Ameris Bancorp Announces Fourth Quarter And Full Year 2019 Financial Results

ATLANTA, Jan. 23, 2020 /PRNewswire/ -- Ameris Bancorp ABCB (the "Company") today reported net income of $61.2 million, or $0.88 per diluted share, for the quarter ended December 31, 2019, compared with $43.5 million, or $0.91 per diluted share, for the quarter ended December 31, 2018.  The Company reported adjusted net income of $66.6 million, or $0.96 per diluted share, for the quarter ended December 31, 2019, compared with $45.9 million, or $0.96 per diluted share, for the same period in 2018.  Adjusted net income excludes after-tax merger and conversion charges, executive retirement benefits, servicing right valuation adjustments, restructuring charges related to previously announced branch consolidations, gain on bank owned life insurance ("BOLI") proceeds, expenses related to the previously announced investigation being conducted by the Securities and Exchange Commission and the Department of Justice, loss on sale of bank premises and expenses related to hurricanes.

Ameris Bancorp logo. (PRNewsFoto/Ameris Bancorp)

For the year ended December 31, 2019, the Company reported net income of $161.4 million, or $2.75 per diluted share, compared with $121.0 million, or $2.80 per diluted share, for the year ended December 31, 2018.  The Company reported adjusted net income of $222.9 million, or $3.80 per diluted share, for the year ended December 31, 2019, compared with $146.2 million, or $3.38 per diluted share, for the year ended December 31, 2018.  Adjusted net income for the year excludes the same items listed above for the fourth quarter. 

Commenting on the Company's record results, Palmer Proctor, the Company's Chief Executive Officer, said, "We are proud of our bankers and the successes we had this year.  Not only did our Company go through the largest acquisition and system conversion in our history, but we also produced record earnings and record earnings per share this year.  To do both of those things simultaneously is quite an accomplishment.  Organic loan growth was over 9% for the year while our credit quality metrics continued to improve.  Our diverse lines of business continue to produce solid financial results and provide positive momentum for 2020."

Highlights of the Company's results for the fourth quarter of 2019 include the following:

  • Improvement in adjusted efficiency ratio to 55.61%, compared with 57.25% in the third quarter of 2019
  • Adjusted return on average assets of 1.47%, compared with 1.57% in the third quarter of 2019 and 1.61% in the fourth quarter of 2018
  • Growth in adjusted net income of $20.7 million, representing a 45% increase over the fourth quarter of 2018
  • Increase in net interest margin of 2 basis points, to 3.86% in the fourth quarter, from 3.84% in the third quarter of 2019
  • Improvement in deposit mix such that noninterest bearing deposits represent 29.94% of total deposits, up from 26.12% a year ago
  • Annualized net charge-offs of 0.09% of average total loans and 0.17% of average non-purchased loans
  • Improvement in non-performing assets, decreasing to 0.56% of total assets, compared with 0.73% at the end of the third quarter of 2019

Highlights of the Company's results for 2019 include the following:

  • Successfully completed the acquisition and integration of Fidelity Southern Corporation, the holding company for Fidelity Bank ("Fidelity")
  • Growth in adjusted net earnings of 52.5%, from $146.2 million in 2018 to $222.9 million in 2019
  • Improvement in adjusted efficiency ratio to 55.67% in 2019, compared with 56.19% in 2018
  • Organic growth in loans of $751.8 million, or 9.2%
  • Adjusted return on average assets of 1.52%, compared with 1.50% in 2018
  • Growth in tangible book value of 10.5%, from $18.83 at the end of 2018 to $20.81 at the end of 2019
  • Enhanced shareholder value through an increase in our annual dividend rate to $0.60 per common share and disciplined repurchases under our common stock repurchase plan

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

Adjusted Net Income Reconciliation

















Three Months Ended



Year Ended Ended



December 31,



December 31,

(dollars in thousands, except per share data)

2019



2018



2019



2018

Net income available to common shareholders

$

61,248





$

43,536





$

161,441





$

121,027



















Adjustment items:















Merger and conversion charges

2,415





997





73,105





20,499



Executive retirement benefits





2,005









8,424



Restructuring charges





754





245





983



Servicing right impairment

366









507







Financial impact of hurricanes





882





(39)





882



Gain on BOLI proceeds

752









(3,583)







Expenses related to SEC and DOJ investigation

463









463







Loss on sale of premises

1,413





250





6,021





1,033



Tax effect of adjustment items

(898)





(810)





(16,065)





(4,923)



After-tax adjustment items

4,511





4,078





60,654





26,898



















Tax expense attributable to merger related compensation and

acquired BOLI

849









849







Reduction in state tax expense accrued in prior year, net of

federal tax impact





(1,717)









(1,717)



Adjusted net income

$

66,608





$

45,897





$

222,944





$

146,208



















Reported net income per diluted share

$

0.88





$

0.91





$

2.75





$

2.80



Adjusted net income per diluted share

$

0.96





$

0.96





$

3.80





$

3.38



















Reported return on average assets

1.35

%



1.53

%



1.10

%



1.24

%

Adjusted return on average assets

1.47

%



1.61

%



1.52

%



1.50

%

















Reported return on average common equity

9.97

%



12.09

%



8.19

%



10.27

%

Adjusted return on average tangible common equity

18.45

%



20.95

%



18.74

%



19.18

%

 

Net Interest Income and Net Interest Margin

Net interest income on a tax-equivalent basis for 2019 totaled $509.5 million, compared with $347.5 million for 2018.  The Company's net interest margin was 3.88% for 2019, down from 3.92% reported for 2018.  Accretion income for 2019 increased to $19.9 million, compared with $11.8 million for 2018.  The decrease in net interest margin is primarily attributable to an increase in funding costs, partially offset by an increase in the yield on earning assets. 

Net interest income on a tax-equivalent basis for the fourth quarter of 2019 totaled $156.5 million, compared with $149.9 million for the third quarter of 2019 and $100.6 million for the fourth quarter of 2018.  The Company's net interest margin was 3.86% for the fourth quarter of 2019, up from 3.84% reported for the third quarter of 2019 and down from 3.91% reported for the fourth quarter of 2018.  The increase in net interest margin in the current quarter is primarily attributable to an increase in accretion income and a decrease in cost of interest-bearing liabilities.  Accretion income for the fourth quarter of 2019 increased to $9.7 million, compared with $4.2 million for the third quarter of 2019 and $4.1 million for the fourth quarter of 2018.  The increase in accretion income in the fourth quarter is primarily attributable to the successful resolution of an acquired non-performing loan that had a substantial discount, as well as an overall increase in the level of payoffs of acquired loans. 

Yields on all loans decreased to 5.11% during the fourth quarter of 2019, compared with 5.16% for the third quarter of 2019 and 5.19% reported for the fourth quarter of 2018.  Loan production in the banking division during the fourth quarter of 2019 totaled $1.1 billion, with weighted average yields of 4.70%, compared with $1.2 billion and 5.08%, respectively, in the third quarter of 2019 and $604.9 million and 5.74%, respectively, in the fourth quarter of 2018.  Loan production in the lines of business (including retail mortgage, warehouse lending, SBA and premium finance) amounted to an additional $4.1 billion during the fourth quarter of 2019, with weighted average yields of 4.29%, compared with $4.2 billion and 4.51%, respectively, during the third quarter of 2019 and $1.8 billion and 5.56%, respectively, during the fourth quarter of 2018.

