Ameris Bancorp Announces 2017 Financial Results

January 26, 2018 7:02 AM EST

MOULTRIE, Ga., Jan. 26, 2018 /PRNewswire/ -- Ameris Bancorp (Nasdaq: ABCB) (the "Company") today reported net income of $73.5 million, or $1.98 per diluted share, for the year ended December 31, 2017, compared with $72.1 million, or $2.08 per diluted share, for 2016.  For the quarter ending December 31, 2017, reported results include net income of $9.2 million, or $0.24 per diluted share, compared with $18.2 million, or $0.52 per diluted share, for the same period in 2016.  The financial results include a charge of $13.4 million to income tax expense related to the valuation of the Company's deferred tax asset, due to the recent tax legislation that reduces the future corporate tax rate for the Company.

Ameris Bancorp logo. (PRNewsFoto/Ameris Bancorp)

The Company reported adjusted operating net income of $92.3 million, or $2.48 per diluted share, for the year ended December 31, 2017, compared with $80.6 million, or $2.32 per diluted share, for 2016.  Adjusted operating net income for the fourth quarter of 2017 was $23.6 million, or $0.63 per diluted share, compared with $22.2 million, or $0.63 per diluted share, for the same quarter of 2016.

For the year ended December 31, 2017, the Company's adjusted operating return on average assets was 1.26%, compared with 1.31% for 2016.  For the fourth quarter of 2017, the Company's adjusted operating return on average assets was 1.20%, compared with 1.34% in the same quarter of 2016.  Commenting on the Company's earnings, Edwin W. Hortman, Jr., Executive Chairman, President and Chief Executive Officer of the Company, said, "Our successes in 2017 show the strength of our team and dedication our bankers have to growing our bank in the communities we serve.  During 2017, we grew loans 20% from organic growth within our existing markets and grew core deposits 16%, all while improving our margin by five basis points, exclusive of accretion from prior acquisitions, and improving asset quality."

Following is a summary of the adjustments between reported net income and adjusted operating net income:

Adjusted Operating Net Income Reconciliation

Three Months Ended

Twelve Months Ended

Dec

Dec

Dec

Dec

(dollars in thousands except per share data)

2017

2016

2017

2016

Net income available to common shareholders

$

9,150

$

18,177

$

73,548

$

72,100

Merger and conversion charges

421

17

915

6,376

Certain compliance resolution expenses

434

5,750

5,163

5,750

Accelerated premium amortization on loans sold from purchased

loan pools

456

456

Financial impact of Hurricane Irma

410

Loss on sale of premises

308

430

1,264

992

Tax effect of management-adjusted charges

(567)

(2,169)

(2,873)

(4,591)

After tax management-adjusted charges

1,052

4,028

5,335

8,527

Tax expense attributable to remeasurement of deferred tax assets and deferred tax liabilities at reduced federal corporate tax rate

13,388

13,388

Adjusted operating net income

$

23,590

$

22,205

$

92,271

$

80,627

Reported net income per diluted share

$

0.24

$

0.52

$

1.98

$

2.08

Adjusted operating net income per diluted share

$

0.63

$

0.63

$

2.48

$

2.32

Reported return on average assets

0.47

%

1.10

%

1.00

%

1.17

%

Adjusted operating return on average assets

1.20

%

1.34

%

1.26

%

1.31

%

Highlights of the Company's results for 2017 include the following:

  • Growth in operating net earnings of 14.4%
  • Organic growth in loans of $941.0 million, or 20.3%, compared to $660.4 million, or 20.8%, in 2016
  • Adjusted operating return on average assets of 1.26%, compared with 1.31% in 2016, with the decline almost entirely related to lower contribution to earnings from retail mortgage
  • Adjusted operating return on average tangible common equity of 14.66%, compared with 16.85% in 2016
  • Improvement in adjusted operating efficiency ratio to 60.3%, compared with 61.6% for 2016
  • Increase in tangible book value per share of 23.9% to $17.86 at December 31, 2017
  • Excluding accretion, increases in net interest margin of 5 bps during 2017 compared to 2016
  • Loan to deposit ratio at the end of 2017 of 91.3% compared to 94.4% at the end of 2016
  • Increase in total revenue of 12.1% to $364.6 million
  • Annualized net charge-offs of 0.12% of average total loans and 0.13% of average non-purchased loans

Increase in Net Interest IncomeNet interest income on a tax-equivalent basis increased 19.4% in 2017 to $267.1 million, up from $223.6 million for 2016.  Growth in earning assets from internal sources contributed to the increase.  Average earning assets increased 20.7% in 2017 to $6.76 billion, compared with $5.60 billion for 2016.  Although the Company's net interest income increased, net interest margin for 2017, including accretion, declined to 3.95%, compared with 3.99% for 2016.  Yields on earning assets in 2017 were 4.46%, compared with 4.35% in 2016.

Accretion income for 2017 decreased to $10.6 million or 2.9% of total revenue, compared with $14.1 million or 4.3%, respectively, for 2016.  Excluding the effect of accretion, the Company's margin for 2017 was 3.79%, compared with 3.74% for 2016.  Yields on all loans, excluding the effect of accretion, increased to 4.63% in 2017, compared with 4.50% in 2016.

The Company's net interest margin was 3.94% for the fourth quarter of 2017, down slightly from 3.95% reported for both the third quarter of 2017 and for the fourth quarter of 2016.  Accretion income for the fourth quarter of 2017 decreased to $2.2 million, compared with $2.7 million for the third quarter of 2017, and from $3.4 million reported for the fourth quarter of 2016.  Excluding the effect of accretion, the Company's margin for the fourth quarter of 2017 was 3.82%, an improvement compared with 3.80% for the third quarter of 2017 and 3.73% for the fourth quarter of 2016.

Yields on all loans, excluding the effect of accretion, increased to 4.70% during the fourth quarter of 2017, compared with 4.65% in the third quarter of 2017.  Loan production in the banking division during the fourth quarter of 2017 totaled $419.8 million, with weighted average yields of 4.89%, compared with $409.2 million and 4.74%, respectively, in the third quarter of 2017 and $498.7 million and 4.37%, respectively, in the fourth quarter of 2016.  Loan production in the lines of business (to include retail mortgage, warehouse lending, SBA and premium finance) amounted to an additional $1.5 billion during the fourth quarter of 2017, compared to $1.3 billion during the fourth quarter of 2016.

Total interest expense for 2017 was $34.2 million, compared with $19.7 million for 2016.  Deposit costs increased during 2017 to 0.34%, compared with 0.24% for 2016.  Noninterest-bearing deposits represented 28.6% of the total average deposits for 2017, compared with 29.1% for 2016.  During the last quarter of the year, the Company regularly sees larger balances in the accounts of its larger commercial and municipal accounts, which accounted for approximately $335 million of the fourth quarter growth.  The Company's deposit costs have grown at such a pace to produce a flat margin but the Company has been successful in generating an aggressive amount of new account growth, which management believes was a successful strategy in 2017.  Anticipated rate increases are likely to move the Company's asset yields higher and allow the Company to continue being aggressive on deposit growth without negatively impacting the margin.

