Ameris Bancorp Announces 2015 Financial Results

January 22, 2016 7:01 AM EST

MOULTRIE, Ga., Jan. 22, 2016 /PRNewswire/ -- AMERIS BANCORP (NASDAQ-GS: ABCB), (the "Company"), today reported operating net income of $53.3 million, or $1.66 per share, for the year ended December 31, 2015, compared with $41.2 million, or $1.57 per share, for 2014.  Operating net income excludes $12.5 million and $2.8 million of after-tax acquisition-related costs and non-recurring credit charges in 2015 and 2014, respectively.  Commenting on the Company's earnings, Edwin W. Hortman, Jr., President and Chief Executive Officer of the Company, said, "I am pleased with our improvement in 2015 compared with our 2014 results.  We spent 2015 integrating the acquisitions completed in the second quarter of the year and preparing for consistent earnings in 2016.  Our achievements in 2015 include organic loan growth of 13.5%, organic growth in non-interest bearing deposits of 26.1% and a 15.1% improvement in tangible book value.  I am confident that the momentum we have in balance sheet growth and resulting revenue is what we need to meet our goals for this year."

Operating net income for the fourth quarter of 2015 was $15.3 million, or $0.47 per share, compared with $10.6 million, or $0.39 per share, for the same quarter of 2014.  Operating results for the fourth quarter exclude acquisition costs totaling $1.8 million and $255,000, before tax, in the fourth quarter of 2015 and 2014, respectively.  "Highlights for the fourth quarter include very strong loan production augmented by additional purchases of select mortgage pools and strong growth in non-interest bearing deposits.  Seasonality in our mortgage operations resulted in lower profitability for the fourth quarter of 2015 than for the third quarter, by approximately $0.04 per share.  Additionally, we had approximately $2.2 million of loss-share related expenses associated with three expiring agreements that we anticipate will decline to normal levels in the first quarter of 2016."

Including acquisition and conversion costs and non-recurring credit resolution expenses, the Company reported net income of $14.1 million, or $0.43 per share, for the fourth quarter of 2015, compared with $10.6 million, or $0.39 per share, for the same quarter of 2014.  For the year, the Company's earnings totaled $40.8 million, or $1.27 per share, compared with $38.4 million, or $1.46 per share, for 2014.

Highlights of the Company's results for 2015 include the following:

  • operating return on average assets of 1.11% and operating return on average tangible equity of 13.66%
  • growth in total assets to $5.59 billion, an increase of 38.4% over 2014
  • organic growth in total assets of 10.1%, or $406.0 million
  • organic growth in loans totaled $344.2 million, or 13.4%
  • total growth in non-interest bearing demand deposits of $490.5 million, or 58.4%, to end the year at 27.3% of total deposits
  • increase in total recurring revenue over 2014 of 22.8% to $261.0 million, with "recurring revenue" defined as net interest income plus non-interest income, but excluding gain on the sale of securities
  • decline in annualized net charge-offs to 0.20% of total loans, compared with 0.31% for 2014
  • increase in tangible book value per share of 15.1% to $12.65, compared with $10.99 per share at December 31, 2014
  • increase in non-interest income of 35.8% to $85.2 million, compared with $62.7 million for 2014
  • increase in profitability from mortgage, SBA and warehouse lines of business of 79.3% to $15.2 million, compared with $8.5 million for 2014

Pending AcquisitionDuring the third quarter of 2015, the Company announced the execution of an agreement to acquire Jacksonville Bancorp, Inc., the parent company of The Jacksonville Bank.  The Jacksonville Bank currently operates eight banking locations, all of which are located within the Jacksonville, Florida MSA.  The acquisition will further expand the Company's existing Southeastern footprint in the attractive Jacksonville market, where the Company will be the largest community bank by deposit market share after the acquisition.  Upon completion of the transaction, the combined company will have approximately $6.0 billion in assets, $4.2 billion in loans and $5.2 billion in deposits.  The transaction is expected to close in the first quarter of 2016 and is subject to customary closing conditions, including receipt of the approval of the shareholders of Jacksonville Bancorp, Inc.

Increase in Net Interest IncomeNet interest income on a tax-equivalent basis increased 17.5% in 2015 to $178.1 million, up from $151.5 million for 2014.  Growth in earning assets from internal sources, as well as from acquisition activity, contributed to the increase.  Average earning assets increased 30.8% in 2015 to $4.32 billion, compared with $3.30 billion for 2014.   Although the Company's net interest income increased, its net interest margin was affected by historically low interest rates, as well as unusually high levels of lower yielding short-term assets acquired in the Company's recent bank and branch acquisitions, as well as the recent loan pool purchases.  For the year ended December 31, 2015, the Company's net interest margin, including accretion, fell to 4.12%, compared with 4.59% for 2014. 

The Company's net interest margin was 3.98% for the fourth quarter of 2015, compared with 4.07% for the third quarter of the year.  The Company's margin in the fourth quarter was affected by seasonal inflows of municipal deposits and short-term funds from commercial enterprises, which increased the percentage of short-term assets to earning assets to 6.02% for the quarter from 4.36% for the third quarter of 2015.  Management of the Company estimates the negative impact of these short-term inflows to its net interest margin to be approximately 0.07%.

Accretion income for the fourth quarter decreased slightly to $2.9 million, compared with $3.0 million for the third quarter of 2015, and was significantly less than the $4.3 million reported for the fourth quarter of 2014.  Excluding the effect of accretion, the Company's margin for the fourth quarter of 2015 was 3.74%, compared with 3.81% for the third quarter of 2015 and 4.17% for the fourth quarter of 2014.   

Interest income on loans on a tax-equivalent basis increased substantially during 2015 to $170.0 million, compared with $149.1 million for 2014.  Much of the growth in loan revenues occurred late in the year, such that the increase should provide greater loan revenues for subsequent periods.  During the quarter ended December 31, 2015, interest income on loans increased to $46.9 million, compared with $45.4 million for the third quarter of 2015 and $40.6 million for the fourth quarter of 2014.  Loan yields (including loans held for sale but excluding accretion income) were 4.68% in the fourth quarter of 2015, compared with 4.73% in the third quarter of 2015 and 5.05% in the fourth quarter of 2014.  The majority of the decline in loan yields resulted from growth in the Company's investment in whole loan mortgage pools, which increased to 11.9% of total loans during the quarter, with yields slightly below 3.00%.

