News Releases
Ameris Bancorp Reports Operating Net Income Of $12.0 Million, Or $0.44 Per Diluted Share, For Third Quarter 2014

MOULTRIE, Ga., Oct. 22, 2014 /PRNewswire/ -- AMERIS BANCORP (NASDAQ-GS: ABCB), today reported operating net income of $12.0 million, or $0.44 per diluted share, for the quarter ended September 30, 2014, compared to $6.6 million, or $0.27 per diluted share, for the quarter ended September 30, 2013.  For the year to date period ending September 30, 2014, the Company reported operating net income of $30.5 million, or $1.17 per diluted share, compared to $17.3 million, or $0.71 per diluted share, for the same period in 2013.  During the third quarter of 2014, the Company completed the conversion of Coastal Bankshares, Inc. ("Coastal") and recorded additional merger expenses totaling approximately $383,000, or $0.01 per share, on an after-tax basis.  Including these charges, the Company reported net income for the third quarter of 2014 of $11.7 million, or $0.43 per share. Commenting on the Company's quarterly results, Edwin W. Hortman, Jr., the Company's President and Chief Executive Officer, said, "Our bankers turned in an outstanding quarter resulting in an 87% improvement in net earnings available to common shareholders compared to the same quarter in 2013.  Additionally, our system conversion of Coastal was successful and we are working diligently to ensure that the cost savings we identified are realized and in place during the fourth quarter of 2014."

Ameris Bancorp logo

Highlights of the Company's performance and results for the third quarter of 2014 include the following:

  • Successful conversion of the Coastal customer accounts during August 2014
  • Net income available to common shareholders increased 87.1% compared to the same quarter in 2013
  • The Company declared a cash dividend of $0.05 per common share
  • On an operating basis, return on assets and return on average tangible equity were 1.20% and 17.10%, respectively (including merger-related charges, return on assets and return on average tangible equity were 1.17% and 13.19%, respectively)
  • Total revenue increased to $61.1 million for the third quarter of 2014, compared to $44.0 million for the same quarter in 2013
  • The Company's net interest margin remained strong at 4.50%, reflecting the lowest level of contribution from accretion income in several years
  • Non-covered loans increased by $78.7 million during the quarter, reflecting an annualized growth rate of 17.6%
  • Tangible common equity to tangible assets increased to 7.27%, a 6.4% increase compared to levels reported at December 31, 2013
  • Noninterest income totaled $17.9 million, compared to $12.3 million for the third quarter of 2013
  • Net income from the Company's mortgage operations increased to $1.9 million, compared to $1.3 million for the same quarter in 2013
  • SBA loan premium and servicing income increased to $1.8 million in the third quarter of 2014, compared to $884,000 in the same quarter in 2013

Operating Results
Net income for the third quarter of 2014 totaled $11.7 million, an increase of 87.1% compared to the same quarter in 2013.  For the year to date period, the Company's earnings before preferred dividends totaled $27.9 million, compared to $17.3 million for the year to date period in 2013.  Return on average assets and average tangible common equity were 1.17% and 16.50%, respectively, for the third quarter of 2014 compared to 0.94% and 10.90%, respectively, for the same quarter of 2013.

Net Interest Income and Net Interest Margin
Net interest income for the third quarter of 2014 totaled $39.1 million, an increase of $9.8 million, or 33.5%, compared to the $29.3 million reported for the third quarter of 2013.  The Company's net interest margin decreased during the quarter to 4.50%, compared to 4.80% during the third quarter of 2013.  The decline in the Company's net interest margin resulted from continued repricing of the loan portfolio in the current low interest rate environment and lower relative amounts of accretion income.  Excluding accretion income, the Company's net interest income and net interest margin were $36.2 million and 4.17%, respectively, for the third quarter of 2014, compared to $26.9 million and 4.50% for the third quarter of 2013.  Additionally, the portion of earning assets concentrated in investment securities, mortgage loans held for sale and loans to municipalities increased to 20.8% during the third quarter of 2014 from 15.6% during the third quarter of 2013.  This transition into higher grade assets with lower associated operating expense has been profitable but reduced the margins by approximately 14basis points.

Yields on earning assets for the third quarter of 2014 were 4.96%, compared to 5.20% for the third quarter of 2013.  Total loan yields (including loans held for sale) reflected market pressures and the low rate environment, falling from 5.75% for the third quarter of 2013 to 5.48% for the third quarter of 2014.  Excluding the impact of accretion income, overall loan yields fell to 5.08% for the third quarter of 2014, compared to 5.28% for the same quarter of 2013.   Loan production yields in the third quarter of 2014 were 4.94%, or 0.12% lower than the portfolio's quarterly yield.  In the same quarter of 2013, loan production yields were 4.89%, or 0.39% lower than the portfolio yield.

The Company's yield on investment securities during the third quarter of 2014 was 2.75%, compared to 2.72% in the same quarter in 2013.   Yield opportunities have been generally higher over the past year and allowed for some expansion in yields and total balances of investment securities.

Total interest expense for the third quarter of 2014 was $4.1 million, compared to $2.5 million for the same quarter of 2013.  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 were lower during the third quarter of 2014 at 0.30%, compared to 0.33% during the third quarter of 2013.  Yields on each deposit class were substantially unchanged over the past year.  Management does not expect deposit costs or overall funding costs to decrease materially in the coming quarters given tightening liquidity and increasingly stronger forecasts for asset growth.