Interest expense for 2019 increased to $131.2 million, compared with $69.9 million in 2018.  The Company's total cost of funds moved 23 basis points higher to 1.05% in 2019 as compared with 2018.  Costs of interest-bearing deposits increased 37 basis points in 2019 to 1.23%, compared with 0.86% in 2018. 

Interest expense during the fourth quarter of 2019 decreased to $38.7 million, compared with $39.6 million in the third quarter of 2019, and increased from $23.2 million in the fourth quarter of 2018.  The Company's total cost of funds moved seven basis points lower to 1.00% in the fourth quarter of 2019 as compared with the third quarter of 2019.  Deposit costs also decreased six basis points during the fourth quarter of 2019 to 0.80%, compared with 0.86% in the third quarter of 2019.  Costs of interest-bearing deposits decreased during the quarter from 1.23% in the third quarter of 2019 to 1.13% in the fourth quarter of 2019.

Noninterest Income

Noninterest income increased 67.3% in 2019 to $198.1 million, compared with $118.4 million for 2018, as a result of increased service charges and mortgage banking activity.  Service charge revenue increased to $50.8 million in 2019, compared with $46.1 million in 2018 due to the Company's increased number of deposit accounts from organic growth and completion of the Fidelity acquisition. In addition, other noninterest income increased during the year because the Company recorded a $3.6 million gain on BOLI proceeds during the year, due to the unfortunate death of a former officer of Fidelity, and increases of $2.5 million in loan servicing income and $3.3 million in gain on sale of SBA loans.

Mortgage banking activity increased 122.6% to $119.4 million in 2019, compared with $53.7 million for 2018.  This increase was a result of both the Fidelity acquisition and additional growth from the low interest rate environment during the second half of 2019. Total production in the retail mortgage division increased to $4.3 billion for 2019, compared with $1.8 billion for 2018.  Gain on sale spreads decreased in 2019 to 2.75% from 2.92% for 2018. The gain on sale spread during the quarter continued to be impacted by a shift in product mix and the transition of the pricing models through conversion.   

Noninterest income from the SBA division increased to $8.9 million in 2019, compared with $4.9 million for 2018.  Net income for the division increased over 91% from 2018 to $6.8 million in 2019.

Noninterest Expense

Noninterest expense increased $178.3 million, or 60.7%, to $471.9 million in 2019, compared with $293.6 million for 2018.  During 2019, the Company recorded $79.8 million of charges to earnings, the majority of which was related to merger and conversion charges and loss on sale of premises, compared with $31.8 million in charges in 2018 that were related principally to merger and conversion charges and executive retirement benefits.  Excluding these charges, adjusted expenses increased approximately $130.3 million, or 49.8%, to $392.1 million in 2019, from $261.8 million in 2018.  The majority of this increase is attributable to the acquisitions of Atlantic Coast Bank, Hamilton State Bank and Fidelity, as well as variable expenses related to increased mortgage production. The Company continues to focus on its operating efficiency ratio. The Company's adjusted efficiency ratio improved from 56.19% in 2018 to 55.67% in 2019.

Income Tax Expense

The Company's effective tax rate for the fourth quarter of 2019 was 25.5%, compared with 21.0% in the third quarter of 2019 and 13.9% for the fourth quarter of 2018. The increased rate for the fourth quarter of 2019 was a result of return to provision adjustments when the Company filed its 2018 income tax returns during the fourth quarter of 2019 and additional tax expense related to merger-related compensation and acquired BOLI.  The reduced rate in the fourth quarter of 2018 was a result of a large return to provision adjustment when the Company filed its 2017 income tax returns in the fourth quarter of 2018.

Balance Sheet Trends

Total assets at December 31, 2019 were $18.2 billion, compared with $11.4 billion at December 31, 2018.  Total loans, including loans held for sale, purchased loans and purchased loan pools, were $14.48 billion at December 31, 2019, compared with $8.62 billion at December 31, 2018.  Total loans held for investment were $12.82 billion at December 31, 2019, compared with $8.51 billion at December 31, 2018.  Loans held for investment, exclusive of loans acquired from Fidelity, increased $794.9 million, or 9.3%, compared with December 31, 2018.  Loan production remained strong in the fourth quarter, which helped offset the impact of the strategic runoff of certain acquired portfolios as we continue to reposition the balance sheet from the recent acquisitions.  Loan production in the banking division during the fourth quarter of 2019 was 81% higher than the fourth quarter of 2018, but was 7% lower than the third quarter of 2019 due to usual seasonal trends. 

At December 31, 2019, total deposits amounted to $14.03 billion, or 90.1% of total funding, compared with $9.65 billion and 97.4%, respectively, at December 31, 2018.  The increase in total deposits during 2019 was materially impacted by the Company's acquisition of Fidelity.  Excluding the acquisition, deposits increased $334.4 million, or 3.5%, in 2019.  At December 31, 2019, noninterest-bearing deposit accounts were $4.20 billion, or 29.9% of total deposits, compared with $2.52 billion, or 26.1% of total deposits, at December 31, 2018.  Non-rate sensitive deposits (including non-interest bearing, NOW and savings) totaled $7.21 billion at December 31, 2019, compared with $4.60 billion at December 31, 2018.  These funds represented 51.4% of the Company's total deposits at December 31, 2019, compared with 47.6% at the end of 2018.

Shareholders' equity at December 31, 2019 totaled $2.47 billion, an increase of $1.01 billion, or 69.5%, from December 31, 2018.  The increase in shareholders' equity was primarily the result of the issuance of shares of common stock in the Company's acquisition of Fidelity plus earnings of $161.4 million during 2019, offset by dividends declared of $30.3 million and treasury stock purchases of $18.4 million.  Tangible book value per share was $20.81 at December 31, 2019, up from $18.83 at December 31, 2018.  Tangible common equity as a percentage of tangible assets was 8.40% at December 31, 2019, compared with 8.22% at the end of the 2018.

Credit Quality

Credit quality remains strong in the Company.  During the fourth quarter of 2019, the Company recorded provision for loan loss expense of $5.7 million, compared with $6.0 million in the third quarter of 2019.  Nonperforming assets as a percentage of total assets decreased by 17 basis points to 0.56% during the quarter.  The decrease in nonperforming assets is primarily a result of the sale of certain nonperforming assets acquired from Fidelity.  The net charge-off ratio for non-purchased loans was 17 basis points for the fourth quarter of 2019, compared with nine basis points in the third quarter of 2019 and 21 basis points in the fourth quarter of 2018.

Conference Call

The Company will host a teleconference at 9:30 a.m. Eastern time Friday, January 24, 2020 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 7, 2020.  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 10138227.  The conference call replay and the financial information discussed will also be available on the Investor Relations page of the Ameris Bank website at ir.amerisbank.com.