Yields on earning assets in 2015 were 4.47%, compared with 5.03% in 2014.  The decline in earning asset yields relates principally to the short-term investment strategy associated with the Company's recent acquisitions.  Yields on the invested funds in purchased mortgage pools were 3.21% during 2015.  Current yields on all other loans (including purchased non-covered and covered loans) were 5.31% during 2015, compared with 5.63% in 2014.  Higher yielding covered loans as a percentage of total loans has declined from 9.6% at the end of 2014 to only 3.5% at December 31, 2015.  Additionally, a portion of the growth in the Company's legacy portfolio has been in both municipal loans and adjustable-rate mortgages that have a significantly better risk profile but produce lower yields than consolidated levels typically earned by the Company in recent years.  Yields on loans, excluding accretion, declined during 2015 to 4.90%, compared with 5.11% for 2014.  For the fourth quarter, loan yields, excluding accretion, increased nine basis points to 4.92%, compared with 4.83% for the third quarter of 2015. 

Total interest expense for 2015 was $14.9 million, compared with $14.7 million for 2014.  Deposit costs were stable for most of 2015, ending the year at 0.23%, compared with 0.30% for 2014.  Deposit costs increased slightly in the fourth quarter of 2015 to 0.23% , compared with 0.22% for the third 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 29.2% of the total average deposits for 2015, compared with 23.5% for 2014.  The Company does not expect deposit costs or overall funding costs to change materially in the coming quarters despite tightening liquidity and strengthening forecasts for asset growth.

Non-Interest IncomeExcluding gains on investment securities, non-interest income increased 35.8% in 2015 to $85.2 million, compared with $62.7 million for 2014.  Growth rates were notably strong for each source of non-interest income.  Retail mortgage revenues increased 42.9% during 2015, from $30.3 million for 2014 to $43.3 million for 2015, as the Company's mortgage division reached a mature stage with highly seasoned and experienced mortgage bankers producing strong results from referral sources.  Net income for the Company's retail mortgage division grew 88.4% during 2015 to $9.3 million.  Revenues from the Company's warehouse lending division increased 106.0% during the year, from $2.7 million for 2014 to $5.5 million for 2015, and net income for the division increased 141.6%, from $1.3 million for 2014 to $3.1 million for 2015.  

Revenues and profitability slowed for both mortgage and warehouse lending in the fourth quarter, which is traditionally a slow time of the year.  Results were also negatively impacted by the implementation of new mortgage loan disclosure and delivery requirements, which became effective on October 3, 2015.  Management does not anticipate that the new requirements will adversely impact future quarters, and management further believes that revenues and profitability from mortgage operations will continue to grow steadily during 2016.

Revenues from the Company's SBA division continued to increase during 2015, rising from $7.0 million for 2014 to $8.3 million for 2015.  Net income for the division increased 24.7%, from $2.3 million for 2014 to $2.8 million for 2015. 

Service charges on deposit accounts increased by $9.9 million to $34.5 million during 2015, an increase of 40.0% compared with 2014.  Service charge increases associated with the Company's acquisitions during 2015 totaled $5.1 million, or approximately $9.2 million on an annualized basis. 

Non-Interest ExpenseTotal operating expenses, excluding credit charges and acquisition costs, increased $40.0 million during 2015 to $173.4 million.  The majority of the increase in operating expenses was associated with the operating expenses of the bank and branches acquired by the Company during 2015, which totaled $23.2 million, and an increase in operating expenses resulting from added lines of business, which totaled $7.2 million. 

Excluding acquisition costs, operating expenses increased $3.3 million in the fourth quarter of 2015 compared with the third quarter of 2015.  Compensation costs increased $1.0 million during the fourth quarter as a result of increased incentive accruals. 

Credit-related costs increased in the fourth quarter of 2015 to $2.2 million, compared with $1.1 million for the third quarter of 2015.  During the quarter, three of the Company's remaining commercial loss-share agreements with the FDIC expired, causing the Company to dispose of any related OREO that remained prior to expiration.  These costs accounted for approximately $800,000 of the additional credit costs incurred during the fourth quarter and are not considered recurring.

Other costs associated with expiring loss-share agreements relate primarily to the amortization of the indemnification asset.  Total costs incurred during the fourth quarter of 2015 and during the year-to-date period totaled $1.7 million and $4.8 million, respectively.  Scheduled amortization of the remaining indemnification asset is approximately $775,000 for the first quarter of 2016 and $1.6 million for all of 2016.

Balance Sheet TrendsTotal assets increased $1.55 billion during 2015, ending the year at $5.59 billion, compared with $4.04 billion at December 31, 2014.  The growth in total assets was driven by the acquisitions of Merchants and Southern Bank and 18 additional retail branches during the second quarter of 2015. 

Total loans, excluding loans held for sale, purchased non-covered loan pools and covered loans, were $3.18 billion at the end of 2015, compared with $2.56 billion at the end of 2014.  Loans held for sale increased 17.3% to $111.2 million, the result of higher production levels in the Company's mortgage and SBA divisions.  Purchased non-covered loan pools were $593.0 million at December 31, 2015.  Covered loans declined $133.8 million, or 49.3%, during 2015 to end the year at $137.5 million.  At the end of 2015, covered loans represent only 3.5% of total loans, compared with 9.6% at the end of 2014.

Investment securities at the end of 2015 were $792.5 million, or 15.6% of earning assets, compared with $552.1 million, or 15.5% of earning assets, at December 31, 2014. 

Deposits increased $1.45 billion during 2015 to finish the year at $4.88 billion.  At December 31, 2015, non-interest bearing deposit accounts were $1.33 billion, or 27.3% of total deposits, compared with $839.4 million and 24.5%, respectively, at December 31, 2014.  Non-rate sensitive deposits (including NIB, NOW and savings) totaled $2.71 billion at December 31, 2015, compared with $1.82 billion at the end of 2014.  These funds represented 55.6% of the Company's total deposits at the end of 2015, compared with 53.2% at the end of 2014.

Stockholders' equity at December 31, 2015 totaled $514.8 million, an increase of $148.7 million, or 40.6%, from December 31, 2014.  The increase in stockholders' equity was the result of the Company's issuance of $114.9 million of common shares in the first quarter of 2015 and earnings of $40.8 million during 2015.  Tangible book value per share ended 2015 at $12.65 per share, up 15.1% from $10.99 per share at the end of 2014.

Conference CallThe Company will host a teleconference at 10:00 a.m. Eastern time today (January 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 1-412-902-6630 for international participants and 1-855-669-9657 for Canada.  The conference ID name is Ameris Bancorp.   A replay of the call will be available one hour after the end of the conference call until February 5, 2016.  To listen to the replay, dial 1-877-344-7529, or 1-412-317-0088 for international participants and 1-855-669-9658 for Canada.  The conference replay access code is 10078442.  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 BancorpAmeris Bancorp is headquartered in Moultrie, Georgia, and at the end of the most recent quarter had 101 locations in Georgia, Alabama, northern Florida and South Carolina, with eight of those locations announced to be consolidated within the coming months.