Non-interest Income
Non-interest income for the third quarter of 2014 improved to $17.9 million, an increase of $5.6 million, or 45.7%, compared to the same quarter in 2013.  The Company's mortgage operations continued to make improvements in revenues and net income, reporting its best quarter in history for the Company.  Total revenue in the mortgage group grew to $9.5 million, an improvement of 47% compared to the same quarter in 2013.  Net income improved at a slightly faster pace to $1.9 million, compared to $1.3 million in the third quarter of 2013.  Total production in the third quarter of 2014 amounted to $217.4 million (80.4% retail and 18.6% wholesale), compared to $152.1 million in the same quarter of 2013 (74.5% retail and 25.5% wholesale).  Relationships with larger builders and real estate firms continue to drive the Company's production from this division.  Open pipelines finished the third quarter of 2014 at $81.5 million, compared to $86.2 million at the beginning of the third quarter of 2014 and $72.5 million at the end of the third quarter of 2013. 

Income from service charges for the third quarter of 2014 was $6.7 million, an increase of $1.7 million, or 34.6%, compared to the same quarter in 2013.  Stronger growth in commercial and treasury management accounts contributed to the growth in income, as did strong growth in balances that resulted from the Company's acquisition of The Prosperity Banking Company ("Prosperity") in December 2013 and Coastal in June 2014.

During the quarter, the Company recorded approximately $1.8 million of SBA income, compared to $884,000 in the same quarter in 2013.  Expenses related to SBA lending also increased, from $247,000 in the third quarter of 2013 to $1.2 million in the third quarter of 2014.  The Company had several recruiting successes during the third quarter of 2014 on both the leadership and production side in this area and believes the recent momentum and success in government-guaranteed lending is sustainable.

Non-interest Expense
Operating expenses for the third quarter of 2014 totaled $38.6 million, including approximately $551,000 of pre-tax merger-related charges associated with the acquisition of Coastal on June 30, 2014.  Excluding the merger charges, operating expenses totaled $38.0 million for the third quarter of 2014, compared to $28.2 million for the same quarter in 2013.  Growth in expenses over the prior year relates primarily to the acquisition of Prosperity in December 2013, the acquisition of Coastal in June 2014 and growth in the Company's mortgage operations over the past year.

On a linked quarter basis, operating expenses exclusive of the merger-related charges reflected an increase of $3.6 million from $34.4 million in the second quarter of 2014 to $38.0 million in the third quarter of 2014.  Increases in salaries and benefits associated with higher commissions and incentive accruals were offset by reduced compensation resulting from conversion activity related to prosperity and Coastal that occurred during the first two quarters.  Salaries and benefits increased to $20.2 million for the current quarter of 2014, compared to $14.4 million for the same quarter in 2013, 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 were $15.8 million for the third quarter of 2014, compared to $13.0 million for the second quarter of 2014 and $10.8 million for the third quarter of 2013.  Total noninterest expenses in the Company's mortgage operations increased to $6.0 million for the third quarter of 2014, compared to $4.5 million for the third quarter of 2013.

Non-provision credit resolution-related costs increased from $3.0 million for the third quarter of 2013 to $3.2 million for the third quarter of 2014.  Occupancy and equipment costs increased from $3.1 million for the third quarter of 2013 to $4.7 million for the third quarter of 2014 due to the increased number of branches operated by the Company after the acquisition of Prosperity and Coastal.  Data processing and telecommunications expenses increased from $3.1 million for the third quarter of 2013 to $3.9 million for the third quarter of 2014.    

Balance Sheet Trends
Total assets at September 30, 2014 were $4.00 billion, compared to $3.67 billion reported at December 31, 2013.  Loans, including loans held for sale, totaled $2.95 billion at September 30, 2014, compared to $2.52 billion at December 31, 2013.  During the third quarter, growth in non-covered loans amounted to $78.7 million, or 17.6% on an annualized basis.  Growth during the third quarter of 2014 was spread evenly across most loan types, including agriculture, municipal, commercial real estate and mortgage.

Investment securities at the end of the quarter amounted to $542.2 million, or 15.4% of earning assets, compared to $503.1 million, or 15.6% of earning assets, at December 31, 2013. 

Funding sources continued to improve over year end levels.  At September 30, 2014, total deposits amounted to $3.37 billion, or 93.2% of total funding, compared to $3.0 billion and 90.0%, respectively, at December 31, 2013.  Non-interest bearing deposits reflected the largest growth, ending the current quarter at $816.5 million, or 24.2% of total deposits, compared to $668.5 million, or 22.3%, at December 31, 2013.  Successful retention of acquired deposit accounts has positively impacted our deposit mix and total funding levels.  Reductions in borrowings with the FHLB of $65.0 million have occurred throughout the year and have been the primary driver of the Company's increased reliance on core deposits for its total funding.

Stockholders' equity at September 30, 2014 totaled $353.8 million, compared to $316.7 million reported at December 31, 2013.  The retirement of $28 million of preferred equity in the first quarter of 2014 has been more than offset by the Company's consolidated earnings and issuance of common stock associated with the acquisition of Coastal on June 30, 2014.  During the second quarter of 2014, the Company issued 1.6 million shares to complete the purchase of Coastal, increasing stockholders' equity by $34.5 million

Tangible common equity as a percentage of tangible assets increased to 7.27% at the end of the third quarter of 2014, compared to 6.83% at the end of 2013.  The combination of the Company's net earnings, additional common equity and intangibles associated with the Coastal acquisition account for the majority of the increase in the Company's capital ratios.  Tangible book value increased to $10.68 per share at September 30, 2014, compared to $9.87 per share at December 31, 2014.

Ameris Bancorp is headquartered in Moultrie, Georgia, and at the end of the most recent quarter had 74 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


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.