Noninterest IncomeNoninterest income decreased 1.3% in 2017 to $104.5 million, compared with $105.8 million for 2016, the result of flat mortgage and service charges during 2017.  Noninterest retail mortgage revenues were essentially flat during the year at $48.5 million despite an increase in mortgage volume of approximately $93.7 million or 6.7%.  Gain on sale margins tightened during 2017, as they moved from 3.36% in the fourth quarter of 2016 to 3.17% in the fourth quarter of 2017 because of more industry focus on purchase business and higher rates to borrowers.  The Company increased volume sufficient to make up for the tighter gains on sale, but late season hiring of mortgage bankers impacted profitability which increased by only 10.8%.  Management expects faster growth in profitability in 2018 from higher volumes, steady levels of operating expense and full utilization of its government loan program endorsement.  During 2017, the Company originated approximately $547 million of government loans with only 11.9% being in the Company's own GNMA securities.

Service charges for the year were also flat, coming in at $42.1 million compared to $42.7 million for 2016.  Declining counts of consumer oriented accounts with the associated balances and revenues were offset by larger commercial accounts, generally with enough balances to offset the analysis charges.  Management believes the Company's service charge routines on consumer and commercial accounts is competitive but is focused more heavily on attracting the balances to fund anticipated loan growth in the coming quarters.

Revenues from the Company's warehouse lending division decreased slightly during the year, from $7.8 million for 2016 to $7.6 million for 2017, while net income for the division increased 4.8%, from $4.1 million for 2016 to $4.3 million for 2017.  Revenues and profitability slowed for the retail mortgage division in the fourth quarter, which is traditionally a slower time of the year.  Net income for the Company's retail mortgage division was $2.2 million for the fourth quarter of 2017, compared with $3.0 million in the third quarter of 2017 and $1.9 million for the fourth quarter of 2016.  Net income for the Company's warehouse lending division was $1.4 million for the fourth quarter of 2017, compared with $1.1 million for the third quarter of 2017 and $904,000 for the fourth quarter of 2016.

Revenues from the Company's SBA division continued to increase during 2017, rising from $8.9 million for 2016 to $10.0 million for 2017.  Net income for the division increased to $3.9 million for 2017, compared to $2.8 million for 2016.

Noninterest ExpenseNoninterest expense increased $16.1 million, or 7.5%, to $231.9 million for the year ended December 31, 2017, compared with $215.8 million for the year 2016.  However, the Company incurred various expenses related to the new premium finance division that was added late in 2016, compliance-related charges due to exiting the Bank Secrecy Act ("BSA") consent order, losses on the sale of bank premises, merger-related charges and Hurricane Irma expenses.  Excluding these amounts, expenses in 2017 increased by only $7.5 million, or 3.7%, compared with 2016 levels.  Growth of noninterest expense in the retail mortgage, warehouse lending and SBA lines of business account for 41% of that increase, leaving core bank noninterest expense increasing only $4.4 million, or 2.8%. The following table shows the detail of these charges and analysis:

Noninterest Expense Analysis

Twelve Months Ended

Dec

Dec

(dollars in thousands)

2017

2016

$ Change

% Change

Total noninterest expense

$

231,936

$

215,835

$

16,101

7.5

%

Less:

Merger and conversion charges

915

6,376

(5,461)

(85.6)%

Certain compliance resolution expenses

5,163

5,750

(587)

(10.2)%

Financial impact of Hurricane Irma

410

410

NM

Loss on sale of premises

1,264

992

272

27.4

%

Premium finance division noninterest expense

14,295

315

13,980

NM

Subtotal

209,889

202,402

7,487

3.7

%

Less:

Retail mortgage division noninterest expense

41,084

38,402

2,682

7.0

%

Warehouse lending division noninterest expense

795

832

(37)

(4.4)%

SBA division noninterest expense

4,100

3,675

425

11.6

%

Core bank noninterest expense

$

163,910

$

159,493

$

4,417

2.8

%

NM denotes not meaningful

Salaries and benefits increased $13.2 million, or 12.3%, during 2017.  The majority of this increase is attributable to $4.5 million salary and benefit expense in the new premium finance division, $3.3 million salary and benefit expense related to the strengthening of the Company's BSA department, and $2.3 million additional salary and benefits in the retail mortgage division.  Exclusive of these three areas, salary and benefits increased $3.0 million, or 4.0%.

Occupancy costs decreased $328,000 during 2017, principally as a result of management's cost saving efforts during the year.  Data processing and IT-related costs increased $3.3 million, or 13.3%, in 2017 due to increased number of accounts and products, as well as customer's increased reliance on mobile and internet oriented products and services.

Credit resolution related expenses decreased $2.7 million, or 43.4%, year over year as credit quality continues to improve.  Other noninterest expenses increased $7.6 million, or 19.6% during 2017, mostly attributable to costs associated with the new premium finance division.  Excluding the other noninterest expense in that division and the BSA compliance resolution charges in both years, other noninterest expense decreased $168,000, or 0.5% to $32.7 million during 2017, when compared to $32.9 million in 2016.

Balance Sheet TrendsTotal assets increased $964.2 million, or 14.0%, during 2017.  Total loans, including loans held for sale, purchased loans and purchased loan pools, were $6.24 billion at the end of 2017, compared with $5.37 billion at the end of 2016.  Organic growth in loans totaled $941.0 million, or 20.3%, during 2017, compared with $660.4 million, or 20.8%, in 2016.  As expected, loan growth rates in the fourth quarter of 2017 slowed to 10.1% on an annualized basis, compared with 12.1% on an annualized basis in the same quarter of 2016.

During the quarter, the Company sold or reclassified to loans held for sale approximately $119.5 million of mortgage loans from purchased loan pools, reducing the investment in purchased loan pools to $328.2 million, down 42% compared to the same period in the year ago period.  Management expects the reinvestment of these funds at current yields to boost the margin by approximately three basis points and the Company's return on assets by two basis points.

Loan production and growth associated with the new premium finance division continue to meet forecasted levels.  Loans outstanding for the division grew $112.0 million, or 30.2%, from $370.6 million at the end of 2016 to $482.5 million at the end of 2017.  Relationship development of larger agencies and mid-tier insurance companies began producing volumes at the end of the year that gives management confidence in the continued growth of this line of business.  Yields in the business were mostly steady during the year despite rising rates, the Company's aggressive growth posture and the increasing volume of larger loans with established agencies and commercial customers.

Deposits increased $1.05 billion during 2017 to end the year at $6.63 billion, from $5.58 billion at the end of 2016.  At December 31, 2017, noninterest-bearing deposit accounts were $1.78 billion, or 26.8% of total deposits, compared with $1.57 billion, or 28.2% of total deposits, at December 31, 2016.  Non-rate sensitive deposits grew $342.4 million or 10.8% to $3.52 billion at December 31, 2017, compared with $3.17 billion at the end of 2016.  These funds represented 53.1% of the Company's total deposits at the end of 2017, compared with 56.9% at the end of 2016.