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 on 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, including the Company's 2014 Annual Report on Form 10-K,  for a summary of certain factors that may impact the Company's results of operations and financial condition.

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

2015

2015

2015

2015

2014

2015

2014

EARNINGS

Net Income Available to Common Shareholders

$                 14,148

$                 15,627

$                   1,308

$               9,764

$             10,580

$             40,847

$             38,437

PER COMMON SHARE DATA

Earnings per share available to common shareholders:

Basic

$                     0.44

$                     0.49

$                     0.04

$                 0.32

$                 0.40

$                 1.29

$                 1.48

Diluted

$                     0.43

$                     0.48

$                     0.04

$                 0.32

$                 0.39

$                 1.27

$                 1.46

Cash Dividends per share

$                     0.05

$                     0.05

$                     0.05

$                 0.05

$                 0.05

$                 0.20

$                 0.15

Book value per share (period end)

$                   15.98

$                   15.60

$                   15.12

$               15.22

$               13.67

$               15.98

$               13.67

Tangible book value per share (period end)

$                   12.65

$                   12.31

$                   11.81

$               13.01

$               10.99

$               12.65

$               10.99

Weighted average number of shares:

Basic

32,199,632

32,195,435

32,184,355

30,442,998

26,771,636

31,761,624

25,974,084

Diluted

32,594,929

32,553,167

32,520,453

30,796,148

27,090,293

32,126,667

26,259,030

Period-end number of shares

32,211,385

32,196,117

32,195,089

32,182,143

26,773,863

32,211,385

26,773,863

Market data:

High closing price

$                   34.90

$                   28.75

$                   26.87

$               26.55

$               26.48

$               34.90

$               26.48

Low closing price

$                   27.65

$                   24.97

$                   24.73

$               22.75

$               21.95

$               22.75

$               19.73

Period end closing price

$                   33.99

$                   28.75

$                   25.29

$               26.39

$               25.64

$               33.99

$               25.64

Average daily volume

301,775

174,900

107,413

105,152

111,473

173,391

93,229

PERFORMANCE RATIOS

Return on average assets

1.03%

1.19%

0.12%

0.97%

1.05%

0.85%

1.08%

Return on average common equity

10.94%

12.53%

1.07%

8.76%

11.57%

8.37%

12.40%

Earning asset yield (TE)

4.30%

4.39%

4.49%

4.79%

5.08%

4.47%

5.03%

Total cost of funds

0.32%

0.32%

0.36%

0.40%

0.43%

0.34%

0.43%

Net interest margin (TE)

3.98%

4.07%

4.14%

4.39%

4.64%

4.12%

4.59%

Non-interest income excluding securities transactions,

as a percent of total revenue (TE)

29.56%

32.33%

31.51%

29.06%

26.50%

30.68%

27.37%

Efficiency ratio

74.66%

66.87%

92.74%

72.38%

72.75%

76.25%

70.92%

CAPITAL ADEQUACY (period end)

Stockholders' equity to assets

9.21%

9.63%

9.35%

11.79%

9.07%

9.21%

9.07%

Tangible common equity to tangible assets

7.44%

7.76%

7.46%

10.26%

7.42%

7.44%

7.42%

EQUITY TO ASSETS RECONCILIATION

Tangible common equity to tangible assets

7.44%

7.76%

7.46%

10.26%

7.42%

7.44%

7.42%

Effect of goodwill and other intangibles

1.77%

1.87%

1.89%

1.54%

1.65%

1.77%

1.65%

Equity to assets (GAAP)

9.21%

9.63%

9.35%

11.79%

9.07%

9.21%

9.07%

OTHER PERIOD-END DATA

Banking Division FTE

1,075

1,110

1,122

852

853

1,075

853

Mortgage Division FTE

229

218

191

170

174

229

174

Total Ameris Bancorp FTE Headcount

1,304

1,328

1,313

1,022

1,027

1,304

1,027

Assets per Banking Division FTE

$                   5,199

$                   4,699

$                   4,640

$               4,874

$               4,733

$               5,199

$               4,733

Branch locations

101

103

103

73

73

101

73

Deposits per branch location

$                 48,310

$                 43,986

$                 43,801

$             47,674

$             47,002

$             48,310

$             47,002

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

2015

2015

2015

2015

2014

2015

2014

INCOME STATEMENT

Interest income

Interest and fees on loans

$                 47,336

$                 45,775

$                 39,838

$             38,618

$             41,235

$           171,567

$           150,611

Interest on taxable securities

4,540

4,694

3,747

3,153

3,114

16,134

12,086

Interest on nontaxable securities

458

480

462

469

483

1,869

1,626

Interest on deposits in other banks

262

227

177

124

66

790

236

Interest on federal funds sold

5

19

5

4

2

33

7

Total interest income

52,601

51,195

44,229

42,368

44,900

190,393

164,566

Interest expense

Interest on deposits

$                   2,687

$                   2,521

$                   2,264

$               2,280

$               2,560

$               9,752

$               9,488

Interest on other borrowings

1,296

1,275

1,277

1,256

1,334

5,104

5,192

Total interest expense

3,983

3,796

3,541

3,536

3,894

14,856

14,680

Net interest income

48,618

47,399

40,688

38,832

41,006

175,537

149,886

Provision for loan losses

553

986

2,656

1,069

888

5,264

5,648

Net interest income after provision for loan losses

$                 48,065

$                 46,413

$                 38,032

$             37,763

$             40,118

$           170,273

$           144,238

Noninterest income

Service charges on deposit accounts

$                 10,119

$                 10,766

$                   7,151

$               6,429

$               6,522

$             34,465

$             24,614

Mortgage banking activity

8,586

10,404

9,727

8,083

6,476

36,800

25,986

Other service charges, commissions and fees

1,112

1,145

829

668

643

3,754

2,647

Gain(loss) on sale of securities

-

115

10

12

-

137

138

Other non-interest income

2,590

2,548

2,909

2,383

2,721

10,430

9,451

Total noninterest income

22,407

24,978

20,626

17,575

16,362

85,586

62,836

Noninterest expense

Salaries and employee benefits

25,972

24,934

22,465

20,632

19,316

94,003

73,878

Occupancy and equipment expenses

5,917

5,915

4,809

4,554

4,717

21,195

17,521

Data processing and telecommunications expenses

6,046

5,329

4,214

4,260

4,229

19,849

15,551

Credit resolution related expenses (1)