2014


2014


2014


2013


2013


2014


2013

















EARNINGS































Net Income Available to Common Shareholders

$                 11,663


$                   8,130


$                   8,064


$                  966


$               6,234


$             27,857


$             17,314

















PER COMMON SHARE DATA















Earnings per share available to common shareholders:
















Basic

$                     0.44


$                     0.32


$                     0.32


$                 0.04


$                 0.26


$                 1.08


$                 0.72



Diluted

$                     0.43


$                     0.32


$                     0.32


$                 0.04


$                 0.26


$                 1.07


$                 0.71


Cash Dividends per share

$                     0.05


$                     0.05


$                        -


$                    -


$                     -


$                 0.10


$                     -


Book value per share (period end)

$                   13.22


$                   12.83


$                   11.93


$               11.50


$               10.98


$               13.22


$               10.98


Tangible book value per share (period end)

$                   10.68


$                   10.26


$                   10.31


$                 9.87


$               10.85


$               10.68


$               10.85


Weighted average number of shares:
















Basic

26,773,033


25,180,665


25,144,342


24,021,447


23,900,665


25,705,313


23,882,539



Diluted

27,160,886


25,633,130


25,573,320


24,450,619


24,315,821


26,099,413


24,297,695


Period-end number of shares

26,774,402


26,771,821


25,159,073


25,098,427


23,907,509


26,774,402


23,907,509


Market data:
















High closing price

$                   24.04


$                   23.90


$                   24.00


$               21.42


$               19.79


$               24.04


$               19.79



Low closing price

$                   21.00


$                   19.73


$                   19.86


$               17.69


$               17.35


$               19.73


$               12.79



Period end closing price

$                   21.95


$                   21.56


$                   23.30


$               21.11


$               18.38


$               21.95


$               18.38



Average daily volume

79,377


79,038


103,279


94,636


75,545


87,019


60,457

















PERFORMANCE RATIOS















Return on average assets

1.17%


0.93%


0.96%


0.19%


0.94%


1.01%


0.89%


Return on average common equity

13.19%


10.53%


11.66%


2.20%


10.75%


10.73%


10.44%


Earning asset yield (TE)

4.96%


5.08%


5.01%


4.84%


5.20%


5.02%


5.26%


Total cost of funds

0.45%


0.42%


0.43%


0.40%


0.39%


0.43%


0.39%


Net interest margin (TE)

4.50%


4.65%


4.57%


4.43%


4.80%


4.57%


4.85%


Non-interest income excluding securities transactions,
















as a percent of total revenue (TE)

28.86%


28.87%


25.02%


26.45%


27.76%


27.70%


26.74%


Efficiency ratio

67.64%


73.05%


70.36%


92.74%


69.09%


70.25%


69.02%

















CAPITAL ADEQUACY (period end)















Stockholders' equity to assets

8.85%


8.64%


8.60%


8.63%


10.30%


8.85%


10.30%


Tangible common equity to tangible assets

7.27%


7.04%


7.53%


6.83%


9.22%


7.27%


9.22%

















EQUITY TO ASSETS RECONCILIATION















Tangible common equity to tangible assets

7.27%


7.04%


7.53%


6.83%


9.22%


7.27%


9.22%


Effect of preferred equity

0.00%


0.00%


0.00%


0.76%


0.99%


0.00%


0.99%


Effect of goodwill and other intangibles

1.58%


1.61%


1.07%


1.04%


0.09%


1.58%


0.09%



Equity to assets (GAAP)

8.85%


8.64%


8.60%


8.63%


10.30%


8.85%


10.30%

















OTHER PERIOD-END DATA















Banking Division FTE

867


888


785


820


678


867


678


Mortgage Division FTE

176


175


161


164


158


176


158



Total Ameris Bancorp FTE Headcount

1,043


1,063


946


984


836


1,043


836


















Assets per Banking Division FTE

$                   4,613


$                   4,474


$                   4,443


$               4,473


$               4,157


$               4,613


$               4,157


Branch locations

74


74


68


68


57


74


57


Deposits per branch location

$                 45,583


$                 45,798


$                 44,274


$             44,106


$             42,867


$             45,583


$             42,867

















 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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




















Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.




2014


2014


2014


2013


2013


2014


2013

































INCOME STATEMENT






























Interest income















Interest and fees on loans

$                 39,610


$                 35,297


$                 34,469


$             29,289


$             29,633


$           109,376


$             88,208


Interest on taxable securities

3,034


2,953


2,985


1,998


1,720


8,972


5,136


Interest on nontaxable securities

496


312


335


342


352


1,143


1,071


Interest on deposits in other banks

46


45


79


118


44


170


158


Interest on federal funds sold

-


-


5


2


-


5


-



Total interest income

43,186


38,607


37,873


31,749


31,749


119,666


94,573

















Interest expense















Interest on deposits

$                   2,540


$                   2,205


$                   2,183


$               2,066


$               2,025


$               6,928


$               6,334


Interest on other borrowings

1,514


1,138


1,206


632


404


3,858


1,105



Total interest expense

4,054


3,343


3,389


2,698


2,429


10,786


7,439

















Net interest income

39,132


35,264


34,484


29,051


29,320


108,880


87,134

















Provision for loan losses

1,669


1,365


1,726


1,478


2,920


4,760


10,008

















Net interest income after provision for loan losses

$                 37,463


$                 33,899


$                 32,758


$             27,573


$             26,400


$           104,120


$             77,126

















Noninterest income















Service charges on deposit accounts

$                   6,659


$                   5,847


$                   5,586


$               5,065


$               4,948


$             18,092


$             14,480


Mortgage banking activity

7,498


6,944


5,068


4,431


5,232


19,510


14,697


Other service charges, commissions and fees

690


662


652


612


593


2,004


1,539


Gain(loss) on sale of securities

132


-


6


-


-


138


171


Other non-interest income

2,922


2,366


1,442


1,409


1,515


6,730


4,145



Total noninterest income

17,901


15,819


12,754


11,517


12,288


46,474


35,032

















Noninterest expense















Salaries and employee benefits

20,226


16,942


17,394


15,071


14,412


54,562


41,599


Occupancy and equipment expenses

4,669


4,071


4,064


3,228


3,149


12,804


9,058


Data processing and telecommunications expenses

3,928


3,940


3,454


3,061


3,072


11,322


8,478


Credit resolution related expenses (1)