About Ameris Bancorp

Ameris Bancorp is a bank holding company headquartered in Atlanta, Georgia.  The Company's banking subsidiary, Ameris Bank, had 170 locations in Georgia, Florida, South Carolina and Alabama 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"). The Company's management 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 forward-looking statements, as defined by federal securities laws, including, among other forward-looking statements, certain plans, expectations and goals, and including statements about the benefits of the merger between the Company and Fidelity.  Words such as "may," "believe," "expect," "anticipate," "intend," "will," "should," "plan," "estimate," "predict," "continue" and "potential" or the negative of these terms or other comparable terminology, as well as similar expressions, are meant to identify forward-looking statements.  The forward-looking statements in this news release are based on current expectations and are provided to assist in the understanding of potential future performance.  Such forward-looking statements involve numerous assumptions, risks and uncertainties that may cause actual results to differ materially from those expressed or implied in any such statements, including, without limitation, the following:  general competitive, economic, political and market conditions and fluctuations, including, without limitation, movements in interest rates; competitive pressures on product pricing and services; the businesses of the Company and Fidelity may not be integrated successfully or such integration may take longer to accomplish than expected following the parties' merger; the expected cost savings and any revenue synergies from the merger may not be fully realized within the expected timeframes; disruption from the merger may make it more difficult to maintain relationships with customers, employees or others; diversion of management time to merger-related issues; and the success and timing of other business strategies.  For a discussion of some of the other risks and other factors that may cause such forward-looking statements to differ materially from actual results, please refer to the Company's filings with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ended December 31, 2018 and its subsequently filed Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.  Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements.

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Financial Highlights

Table 1



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands except per share data)

2019



2019



2019



2019



2018



2019



2018

EARNINGS



























Net income

$

61,248





$

21,384





$

38,904





$

39,905





$

43,536





$

161,441





$

121,027



Adjusted net income

$

66,608





$

68,539





$

45,210





$

42,587





$

45,897





$

222,944





$

146,208































COMMON SHARE DATA



























Earnings per share available to common

shareholders



























  Basic

$

0.88





$

0.31





$

0.82





$

0.84





$

0.92





$

2.76





$

2.81



  Diluted

$

0.88





$

0.31





$

0.82





$

0.84





$

0.91





$

2.75





$

2.80



Adjusted diluted EPS

$

0.96





$

0.98





$

0.96





$

0.90





$

0.96





$

3.80





$

3.38



Cash dividends per share

$

0.15





$

0.15





$

0.10





$

0.10





$

0.10





$

0.50





$

0.40



Book value per share (period end)

$

35.53





$

34.78





$

32.52





$

31.43





$

30.66





$

35.53





$

30.66



Tangible book value per share (period end)

$

20.81





$

20.29





$

20.81





$

19.73





$

18.83





$

20.81





$

18.83



Weighted average number of shares



























  Basic

69,429,193





69,372,125





47,310,561





47,366,296





47,501,150





58,462,137





43,141,859



  Diluted

69,683,999





69,600,499





47,337,809





47,456,314





47,593,252





58,614,151





43,247,796



Period end number of shares

69,503,833





69,593,833





47,261,584





47,585,309





47,499,941





69,503,833





47,499,941



Market data



























  High intraday price

$

44.90





$

40.65





$

39.60





$

42.01





$

47.25





$

44.90





$

59.05



  Low intraday price

$

38.34





$

33.71





$

33.57





$

31.27





$

29.97





$

31.27





$

29.97



  Period end closing price

$

42.54





$

40.24





$

39.19





$

34.35





$

31.67





$

42.54





$

31.67



  Average daily volume

353,783





461,289





352,684





387,800





375,773





389,112





312,388































PERFORMANCE RATIOS



























Return on average assets

1.35

%



0.49

%



1.34

%



1.42

%



1.53

%



1.10

%



1.24

%

Adjusted return on average assets

1.47

%



1.57

%



1.56

%



1.51

%



1.61

%



1.52

%



1.50

%

Return on average common equity

9.97

%



3.49

%



10.27

%



10.95

%



12.09

%



8.19

%



10.27

%

Adjusted return on average tangible

common equity

18.45

%



18.95

%



18.79

%



18.82

%



20.95

%



18.74

%



19.18

%

Earning asset yield (TE)

4.82

%



4.86

%



4.95

%



4.95

%



4.81

%



4.88

%



4.71

%

Total cost of funds

1.00

%



1.07

%



1.10

%



1.05

%



0.94

%



1.05

%



0.82

%

Net interest margin (TE)

3.86

%



3.84

%



3.91

%



3.95

%



3.91

%



3.88

%



3.92

%

Noninterest income excluding securities

transactions, as a percent of total revenue (TE)

22.02

%



28.89

%



21.27

%



19.59

%



19.75

%



23.60

%



22.11

%

Efficiency ratio

58.24

%



85.35

%



59.36

%



57.95

%



58.30

%



67.11

%



63.59

%

Adjusted efficiency ratio (TE)

55.61

%



57.25

%



53.77

%



55.12

%



54.10

%



55.67

%



56.19

%





























CAPITAL ADEQUACY (period end)



























Shareholders' equity to assets

13.54

%



13.63

%



12.93

%



12.83

%



12.73

%



13.54

%



12.73

%

Tangible common equity to tangible assets

8.40

%



8.43

%



8.68

%



8.46

%



8.22

%



8.40

%



8.22

%





























EQUITY TO ASSETS RECONCILIATION



























Tangible common equity to tangible assets

8.40

%



8.43

%



8.68

%



8.46

%



8.22

%



8.40

%



8.22

%

Effect of goodwill and other intangibles

5.14

%



5.20

%



4.25

%



4.37

%



4.51

%



5.14

%



4.51

%

Equity to assets (GAAP)

13.54

%



13.63

%



12.93

%



12.83

%



12.73

%



13.54

%



12.73

%





























OTHER DATA (period end)



























Full time equivalent employees



























  Banking Division

1,913





2,001





1,336





1,343





1,370





1,913





1,370



  Retail Mortgage Division

690





785





348





328





332





690





332



  Warehouse Lending Division

9





9





10





9





8





9





8



  SBA Division

42





45





21





22





22





42





22



  Premium Finance Division

68





66





62





64





72





68





72



  Total Ameris Bancorp FTE headcount

2,722





2,906





1,777





1,766





1,804





2,722





1,804































Assets per Banking Division FTE

$

9,536





$

8,878





$

8,889





$

8,679





$

8,353





$

9,536





$

8,353



Branch locations

170





172





114





114





125





170





125



Deposits per branch location

$

82,512





$

79,416





$

84,056





$

85,973





$

77,195





$

82,512





$

77,195



 

 



AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Income Statement

Table 2



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands except per share data)

2019



2019



2019



2019



2018



2019



2018

Interest income



























Interest and fees on loans

$

182,391





$

175,046





$

117,010





$

112,401





$

111,749





$

586,848





$

378,209



Interest on taxable securities

10,358





11,354





9,383





9,043





8,686





40,138





29,006



Interest on nontaxable securities

167





168





102





156





195





593





900



Interest on deposits in other banks

1,091





1,622





2,276





3,150





1,964





8,139





4,984



Interest on federal funds sold

69





171





257





179





155





676





227



Total interest income

194,076





188,361





129,028





124,929





122,749





636,394





413,326































Interest expense



























Interest on deposits

27,970





29,425





23,454





21,684





18,858





102,533





49,054



Interest on other borrowings

10,755





10,167





3,923





3,850





4,337





28,695





20,880



Total interest expense

38,725





39,592





27,377





25,534





23,195





131,228





69,934































Net interest income

155,351





148,769





101,651





99,395





99,554





505,166





343,392



Provision for loan losses

5,693





5,989





4,668





3,408





3,661





19,758





16,667



Net interest income after provision for loan losses

149,658





142,780





96,983





95,987





95,893





485,408





326,725































Noninterest income



























Service charges on deposits accounts

13,567





13,411





12,168





11,646





12,597





50,792





46,128



Mortgage banking activity

33,168





53,041





18,523





14,677





11,883





119,409





53,654



Other service charges, commissions and fees

1,085





1,236





803





789





824





3,913





3,059



Gain (loss) on securities

(1)





4





69





66





1





138





(37)



Other noninterest income

7,294





9,301





3,673





3,593





5,165





23,861





15,608



Total noninterest income

55,113





76,993





35,236





30,771





30,470





198,113





118,412































Noninterest expense



























Salaries and employee benefits

69,642





77,633





38,331





38,332





38,969





223,938





149,132



Occupancy and equipment expenses

11,919





12,639





7,834





8,204





7,945





40,596





29,131



Data processing and telecommunications expenses

11,362





10,372





8,388





8,391





8,293





38,513





30,385



Credit resolution related expenses(1)

1,098





1,094





979





911





1,174





4,082





4,016



Advertising and marketing expenses

2,250





1,949





1,987





1,741





1,633





7,927





5,571



Amortization of intangible assets

5,741





5,719





3,121





3,132





3,650





17,713





9,512



Merger and conversion charges

2,415





65,158





3,475





2,057





997





73,105





20,499



Other noninterest expenses

18,137





18,133





17,136





12,657





13,149





66,063





45,401



Total noninterest expense

122,564





192,697





81,251





75,425





75,810





471,937





293,647































Income before income tax expense

82,207





27,076





50,968





51,333





50,553





211,584





151,490



Income tax expense

20,959





5,692





12,064





11,428





7,017





50,143





30,463



Net income

$

61,248





$

21,384





$

38,904





$

39,905





$

43,536





$

161,441





$

121,027































Diluted earnings per common share

$

0.88





$

0.31





$

0.82





$

0.84





$

0.91





$

2.75





$

2.80































(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)

2019



2019



2019



2019



2018

Assets



















Cash and due from banks

$

246,234





$

193,976





$

151,186





$

144,801





$

172,036



Federal funds sold and interest-bearing deposits in banks

375,615





285,713





186,969





712,199





507,491



Time deposits in other banks

249





499





748





7,371





10,812



Investment securities available for sale, at fair value

1,403,403





1,491,207





1,273,244





1,234,435





1,192,423



Other investments

66,919





66,921





32,481





15,157





14,455



Loans held for sale, at fair value

1,656,711





1,187,551





261,073





112,070





111,298























Loans

7,529,987





7,208,816





6,522,448





5,756,358





5,660,457



Purchased loans

5,075,281





5,388,336





2,286,425





2,472,271





2,588,832



Purchased loan pools

213,208





229,132





240,997





253,710





262,625



Loans, net of unearned income

12,818,476





12,826,284





9,049,870





8,482,339





8,511,914



Allowance for loan losses

(38,189)





(35,530)





(31,793)





(28,659)





(28,819)



Loans, net

12,780,287





12,790,754





9,018,077





8,453,680





8,483,095























Other real estate owned

4,500





4,925





5,169





6,014





7,218



Purchased other real estate owned

15,000





15,785





9,506





10,857





9,535



Total other real estate owned

19,500





20,710





14,675





16,871





16,753























Premises and equipment, net

233,102





239,428





141,378





141,698





145,410



Goodwill

931,637





911,488





501,140





501,308





503,434



Other intangible assets, net

91,586





97,328





52,437





55,557





58,689



Cash value of bank owned life insurance

175,270





174,442





105,064





104,597





104,096



Deferred income taxes, net

2,180





22,111





30,812





33,295





35,126



Other assets

259,886





282,149





120,052





123,236





88,397



Total assets

$

18,242,579





$

17,764,277





$

11,889,336





$

11,656,275





$

11,443,515























Liabilities



















Deposits



















Noninterest-bearing

$

4,199,448





$

4,077,856





$

2,771,443





$

2,753,173





$

2,520,016



Interest-bearing

9,827,625





9,581,738





6,810,927





7,047,702





7,129,297



  Total deposits

14,027,073





13,659,594





9,582,370





9,800,875





9,649,313



Federal funds purchased and securities sold under agreements to repurchase

20,635





17,744





3,307





4,259





20,384



Other borrowings

1,398,709





1,351,172





564,636





151,454





151,774



Subordinated deferrable interest debentures

127,560





127,075





89,871





89,529





89,187



FDIC loss-share payable, net

19,642





19,490





20,596





18,834





19,487



Other liabilities

179,378





168,479





91,435





95,740





57,023



Total liabilities

15,772,997





15,343,554





10,352,215





10,160,691





9,987,168























Shareholders' Equity



















Preferred stock



















Common stock

71,500





71,447





49,099





49,126





49,015



Capital stock

1,907,108





1,904,789





1,053,500





1,053,190





1,051,584



Retained earnings

507,950





457,127





446,182





412,005





377,135



Accumulated other comprehensive income (loss), net of tax

17,995





15,482





16,462





(1,178)





(4,826)



Treasury stock

(34,971)





(28,122)





(28,122)





(17,559)





(16,561)



Total shareholders' equity

2,469,582





2,420,723





1,537,121





1,495,584





1,456,347



Total liabilities and shareholders' equity

$

18,242,579





$

17,764,277





$

11,889,336





$

11,656,275





$

11,443,515























Other Data



















Earning assets

$

16,321,373





$

15,858,175





$

10,804,385





$

10,563,571





$

10,348,393



Intangible assets

1,023,223





1,008,816





553,577





556,865





562,123



Interest-bearing liabilities

11,374,529





11,077,729





7,468,741





7,292,944





7,390,642



Average assets

17,998,494





17,340,387





11,625,344





11,423,677





11,307,980



Average common shareholders' equity

2,437,272





2,432,182





1,519,598





1,478,462





1,428,341



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Asset Quality Information





Table 4



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands)

2019



2019



2019



2019



2018



2019



2018

Allowance for Loan Losses



























Balance at beginning of period

$

35,530





$

31,793





$

28,659





$

28,819





$

28,116





$

28,819





$

25,791































Provision for loan losses

5,693





5,989





4,668





3,408





3,661





19,758





16,667































Charge-offs

5,664





5,249





3,496





5,379





4,430





19,788





21,131



Recoveries

2,630





2,997





1,962





1,811





1,472





9,400





7,492



  Net charge-offs (recoveries)

3,034





2,252





1,534





3,568





2,958





10,388





13,639































Ending balance

$

38,189





$

35,530





$

31,793





$

28,659





$

28,819





$

38,189





$

28,819































Net  Charge-off Information























































Charge-offs



























Commercial, financial and agricultural

$

2,211





$

1,578





$

1,338





$

2,004





$

2,489





$

7,131





$

13,803



Real estate - construction and development

74









222





25





7





321





292



Real estate - commercial and farmland

63





14





100





1,253





169





1,430





338



Real estate - residential

80





20





40





20





76





160





771



Consumer installment

1,481





1,195





1,126





1,893





1,465





5,695





4,189



Purchased loans

1,755





2,442





670





184





224





5,051





1,738



Purchased loan pools



























  Total charge-offs

5,664





5,249





3,496





5,379





4,430





19,788





21,131































Recoveries



























Commercial, financial and agricultural

420





845





742





1,065





927





3,072





3,769



Real estate - construction and development

3





2





19





1





3





25





120



Real estate - commercial and farmland

105









4





4





7





113





176



Real estate - residential

9





49





133





104





91





295





346



Consumer installment

235





269





242





164





137





910





499



Purchased loans

1,858





1,832





822





473





307





4,985





2,582



Purchased loan pools



























  Total recoveries

2,630





2,997





1,962





1,811





1,472





9,400





7,492































Net charge-offs (recoveries)

$

3,034





$

2,252





$

1,534





$

3,568





$

2,958





$

10,388





$

13,639































Non-Performing Assets



























Nonaccrual loans (excluding purchased loans)

$

29,291





$

21,739





$

18,129





$

17,633





$

17,952





$

29,291





$

17,952



Nonaccrual purchased loans

45,023





78,762





23,350





23,846





24,107





45,023





24,107



Nonaccrual purchased loan pools

810













400









810







Other real estate owned

4,500





4,925





5,169





6,014





7,218





4,500





7,218



Purchased other real estate owned

15,000





15,785





9,506





10,857





9,535





15,000





9,535



Repossessed assets

939





1,258

















939







Accruing loans delinquent 90 days or more

(excluding purchased loans)

5,733





5,836





4,439





3,676





4,222





5,733





4,222



Accruing purchased loans delinquent 90 days

or more

21





489





174













21







Total non-performing assets

$

101,317





$

128,794





$

60,767





$

62,426





$

63,034





$

101,317





$

63,034































Asset Quality Ratios



























Non-performing assets as a percent of total assets

0.56

%



0.73

%



0.51

%



0.54

%



0.55

%



0.56

%



0.55

%

Net charge-offs as a percent of average loans

(annualized)

0.09

%



0.07

%



0.07

%



0.17

%



0.14

%



0.10

%



0.18

%

Net charge-offs, excluding purchased loans as

a percent of average loans (annualized)

0.17

%



0.09

%



0.11

%



0.27

%



0.21

%



0.15

%



0.27

%

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES



Loan Information

Table 5



Dec



Sep



Jun



Mar



Dec

(dollars in thousands)

2019



2019



2019



2019



2018

Loans by Type



















Legacy loans



















  Commercial, financial and agricultural

$

1,646,438





$

1,781,237





$

1,648,190





$

1,382,907





$

1,316,359



  Real estate - construction and development

1,083,564





947,371





788,409





676,563





671,198



  Real estate - commercial and farmland

2,447,834





2,152,528





2,046,347





1,894,937





1,814,529



  Real estate - residential

1,901,352





1,866,128





1,589,646





1,365,482





1,403,000



  Consumer installment

450,799





461,552





449,856





436,469





455,371



Total legacy loans

$

7,529,987





$

7,208,816





$

6,522,448





$

5,756,358





$

5,660,457



Purchased loans



















  Commercial, financial and agricultural

$

384,273





$

385,355





$

252,621





$

327,972





$

372,686



  Real estate - construction and development

465,497





521,324





315,141





239,413





227,900



  Real estate - commercial and farmland

1,905,205





2,057,384





1,135,866





1,280,515





1,337,859



  Real estate - residential

1,220,271





1,285,096





558,458





597,735





623,199



  Consumer installment

1,100,035





1,139,177





24,339





26,636





27,188



Total purchased loans

$

5,075,281





$

5,388,336





$

2,286,425





$

2,472,271





$

2,588,832



Purchased loan pools



















  Real estate - residential

$

213,208





$

229,132





$

240,997





$

253,710





$

262,625



Total purchased loan pools

$

213,208





$

229,132





$

240,997





$

253,710





$

262,625



Total loan portfolio



















  Commercial, financial and agricultural

$

2,030,711





$

2,166,592





$

1,900,811





$

1,710,879





$

1,689,045



  Real estate - construction and development

1,549,061





1,468,695





1,103,550





915,976





899,098



  Real estate - commercial and farmland

4,353,039





4,209,912





3,182,213





3,175,452





3,152,388



  Real estate - residential

3,334,831





3,380,356





2,389,101





2,216,927





2,288,824



  Consumer installment

1,550,834





1,600,729





474,195





463,105





482,559



Total loans

$

12,818,476





$

12,826,284





$

9,049,870





$

8,482,339





$

8,511,914























Troubled Debt Restructurings (excluding purchased loans)



















Accruing troubled debt restructurings



















  Commercial, financial and agricultural

$

642





$

649





$

300





$

116





$

256



  Real estate - construction and development

64





69





138





142





145



  Real estate - commercial and farmland

2,739





2,788





2,911





2,954





2,863



  Real estate - residential

8,192





9,915





9,593





8,240





6,043



  Consumer installment

8





9





10





11





16



Total accruing troubled debt restructurings

$

11,645





$

13,430





$

12,952





$

11,463





$

9,323



Nonaccrual troubled debt restructurings



















  Commercial, financial and agricultural

$

312





$

119





$

135





$

138





$

138



  Real estate - construction and development

1





1





2





2





2



  Real estate - commercial and farmland

359





530





576





450





426



  Real estate - residential

1,751





925





791





832





1,119



  Consumer installment

59





66





65





63





69



Total nonaccrual troubled debt restructurings

$

2,482





$

1,641





$

1,569





$

1,485





$

1,754



   Total troubled debt restructurings (excluding purchased loans)

$

14,127





$

15,071





$

14,521





$

12,948





$

11,077



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES



Loan Information (continued)

Table 5



Dec



Sep



Jun



Mar



Dec

(dollars in thousands)

2019



2019



2019



2019



2018

Loans by Risk Grade



















Legacy loans



















  Grade 1 - Prime credit

$

509,984





$

533,058





$

543,786





$

540,646





$

542,164



  Grade 2 - Strong credit

746,591





748,511





730,621





587,622





523,101



  Grade 3 - Good credit

3,289,885





3,196,744





2,801,373





2,372,115





2,408,128



  Grade 4 - Satisfactory credit

2,772,794





2,503,781





2,225,083





2,088,813





2,047,688



  Grade 5 - Fair credit

119,019





135,179





139,936





87,785





59,054



  Grade 6 - Other assets especially mentioned

32,666





40,571





34,414





32,949





35,118



  Grade 7 - Substandard

59,038





50,956





47,232





46,428





45,204



  Grade 8 - Doubtful

8





14















  Grade 9 - Loss

2





2





3











Total legacy loans

$

7,529,987





$

7,208,816





$

6,522,448





$

5,756,358





$

5,660,457



Purchased loans



















  Grade 1 - Prime credit

$

77,893





$

80,223





$

78,248





$

80,682





$

90,775



  Grade 2 - Strong credit

93,781





108,107





81,069





84,904





84,617



  Grade 3 - Good credit

2,532,115





2,660,700





787,052





677,718





656,289



  Grade 4 - Satisfactory credit

2,111,747





2,242,239





1,176,182





1,428,353





1,586,377



  Grade 5 - Fair credit

114,001





117,245





71,293





90,391





63,613



  Grade 6 - Other assets especially mentioned

53,746





73,664





29,661





38,599





30,448



  Grade 7 - Substandard

91,998





106,158





62,920





71,618





76,713



  Grade 8 - Doubtful



















  Grade 9 - Loss













6







Total purchased loans

$

5,075,281





$

5,388,336





$

2,286,425





$

2,472,271





$

2,588,832



Purchased loan pools



















  Grade 3 - Good credit

$

212,398





$

229,132





$

240,997





$

253,310





$

262,625



  Grade 7 - Substandard

810













400







Total purchased loan pools

$

213,208





$

229,132





$

240,997





$

253,710





$

262,625



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Average Balances

Table 6



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands)

2019



2019



2019



2019



2018



2019



2018

Earning Assets



























Federal funds sold

$

23,104





$

28,459





$

41,683





$

31,291





$

28,755





$

31,104





$

11,100



Interest-bearing deposits in banks

304,427





324,127





341,937





467,379





373,068





358,924





240,740



Time deposits in other banks

401





548





3,792





10,221





10,961





3,705





5,739



Investment securities - taxable

1,426,062





1,514,534





1,233,297





1,186,896





1,138,981





1,341,330





969,825



Investment securities - nontaxable

23,580





23,759





15,288





24,136





29,962





21,695





34,113



Other investments

64,852





53,712





15,830





14,532





18,494





37,415





32,884



Loans held for sale

1,537,648





856,572





154,707





101,521





129,664





667,078





140,273



Loans

12,697,912





12,677,063





8,740,561





8,483,978





8,490,862





10,666,978





7,426,531



Total Earning Assets

$

16,077,986





$

15,478,774





$

10,547,095





$

10,319,954





$

10,220,747





$

13,128,229





$

8,861,205































Deposits



























Noninterest-bearing deposits

$

4,124,872





$

4,040,592





$

2,723,843





$

2,545,043





$

2,570,783





$

3,364,785





$

2,164,171



NOW accounts

2,204,666





2,049,175





1,506,721





1,553,988





1,546,939





1,831,024





1,441,849



MMDA

3,953,717





3,815,185





2,655,108





2,677,015





2,590,194





3,280,233





2,240,115



Savings accounts

649,118





661,555





405,506





399,089





401,836





529,866





350,214



Retail CDs

2,721,829





2,804,243





1,962,422





1,892,138





1,832,529





2,348,689





1,411,477



Brokered CDs

249,644





150,176





486,292





510,301





510,663





347,844





255,162



Total Deposits

13,903,846





13,520,926





9,739,892





9,577,574





9,452,944





11,702,441





7,862,988



Non-Deposit Funding



























Federal funds purchased and securities sold

under agreements to repurchase

17,088





19,914





3,213





15,879





14,670





14,043





15,692



FHLB advances

1,080,516





810,384





22,390





6,257





101,337





483,735





421,891



Other borrowings

234,001





220,918





145,453





145,473





145,494





186,798





113,496



Subordinated deferrable interest debentures

127,292





133,519





89,686





89,343





89,135





110,129





87,444



Total Non-Deposit Funding

1,458,897





1,184,735





260,742





256,952





350,636





794,705





638,523



Total Funding

$

15,362,743





$

14,705,661





$

10,000,634





$

9,834,526





$

9,803,580





$

12,497,146





$

8,501,511



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Interest Income and Interest Expense (TE)

























Table 7



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands)

2019



2019



2019



2019



2018



2019



2018

Interest Income



























Federal funds sold

$

69





$

171





$

257





$

179





$

155





$

676





$

227



Interest-bearing deposits in banks

1,089





1,620





2,260





3,099





1,906





8,068





4,865



Time deposits in other banks

2





2





16





51





58





71





119



Investment securities - taxable

10,358





11,354





9,383





9,043





8,686





40,138





29,006



Investment securities - nontaxable (TE)

212





213





129





197





247





751





1,139



Loans held for sale

14,330





7,889





1,632





1,152





1,618





25,003





5,709



Loans (TE)

169,119





168,239





116,413





112,266





111,158





566,037





376,349



Total Earning Assets

$

195,179





$

189,488





$

130,090





$

125,987





$

123,828





$

640,744





$

417,414































Accretion income (included above)

$

9,727





$

4,222





$

3,103





$

2,883





$

4,077





$

19,935





$

11,829































Interest Expense



























Interest-Bearing Deposits



























  NOW accounts

$

2,728





$

2,843





$

2,260





$

2,109





$

1,736





$

9,940





$

4,973



  MMDA

11,311





12,593





9,488





9,047





7,991





42,439





21,355



  Savings accounts

233





274





85





77





83





669





266



  Retail CDs

12,220





12,905





8,585





7,330





5,858





41,040





16,151



  Brokered CDs

1,478





810





3,036





3,121





3,190





8,445





6,309



Total Interest-Bearing Deposits

27,970





29,425





23,454





21,684





18,858





102,533





49,054



Non-Deposit Funding



























  Federal funds purchased and securities sold under

  agreements to repurchase

41





32





2





11





5





86





23



  FHLB advances

5,241





4,618





141





44





568





10,044





8,153



  Other borrowings

3,358





3,332





2,210





2,227





2,222





11,127





6,856



  Subordinated deferrable interest debentures

2,115





2,185





1,570





1,568





1,542





7,438





5,848



Total Non-Deposit Funding

10,755





10,167





3,923





3,850





4,337





28,695





20,880



Total Interest-Bearing Funding

$

38,725





$

39,592





$

27,377





$

25,534





$

23,195





$

131,228





$

69,934































Net Interest Income (TE)

$

156,454





$

149,896





$

102,713





$

100,453





$

100,633





$

509,516





$

347,480



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Yields(1)

























Table 8



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec



2019



2019



2019



2019



2018



2019



2018

Earning Assets



























Federal funds sold

1.18

%



2.38

%



2.47

%



2.32

%



2.14

%



2.17

%



2.05

%

Interest-bearing deposits in banks

1.42

%



1.98

%



2.65

%



2.69

%



2.03

%



2.25

%



2.02

%

Time deposits in other banks

1.98

%



1.45

%



1.69

%



2.02

%



2.10

%



1.92

%



2.07

%

Investment securities - taxable

2.88

%



2.97

%



3.05

%



3.09

%



3.03

%



2.99

%



2.99

%

Investment securities - nontaxable (TE)

3.57

%



3.56

%



3.38

%



3.31

%



3.27

%



3.46

%



3.34

%

Loans held for sale

3.70

%



3.65

%



4.23

%



4.60

%



4.95

%



3.75

%



4.07

%

Loans (TE)

5.28

%



5.16

%



5.32

%



5.36

%



5.19

%



5.31

%



5.05

%

Total Earning Assets

4.82

%



4.86

%



4.95

%



4.95

%



4.81

%



4.88

%



4.71

%





























Interest-Bearing Deposits



























NOW accounts

0.49

%



0.55

%



0.60

%



0.55

%



0.45

%



0.54

%



0.34

%

MMDA

1.14

%



1.31

%



1.43

%



1.37

%



1.22

%



1.29

%



0.95

%

Savings accounts

0.14

%



0.16

%



0.08

%



0.08

%



0.08

%



0.13

%



0.08

%

Retail CDs

1.78

%



1.83

%



1.75

%



1.57

%



1.27

%



1.75

%



1.14

%

Brokered CDs

2.35

%



2.14

%



2.50

%



2.48

%



2.48

%



2.43

%



2.47

%

Total Interest-Bearing Deposits

1.13

%



1.23

%



1.34

%



1.25

%



1.09

%



1.23

%



0.62

%

Non-Deposit Funding



























Federal funds purchased and securities sold under agreements to

repurchase

0.95

%



0.64

%



0.25

%



0.28

%



0.14

%



0.61

%



0.15

%

FHLB advances

1.92

%



2.26

%



2.53

%



2.85

%



2.22

%



2.08

%



1.93

%

Other borrowings

5.69

%



5.98

%



6.09

%



6.21

%



6.06

%



5.96

%



6.04

%

Subordinated deferrable interest debentures

6.59

%



6.49

%



7.02

%



7.12

%



6.86

%



6.75

%



6.69

%

Total Non-Deposit Funding

2.92

%



3.40

%



6.03

%



6.08

%



4.91

%



3.61

%



3.27

%

Total Interest-Bearing Liabilities

1.37

%



1.47

%



1.51

%



1.42

%



1.27

%



1.44

%



1.10

%





























Net Interest Spread

3.45

%



3.39

%



3.44

%



3.53

%



3.54

%



3.44

%



3.61

%





























Net Interest Margin(2)

3.86

%



3.84

%



3.91

%



3.95

%



3.91

%



3.88

%



3.92

%





























Total Cost of Funds(3)

1.00

%



1.07

%



1.10

%



1.05

%



0.94

%



1.05

%



0.82

%

(1) Interest and average rates are calculated on a tax-equivalent basis using an effective tax rate of 21%.









(2) Rate calculated based on average earning assets.









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









 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Non-GAAP Reconciliations











Adjusted Net Income





















Table 9A



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands except per share data)

2019



2019



2019



2019



2018



2019



2018

Net income available to common shareholders

$

61,248





$

21,384





$

38,904





$

39,905





$

43,536





$

161,441





$

121,027































Adjustment items:



























Merger and conversion charges

2,415





65,158





3,475





2,057





997





73,105





20,499



Executive retirement benefits

















2,005









8,424



Restructuring charges













245





754





245





983



Servicing right impairment (recovery)

366





(1,319)





1,460













507







Gain on BOLI proceeds

752





(4,335)

















(3,583)







Expenses related to SEC/DOJ Investigation

463





















463







Financial impact of hurricanes









50





(89)





882





(39)





882



Loss on sale of premises

1,413





889





2,800





919





250





6,021





1,033



Tax effect of adjustment items (Note 1)

(898)





(13,238)





(1,479)





(450)





(810)





(16,065)





(4,923)



After tax adjustment items

4,511





47,155





6,306





2,682





4,078





60,654





26,898































Tax expense attributable to acquisition

related compensation and acquired BOLI

849





















849







Reduction in state tax expense accrued in

prior year net of federal tax impact

















(1,717)









(1,717)































Adjusted net income

$

66,608





$

68,539





$

45,210





$

42,587





$

45,897





$

222,944





$

146,208































Weighted average number of shares - diluted

69,683,999





69,600,499





47,337,809





47,456,314





47,593,252





58,614,151





43,247,796



Net income per diluted share

$

0.88





$

0.31





$

0.82





$

0.84





$

0.91





$

2.75





$

2.80



Adjusted net income per diluted share

$

0.96





$

0.98





$

0.96





$

0.90





$

0.96





$

3.80





$

3.38































Average assets

$

17,998,494





$

17,340,387





$

11,625,344





$

11,423,677





$

11,307,980





$

14,621,185





$

9,744,001



Return on average assets

1.35

%



0.49

%



1.34

%



1.42

%



1.53

%



1.10

%



1.24

%

Adjusted return on average assets

1.47

%



1.57

%



1.56

%



1.51

%



1.61

%



1.52

%



1.50

%





























Average common equity

$

2,437,272





$

2,432,182





$

1,519,598





$

1,478,462





$

1,428,341





$

1,970,780





$

1,178,275



Average tangible common equity

$

1,432,081





$

1,434,829





$

964,841





$

917,876





$

869,201





$

1,189,493





$

762,274



Return on average common equity

9.97

%



3.49

%



10.27

%



10.95

%



12.09

%



8.19

%



10.27

%

Adjusted return on average tangible

common equity

18.45

%



18.95

%



18.79

%



18.82

%



20.95

%



18.74

%



19.18

%





























Note 1:  A portion of the merger and conversion charges for all periods and the 2Q18 executive retirement benefits are nondeductible for tax purposes.

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Non-GAAP Reconciliations (continued)











Adjusted Efficiency Ratio (TE)





















Table 9B



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands)

2019



2019



2019



2019



2018



2019



2018

Adjusted Noninterest Expense



























Total noninterest expense

$

122,564





$

192,697





$

81,251





$

75,425





$

75,810





$

471,937





$

293,647



Adjustment items:



























Merger and conversion charges

(2,415)





(65,158)





(3,475)





(2,057)





(997)





(73,105)





(20,499)



Executive retirement benefits

















(2,005)









(8,424)



Restructuring charges













(245)





(754)





(245)





(983)



Expenses related to SEC/DOJ Investigation

(463)





















(463)







Financial impact of hurricanes









(50)





89





(882)





39





(882)



Loss on sale of premises

(1,413)





(889)





(2,800)





(919)





(250)





(6,021)





(1,033)



Adjusted noninterest expense

$

118,273





$

126,650





$

74,926





$

72,293





$

70,922





$

392,142





$

261,826































Total Revenue



























Net interest income

$

155,351





$

148,769





$

101,651





$

99,395





$

99,554





$

505,166





$

343,392



Noninterest income

55,113





76,993





35,236





30,771





30,470





198,113





118,412



Total revenue

$

210,464





$

225,762





$

136,887





$

130,166





$

130,024





$

703,279





$

461,804































Adjusted Total Revenue



























Net interest income (TE)

$

156,454





$

149,896





$

102,713





$

100,453





$

100,633





$

509,516





$

347,480



Noninterest income

55,113





76,993





35,236





30,771





30,470





198,113





118,412



Total revenue (TE)

211,567





226,889





137,949





131,224





131,103





707,629





465,892



Adjustment items:



























(Gain) loss on securities

(1)





(4)





(69)





(66)





(1)





(138)





37



Gain on BOLI proceeds

752





(4,335)

















(3,583)







Servicing right impairment (recovery)

366





(1,319)





1,460













507







Adjusted total revenue (TE)

$

212,684





$

221,231





$

139,340





$

131,158





$

131,102





$

704,415





$

465,929































Efficiency ratio

58.24

%



85.35

%



59.36

%



57.95

%



58.30

%



67.11

%



63.59

%

Adjusted efficiency ratio (TE)

55.61

%



57.25

%



53.77

%



55.12

%



54.10

%



55.67

%



56.19

%





























Tangible Book Value Per Share





















Table 9C



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands except per share data)

2019



2019



2019



2019



2018



2019



2018

Total shareholders' equity

$

2,469,582





$

2,420,723





$

1,537,121





$

1,495,584





$

1,456,347





$

2,469,582





$

1,456,347



Less:



























Goodwill

931,637





911,488





501,140





501,308





503,434





931,637





503,434



Other intangibles, net

91,586





97,328





52,437





55,557





58,689





91,586





58,689



Total tangible shareholders' equity

$

1,446,359





$

1,411,907





$

983,544





$

938,719





$

894,224





$

1,446,359





$

894,224































Period end number of shares

69,503,833





69,593,833





47,261,584





47,585,309





47,499,941





69,503,833





47,499,941



Book value per share (period end)

$

35.53





$

34.78





$

32.52





$

31.43





$

30.66





$

35.53





$

30.66



Tangible book value per share (period end)

$

20.81





$

20.29





$

20.81





$

19.73





$

18.83





$

20.81





$

18.83



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Segment Reporting





















Table 10



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands)

2019



2019



2019



2019



2018



2019



2018

Banking Division



























Net interest income

$

124,957





$

124,262





$

84,755





$

85,039





$

84,399





$

419,013





$

285,558



Provision for loan losses

4,741





3,549





2,306





2,058





1,603





12,654





4,486



Noninterest income

18,632





21,173





14,830





14,370





15,784





69,005





58,694



Noninterest expense



























  Salaries and employee benefits

38,180





39,794





24,228





27,932





25,882





130,134





100,716



  Occupancy and equipment expenses

10,216





10,750





7,034





7,281





7,080





35,281





26,112



  Data processing and telecommunications expenses

10,156





9,551





7,635





7,592





7,522





34,934





27,026



  Other noninterest expenses

23,176





87,059





22,728





16,956





17,310





149,919





71,788



Total noninterest expense

81,728





147,154





61,625





59,761





57,794





350,268





225,642



Income before income tax expense

57,120





(5,268)





35,654





37,590





40,786





125,096





114,124



Income tax expense (benefit)

15,412





(1,269)





8,691





8,775





5,493





31,609





23,607



Net income (loss)

$

41,708





$

(3,999)





$

26,963





$

28,815





$

35,293





$

93,487





$

90,517































Retail Mortgage Division



























Net interest income

$

18,223





$

13,009





$

7,567





$

5,753





$

7,873





$

44,552





$

23,460



Provision for loan losses

1,237





1,490





609





136





(1)





3,472





584



Noninterest income

33,335





52,493





18,070





14,290





10,689





118,188





48,260



Noninterest expense



























  Salaries and employee benefits

28,233





34,144





11,886





8,207





10,802





82,470





39,469



  Occupancy and equipment expenses

1,544





1,686





670





766





684





4,666





2,440



  Data processing and telecommunications expenses

1,034





660





394





330





306





2,418





1,425



  Other noninterest expenses

4,553





3,484





2,385





2,114





1,661





12,536





6,998



Total noninterest expense

35,364





39,974





15,335





11,417





13,453





102,090





50,332



Income before income tax expense

14,957





24,038





9,693





8,490





5,110





57,178





20,804



Income tax expense

3,371





5,048





2,170





1,613





1,073





12,202





4,335



Net income

$

11,586





$

18,990





$

7,523





$

6,877





$

4,037





$

44,976





$

16,469































Warehouse Lending Division



























Net interest income

$

3,771





$

3,169





$

2,987





$

2,690





$

2,438





$

12,617





$

9,088



Provision for loan losses

67





















67







Noninterest income

610





560





450





379





386





1,999





2,021



Noninterest expense



























  Salaries and employee benefits

325





286





162





161





145





934





547



  Occupancy and equipment expenses

1





2





1





1









5





2



  Data processing and telecommunications expenses

47





41





38





30





29





156





122



  Other noninterest expenses

53





27





75





68





62





223





238



Total noninterest expense

426





356





276





260





236





1,318





909



Income before income tax expense

3,888





3,373





3,161





2,809





2,588





13,231





10,200



Income tax expense

816





708





664





590





544





2,778





2,142



Net income

$

3,072





$

2,665





$

2,497





$

2,219





$

2,044





$

10,453





$

8,058



 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES





























Segment Reporting (continued)





















Table 10



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec

(dollars in thousands)

2019



2019



2019



2019



2018



2019



2018

SBA Division



























Net interest income

$

2,190





$

2,573





$

1,182





$

1,086





$

1,352





$

7,031





$

5,055



Provision for loan losses

150





(15)





178





231





112





544





1,137



Noninterest income

2,536





2,766





1,883





1,730





1,094





8,915





4,858



Noninterest expense



























  Salaries and employee benefits

1,336





1,985





735





727





699





4,783





2,709



  Occupancy and equipment expenses

79





66





65





59





63





269





234



  Data processing and telecommunications expenses

5





22





3





2









32





19



  Other noninterest expenses

402





503





359





387





414





1,651





1,298



Total noninterest expense

1,822





2,576





1,162





1,175





1,176





6,735





4,260



Income before income tax expense

2,754





2,778





1,725





1,410





1,158





8,667





4,516



Income tax expense

578





584





362





296





243





1,820





948



Net income

$

2,176





$

2,194





$

1,363





$

1,114





$

915





$

6,847





$

3,568































Premium Finance Division



























Net interest income

$

6,210





$

5,756





$

5,160





$

4,827





$

3,492





$

21,953





$

20,231



Provision for loan losses

(502)





965





1,575





983





1,947





3,021





10,460



Noninterest income





1





3





2





2,517





6





4,579



Noninterest expense



























  Salaries and employee benefits

1,568





1,424





1,320





1,305





1,441





5,617





5,691



  Occupancy and equipment expenses

79





135





64





97





118





375





343



  Data processing and telecommunications expenses

120





98





318





437





436





973





1,793



  Other noninterest expenses

1,457





980





1,151





973





1,156





4,561





4,677



Total noninterest expense

3,224





2,637





2,853





2,812





3,151





11,526





12,504



Income before income tax expense

3,488





2,155





735





1,034





911





7,412





1,846



Income tax expense (benefit)

782





621





177





154





(336)





1,734





(569)



Net income

$

2,706





$

1,534





$

558





$

880





$

1,247





$

5,678





$

2,415































Total Consolidated



























Net interest income

$

155,351





$

148,769





$

101,651





$

99,395





$

99,554





$

505,166





$

343,392



Provision for loan losses

5,693





5,989





4,668





3,408





3,661





19,758





16,667



Noninterest income

55,113





76,993





35,236





30,771





30,470





198,113





118,412



Noninterest expense



























  Salaries and employee benefits

69,642





77,633





38,331





38,332





38,969





223,938





149,132



  Occupancy and equipment expenses

11,919





12,639





7,834





8,204





7,945





40,596





29,131



  Data processing and telecommunications expenses

11,362





10,372





8,388





8,391





8,293





38,513





30,385



  Other noninterest expenses

29,641





92,053





26,698





20,498





20,603





168,890





84,999



Total noninterest expense

122,564





192,697





81,251





75,425





75,810





471,937





293,647



Income before income tax expense

82,207





27,076





50,968





51,333





50,553





211,584





151,490



Income tax expense

20,959





5,692





12,064





11,428





7,017





50,143





30,463



Net income

$

61,248





$

21,384





$

38,904





$

39,905





$

43,536





$

161,441





$

121,027



 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/ameris-bancorp-announces-fourth-quarter-and-full-year-2019-financial-results-300992533.html

SOURCE Ameris Bancorp

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesBanking/Financial ServicesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!