2,223

1,083

11,240

3,161

5,290

17,707

13,506

Advertising and marketing expenses

1,171

667

833

641

847

3,312

2,869

Amortization of intangible assets

1,160

1,321

630

630

662

3,741

2,330

Merger and conversion charges

1,807

446

5,712

15

67

7,980

3,940

Other non-interest expenses

8,732

8,701

6,961

6,934

6,605

31,328

21,274

Total noninterest expense

53,028

48,396

56,864

40,827

41,733

199,115

150,869

Income before income taxes

$                 17,444

$                 22,995

$                   1,794

$             14,511

$             14,747

$             56,744

$             56,205

Income tax expense

3,296

7,368

486

4,747

4,167

15,897

17,482

Net income

$                 14,148

$                 15,627

$                   1,308

$               9,764

$             10,580

$             40,847

$             38,723

Preferred stock dividends

-

-

-

-

-

-

286

Net income available to common shareholders

$                 14,148

$                 15,627

$                   1,308

$               9,764

$             10,580

$             40,847

$             38,437

Diluted earnings available to common shareholders

0.43

0.48

0.04

0.32

0.39

1.27

1.46

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

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

2015

2015

2015

2015

2014

PERIOD-END BALANCE SHEET

Assets

Cash and due from banks

$               118,518

$               114,396

$               115,413

$             80,142

$             78,036

Federal funds sold and interest bearing balances

272,045

120,925

239,804

126,157

92,323

Investment securities available for sale, at fair value

783,185

811,385

862,154

610,330

541,805

Other investments

9,323

9,322

9,322

8,636

10,275

Mortgage loans held for sale

111,182

111,807

108,829

73,796

94,759

Loans, net of unearned income

2,406,877

2,290,649

2,171,600

1,999,420

1,889,881

Purchased, non-covered loans (excluding loan pools)

771,554

767,494

808,313

643,092

674,239

Purchased, non-covered loan pools

592,963

410,072

268,984

-

-

Covered loans

137,529

191,021

209,598

245,745

271,279

Less allowance for loan losses

(21,062)

(22,471)

(21,658)

(21,852)

(21,157)

Loans, net

3,887,861

3,636,765

3,436,837

2,866,405

2,814,242

Other real estate owned

16,147

20,730

22,567

32,339

33,160

Purchased, non-covered other real estate owned

14,333

11,538

13,112

13,818

15,585

Covered other real estate owned

5,011

12,203

12,626

16,089

19,907

Total other real estate owned

35,491

44,471

48,305

62,246

68,652

Premises and equipment, net

121,639

124,756

124,916

98,292

97,251

Goodwill

90,082

87,701

87,367

63,547

63,547

Other intangibles, net

17,058

18,218

19,189

7,591

8,221

FDIC loss sharing receivable

6,301

4,506

14,957

23,312

31,351

Cash value of bank owned life insurance

64,251

59,894

59,552

59,212

58,867

Other assets

72,004

72,154

79,089

73,238

77,748

Total assets

$            5,588,940

$            5,216,300

$            5,205,734

$        4,152,904

$        4,037,077

Liabilities

Deposits:

Noninterest-bearing

$            1,329,857

$            1,275,800

$            1,280,174

$           967,015

$           839,377

Interest-bearing

3,549,433

3,254,723

3,231,373

2,513,216

2,591,772

Total deposits

4,879,290

4,530,523

4,511,547

3,480,231

3,431,149

Federal funds purchased & securities sold under

agreements to repurchase

63,585

51,506

75,066

55,520

73,310

Other borrowings

39,000

39,000

39,000

43,851

78,881

Other liabilities

22,432

23,371

24,026

17,952

22,384

Subordinated deferrable interest debentures

69,874

69,600

69,325

65,567

65,325

Total liabilities

5,074,181

4,714,000

4,718,964

3,663,121

3,671,049

Stockholders' equity

  Preferred stock

$                           -

$                           -

$                          -

$                      -

$                       -

  Common stock

33,625

33,610

33,609

33,593

28,159

  Capital surplus

337,349

336,599

336,212

335,578

225,015

  Retained earnings

152,820

140,282

126,265

126,566

118,412

  Accumulated other comprehensive income/(loss)

3,353

4,197

3,072

6,353

6,098

  Less treasury stock

(12,388)

(12,388)

(12,388)

(12,307)

(11,656)

Total stockholders' equity

514,759

502,300

486,770

489,783

366,028

Total liabilities and stockholders' equity

$            5,588,940

$            5,216,300

$            5,205,734

$        4,152,904

$        4,037,077

Other Data

Earning Assets

5,075,335

4,703,353

4,669,282

3,698,540

3,564,286

Intangible Assets

107,140

105,919

106,556

71,138

71,768

Interest Bearing Liabilities

3,721,892

3,414,829

3,414,764

2,678,154

2,809,288

Average Assets

5,427,367

5,213,275

4,464,558

4,079,750

4,011,128

Average Common Stockholders' Equity

513,098

494,957

491,967

452,132

362,659

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

2015

2015

2015

2015

2014

2015

2014

ASSET QUALITY INFORMATION(1)

Allowance for loan losses

Balance at beginning of period

$                 22,471

$                 21,658

$                 21,852

$             21,157

$             22,212

$             21,157

$             22,377

Provision for loan loss (2)

800

1,050

1,800

1,100

650

4,750

4,721

Charge-offs

2,398

719

2,452

855

2,071

6,424

7,625

Recoveries

189

482

458

450

366

1,579

1,684

Net charge-offs (recoveries)

2,209

237

1,994

405

1,705

4,845

5,941

Ending balance

$                 21,062

$                 22,471

$                 21,658

$             21,852

$             21,157

$             21,062

$             21,157

As a percentage of loans

0.88%

0.98%

1.00%

1.09%

1.12%

0.88%

1.12%

As a percentage of nonperforming loans

124.92%

109.31%

104.43%

104.85%

97.37%

124.92%

97.37%

Net charge-off information

Charge-offs

Commercial, financial & agricultural

$                      501

$                      135

$                      410

$                  392

$                  468

$               1,438

$               1,567

Real estate - residential

621

234

464

268

368

1,587

1,707

Real estate - commercial & farmland

1,009

184

1,162

12

1,033

2,367

3,288

Real estate - construction & development

157

105

263

97

74

622

592

Consumer installment

110

61

153

86

128

410

471

Total charge-offs

2,398

719

2,452

855

2,071

6,424

7,625

Recoveries

Commercial, financial & agricultural

134

117

115

285

91

651

321

Real estate - residential

13

54

27

57

71

151

254

Real estate - commercial & farmland

13

272

17

15

91

317

274

Real estate - construction & development

9

6

277

31

49

323

349

Consumer installment

20

33

22

62

64

137

486

Total recoveries

189

482

458

450

366

1,579

1,684

Net charge-offs (recoveries)