3,186


2,840


2,190


5,322


2,971


8,216


10,164


Advertising and marketing expenses

594


718


710


604


434


2,022


1,016


Amortization of intangible assets

698


437


533


346


346


1,668


1,068


Merger and conversion charges

551


2,872


450


4,350


512


3,873


512


Other non-interest expenses

4,727


5,498


4,444


5,642


3,853


14,669


12,426



Total noninterest expense

38,579


37,318


33,239


37,624


28,749


109,136


84,321

















Income before income taxes

$                 16,785


$                 12,400


$                 12,273


$               1,466


$               9,939


$             41,458


$             27,837


















Income tax expense

5,122


4,270


3,923


88


3,262


13,315


9,197

















Net income

$                 11,663


$                   8,130


$                   8,350


$               1,378


$               6,677


$             28,143


$             18,640

















Preferred stock dividends

-


-


286


412


443


286


1,326

















Net income available to common shareholders

$                 11,663


$                   8,130


$                   8,064


$                  966


$               6,234


$             27,857


$             17,314

















Diluted earnings available to common shareholders

0.43


0.32


0.32


0.04


0.26


1.07


0.71


















(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




Sept.


Jun.


Mar.


Dec.


Sept.




2014


2014


2014


2013


2013













PERIOD-END BALANCE SHEET






















Assets











Cash and due from banks

$                 69,421


$                 80,986


$                 71,387


$             62,955


$             53,516


Federal funds sold and interest bearing balances

40,165


44,800


48,677


204,984


73,899


Investment securities available for sale, at fair value

529,509


535,630


456,713


486,235


312,248


Other investments

12,687


10,971


9,322


16,828


7,764


Mortgage loans held for sale

110,059


81,491


51,693


67,278


69,634














Loans, net of unearned income

1,848,759


1,770,059


1,695,382


1,618,454


1,589,267


Purchased, non-covered loans

673,724


702,131


437,269


448,753


-


Covered loans

313,589


331,250


372,694


390,237


417,649


Less allowance for loan losses

(22,212)


(22,254)


(22,744)


(22,377)


(23,854)



Loans, net

2,813,860


2,781,186


2,482,601


2,435,067


1,983,062














Other real estate owned

35,320


35,373


33,839


33,351


37,978


Purchased, non-covered other real estate owned

13,660


16,598


3,864


4,276


-


Covered other real estate owned

28,883


38,426


42,636


45,893


52,552



Total other real estate owned

77,863


90,397


80,339


83,520


90,530














Premises and equipment, net

98,752


99,495


87,430


103,188


65,661


Goodwill

58,879


58,903


35,049


35,049


956


Other intangibles, net

9,114


9,812


5,477


6,009


1,972


FDIC loss sharing receivable

38,233


49,180


53,181


65,441


81,763


Cash value of bank owned life insurance

58,217


57,864


49,738


49,432


49,095


Other assets

82,649


72,420


56,377


51,663


28,402



Total assets

$            3,999,408


$            3,973,135


$            3,487,984


$        3,667,649


$        2,818,502













Liabilities











Deposits:












Noninterest-bearing

$               816,517


$               790,798


$               698,866


$           668,531


$           475,505



Interest-bearing

2,556,602


2,598,237


2,311,781


2,330,700


1,967,916


Total deposits

3,373,119


3,389,035


3,010,647


2,999,231


2,443,421


Federal funds purchased & securities sold under












agreements to repurchase

32,351


51,109


49,974


83,516


20,255


Other borrowings

147,409


100,293


59,677


194,572


5,000


Other liabilities

27,615


24,457


12,028


18,165


17,201


Subordinated deferrable interest debentures

65,084


64,842


55,628


55,466


42,269



Total liabilities

3,645,578


3,629,736


3,187,954


3,350,950


2,528,146

























Stockholders' equity










  Preferred stock

$                           -


$                           -


$                          -


$             28,000


$             27,938

  Common stock

28,158


28,155


26,536


26,462


25,271

  Capital surplus

224,142


222,550


190,513


189,722


165,835

  Retained earnings

109,170


100,185


92,055


83,991


83,025

  Accumulated other comprehensive income/(loss)

3,974


4,123


2,374


(294)


(531)

  Less treasury stock

(11,614)


(11,614)


(11,448)


(11,182)


(11,182)



Total stockholders' equity

353,830


343,399


300,030


316,699


290,356



Total liabilities and stockholders' equity

$            3,999,408


$            3,973,135


$            3,487,984


$        3,667,649


$        2,818,502

























Other Data










Earning Assets

3,515,805


3,465,361


3,062,428


3,215,941


2,462,697

Intangible Assets

67,993


68,715


40,526


41,058


2,928

Interest Bearing Liabilities

2,801,446


2,814,481


2,477,060


2,664,254


2,035,440

Average Assets

3,969,893


3,494,466


3,521,588


2,937,434


2,806,799

Average Common Stockholders' Equity

350,733


309,696


290,462


248,429


246,490











 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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




































Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.