Growth in deposits at the end of the year, along with the Company's sale of mortgage loans from purchased loan pools lowered the loan to deposit ratio from 101.0% at the end of the third quarter of 2017 to 91.3% at December 31, 2017.  Accelerating growth in deposits has continued for several quarters and management is increasingly confident that organic growth in existing markets, augmented by the anticipated growth achievable in the Atlanta MSA will provide adequate core funding to allow for continued growth without impacting our current operating ratios.

Stockholders' equity at December 31, 2017 totaled $804.5 million, an increase of $158.0 million, or 24.4%, from December 31, 2016.  The increase in stockholders' equity was the result of the issuance of shares of common stock in the Company's public offering in the first quarter of 2017, plus earnings of $73.5 million during 2017, offset by dividends paid to shareholders of $14.9 million.  Tangible book value per share was $17.86 at the end of 2017, up 23.9% from $14.42 at the end of 2016.  Tangible common equity as a percentage of tangible assets was 8.62% at the end of 2017, compared with 7.46% at the end of 2016.

Conference CallThe Company will host a teleconference at 10:00 a.m. Eastern time today (January 26, 2018) to discuss the Company's results and answer appropriate questions.  The conference call can be accessed by dialing 1-877-504-1190 (or 1-855-669-9657 for participants in Canada and 1-412-902-6630 for other international participants).  The conference ID name is Ameris Bancorp ABCB.   A replay of the call will be available one hour after the end of the conference call until February 9, 2018.  To listen to the replay, dial 1-877-344-7529 (or 1-855-669-9658 for participants in Canada and 1-412-317-0088 for other international participants).  The conference replay access code is 10115392.  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 a bank holding company headquartered in Moultrie, Georgia.  The Company's banking subsidiary, Ameris Bank, had 97 locations in Georgia, Alabama, northern Florida and South Carolina at the end of the most recent quarter.

This news release contains certain performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Management of Ameris Bancorp (the "Company") uses these non-GAAP measures in its analysis of the Company's performance. These measures are useful when evaluating the underlying performance and efficiency of the Company's operations and balance sheet. The Company's management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant gains and charges in the current period. The Company's management believes that investors may use these non-GAAP financial measures to evaluate the Company's financial performance without the impact of unusual items that may obscure trends in the Company's underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

This news release contains statements that constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words "believe", "estimate", "expect", "intend", "anticipate" and similar expressions and variations thereof identify certain of such forward-looking statements, which speak only as of the dates 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 2016 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 AND SUBSIDIARIES

FINANCIAL TABLES

Financial Highlights

Table 1

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands except per share data)

2017

2017

2017

2017

2016

2017

2016

EARNINGS

Net income

$

9,150

$

20,158

$

23,087

$

21,153

$

18,177

$

73,548

$

72,100

Adjusted operating net income

$

23,590

$

23,617

$

23,458

$

21,606

$

22,205

$

92,271

$

80,627

COMMON SHARE DATA

Earnings per share available to common shareholders

   Basic

$

0.25

$

0.54

$

0.62

$

0.59

$

0.52

$

2.00

$

2.10

   Diluted

$

0.24

$

0.54

$

0.62

$

0.59

$

0.52

$

1.98

$

2.08

   Operating diluted EPS

$

0.63

$

0.63

$

0.63

$

0.60

$

0.63

$

2.48

$

2.32

Cash dividends per share

$

0.10

$

0.10

$

0.10

$

0.10

$

0.10

$

0.40

$

0.30

Book value per share (period end)

$

21.59

$

21.54

$

21.03

$

20.42

$

18.51

$

21.59

$

18.51

Tangible book value per share (period end)

$

17.86

$

17.78

$

17.24

$

16.60

$

14.42

$

17.86

$

14.42

Weighted average number of shares

   Basic

37,238,564

37,225,418

37,162,810

35,664,420

34,915,459

36,828,219

34,346,570

   Diluted

37,556,335

37,552,667

37,489,348

36,040,240

35,293,035

37,144,139

34,701,732

Period end number of shares

37,260,012

37,231,049

37,222,904

37,128,714

34,921,474

37,260,012

34,921,474

Market data

   High intraday price

$

51.30

$

51.28

$

49.80

$

49.50

$

47.70

$

51.30

$

47.70

   Low intraday price

$

44.75

$

41.05

$

42.60

$

41.60

$

34.61

$

41.05

$

24.96

   Period end closing price

$

48.20

$

48.00

$

48.20

$

46.10

$

43.60

$

48.20

$

43.60

   Average daily volume

206,178

168,911

169,617

242,982

191,894

196,717

206,487

PERFORMANCE RATIOS

Return on average assets

0.47

%

1.07

%

1.29

%

1.24

%

1.10

%

1.00

%

1.17

%

Return on average common equity

4.47

%

10.04

%

11.95

%

12.33

%

11.06

%

9.55

%

11.75

%

Earning asset yield (TE)

4.49

%

4.50

%

4.45

%

4.38

%

4.34

%

4.46

%

4.35

%

Total cost of funds

0.57

%

0.57

%

0.52

%

0.42

%

0.38

%

0.52

%

0.36

%

Net interest margin (TE)

3.94

%

3.95

%

3.95

%

3.97

%

3.95

%

3.95

%

3.99

%

Noninterest income excluding securities transactions, as a percent of total revenue (TE)

22.41

%

25.68

%

27.81

%

27.27

%

27.32

%

25.73

%

30.28

%

Efficiency ratio

63.74

%

67.94

%

61.02

%

61.52

%

67.05

%

63.62

%

66.38

%

CAPITAL ADEQUACY (period end)

Shareholders' equity to assets

10.24

%

10.48

%

10.58

%

10.69

%

9.38

%

10.24

%

9.38

%

Tangible common equity to tangible assets

8.62

%

8.81

%

8.84

%

8.86

%

7.46

%

8.62

%

7.46

%

EQUITY TO ASSETS RECONCILIATION

Tangible common equity to tangible assets

8.62

%

8.81

%

8.84

%

8.86

%

7.46

%

8.62

%

7.46

%

Effect of goodwill and other intangibles

1.62

%

1.67

%

1.74

%

1.83

%

1.92

%

1.62

%

1.92

%

Equity to assets (GAAP)

10.24

%

10.48

%

10.58

%

10.69

%

9.38

%

10.24

%

9.38

%

OTHER DATA (period end)

Full time equivalent employees

   Banking Division

1,085

1,080

1,082

1,039

1,014

1,085

1,014

   Retail Mortgage Division

279

272

268

252

254

279

254

   Warehouse Lending Division

8

8

8

8

9

8

9

   SBA Division

20

23

23

20

21

20

21

   Premium Finance Division

68

62

56

50

68

   Total Ameris Bancorp FTE headcount

1,460

1,445

1,437

1,369

1,298

1,460

1,298

Assets per Banking Division FTE

$

7,241

$

7,083

$

6,387

$

6,829

$

6,797

$

7,241

$

6,797

Branch locations

97

97

97

97

97

97

97

Deposits per branch location

$

68,308

$

60,778

$

59,726

$

58,169

$

57,476

$

68,308

$

57,476

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Income Statement

Table 2

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands except per share data)