$                   2,209

$                      237

$                   1,994

$                  405

$               1,705

$               4,845

$               5,941

Non-accrual loans (excluding purchased non-covered

    and covered loans)

16,860

20,558

20,740

20,841

21,728

16,860

21,728

Non-accrual purchased non-covered loans

13,330

11,374

17,444

17,308

18,249

13,330

18,249

Foreclosed assets (excluding purchased assets)

16,147

20,730

22,567

32,339

33,160

16,147

33,160

Purchased, non-covered other real estate owned

14,333

11,538

13,112

13,818

15,585

14,333

14,359

Accruing loans delinquent 90 days or more

-

-

-

-

1

-

1

Total non-performing assets, excluding covered assets

60,670

64,200

73,863

84,306

88,723

60,670

87,497

Non-performing assets as a percent of total assets

1.09%

1.23%

1.42%

2.03%

2.20%

1.09%

2.17%

Net charge offs as a percent of loans (Annualized)

0.36%

0.04%

0.37%

0.08%

0.36%

0.20%

0.31%

(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 2014 and 2015, the Company recorded provision for loan loss expense to account for losses where the initial estimate of cash flows was found to be excessive on loans

      acquired in FDIC assisted acquisitions.  These amounts are excluded from the calculation above but reflected in the Company's Consolidated Statement of Operations.

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

For the quarter ended:

Dec.

Sept.

Jun.

Mar.

Dec.

Loans by Type

2015

2015

2015

2015

2014

Commercial, financial & agricultural

$               449,623

$               427,747

$               373,202

$           334,917

$           319,654

Real estate - construction & development

244,693

220,798

205,019

178,568

161,507

Real estate - commercial & farmland

1,104,991

1,067,828

1,010,195

947,274

907,524

Real estate - residential

570,430

532,285

537,201

496,043

456,106

Consumer installment

31,125

31,299

30,080

29,113

30,782

Other

6,015

10,692

15,903

13,505

14,308

    Total Legacy (excluding purchased

          non-covered and covered)

$            2,406,877

$            2,290,649

$            2,171,600

$        1,999,420

$        1,889,881

Commercial, financial & agricultural

$                 45,462

$                 42,350

$                 45,337

$             36,258

$             38,041

Real estate - construction & development

72,080

71,109

75,302

53,668

58,362

Real estate - commercial & farmland

390,755

385,032

404,588

291,760

306,706

Real estate - residential

258,153

263,312

276,798

257,216

266,342

Consumer installment

5,104

5,691

6,288

4,190

4,788

    Total Purchased non-covered (net of discounts)

$               771,554

$               767,494

$               808,313

$           643,092

$           674,239

Commercial, financial & agricultural

$                           -

$                           -

$                          -

$                      -

$                       -

Real estate - construction & development

-

-

-

-

-

Real estate - commercial & farmland

-

-

-

-

-

Real estate - residential

592,963

410,072

268,984

-

-

Consumer installment

-

-

-

-

-

    Total Purchased non-covered loan pools

$               592,963

$               410,072

$               268,984

$                      -

$                       -

Commercial, financial & agricultural

$                   5,546

$                 13,349

$                 17,666

$             20,905

$             21,467

Real estate - construction & development

7,612

14,266

15,002

19,519

23,447

Real estate - commercial & farmland

71,226

103,399

111,772

130,290

147,627

Real estate - residential

53,038

59,835

64,982

74,847

78,520

Consumer installment

107

172

176

184

218

    Total Covered (net of discounts)

$               137,529

$               191,021

$               209,598

$           245,745

$           271,279

Total Loan Portfolio:

Commercial, financial & agricultural

$               500,631

$               483,446

$               436,205

$           392,080

$           379,162

Real estate - construction & development

324,385

306,173

295,323

251,755

243,316

Real estate - commercial & farmland

1,566,972

1,556,259

1,526,555

1,369,324

1,361,857

Real estate - residential

1,474,584

1,265,504

1,147,965

828,106

800,968

Consumer installment

36,336

37,162

36,544

33,487

35,788

Other

6,015

10,692

15,903

13,505

14,308

    Total Loans

$            3,908,923

$            3,659,236

$            3,458,495

$        2,888,257

$        2,835,399

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

Accruing loan types:

Commercial, financial & agricultural

$                      240

$                      238

$                      278

$                  277

$                  290

Real estate - construction & development

792

838

821

789

679

Real estate - commercial & farmland

5,766

5,719

6,617

7,309

6,477

Real estate - residential

7,574

5,209

4,702

4,513

5,258

Consumer installment

46

71

49

47

55

    Total Accruing TDRs

$                 14,418

$                 12,075

$                 12,467

$             12,935

$             12,759

Non-accruing loan types:

Commercial, financial & agricultural

$                      110

$                        68

$                        29

$                    17

$                    13

Real estate - construction & development

63

30

57

90

228

Real estate - commercial & farmland

596

942

598

64

724

Real estate - residential

1,123

759

783

736

1,485

Consumer installment

94

64

82

90

73

    Total Non-accrual TDRs

$                   1,986

$                   1,863

$                   1,549

$                  997

$               2,523

Total Troubled Debt Restructurings

$                 16,404

$                 13,938

$                 14,016

$             13,932

$             15,282

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

Grade 10 - Prime credit

$               250,609

$               231,281

$               181,933

$           157,462

$           128,577

Grade 15 - Good credit

227,730

234,185

243,070

205,929

217,804

Grade 20 - Satisfactory credit

1,224,320

1,148,024

1,104,747

1,012,733

947,948

Grade 23 - Performing, under-collateralized credit

27,607

26,477

27,400

28,643

29,205

Grade 25 - Minimum acceptable credit

609,413

579,642

544,664

513,009

488,187

Grade 30 - Other asset especially mentioned

24,423

22,190

25,020

25,461

25,983

Grade 40 - Substandard

42,773

48,848

44,766

56,179

52,176

Grade 50 - Doubtful

-

2

-

4

1

Grade 60 - Loss

2

-

-

-

-

  Total

$            2,406,877

$            2,290,649

$            2,171,600

$        1,999,420

$        1,889,881

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

Grade 10 - Prime credit

$                   9,602

$                   9,801

$                 10,123

$               7,444

$               7,394

Grade 15 - Good credit

51,168

50,906

53,220

23,640

29,727

Grade 20 - Satisfactory credit

336,990

348,034

362,304

206,480

208,686

Grade 23 - Performing, under-collateralized credit

12,029

10,612

10,537

10,024

6,578

Grade 25 - Minimum acceptable credit

294,829

290,272

300,411

337,386

361,155

Grade 30 - Other asset especially mentioned

30,693

26,458

34,779

22,323

25,747

Grade 40 - Substandard

36,211

31,381

36,887

35,743

34,889

Grade 50 - Doubtful

30

30

52

52

63

Grade 60 - Loss

2

-

-

-

-

  Total

$               771,554

$               767,494

$               808,313

$           643,092

$           674,239

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

2015

2015

2015

2015

2014

2015

2014

AVERAGE BALANCES

Federal funds sold

$                   5,500

$                   5,500

$                   5,500

$               5,500

$               3,163

$               5,500

$               2,886

Interest bearing deposits in banks

291,303

199,057

201,765

158,286

69,772

214,120

70,829

Investment securities - taxable

730,608

772,252

600,176

485,922

461,800

650,708

435,960

Investment securities - nontaxable

69,711

72,549

70,653

71,229

72,072

71,035

61,834

Other investments

9,322

9,322

9,597

9,450

9,804

9,422

10,589

Mortgage loans held for sale

98,765

102,961

81,823

75,831

97,406

87,952

71,231

Loans

2,333,577

2,224,490

2,111,507

1,911,601

1,871,618

2,161,726

1,753,013

Purchased non-covered loans

752,508

788,351

654,397

650,331

659,472

712,022

557,708

Purchased non-covered loan pools

454,884

323,258

17,308

-

-

201,689

-

Covered loans

180,493

195,175

246,422

262,693

299,981

206,774

339,417

  Total Earning Assets

$            4,926,671

$            4,692,915

$            3,999,148

3,630,843

3,545,088

$        4,320,948

$        3,303,467

Noninterest bearing deposits

$            1,324,999

$            1,300,870

$            1,088,249

$           897,937

$           850,879

$        1,227,682

$           751,874

NOW accounts

1,100,972

907,618

745,709

756,795

786,511

877,949

724,461

MMDA

1,212,087

1,219,736

981,143

857,346

840,397

1,074,349

805,601

Savings accounts

241,337

239,999

188,767

163,624

156,663

209,206

150,266

Retail CDs

449,158

484,007

388,248

372,463

386,844

425,583

389,174

Retail CDs > $100,000

395,978

387,485

378,137

383,962

401,934

384,761

373,767

Brokered CDs

-

-

-

-

4,023

-

5,479

  Total Deposits

4,724,531

4,539,715

3,770,253

3,432,127

3,427,251

4,199,530

3,200,622

FHLB advances

-

-

17,275

16,778

35,815

8,444

46,986

Other borrowings

39,000

39,000

41,930

43,871

46,508

40,931

39,850

Subordinated debentures

69,723

69,448

67,180

65,436

65,195

67,962

60,298

Federal funds purchased and securities sold

under agreements to repurchase

61,986

44,480

58,722

52,707

47,247

50,988

47,136

  Total Non-Deposit Funding

170,709

152,928

185,107

178,792

194,765

168,325

194,270

  Total Funding

$            4,895,240

$            4,692,643

$            3,955,360

$        3,610,919

$        3,622,016

$        4,367,855

$        3,394,892

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

2015

2015

2015

2015

2014

2015

2014

INTEREST INCOME/EXPENSE

INTEREST INCOME

Federal funds sold

$                          5

$                        19

$                          5

$                      4

$                      2

$                    33

$                      7

Interest bearing deposits in banks

262

227

177

124

66

790

237

Investment securities - taxable

4,540

4,694

3,747

3,153

3,114

16,134

12,086

Investment securities - nontaxable (TE)

618

648

624

633

652

2,523

2,195

Mortgage loans held for sale

1,040

970

764

692

947

3,466

2,593

Loans (TE)

27,901

27,258

25,629

22,418

23,294

103,206

87,727

Purchased non-covered loans

12,129

11,911

10,328

11,840

12,612

46,208

40,020

Purchased non-covered loan pools

3,335

2,997

149

-

-

6,481

-

Covered loans

3,556

3,192

3,385

3,995

4,704

14,128

21,355

Total Earning Assets

$                 53,386

$                 51,916

$                 44,808

$             42,859

$             45,391

$           192,969

$           166,220

    Accretion Income (included above)

2,912

3,037

2,635

3,097

4,280

11,681

12,543

INTEREST EXPENSE

Non-interest bearing deposits

$                           -

$                           -

$                          -

$                      -

$                       -

$                       -

$                       -

NOW accounts

463

304

318

376

414

1,461

1,317

MMDA

929

877

760

663

768

3,229

2,954

Savings accounts

42

42

37

37

45

158

164

Retail CDs

594

607

488

513

553

2,202

2,116

Retail CDs > $100,000

659

691

662

691

746

2,703

2,761

Brokered CDs

-

-

-

-

34

0

177

Total Deposits

2,687

2,521

2,265

2,280

2,560

9,753

9,489

FHLB advances

-

-

16

15

26

31

140

Other borrowings

328

322

346

366

379

1,362

1,760

Subordinated debentures

924

914

866

832

887

3,536

3,127

Federal funds purchased and securities sold

under agreements to repurchase

44

39

48

43

41

174

164

  Total Non-Deposit Funding

1,296

1,275

1,276

1,256

1,333

5,103

5,191

  Total Funding

$                   3,983

$                   3,796

$                   3,541

$               3,536

$               3,893

$             14,856

$             14,680

Net Interest Income (TE)

$                 49,403

$                 48,120

$                 41,267

$             39,323

$             41,498

$           178,113

$           151,540

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

2015

2015

2015

2015

2014

2015

2014

YIELDS (1)

