income |
$ 45,801 |
$ 44,088 |
$ 43,044 |
$ 36,806 |
$ 35,839 |
||||
Provision for loan losses |
681 |
504 |
960 |
2,456 |
927 |
||||
Noninterest income |
12,735 |
12,739 |
13,470 |
9,262 |
8,780 |
||||
Noninterest expense: |
|||||||||
Salaries and employee benefits |
18,989 |
19,225 |
17,921 |
15,675 |
15,362 |
||||
Occupancy |
5,150 |
5,356 |
5,444 |
4,376 |
4,144 |
||||
Data Processing |
5,820 |
5,759 |
4,998 |
3,913 |
4,011 |
||||
Other expenses |
16,436 |
13,853 |
11,379 |
24,048 |
10,356 |
||||
Total noninterest expense |
46,395 |
44,193 |
39,742 |
48,012 |
33,873 |
||||
Income before income taxes |
11,460 |
12,130 |
15,812 |
(4,400) |
9,819 |
||||
Income Tax |
3,681 |
1,436 |
4,854 |
(1,682) |
3,105 |
||||
Net income |
7,779 |
10,694 |
10,958 |
(2,718) |
6,714 |
||||
Preferred stock dividends |
- |
- |
- |
- |
- |
||||
Net income available to common shareholders |
$ 7,779 |
$ 10,694 |
$ 10,958 |
$ (2,718) |
$ 6,714 |
||||
Retail Mortgage Division: |
|||||||||
Net interest income |
$ 3,020 |
$ 2,812 |
$ 2,485 |
$ 1,979 |
$ 1,545 |
||||
Provision for loan losses |
- |
49 |
26 |
200 |
142 |
||||
Noninterest income |
9,624 |
7,966 |
9,827 |
9,095 |
7,610 |
||||
Noninterest expense: |
|||||||||
Salaries and employee benefits |
6,347 |
5,855 |
6,138 |
5,592 |
4,527 |
||||
Occupancy |
488 |
501 |
397 |
396 |
380 |
||||
Data Processing |
272 |
266 |
308 |
279 |
212 |
||||
Other expenses |
956 |
1,043 |
662 |
1,150 |
932 |
||||
Total noninterest expense |
8,063 |
7,665 |
7,505 |
7,417 |
6,051 |
||||
Income before income taxes |
4,581 |
3,064 |
4,781 |
3,457 |
2,962 |
||||
Income Tax |
1,603 |
1,072 |
1,673 |
1,210 |
1,037 |
||||
Net income |
2,978 |
1,992 |
3,108 |
2,247 |
1,925 |
||||
Preferred stock dividends |
- |
- |
- |
- |
- |
||||
Net income available to common shareholders |
$ 2,978 |
$ 1,992 |
$ 3,108 |
$ 2,247 |
$ 1,925 |
||||
Warehouse Lending: |
|||||||||
Net interest income |
$ 1,019 |
$ 995 |
$ 1,128 |
$ 1,179 |
$ 835 |
||||
Provision for loan losses |
- |
- |
- |
- |
- |
||||
Noninterest income |
333 |
336 |
372 |
383 |
273 |
||||
Noninterest expense: |
|||||||||
Salaries and employee benefits |
188 |
156 |
137 |
99 |
127 |
||||
Occupancy |
1 |
3 |
1 |
1 |
2 |
||||
Data Processing |
20 |
20 |
22 |
20 |
33 |
||||
Other expenses |
25 |
28 |
40 |
19 |
36 |
||||
Total noninterest expense |
234 |
207 |
200 |
139 |
198 |
||||
Income before income taxes |
1,118 |
1,124 |
1,300 |
1,423 |
910 |
||||
Income Tax |
391 |
393 |
455 |
498 |
319 |
||||
Net income |
727 |
731 |
845 |
925 |
592 |
||||
Preferred stock dividends |
- |
- |
- |
- |
- |
||||
Net income available to common shareholders |
$ 727 |
$ 731 |
$ 845 |
$ 925 |
$ 592 |
||||
SBA Division: |
|||||||||
Net interest income |
$ 596 |
$ 723 |
$ 742 |
$ 724 |
$ 613 |
||||
Provision for loan losses |
- |
- |
- |
- |
- |
||||
Noninterest income |
1,594 |
1,366 |
1,309 |
1,886 |
912 |
||||
Noninterest expense: |
|||||||||
Salaries and employee benefits |
663 |
736 |
738 |
1,099 |
616 |
||||
Occupancy |
61 |
57 |
73 |
36 |
28 |
||||
Data Processing |
1 |
1 |
1 |
2 |
4 |
||||
Other expenses |
183 |
169 |
137 |
159 |
57 |
||||
Total noninterest expense |
908 |
963 |
949 |
1,296 |
705 |
||||
Income before income taxes |
1,282 |
1,126 |
1,102 |
1,314 |
820 |
||||
Income Tax |
449 |
394 |
386 |
460 |
287 |
||||
Net income |
833 |
732 |
716 |
854 |
533 |
||||
Preferred stock dividends |
- |
- |
- |
- |
- |
||||
Net income available to common shareholders |
$ 833 |
$ 732 |
$ 716 |
$ 854 |
$ 533 |
||||
Total Consolidated: |
|||||||||
Net interest income |
$ 50,436 |
$ 48,618 |
$ 47,399 |
$ 40,688 |
$ 38,832 |
||||
Provision for loan losses |
681 |
553 |
986 |
2,656 |
1,069 |
||||
Noninterest income |
24,286 |
22,407 |
24,978 |
20,626 |
17,575 |
||||
Noninterest expense: |
|||||||||
Salaries and employee benefits |
26,187 |
25,972 |
24,934 |
22,465 |
20,632 |
||||
Occupancy |
5,700 |
5,917 |
5,915 |
4,809 |
4,554 |
||||
Data Processing |
6,113 |
6,046 |
5,329 |
4,214 |
4,260 |
||||
Other expenses |
17,600 |
15,093 |
12,218 |
25,376 |
11,381 |
||||
Total noninterest expense |
55,600 |
53,028 |
48,396 |
56,864 |
40,827 |
||||
Income before income taxes |
18,441 |
17,444 |
22,995 |
1,794 |
14,511 |
||||
Income Tax |
6,124 |
3,296 |
7,368 |
486 |
4,747 |
||||
Net income |
12,317 |
14,148 |
15,627 |
1,308 |
9,764 |
||||
Preferred stock dividends |
- |
- |
- |
- |
- |
||||
Net income available to common shareholders |
$ 12,317 |
$ 14,148 |
$ 15,627 |
$ 1,308 |
$ 9,764 |
||||
Logo - http://photos.prnewswire.com/prnh/20051117/CLTH039LOGO
SOURCE Ameris Bancorp
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article