2014


2014


2014


2013


2013


2014


2013

















ASSET QUALITY INFORMATION (1)






























Allowance for loan losses















Balance at beginning of period

$                 22,254


$                 22,744


$                 22,377


$             23,854


$             24,217


$             22,377


$             23,593


















Provision for loan loss (2)

1,573


997


1,501


1,200


2,449


4,071


8,747



















Charge-offs

1,975


1,973


1,606


3,591


3,457


5,554


9,693



Recoveries

360


486


472


914


645


1,318


1,207


Net charge-offs (recoveries)

1,615


1,487


1,134


2,677


2,812


4,236


8,486


















Ending balance

$                 22,212


$                 22,254


$                 22,744


$             22,377


$             23,854


$             22,212


$             23,854


















As a percentage of loans

1.20%


1.26%


1.34%


1.38%


1.50%


1.20%


1.50%


As a percentage of nonperforming loans

97.38%


100.65%


85.09%


76.63%


75.20%


97.38%


75.20%

































Net charge-off information















Charge-offs















Commercial, financial & agricultural

$                      191


$                      165


$                      743


$                  543


$                  482


$               1,099


$               1,216


Real estate - residential

406


752


181


1,785


1,323


1,339


3,430


Real estate - commercial & farmland

953


769


533


698


1,080


2,255


2,873


Real estate - construction & development

296


157


65


422


367


518


1,598


Consumer installment

129


130


84


143


205


343


576



Total charge-offs

1,975


1,973


1,606


3,591


3,457


5,554


9,693


















Recoveries















Commercial, financial & agricultural

47


134


49


92


212


230


340


Real estate - residential

52


48


83


368


291


183


520


Real estate - commercial & farmland

31


9


143


12


5


183


18


Real estate - construction & development

96


96


108


385


84


300


88


Consumer installment

134


199


89


57


53


422


241



Total recoveries

360


486


472


914


645


1,318


1,207


















Net charge-offs (recoveries)

$                   1,615


$                   1,487


$                   1,134


$               2,677


$               2,812


$               4,236


$               8,486

















































Non-accrual loans (excluding purchased non-covered















and covered loans)

$                 22,810


$                 22,111


$                 26,729


$             29,203


$             31,720


$             22,810


$             31,720

Non-accrual purchased non-covered loans

17,007


15,770


15,318


6,659




17,007


-

Foreclosed assets (excluding purchased assets)

35,320


35,373


33,839


33,351


37,978


35,320


37,978

Purchased, non-covered other real estate owned

13,660


16,598


3,864


4,276




13,660


-

Accruing loans delinquent 90 days or more

-


-


-


-


-


-


-

Total non-performing assets, excluding covered assets

$                 88,797


$                 89,852


$                 79,750


$             73,489


$             69,698


$             88,797


$             69,698

















Non-performing assets as a percent of total assets

2.22%


2.26%


2.29%


2.00%


2.47%


2.22%


2.47%

Net charge offs as a percent of loans (Annualized)

0.35%


0.34%


0.27%


0.66%


0.70%


0.31%


0.71%

































(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 2013 and 2014, 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:




Sept.


Jun.


Mar.


Dec.


Sept.



Loans by Type

2014


2014


2014


2013


2013



Commercial, financial & agricultural

$               334,783


$               304,588


$               270,571


$           244,373


$           244,991



Real estate - construction & development

154,315


149,346


149,543


146,371


132,277



Real estate - commercial & farmland

882,160


850,000


836,230


808,323


799,149



Real estate - residential

436,515


422,731


393,001


351,886


355,920



Consumer installment

31,403


31,902


32,345


34,249


36,303



Other

9,583


11,492


13,692


33,252


20,627



    Total Legacy (excluding purchased












          non-covered and covered)

$            1,848,759


$            1,770,059


$            1,695,382


$        1,618,454


$        1,589,267















Commercial, financial & agricultural

$                 38,077


$                 41,583


$                 30,810


$             32,141


$                       -



Real estate - construction & development

60,262


64,084


31,820


31,176


-



Real estate - commercial & farmland

296,790


311,748


174,281


179,898


-



Real estate - residential

273,347


278,451


196,078


200,851


-



Consumer installment

5,248


6,265


4,280


4,687


-



    Total Purchased non-covered (net of discounts)

$               673,724


$               702,131


$               437,269


$           448,753


$                       -















Commercial, financial & agricultural

$                 22,545


$                 25,209


$                 24,813


$             26,550


$             27,768



Real estate - construction & development

27,756


31,600


41,434


43,179


50,702



Real estate - commercial & farmland

180,566


188,643


214,649


224,451


237,086



Real estate - residential

82,445


85,518


91,372


95,173


101,146



Consumer installment

277


280


426


884


947



    Total Covered (net of discounts)

$               313,589


$               331,250


$               372,694


$           390,237


$           417,649















Total Loan Portfolio:












Commercial, financial & agricultural

$               395,405


$               371,380


$               326,194


$           303,064


$           272,759



Real estate - construction & development

242,333


245,030


222,797


220,726


182,979



Real estate - commercial & farmland

1,359,516


1,350,391


1,225,160


1,212,672


1,036,235



Real estate - residential

792,307


786,700


680,451


647,910


457,066



Consumer installment

36,928


38,447


37,051


39,820


37,250



Other

9,583


11,492


13,692


33,252


20,627



    Total Loans

$            2,836,072


$            2,803,440


$            2,505,345


$        2,457,444


$        2,006,916







































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









Accruing loan types:












Commercial, financial & agricultural

$                      257


$                      257


$                      711


$                  515


$                  521



Real estate - construction & development

1,917


2,080


1,953


1,896


1,926



Real estate - commercial & farmland

7,080


7,590


8,733


6,913


6,693



Real estate - residential

7,973


7,335


7,364


7,818


7,871



Consumer installment

34


75


87


72


13



    Total Accruing TDRs

$                 17,261


$                 17,337


$                 18,848


$             17,214


$             17,024















Non-accruing loan types:












Commercial, financial & agricultural

$                      507


$                      465


$                        40


$                  525


$                  533



Real estate - construction & development

196


32


29


32


29



Real estate - commercial & farmland

1,672


2,151


1,316


2,273


1,858



Real estate - residential

759


1,044


961


834


704



Consumer installment

93


51


19


19


26



    Total Non-accrual TDRs

$                   3,227


$                   3,743


$                   2,365


$               3,683


$               3,150















Total Troubled Debt Restructurings

$                 20,488


$                 21,080


$                 21,213


$             20,897


$             20,174





































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







Grade 10 - Prime credit

$               121,486


$               110,842


$                 93,805


$             74,381


$             72,759



Grade 15 - Good credit

222,714


226,652


243,963


230,212


230,810



Grade 20 - Satisfactory credit

908,054


866,356


817,718


773,051


731,154



Grade 23 - Performing, under-collateralized credit

28,826


28,429


31,056


31,604


30,729



Grade 25 - Minimum acceptable credit

484,200


450,363


417,177


420,491


433,358



Grade 30 - Other asset especially mentioned

31,750


33,360


38,240


30,591


28,952



Grade 40 - Substandard

51,640


54,047


53,286


57,987


61,270



Grade 50 - Doubtful

88


10


137


137


235



Grade 60 - Loss

1


-


-


-


-



  Total

$            1,848,759


$            1,770,059


$            1,695,382


$        1,618,454


$        1,589,267

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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




































Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.




2014


2014


2014


2013


2013


2014


2013

































AVERAGE BALANCES
































Federal funds sold

$                      500


$                      500


$                   7,455


$               3,243


$                       -


$               2,793


$                       -



Interest bearing deposits in banks

63,355


50,850


99,751


172,117


66,424


71,185


73,194



Investment securities - taxable

451,563


418,498


411,251


276,702


260,262


427,252


273,303



Investment securities - nontaxable

74,176


49,631


51,092


51,291


52,279


58,384


52,127



Other investments

8,209


6,629


12,330


8,255


7,764


8,100


7,155



Mortgage loans held for sale

83,751


54,517


49,397


65,683


61,249


62,506


103,658



Loans

1,795,059


1,706,564


1,639,672


1,602,942


1,564,311


1,697,559


1,458,988



Purchased non-covered loans

688,452


433,249


441,138


43,900


-


538,802


-



Covered loans

324,498


354,766


379,460


401,045


427,482


352,707


454,361



  Total Earning Assets

$            3,489,563


3,075,204


3,091,546


2,625,178


$        2,439,771


$        3,219,288


$        2,422,786



















Noninterest bearing deposits

$               807,416


$               680,058


$               666,493


$           528,732


$           468,588


$           718,505


$           476,419



NOW accounts

743,352


691,353


675,199


604,828


573,088


703,551


595,017



MMDA

861,197


770,047


749,150


655,782


639,304


793,875


614,740



Savings accounts

155,559


145,528


143,109


107,058


104,498


148,111


103,812



Retail CDs < $100,000

439,150


356,483


373,523


293,689


290,771


389,959


302,373



Retail CDs > $100,000

370,166


360,703


361,861


352,043


349,931


364,274


357,478



Brokered CDs

5,970


5,970


5,970


10,687


12,970


5,970


16,174



  Total Deposits

3,382,810


3,010,142


2,975,305


2,552,819


2,439,150


3,124,245


2,466,013



















FHLB advances

55,435


28,626


68,333


9,521


-


50,751


-



Other borrowings

47,346


35,280


30,004


6,304


1,739


37,607


586



Subordinated debentures

64,953


55,789


55,092


46,263


42,269


58,647


42,269



Federal funds purchased and securities sold
















under agreements to repurchase

44,316


40,008


57,112


41,402


18,446


47,099


22,024



  Total Non-Deposit Funding

212,050


159,703


210,541


103,490


62,454


194,104


64,879



















  Total Funding

$            3,594,860


$            3,169,845


$            3,185,846


$        2,656,309


$        2,501,604


$        3,318,349


$        2,530,892

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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




















Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.




2014


2014


2014


2013


2013


2014


2013

















INTEREST INCOME/EXPENSE































INTEREST INCOME
















Federal funds sold

$                           -


$                           -


$                          5


$                      2


$                       -


$                      5


$                       -



Interest bearing deposits in banks

47


45


79


118


44


171


158



Investment securities - taxable

3,034


2,953


2,985


1,998


1,720


8,972


5,136



Investment securities - nontaxable (TE)

670


421


452


462


475


1,543


1,446



Mortgage loans held for sale

787


457


403


554


603


1,646


2,762



Loans (TE)

21,790


21,996


20,647


20,810


20,882


64,433


59,762



Purchased non-covered loans

12,610


7,933


6,865


570


-


27,408


-



Covered loans

4,726


5,164


6,761


7,508


8,248


16,651


26,079



Total Earning Assets

$                 43,663


$                 38,969


$                 38,197


$             32,022


$             31,972


$           120,829


$             95,342


















INTEREST EXPENSE
















Non-interest bearing deposits

$                           -


$                           -


$                          -


$                      -


$                       -


$                       -


$                       -



NOW accounts

324


291


288


297


248


903


800



MMDA

783


722


681


625


606


2,186


1,683



Savings accounts

42


40


37


29


29


119


87



Retail CDs < $100,000

596


478


489


399


406


1,563


1,341



Retail CDs > $100,000

749


626


640


629


635


2,015


2,016



Brokered CDs

47


48


48


86


101


143


407



Total Deposits

2,541


2,205


2,183


2,065


2,025


6,929


6,334



















FHLB advances

51


26


37


63


-


114


-



Other borrowings

558


415


408


137


20


1,381


20



Subordinated debentures

866


666


708


376


359


2,240


992



Federal funds purchased and securities sold











-





under agreements to repurchase

39


31


53


56


26


123


94



  Total Non-Deposit Funding

1,514


1,138


1,206


632


405


3,858


1,106



















  Total Funding

$                   4,055


$                   3,343


$                   3,389


$               2,697


$               2,430


$             10,787


$               7,440



















Net Interest Income (TE)

$                 39,608


$                 35,626


$                 34,808


$             29,325


$             29,542


$           110,042


$             87,902

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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




































Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.




2014


2014


2014


2013


2013


2014


2013

YIELDS (1)
































Federal funds sold

0.00%


0.00%


0.27%


0.24%


0.00%


0.24%


0.00%



Interest bearing deposits in banks

0.29%


0.35%


0.32%


0.27%


0.26%


0.32%


0.29%



Investment securities - taxable

2.67%


2.83%


2.94%


2.86%


2.62%


2.81%


2.51%



Investment securities - nontaxable

3.58%


3.40%


3.59%


3.57%


3.60%


3.53%


3.71%



Mortgage loans held for sale

3.73%


3.36%


3.31%


3.35%


3.91%


3.52%


3.56%



Loans

4.82%


5.17%


5.11%


5.15%


5.30%


5.07%


5.48%



Purchased non-covered loans

7.27%


7.34%


6.31%


5.15%


0.00%


6.80%


0.00%



Covered loans

5.78%


5.84%


7.23%


7.43%


7.65%


6.31%


7.67%



  Total Earning Assets

4.96%


5.08%


5.01%


4.84%


5.20%


5.02%


5.26%



















Noninterest bearing deposits

0.00%


0.00%


0.00%


0.00%


0.00%


0.00%


0.00%



NOW accounts

0.17%


0.17%


0.17%


0.19%


0.17%


0.17%


0.18%



MMDA

0.36%


0.38%


0.37%


0.38%


0.38%


0.37%


0.37%



Savings accounts

0.11%


0.11%


0.10%


0.11%


0.11%


0.11%


0.11%



Retail CDs < $100,000

0.54%


0.54%


0.53%


0.54%


0.55%


0.54%


0.59%



Retail CDs > $100,000

0.80%


0.70%


0.72%


0.71%


0.72%


0.74%


0.75%



Brokered CDs

3.12%


3.22%


3.26%


3.19%


3.09%


3.20%


3.36%



  Total Deposits

0.30%


0.29%


0.30%


0.32%


0.33%


0.30%


0.34%



















FHLB advances

0.36%


0.36%


0.22%


2.63%


0.00%


0.30%


0.00%



Other borrowings

4.68%


4.72%


5.51%


8.62%


4.56%


4.91%


4.56%



Subordinated debentures

5.29%


4.79%


5.21%


3.22%


3.37%


5.11%


3.14%



Federal funds purchased and securities sold
















under agreements to repurchase

0.35%


0.31%


0.38%


0.54%


0.56%


0.35%


0.57%



  Total Non-Deposit Funding

2.83%


2.86%


2.32%


2.42%


2.57%


2.66%


2.28%



















  Total funding (3)

0.45%


0.42%


0.43%


0.40%


0.39%


0.43%


0.39%



















Net interest spread

4.52%


4.66%


4.58%


4.44%


4.81%


4.58%


4.87%



















Net interest margin

4.50%


4.65%


4.57%


4.43%


4.80%


4.57%


4.85%

















































(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


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.



Net Operating Income Reconciliation

2014


2014


2014


2013


2013


2014


2013



















Net income available to common shareholders

$                 11,663


$                   8,130


$                   8,064


$                  966


$               6,234


$             27,857


$             17,314



















Conversion charges

551


2,872


450


4,350


512


3,873


512



Tax effect of conversion charges

(168)


(989)


(144)


(261)


(168)


(1,244)


(169)



Plus: After tax conversion charges

383


1,883


306


4,089


344


2,629


343



















       Net operating income

12,046


10,013


8,370


5,055


6,578


30,486


17,657




















































Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.



Core Earnings Reconciliation

2014


2014


2014


2013


2013


2014


2013



















Pre-tax operating profit/(loss)

$                 16,785


$                 12,400


$                 12,273


$               1,466


$               9,939


$             41,458


$             27,837



Plus: Credit Related Costs
















    Provision for loan losses

1,669


1,365


1,726


1,478


2,920


4,760


10,008



   (Gains)/Losses on the sale of legacy OREO

(3)


283


(55)


310


(157)


225


(43)



    Gains/(Losses) on the sale of covered OREO

(184)


249


118


-


-


183


3,176



    Problem loan and OREO expense

3,373


2,309


2,127


5,012


3,128


7,809


7,031



    Interest reversed (received) on non-accrual loans

94


71


246


29


216


411


388



       Total Credit-Related Costs

4,949


4,277


4,162


6,829


6,107


13,388


20,560



















Plus: Conversion charges

551


2,872


450


4,350


512


3,873


512



Less: Non-recurring gains
















    Gains related to FDIC acquisitions

-


-


-


-


-


-


-



    Gains on sales of securities

(132)


-


(6)


-


-


(138)


(171)



   Gains on sales of bank premises

(616)


-


-


-


159


(616)


(310)



    Other non-recurring adjustments

-


(870)


-


-


(1,771)


(870)


(4,855)



















Pretax, Pre-provision earnings

$                 21,537


$                 18,679


$                 16,879


$             12,645


$             14,946


$             57,095


$             43,573



















As percentage of average assets, annualized

2.15%


2.14%


1.94%


1.71%


2.11%


1.92%


2.08%




















































Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.



Recurring Operating Expenses

2014


2014


2014


2013


2013


2014


2013



















Total Operating Expenses

38,579


37,318


33,239


37,624


28,749


109,136


84,321



Less: Credit costs & non-recurring charges
















   Gains/(Losses) on the sale of legacy OREO

3


(283)


55


(310)


157


(225)


43



   Gains/(Losses) on the sale of covered OREO

184


(249)


(118)


-


-


(183)


(3,176)



   Problem loan and OREO expense

(3,373)


(2,309)


(2,127)


(5,012)


(3,128)


(7,809)


(7,031)



   Severance payments

-


-


-


-


(99)


-


-



  Conversion expenses

(551)


(2,872)


(450)


(4,350)


(413)


(3,873)


-



   Gains/(Losses) on the sale of premises

616


-


-


-


(159)


616


310



















Recurring operating expenses

$                 35,458


$                 31,605


$                 30,599


$             27,952


$             25,107


$             97,662


$             74,467

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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




































Three Months Ended


Nine Months Ended




Sept.


Jun.


Mar.


Dec.


Sept.


Sept.


Sept.



Segment Reporting

2014


2014


2014


2013


2013


2014


2013



















Banking Division:
















   Net interest income

$                 36,785


$                 33,925


$                 33,384


$             27,930


$             28,089


$           104,094


$             84,372



   Provision for loan losses

994


1,365


1,726


1,478


2,920


4,085


10,008



   Noninterest income

10,766


8,817


7,590


7,086


7,054


27,173


20,333



   Noninterest expense:
















      Salaries and employee benefits

15,817


13,005


13,826


11,841


10,799


42,648


32,314



      Occupancy

4,301


3,771


3,762


3,080


3,029


11,834


8,575



      Data Processing

3,622


3,597


3,332


2,953


2,908


10,551


8,013



      Other expenses

8,887


11,053


7,512


14,257


7,473


27,452


22,807



         Total noninterest expense

32,627


31,426


28,432


32,131


24,209


92,485


71,709



Income before income taxes

13,930


9,951


10,816


1,407


8,014


34,697


22,988



   Income Tax

4,123


3,413


3,413


67


2,588


10,949


7,500



         Net income

9,807


6,538


7,403


1,340


5,426


23,748


15,488



   Preferred stock dividends

-


-


286


412


443


286


1,326



Net income available to common shareholders

$                   9,807


$                   6,538


$                   7,117


$                  928


$               4,983


$             23,462


$             14,162



































Mortgage Division:
















   Net interest income

$                   2,347


$                   1,339


$                   1,100


$               1,121


$               1,231


$               4,786


$               2,762



   Provision for loan losses

675


-


-


-


-


675


-



   Noninterest income

7,135


7,002


5,164


4,431


5,234


19,301


14,699



   Noninterest expense:
















      Salaries and employee benefits

4,409


3,937


3,568


3,230


3,613


11,914


9,285



      Occupancy

368


300


302


148


120


970


483



      Data Processing

306


343


122


108


164


771


465



      Other expenses

869


1,312


815


2,007


643


2,996


2,379



         Total noninterest expense

5,952


5,892


4,807


5,493


4,540


16,651


12,612



Income before income taxes

2,855


2,449


1,457


59


1,925


6,761


4,849



   Income Tax

999


857


510


21


674


2,366


1,697



         Net income

1,856


1,592


947


38


1,251


4,395


3,152



   Preferred stock dividends

-


-


-


-


-


-


-



Net income available to common shareholders

$                   1,856


$                   1,592


$                      947


$                    38


$               1,251


$               4,395


$               3,152



































Total Consolidated:
















   Net interest income

$                 39,132


$                 35,264


$                 34,484


$             29,051


$             29,320


$           108,880


$             87,134



   Provision for loan losses

1,669


1,365


1,726


1,478


2,920


4,760


10,008



   Noninterest income

17,901


15,819


12,754


11,517


12,288


46,474


35,032



   Noninterest expense:
















      Salaries and employee benefits

20,226


16,942


17,394


15,071


14,412


54,562


41,599



      Occupancy

4,669


4,071


4,064


3,228


3,149


12,804


9,058



      Data Processing

3,928


3,940


3,454


3,061


3,072


11,322


8,478



      Other expenses

9,756


12,365


8,327


16,264


8,116


30,448


25,186



         Total noninterest expense

38,579


37,318


33,239


37,624


28,749


109,136


84,321



Income before income taxes

16,785


12,400


12,273


1,466


9,939


41,458


27,837



   Income Tax

5,122


4,270


3,923


88


3,262


13,315


9,197



         Net income

11,663


8,130


8,350


1,378


6,677


28,143


18,640



   Preferred stock dividends

-


-


286


412


443


286


1,326



Net income available to common shareholders

$                 11,663


$                   8,130


$                   8,064


$                  966


$               6,234


$             27,857


$             17,314

 

 

Logo - http://photos.prnewswire.com/prnh/20051117/CLTH039LOGO 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/ameris-bancorp-reports-operating-net-income-of-120-million-or-044-per-diluted-share-for-third-quarter-2014-264764700.html

SOURCE Ameris Bancorp

For further information: Dennis J. Zember Jr., Executive Vice President & CFO, (229) 890-1111