Federal funds sold

0.36%

1.37%

0.36%

0.29%

0.25%

0.60%

0.24%

Interest bearing deposits in banks

0.36%

0.45%

0.35%

0.32%

0.38%

0.37%

0.33%

Investment securities - taxable

2.47%

2.41%

2.50%

2.63%

2.68%

2.48%

2.77%

Investment securities - nontaxable

3.52%

3.54%

3.54%

3.60%

3.59%

3.55%

3.55%

Mortgage loans held for sale

4.18%

3.74%

3.75%

3.70%

3.86%

3.94%

3.64%

Loans

4.74%

4.86%

4.87%

4.76%

4.94%

4.77%

5.00%

Purchased non-covered loans

6.39%

5.99%

6.33%

7.38%

7.59%

6.49%

7.18%

Purchased non-covered loan pools

2.91%

3.68%

3.45%

0.00%

0.00%

3.21%

0.00%

Covered loans

7.82%

6.49%

5.51%

6.17%

6.22%

6.83%

6.29%

  Total Earning Assets

4.30%

4.39%

4.49%

4.79%

5.08%

4.47%

5.03%

Noninterest bearing deposits

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

NOW accounts

0.17%

0.13%

0.17%

0.20%

0.21%

0.17%

0.18%

MMDA

0.30%

0.29%

0.31%

0.31%

0.36%

0.30%

0.37%

Savings accounts

0.07%

0.07%

0.08%

0.09%

0.11%

0.08%

0.11%

Retail CDs

0.52%

0.50%

0.50%

0.56%

0.57%

0.52%

0.54%

Retail CDs > $100,000

0.66%

0.71%

0.70%

0.73%

0.74%

0.70%

0.74%

Brokered CDs

0.00%

0.00%

0.00%

0.00%

3.35%

0.00%

3.23%

  Total Deposits

0.23%

0.22%

0.24%

0.27%

0.30%

0.23%

0.30%

FHLB advances

0.00%

0.00%

0.37%

0.36%

0.29%

0.37%

0.30%

Other borrowings

3.34%

3.28%

3.31%

3.38%

3.23%

3.33%

4.42%

Subordinated debentures

5.26%

5.22%

5.17%

5.16%

5.40%

5.20%

5.19%

Federal funds purchased and securities sold

under agreements to repurchase

0.28%

0.35%

0.33%

0.33%

0.34%

0.34%

0.35%

  Total Non-Deposit Funding

3.01%

3.31%

2.76%

2.85%

2.72%

3.03%

2.67%

  Total funding (3)

0.32%

0.32%

0.36%

0.40%

0.43%

0.34%

0.43%

Net interest spread

3.98%

4.07%

4.13%

4.39%

4.65%

4.13%

4.60%

Net interest margin

3.98%

4.07%

4.14%

4.39%

4.64%

4.12%

4.59%

(1) Interest and average rates are calculated on a tax-equivalent basis using an effective tax rate of 35%.

(2) Rate calculated based on average earning assets.

(3) Rate calculated based on total average funding including non-interest bearing liabilities.

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

Operating Net Income Reconciliation

2015

2015

2015

2015

2014

2015

2014

Net income available to common shareholders

$                 14,148

$                 15,627

$                   1,308

$               9,764

$             10,580

$             40,847

$             38,437

Merger and conversion charges

1,807

446

5,712

15

67

7,980

3,940

Non-recurring credit resolution related expenses

-

-

11,241

-

-

11,241

-

Other non-recurring adjustments

-

-

-

-

188

-

(682)

Tax effect of non-recurring charges

(632)

(156)

(5,934)

(5)

(89)

(6,727)

(1,140)

Plus: After tax non-recurring charges

1,175

290

11,019

10

(22)

12,494

2,800

       Operating Net income

15,323

15,917

12,327

9,774

10,558

53,341

41,237

Operating net income per diluted share:

$                     0.47

$                     0.49

$                     0.38

$                 0.32

$                 0.39

$                 1.66

$                 1.57

Return on average assets

1.12%

1.21%

1.11%

0.97%

1.04%

1.11%

1.18%

Return on average common tangible equity

14.97%

16.23%

12.83%

10.40%

14.40%

13.66%

16.50%

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

Net Interest Margin and Yields on Total Loans

2015

2015

2015

2015

2014

2015

2014

    Excluding Accretion Reconciliation

Total Interest Income (TE)

$                 53,386

$                 51,916

$                 44,808

$             42,859

$             45,391

$           192,969

$           166,220

    Accretion Income

2,912

3,037

2,635

3,097

4,280

11,681

12,543

Total Interest Income (TE) Excluding Accretion

$                 50,474

$                 48,879

$                 42,173

$             39,762

$             41,111

$           181,288

$           153,677

Total Interest Expense

$                   3,983

$                   3,796

$                   3,541

$               3,536

$               3,893

$             14,856

$             14,680

Net Interest Income (TE) Excluding Accretion

$                 46,491

$                 45,083

$                 38,632

$             36,226

$             37,218

$           166,432

$           138,997

Yield on Total Loans Excluding Accretion

4.92%

4.83%

4.86%

5.01%

5.05%

4.90%

5.11%

Net Interest Margin Excluding Accretion

3.74%

3.81%

3.87%

4.05%

4.17%

3.85%

4.21%

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

Core Earnings Reconciliation

2015

2015

2015

2015

2014

2015

2014

Pre-tax operating profit/(loss)

$                 17,444

$                 22,995

$                   1,794

$             14,511

$             14,747

$             56,744

$             56,205

Plus: Credit Related Costs

    Provision for loan losses

553

986

2,656

1,069

888

5,264

5,648

   (Gains)/Losses on the sale of legacy OREO

535

36

436

110

(228)

1,117

(3)

   (Gains)/Losses on the sale of covered OREO

610

56

194

20

344

880

527

    Problem loan and OREO expense

1,078

991

10,632

3,031

5,175

15,732

12,984

    Interest reversed (received) on non-accrual loans

58

17

413

156

(6)

644

405

       Total Credit-Related Costs

2,834

2,086

14,331

4,386

6,173

23,637

19,561

Plus: Conversion charges

1,807

446

5,712

15

67

7,980

3,940

Less: Non-recurring gains

    Gains on sales of securities

-

(115)

(10)

(12)

-

(137)

(138)

   Gains on sales of bank premises

(267)

-

-

-

-

(267)

(616)

    Other non-recurring adjustments

-

-

-

-

188

-

(682)

Pretax, Pre-provision earnings

$                 21,818

$                 25,412

$                 21,827

$             18,900

$             21,175

$             87,957

$             78,270

As percentage of average assets, annualized

1.59%

1.93%

1.96%

1.88%

2.09%

1.62%

1.95%

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

Recurring Operating Expenses

2015

2015

2015

2015

2014

2015

2014

Total Operating Expenses

53,028

48,396

56,864

40,827

41,733

199,115

150,869

Less: Credit costs & non-recurring charges

   Gains/(Losses) on the sale of legacy OREO

(535)

(36)

(436)

(110)

228

(1,117)

3

   Gains/(Losses) on the sale of covered OREO

(610)

(56)

(194)

(20)

(344)

(880)

(527)

    Problem loan and OREO expense

(1,078)

(991)

(10,632)

(3,031)

(5,175)

(15,732)

(12,984)

   Severance payments

-

-

-

-

(188)

-

(188)

  Conversion expenses

(1,807)

(446)

(5,712)

(15)

(67)

(7,980)

(3,940)

   Gains/(Losses) on the sale of premises

267

-

-

-

-

267

616

   Other non-recurring adjustments

-

-

-

-

(188)

-

682

Recurring operating expenses

$                 49,265

$                 46,867

$                 39,890

$             37,651

$             35,999

$           173,673

$           134,531

 

 

AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

Three Months Ended

Twelve Months Ended

Dec.