2017

2017

2017

2017

2016

2017

2016

Interest income

Interest and fees on loans

$

73,440

$

70,462

$

65,464

$

61,521

$

57,982

$

270,887

$

218,659

Interest on taxable securities

5,097

5,062

5,195

4,800

4,348

20,154

17,824

Interest on nontaxable securities

372

392

401

416

425

1,581

1,722

Interest on deposits in other banks

655

406

351

313

193

1,725

827

Interest on federal funds sold

8

33

Total interest income

79,564

76,322

71,411

67,050

62,956

294,347

239,065

Interest expense

Interest on deposits

6,398

5,136

4,580

3,763

3,680

19,877

12,410

Interest on other borrowings

3,643

4,331

3,674

2,697

1,997

14,345

7,284

Total interest expense

10,041

9,467

8,254

6,460

5,677

34,222

19,694

Net interest income

69,523

66,855

63,157

60,590

57,279

260,125

219,371

Provision for loan losses

2,536

1,787

2,205

1,836

1,710

8,364

4,091

Net interest income after provision for loan losses

66,987

65,068

60,952

58,754

55,569

251,761

215,280

Noninterest income

Service charges on deposits accounts

10,340

10,535

10,616

10,563

11,036

42,054

42,745

Mortgage banking activity

10,037

13,340

13,943

11,215

9,878

48,535

48,298

Other service charges, commissions and fees

735

699

729

709

706

2,872

3,575

Gain on sale of securities

37

37

94

Other noninterest income

2,451

2,425

2,864

3,219

2,652

10,959

11,089

Total noninterest income

23,563

26,999

28,189

25,706

24,272

104,457

105,801

Noninterest expense

Salaries and employee benfits

30,507

32,583

29,132

27,794

25,137

120,016

106,837

Occupancy and equipment expenses

6,010

6,036

6,146

5,877

6,337

24,069

24,397

Data processing and telecommunications expenses

7,219

7,050

7,028

6,572

6,244

27,869

24,591

Credit resolution related expenses(1)

614

1,347

599

933

1,083

3,493

6,172

Advertising and marketing expenses

1,519

1,247

1,259

1,106

1,273

5,131

4,181

Amortization of intangible assets

942

941

1,013

1,036

1,044

3,932

4,376

Merger and conversion charges

421

92

402

17

915

6,376

Other noninterest expenses

12,105

14,471

10,562

9,373

13,542

46,511

38,905

Total noninterest expense

59,337

63,767

55,739

53,093

54,677

231,936

215,835

Income before income tax expense

31,213

28,300

33,402

31,367

25,164

124,282

105,246

Income tax expense

22,063

8,142

10,315

10,214

6,987

50,734

33,146

Net income

$

9,150

$

20,158

$

23,087

$

21,153

$

18,177

$

73,548

$

72,100

Diluted earnings per common share

$

0.24

$

0.54

$

0.62

$

0.59

$

0.52

$

1.98

$

2.08

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

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Period End Balance Sheet

Table 3

Three Months Ended

Dec

Sep

Jun

Mar

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

Assets

Cash and due from banks

$

139,313

$

131,071

$

139,500

$

127,164

$

127,164

Federal funds sold and interest-bearing deposits in banks

191,345

112,844

137,811

232,045

71,221

Investment securities available for sale, at fair value

810,873

819,593

818,693

830,765

822,735

Other investments

42,270

47,977

42,495

35,950

29,464

Loans held for sale, at fair value

197,442

137,392

146,766

105,637

105,924

Loans

4,856,514

4,574,678

4,230,228

3,785,480

3,626,821

Purchased loans

861,595

917,126

950,499

1,006,935

1,069,191

Purchased loan pools

328,246

465,218

490,114

529,099

568,314

Loans, net of unearned income

6,046,355

5,957,022

5,670,841

5,321,514

5,264,326

Allowance for loan losses

(25,791)

(25,966)

(25,101)

(25,250)

(23,920)

Loans, net

6,020,564

5,931,056

5,645,740

5,296,264

5,240,406

Other real estate owned

8,464

9,391

11,483

10,466

10,874

Purchased other real estate owned

9,011

9,946

11,330

11,668

12,540

Total other real estate owned

17,475

19,337

22,813

22,134

23,414

Premises and equipment, net

117,738

119,458

121,108

121,610

121,217

Goodwill

125,532

125,532

125,532

125,532

125,532

Other intangible assets, net

13,496

14,437

15,378

16,391

17,428

Deferred income taxes, net

28,320

39,365

41,124

41,505

40,776

Cash value of bank owned life insurance

79,641

79,241

78,834

78,442

78,053

Other assets

72,194

72,517

62,064

61,417

88,697

Total assets

$

7,856,203

$

7,649,820

$

7,397,858

$

7,094,856

$

6,892,031

Liabilities

Deposits

Noninterest-bearing

$

1,777,141

$

1,718,022

$

1,672,918

$

1,654,723

$

1,573,389

Interest-bearing

4,848,704

4,177,482

4,120,479

3,987,646

4,001,774

   Total deposits

6,625,845

5,895,504

5,793,397

5,642,369

5,575,163

Federal funds purchased and securities sold under agreements to repurchase

30,638

14,156

18,400

40,415

53,505

Other borrowings

250,554

808,572

679,591

525,669

492,321

Subordinated deferrable interest debentures

85,550

85,220

84,889

84,559

84,228

Other liabilities

59,137

44,447

38,899

43,628

40,377

Total liabilities

7,051,724

6,847,899

6,615,176

6,336,640

6,245,594

Shareholders' Equity

Preferred stock

Common stock

38,735

38,706

38,698

38,603

36,378

Capital stock

508,404

506,779

505,803

503,543

410,276

Retained earnings

273,119

267,694

251,259

231,894

214,454

Accumulated other comprehensive income (loss), net of tax

(1,280)

3,241

1,421

(1,209)

(1,058)

Treasury stock

(14,499)

(14,499)

(14,499)

(14,615)

(13,613)

Total shareholders' equity

804,479

801,921

782,682

758,216

646,437

Total liabilities and shareholders' equity

$

7,856,203

$

7,649,820

$

7,397,858

$

7,094,856

$

6,892,031

Other Data

Earning assets

$

7,288,285

$

7,074,828

$

6,816,606

$

6,525,911

$

6,293,670

Intangible assets

139,028

139,969

140,910

141,923

142,960

Interest-bearing liabilities

5,215,446

5,085,430

4,903,359

4,638,289

4,631,828

Average assets

7,777,996

7,461,367

7,152,024

6,915,965

6,573,344

Average common shareholders' equity

812,264

796,856

774,664

695,830

653,991

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Asset Quality Information

Table 4

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

Allowance for Loan Losses

Balance at beginning of period

$

25,966

$

25,101

$

25,250

$

23,920

$

22,963

$

23,920

$

21,062

Provision for loan losses

2,536

1,787

2,205

1,836

1,710

8,364

4,091

Charge-offs

3,638

2,443

3,284

1,102

1,686

10,467

6,327

Recoveries

927

1,521

930

596

933

3,974

5,094

   Net charge-offs (recoveries)

2,711

922

2,354

506

753

6,493

1,233

Ending balance

$

25,791

$

25,966

$

25,101

$

25,250

$

23,920

$

25,791

$

23,920

Net  Charge-off Information

Charge-offs

Commercial, financial and agricultural

$

954

$

1,091

$

701

$

104

$

726

$

2,850

$

1,999

Real estate - construction and development

1

41

53

264

95

588

Real estate - commercial and farmland

440

18

386

9

853

708

Real estate - residential

120

852

963

216

239

2,151

1,122

Consumer installment

696

320

438

164

159

1,618

351

Purchased loans

1,428

161

755

556

298

2,900

1,559

Purchased loan pools

   Total charge-offs

3,638

2,443

3,284

1,102

1,686

10,467

6,327

Recoveries

Commercial, financial and agricultural

571

409

221

69

121

1,270

400

Real estate - construction and development

2

126

98

20

16

246

490

Real estate - commercial and farmland

28

26

121

9

78

184

269

Real estate - residential

47

56

73

61

23

237

391

Consumer installment

38

17

44

17

8

116

127

Purchased loans

241

887

373

420

687

1,921

3,417

Purchased loan pools

   Total recoveries

927

1,521

930

596

933

3,974

5,094

Net charge-offs (recoveries)

$

2,711

$

922

$

2,354

$

506

$

753

$

6,493

$

1,233

Non-Performing Assets

Nonaccrual loans (excluding purchased loans)

$

14,202

$

15,325

$

17,083

$

18,281

$

18,114

$

14,202

$

18,114

Nonaccrual purchased loans

15,428

19,049

17,357

23,606

22,966

15,428

22,966

Nonaccrual purchased loan pools

915

918

Other real estate owned

8,464

9,391

11,483

10,466

10,874

8,464

10,874

Purchased other real estate owned

9,011

9,946

11,330

11,668

12,540

9,011

12,540

Accruing loans delinquent 90 days or more (excluding purchased loans)

5,991

2,941

1,784

933

5,991

Accruing purchased loans delinquent 90 days or more

147

Total non-performing assets

$

53,096

$

57,567

$

60,102

$

64,954

$

64,494

$

53,096

$

64,494

Asset Quality Ratios

Non-performing assets as a percent of total assets

0.68

%

0.75

%

0.81

%

0.92

%

0.94

%

0.68

%

0.94

%

Net charge-offs as a percent of average loans (annualized)

0.18

%

0.06

%

0.17

%

0.04

%

0.06

%

0.12

%

0.03

%

Net charge-offs, excluding purchased loans as a

percent of average loans (annualized)

0.13

%

0.15

%

0.20

%

0.04

%

0.14

%

0.13

%

0.11

%

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Loan Information

Table 5

Dec

Sep

Jun

Mar

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

Loans by Type

Legacy loans

   Commercial, financial and agricultural

$

1,362,508

$

1,307,209

$

1,218,633

$

1,061,599

$

967,138

   Real estate - construction and development

624,595

550,189

486,858

415,029

363,045

   Real estate - commercial and farmland

1,535,439

1,558,882

1,519,002

1,458,110

1,406,219

   Real estate - residential

1,009,461

969,289

857,069

726,795

781,018

   Consumer installment

309,194

183,314

147,505

115,919

96,915

   Other

15,317

5,795

1,161

8,028

12,486

   Total legacy loans

$

4,856,514

$

4,574,678

$

4,230,228

$

3,785,480

$

3,626,821

Purchased loans

   Commercial, financial and agricultural

$

74,378

$

80,895

$

87,612

$

89,897

$

96,537

   Real estate - construction and development

65,513

68,583

73,567

82,378

81,368

   Real estate - commercial and farmland

468,246

500,169

510,312

538,046

576,355

   Real estate - residential

250,539

264,312

275,504

292,911

310,277

   Consumer installment

2,919

3,167

3,504

3,703

4,654

   Total purchased loans

$

861,595

$

917,126

$

950,499

$

1,006,935

$

1,069,191

Purchased loan pools

   Real estate - residential

$

328,246

$

465,218

$

490,114

$

529,099

$

568,314

   Total purchased loan pools

$

328,246

$

465,218

$

490,114

$

529,099

$

568,314

Total loan portfolio

   Commercial, financial and agricultural

$

1,436,886

$

1,388,104

$

1,306,245

$

1,151,496

$

1,063,675

   Real estate - construction and development

690,108

618,772

560,425

497,407

444,413

   Real estate - commercial and farmland

2,003,685

2,059,051

2,029,314

1,996,156

1,982,574

   Real estate - residential

1,588,246

1,698,819

1,622,687

1,548,805

1,659,609

   Consumer installment

312,113

186,481

151,009

119,622

101,569

   Other

15,317

5,795

1,161

8,028

12,486

   Total loans

$

6,046,355

$

5,957,022

$

5,670,841

$

5,321,514

$

5,264,326

Troubled Debt Restructurings (excluding purchased loans)

Accruing troubled debt restructurings

   Commercial, financial and agricultural

$

41

$

44

$

40

$

42

$

47

   Real estate - construction and development

417

424

429

435

686

   Real estate - commercial and farmland

4,680

4,769

4,859

3,944

4,119

   Real estate - residential

6,199

7,209

6,829

9,220

9,340

   Consumer installment

5

6

12

18

17

   Total accruing troubled debt restructurings

$

11,342

$

12,452

$

12,169

$

13,659

$

14,209

Nonaccrual troubled debt restructurings

   Commercial, financial and agricultural

$

120

$

129

$

136

$

142

$

114

   Real estate - construction and development

34

34

34

34

34

   Real estate - commercial and farmland

204

210

192

1,617

2,970

   Real estate - residential

1,508

1,212

1,975

998

739

   Consumer installment

98

130

133

129

130

   Total nonaccrual troubled debt restructurings

$

1,964

$

1,715

$

2,470

$

2,920

$

3,987

   Total troubled debt restructurings (excluding purchased loans)

$

13,306

$

14,167

$

14,639

$

16,579

$

18,196

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Loan Information (continued)

Table 5

Dec

Sep

Jun

Mar

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

Loans by Risk Grade

Legacy loans

   Grade 10 - Prime credit

$

554,979

$

510,262

$

490,514

$

420,814

$

414,564

   Grade 15 - Good credit

688,481

692,217

631,141

587,180

539,147

   Grade 20 - Satisfactory credit

2,033,979

2,003,173

1,875,308

1,718,749

1,669,998

   Grade 23 - Performing, under-collateralized credit

16,996

14,977

15,386

20,889

23,186

   Grade 25 - Minimum acceptable credit

1,487,781

1,277,969

1,147,786

958,623

907,588

   Grade 30 - Other asset especially mentioned

30,075

36,143

32,871

37,298

29,172

   Grade 40 - Substandard

44,216

39,930

37,116

41,821

43,067

   Grade 50 - Doubtful

7

7

106

106

99

   Grade 60 - Loss

   Total legacy loans

$

4,856,514

$

4,574,678

$

4,230,228

$

3,785,480

$

3,626,821

Purchased loans

   Grade 10 - Prime credit

$

3,964

$

4,039

$

5,959

$

6,017

$

6,536

   Grade 15 - Good credit

101,098

107,097

39,391

38,179

40,786

   Grade 20 - Satisfactory credit

259,872

275,855

327,449

365,434

334,353

   Grade 23 - Performing, under-collateralized credit

19,736

19,859

22,058

22,081

27,475

   Grade 25 - Minimum acceptable credit

385,080

411,776

459,903

476,954

569,026

   Grade 30 - Other asset especially mentioned

37,121

50,696

41,869

43,450

35,032

   Grade 40 - Substandard

54,724

47,804

53,870

54,820

55,983

   Grade 50 - Doubtful

   Grade 60 - Loss

   Total purchased loans

$

861,595

$

917,126

$

950,499

$

1,006,935

$

1,069,191

Purchased loan pools

   Grade 20 - Satisfactory credit

$

327,342

$

464,303

$

489,196

$

528,181

$

567,389

   Grade 40 - Substandard

904

915

918

918

925

   Total purchased loan pools

$

328,246

$

465,218

$

490,114

$

529,099

$

568,314

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Average Balances

Table 6

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

Earning Assets

Federal funds sold

$

3

$

$

$

$

5,261

$

1

$

6,033

Interest-bearing deposits in banks

184,287

109,266

121,810

147,385

122,538

140,702

126,453

Investment securities - taxable

759,253

760,907

766,375

759,850

770,373

761,593

758,076

Investment securities - nontaxable

58,858

60,862

63,210

65,374

66,566

62,055

68,340

Other investments

32,706

42,687

37,375

37,392

19,732

37,541

16,470

Loans held for sale

138,468

126,798

110,933

77,617

102,926

113,657

97,995

Loans

4,692,997

4,379,082

3,994,213

3,678,149

3,145,714

4,188,378

2,777,505

Purchased loans

888,854

937,595

973,521

1,034,983

1,101,907

958,738

1,127,765

Purchased loan pools

446,677

475,742

516,949

547,057

590,617

496,844

619,440

Total Earning Assets

$

7,202,103

$

6,892,939

$

6,584,386

$

6,347,807

$

5,925,634

$

6,759,509

$

5,598,077

Deposits

Noninterest-bearing deposits

$

1,805,996

$

1,654,467

$

1,615,001

$

1,604,495

$

1,592,073

$

1,670,499

$

1,515,771

NOW accounts

1,301,628

1,201,151

1,154,364

1,169,567

1,253,849

1,207,024

1,141,206

MMDA

1,964,437

1,682,306

1,621,487

1,486,972

1,435,958

1,690,091

1,390,948

Savings accounts

273,979

278,991

278,666

268,741

262,782

275,119

261,559

Retail CDs

433,303

437,641

441,556

444,195

445,132

439,140

438,798

Retail CDs $100,000 and over

592,916

582,598

560,320

517,354

497,113

563,557

448,243

Brokered CDs

3,750

3,716

Total Deposits

6,372,259

5,837,154

5,671,394

5,491,324

5,490,657

5,845,430

5,200,241

Non-Deposit Funding

Federal funds purchased and securities sold under agreements to repurchase

25,970

19,414

27,088

42,589

44,000

28,694

44,324

FHLB advances

369,076

608,413

483,583

525,583

222,426

496,541

150,879

Other borrowings

75,571

75,590

75,625

47,738

38,728

68,726

45,526

Subordinated deferrable interest debentures

85,372

85,040

84,710

84,379

84,050

84,878

80,952

Total Non-Deposit Funding

555,989

788,457

671,006

700,289

389,204

678,839

321,681

Total Funding

$

6,928,248

$

6,625,611

$

6,342,400

$

6,191,613

$

5,879,861

$

6,524,269

$

5,521,922

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Interest Income and Interest Expense (TE)

Table 7

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

Interest Income

Federal funds sold

$

$

$

$

$

8

$

$

33

Interest-bearing deposits in banks

655

406

351

313

193

1,725

827

Investment securities - taxable

5,097

5,062

5,195

4,800

4,348

20,154

17,824

Investment securities - nontaxable (TE)

572

603

617

640

654

2,432

2,405

Loans held for sale

1,380

1,131

1,058

653

989

4,222

3,391

Loans (TE)

57,193

53,394

47,255

43,157

37,418

200,999

131,305

Purchased loans

13,150

14,048

14,765

15,173

17,015

57,136

70,363

Purchased loan pools

3,531

3,491

3,786

3,832

3,950

14,640

17,170

Total Earning Assets

$

81,578

$

78,135

$

73,027

$

68,568

$

64,575

$

301,308

$

243,318

Accretion income (included above)

$

2,183

$

2,725

$

2,896

$

2,810

$

3,370

$

10,614

$

14,112

Interest Expense

Deposits

   Noninterest-bearing deposits

$

$

$

$

$

$

$

   NOW accounts

811

600

520

497

613

2,428

1,953

   MMDA

3,288

2,316

2,008

1,538

1,405

9,150

4,854

   Savings accounts

46

47

45

43

44

181

177

   Retail CDs

702

684

636

562

553

2,584

2,034

   Retail CDs $100,000 and over

1,551

1,489

1,371

1,123

1,060

5,534

3,369

   Brokered CDs

6

24

Total Deposits

6,398

5,136

4,580

3,763

3,681

19,877

12,411

Non-Deposit Funding

   Federal funds purchased and securities sold    under agreements to repurchase

12

11

13

20

21

56

98

   FHLB advances

1,180

1,849

1,238

907

328

5,174

899

   Other borrowings

1,144

1,183

1,158

559

432

4,044

1,765

   Subordinated deferrable interest debentures

1,307

1,288

1,265

1,211

1,216

5,071

4,522

Total Non-Deposit Funding

3,643

4,331

3,674

2,697

1,997

14,345

7,284

Total Funding

$

10,041

$

9,467

$

8,254

$

6,460

$

5,678

$

34,222

$

19,695

Net Interest Income (TE)

$

71,537

$

68,668

$

64,773

$

62,108

$

58,897

$

267,086

$

223,623

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Yields(1)

Table 8

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

2017

2017

2017

2017

2016

2017

2016

Earning Assets

Federal funds sold

0.00

%

0.00

%

0.00

%

0.00

%

0.60

%

0.00

%

0.55

%

Interest-bearing deposits in banks

1.41

%

1.47

%

1.16

%

0.86

%

0.63

%

1.23

%

0.65

%

Investment securities - taxable

2.66

%

2.64

%

2.72

%

2.56

%

2.25

%

2.65

%

2.35

%

Investment securities - nontaxable (TE)

3.86

%

3.93

%

3.92

%

3.97

%

3.91

%

3.92

%

3.52

%

Loans held for sale

3.95

%

3.54

%

3.83

%

3.41

%

3.82

%

3.71

%

3.46

%

Loans (TE)

4.84

%

4.84

%

4.75

%

4.76

%

4.73

%

4.80

%

4.73

%

Purchased loans

5.87

%

5.94

%

6.08

%

5.95

%

6.14

%

5.96

%

6.24

%

Purchased loan pools

3.14

%

2.91

%

2.94

%

2.84

%

2.66

%

2.95

%

2.77

%

Total Earning Assets

4.49

%

4.50

%

4.45

%

4.38

%

4.34

%

4.46

%

4.35

%

Deposits

Noninterest-bearing deposits

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

NOW accounts

0.25

%

0.20

%

0.18

%

0.17

%

0.19

%

0.20

%

0.17

%

MMDA

0.66

%

0.55

%

0.50

%

0.42

%

0.39

%

0.54

%

0.35

%

Savings accounts

0.07

%

0.07

%

0.06

%

0.06

%

0.07

%

0.07

%

0.07

%

Retail CDs

0.64

%

0.62

%

0.58

%

0.51

%

0.49

%

0.59

%

0.46

%

Retail CDs $100,000 and over

1.04

%

1.01

%

0.98

%

0.88

%

0.85

%

0.98

%

0.75

%

Brokered CDs

0.00

%

0.00

%

0.00

%

0.00

%

0.64

%

0.00

%

0.65

%

Total Deposits

0.40

%

0.35

%

0.32

%

0.28

%

0.27

%

0.34

%

0.24

%

Non-Deposit Funding

Federal funds purchased and securities sold under agreements to repurchase

0.18

%

0.22

%

0.19

%

0.19

%

0.19

%

0.20

%

0.22

%

FHLB advances

1.27

%

1.21

%

1.03

%

0.70

%

0.59

%

1.04

%

0.60

%

Other borrowings

6.01

%

6.21

%

6.14

%

4.75

%

4.44

%

5.88

%

3.88

%

Subordinated deferrable interest debentures

6.07

%

6.01

%

5.99

%

5.82

%

5.76

%

5.97

%

5.59

%

Total Non-Deposit Funding

2.60

%

2.18

%

2.20

%

1.56

%

2.04

%

2.11

%

2.26

%

Total Funding(2)

0.57

%

0.57

%

0.52

%

0.42

%

0.38

%

0.52

%

0.36

%

Net Interest Spread

3.92

%

3.93

%

3.93

%

3.96

%

3.96

%

3.94

%

3.99

%

Net Interest Margin(3)

3.94

%

3.95

%

3.95

%

3.97

%

3.95

%

3.95

%

3.99

%

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

(2) Rate calculated based on total average funding including noninterest-bearing deposits.

(3) Rate calculated based on average earning assets.

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Non-GAAP Reconciliations

Adjusted Operating Net Income

Table 9A

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands except per share data)

2017

2017

2017

2017

2016

2017

2016

Net income available to common shareholders

$

9,150

$

20,158

$

23,087

$

21,153

$

18,177

$

73,548

$

72,100

Merger and conversion charges

421

92

402

17

915

6,376

Certain compliance resolution expenses

434

4,729

5,750

5,163

5,750

Accelerated premium amortization on loans sold from purchased loan pools

456

456

Financial impact of Hurricane Irma

410

410

Loss on sale of premises

308

91

570

295

430

1,264

992

Tax effect of management-adjusted charges

(567)

(1,863)

(199)

(244)

(2,169)

(2,873)

(4,591)

After tax management-adjusted charges

1,052

3,459

371

453

4,028

5,335

8,527

Tax expense attributable to remeasurement of deferred tax assets and deferred tax liabilities at reduced federal corporate tax rate

13,388

13,388

Adjusted operating net income

$

23,590

$

23,617

$

23,458

$

21,606

$

22,205

$

92,271

$

80,627

Adjusted operating net income per diluted share

$

0.63

$

0.63

$

0.63

$

0.60

$

0.63

$

2.48

$

2.32

Adjusted operating return on average assets

1.20

%

1.26

%

1.32

%

1.27

%

1.34

%

1.26

%

1.31

%

Adjusted operating return on average common

tangible equity

13.91

%

14.28

%

14.86

%

15.84

%

17.25

%

14.66

%

16.85

%

Net Interest Margin Excluding Accretion and

Yield on Total Loans Excluding Accretion

Table 9B

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

Total interest income (TE)

$

81,578

$

78,135

$

73,027

$

68,568

$

64,575

$

301,308

$

243,318

Accretion income

2,183

2,725

2,896

2,810

3,370

10,614

14,112

Total interest income (TE) excluding accretion

79,395

75,410

70,131

65,758

61,205

290,694

229,206

Interest expense

10,041

9,467

8,254

6,460

5,677

34,222

19,694

Net interest income (TE) excluding accretion

$

69,354

$

65,943

$

61,877

$

59,298

$

55,528

$

256,472

$

209,512

Yield on total loans (TE) excluding accretion

4.70

%

4.65

%

4.59

%

4.56

%

4.51

%

4.63

%

4.50

%

Net interest margin (TE) excluding accretion

3.82

%

3.80

%

3.77

%

3.79

%

3.73

%

3.79

%

3.74

%

Management-Adjusted Efficiency Ratio

Table 9C

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

Management-Adjusted Operating Expenses

Total operating expenses

$

59,337

$

63,767

$

55,739

$

53,093

$

54,677

$

231,936

$

215,835

Adjustment items:

Merger and conversion expenses

(421)

(92)

(402)

(17)

(915)

(6,376)

Certain compliance resolution expenses

(434)

(4,729)

(5,750)

(5,163)

(5,750)

Financial impact of Hurricane Irma

(410)

(410)

Loss on sale of premises

(308)

(91)

(570)

(295)

(430)

(1,264)

(992)

Management-adjusted operating expenses

$

58,174

$

58,445

$

55,169

$

52,396

$

48,480

$

224,184

$

202,717

Management-Adjusted Total Revenue

Net interest income (TE)

$

71,537

$

68,668

$

64,773

$

62,108

$

58,897

$

267,086

$

223,623

Noninterest income

23,563

26,999

28,189

25,706

24,272

104,457

105,801

Adjustment items:

Gain on sale of securities

(37)

(37)

(94)

Accelerated premium amortization on loans sold from purchased loan pools

456

456

Management-adjusted total revenue

$

95,556

$

95,667

$

92,925

$

87,814

$

83,169

$

371,962

$

329,330

Management-Adjusted Operating Efficiency Ratio (TE)

60.88

%

61.09

%

59.37

%

59.67

%

58.29

%

60.27

%

61.55

%

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Non-GAAP Reconciliations (continued)

Tangible Book Value Per Share

Table 9D

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands except per share data)

2017

2017

2017

2017

2016

2017

2016

Total shareholders' equity

$

804,479

$

801,921

$

782,682

$

758,216

$

646,437

$

804,479

$

646,437

Less:

Goodwill

125,532

125,532

125,532

125,532

125,532

125,532

125,532

Other intangibles, net

13,496

14,437

15,378

16,391

17,428

13,496

17,428

Total tangible shareholders' equity

$

665,451

$

661,952

$

641,772

$

616,293

$

503,477

$

665,451

$

503,477

Period end number of shares

37,260,012

37,231,049

37,222,904

37,128,714

34,921,474

37,260,012

34,921,474

Tangible book value per share (period end)

$

17.86

$

17.78

$

17.24

$

16.60

$

14.42

$

17.86

$

14.42

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Segment Reporting

Table 10

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

Banking Division

Net interest income

$

55,193

$

53,600

$

51,800

$

50,126

$

50,528

$

210,719

$

198,484

Provision for loan losses

2,277

1,037

1,491

1,982

502

6,787

1,973

Noninterest income

12,442

13,007

12,954

13,013

13,466

51,416

53,168

Noninterest expense

   Salaries and employee benefits

20,100

20,554

19,359

18,844

17,084

78,857

72,824

   Occupancy and equipment expenses

5,368

5,384

5,427

5,257

5,668

21,436

22,209

   Data processing and telecommunications expenses

6,399

6,357

6,378

6,043

5,841

25,177

23,140

   Other noninterest expenses

11,837

14,905

10,209

9,241

15,398

46,192

54,438

Total noninterest expense

43,704

47,200

41,373

39,385

43,991

171,662

172,611

Income before income tax expense

21,654

18,370

21,890

21,772

19,501

83,686

77,068

Income tax expense

18,717

4,850

6,095

6,856

5,005

36,518

23,283

Net income

$

2,937

$

13,520

$

15,795

$

14,916

$

14,496

$

47,168

$

53,785

Retail Mortgage Division

Net interest income

$

4,876

$

4,265

$

3,470

$

2,976

$

3,032

$

15,587

$

10,641

Provision for loan losses

154

262

347

8

33

771

573

Noninterest income

9,090

12,257

13,053

10,513

9,036

44,913

45,162

Noninterest expense

   Salaries and employee benefits

8,225

9,792

7,763

7,216

7,098

32,996

30,689

   Occupancy and equipment expenses

533

555

610

519

602

2,217

1,928

   Data processing and telecommunications expenses

429

425

440

317

326

1,611

1,300

   Other noninterest expenses

1,230

1,001

888

1,141

1,093

4,260

4,485

Total noninterest expense

10,417

11,773

9,701

9,193

9,119

41,084

38,402

Income before income tax expense

3,395

4,487

6,475

4,288

2,916

18,645

16,828

Income tax expense

1,189

1,475

2,361

1,501

1,021

6,526

5,891

Net income

$

2,206

$

3,012

$

4,114

$

2,787

$

1,895

$

12,119

$

10,937

Warehouse Lending Division

Net interest income

$

1,983

$

1,535

$

1,254

$

1,105

$

1,706

$

5,877

$

5,962

Provision for loan losses

27

215

176

(232)

496

186

590

Noninterest income

399

583

438

319

462

1,739

1,790

Noninterest expense

   Salaries and employee benefits

127

129

127

147

220

530

619

   Occupancy and equipment expenses

1

1

1

1

1

4

4

   Data processing and telecommunications expenses

18

28

25

27

32

98

103

   Other noninterest expenses

26

51

54

32

29

163

106

Total noninterest expense

172

209

207

207

282

795

832

Income before income tax expense

2,183

1,694

1,309

1,449

1,390

6,635

6,330

Income tax expense

763

580

472

507

486

2,322

2,215

Net income

$

1,420

$

1,114

$

837

$

942

$

904

$

4,313

$

4,115

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Segment Reporting (continued)

Table 10

Three Months Ended

Twelve Months Ended

Dec

Sep

Jun

Mar

Dec

Dec

Dec

(dollars in thousands)

2017

2017

2017

2017

2016

2017

2016

SBA Division

Net interest income

$

971

$

981

$

885

$

907

$

949

$

3,744

$

3,220

Provision for loan losses

(209)

(1)

51

48

571

(111)

847

Noninterest income

1,614

1,130

1,718

1,815

1,308

6,277

5,681

Noninterest expense

   Salaries and employee benefits

787

858

890

591

735

3,126

2,705

   Occupancy and equipment expenses

56

54

54

51

64

215

254

   Data processing and telecommunications expenses

9

9

2

1

1

21

4

   Other noninterest expenses

205

63

259

211

170

738

712

Total noninterest expense

1,057

984

1,205

854

970

4,100

3,675

Income before income tax expense

1,737

1,128

1,347

1,820

716

6,032

4,379

Income tax expense

608

394

472

637

251

2,111

1,533

Net income

$

1,129

$

734

$

875

$

1,183

$

465

$

3,921

$

2,846

Premium Finance Division

Net interest income

$

6,500

$

6,474

$

5,748

$

5,476

$

1,064

$

24,198

$

1,064

Provision for loan losses

287

274

140

30

108

731

108

Noninterest income

18

22

26

46

112

Noninterest expense

   Salaries and employee benefits

1,268

1,250

993

996

4,507

   Occupancy and equipment expenses

52

42

54

49

2

197

2

   Data processing and telecommunications expenses

364

231

183

184

44

962

44

   Other noninterest expenses

2,303

2,078

2,023

2,225

269

8,629

269

Total noninterest expense

3,987

3,601

3,253

3,454

315

14,295

315

Income before income tax expense

2,244

2,621

2,381

2,038

641

9,284

641

Income tax expense

786

843

915

713

224

3,257

224

Net income

$

1,458

$

1,778

$

1,466

$

1,325

$

417

$

6,027

$

417

Total Consolidated

Net interest income

$

69,523

$

66,855

$

63,157

$

60,590

$

57,279

$

260,125

$

219,371

Provision for loan losses

2,536

1,787

2,205

1,836

1,710

8,364

4,091

Noninterest income

23,563

26,999

28,189

25,706

24,272

104,457

105,801

Noninterest expense

   Salaries and employee benefits

30,507

32,583

29,132

27,794

25,137

120,016

106,837

   Occupancy and equipment expenses

6,010

6,036

6,146

5,877

6,337

24,069

24,397

   Data processing and telecommunications expenses

7,219

7,050

7,028

6,572

6,244

27,869

24,591

   Other noninterest expenses

15,601

18,098

13,433

12,850

16,959

59,982

60,010

Total noninterest expense

59,337

63,767

55,739

53,093

54,677

231,936

215,835

Income before income tax expense

31,213

28,300

33,402

31,367

25,164

124,282

105,246

Income tax expense

22,063

8,142

10,315

10,214

6,987

50,734

33,146

Net income

$

9,150

$

20,158

$

23,087

$

21,153

$

18,177

$

73,548

$

72,100

 

 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/ameris-bancorp-announces-2017-financial-results-300588703.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, Earnings, Definitive Agreement