Sept.

Jun.

Mar.

Dec.

Dec.

Dec.

Segment Reporting

2015

2015

2015

2015

2014

2015

2014

Banking Division:

   Net interest income

$                 44,088

$                 43,044

$                 36,806

$             35,839

$             38,045

$           159,777

$           140,460

   Provision for loan losses

504

960

2,456

927

737

4,847

4,822

   Noninterest income

12,739

13,470

9,262

8,780

8,595

44,251

32,337

   Noninterest expense:

      Salaries and employee benefits

19,225

17,921

15,675

15,362

14,196

68,183

55,101

      Occupancy

5,356

5,444

4,376

4,144

4,319

19,320

16,097

      Data Processing

5,759

4,998

3,913

4,011

3,901

18,681

14,436

      Other expenses

13,853

11,379

24,048

10,356

12,320

59,636

39,175

         Total noninterest expense

44,193

39,742

48,012

33,873

34,736

165,820

124,809

Income before income taxes

12,130

15,812

(4,400)

9,819

11,167

33,361

43,166

   Income Tax

1,436

4,854

(1,682)

3,105

2,914

7,713

12,918

         Net income

10,694

10,958

(2,718)

6,714

8,253

25,648

30,248

   Preferred stock dividends

-

-

-

-

-

-

286

Net income available to common shareholders

$                 10,694

$                 10,958

$                 (2,718)

$               6,714

$               8,253

$             25,648

$             29,962

Retail Mortgage Division:

   Net interest income

$                   2,812

$                   2,485

$                   1,979

$               1,545

$               1,822

$               8,821

$               5,344

   Provision for loan losses

49

26

200

142

151

417

826

   Noninterest income

7,966

9,827

9,095

7,610

6,076

34,498

24,959

   Noninterest expense:

      Salaries and employee benefits

5,855

6,138

5,592

4,527

4,175

22,112

15,918

      Occupancy

501

397

396

380

373

1,674

1,342

      Data Processing

266

308

279

212

315

1,065

1,043

      Other expenses

1,043

662

1,150

932

828

3,787

3,603

         Total noninterest expense

7,665

7,505

7,417

6,051

5,691

28,638

21,906

Income before income taxes

3,064

4,781

3,457

2,962

2,056

14,264

7,571

   Income Tax

1,072

1,673

1,210

1,037

720

4,992

2,650

         Net income

1,992

3,108

2,247

1,925

1,336

9,272

4,921

   Preferred stock dividends

-

-

-

-

-

-

-

Net income available to common shareholders

$                   1,992

$                   3,108

$                   2,247

$               1,925

$               1,336

$               9,272

$               4,921

Warehouse Lending:

   Net interest income

$                      995

$                   1,128

$                   1,179

$                  835

$                  752

$               4,137

$               2,016

   Provision for loan losses

-

-

-

-

-

-

-

   Noninterest income

336

372

383

273

237

1,364

655

   Noninterest expense:

      Salaries and employee benefits

156

137

99

127

84

519

255

      Occupancy

3

1

1

2

-

7

1

      Data Processing

20

22

20

33

11

95

54

      Other expenses

28

40

19

36

171

123

392

         Total noninterest expense

207

200

139

198

266

744

702

Income before income taxes

1,124

1,300

1,423

910

723

4,757

1,969

   Income Tax

393

455

498

319

253

1,665

689

         Net income

731

845

925

592

470

3,092

1,280

   Preferred stock dividends

-

-

-

-

-

-

-

Net income available to common shareholders

$                      731

$                      845

$                      925

$                  592

$                  470

$               3,092

$               1,280

SBA Division:

   Net interest income

$                      723

$                      742

$                      724

$                  613

$                  387

$               2,802

$               2,066

   Provision for loan losses

-

-

-

-

-

-

-

   Noninterest income

1,366

1,309

1,886

912

1,454

5,473

4,885

   Noninterest expense:

      Salaries and employee benefits

736

738

1,099

616

861

3,189

2,604

      Occupancy

57

73

36

28

25

194

81

      Data Processing

1

1

2

4

2

8

18

      Other expenses

169

137

159

57

152

522

749

         Total noninterest expense

963

949

1,296

705

1,040

3,913

3,452

Income before income taxes

1,126

1,102

1,314

820

801

4,362

3,499

   Income Tax

394

386

460

287

280

1,527

1,225

         Net income

732

716

854

533

521

2,835

2,274

   Preferred stock dividends

-

-

-

-

-

-

-

Net income available to common shareholders

$                      732

$                      716

$                      854

$                  533

$                  521

$               2,835

$               2,274

Total Consolidated:

   Net interest income

$                 48,618

$                 47,399

$                 40,688

$             38,832

$             41,006

$           175,537

$           149,886

   Provision for loan losses

553

986

2,656

1,069

888

5,264

5,648

   Noninterest income

22,407

24,978

20,626

17,575

16,362

85,586

62,836

   Noninterest expense:

      Salaries and employee benefits

25,972

24,934

22,465

20,632

19,316

94,003

73,878

      Occupancy

5,917

5,915

4,809

4,554

4,717

21,195

17,521

      Data Processing

6,046

5,329

4,214

4,260

4,229

19,849

15,551

      Other expenses

15,093

12,218

25,376

11,381

13,471

64,068

43,919

         Total noninterest expense

53,028

48,396

56,864

40,827

41,733

199,115

150,869

Income before income taxes

17,444

22,995

1,794

14,511

14,747

56,744

56,205

   Income Tax

3,296

7,368

486

4,747

4,167

15,897

17,482

         Net income

14,148

15,627

1,308

9,764

10,580

40,847

38,723

   Preferred stock dividends

-

-

-

-

-

-

286

Net income available to common shareholders

$                 14,148

$                 15,627

$                   1,308

$               9,764

$             10,580

$             40,847

$             38,437

 

 

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-announces-2015-financial-results-300208338.html

SOURCE Ameris Bancorp



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement