Ameris Bancorp Announces Fourth Quarter And Full Year 2020 Financial Results

ATLANTA, Jan. 28, 2021 /PRNewswire/ -- Ameris Bancorp ABCB (the "Company") today reported net income of $94.3 million, or $1.36 per diluted share, for the quarter ended December 31, 2020, compared with $61.2 million, or $0.88 per diluted share, for the quarter ended December 31, 2019.  The increase in net income is primarily attributable to increases in mortgage banking activity of $62.0 million and net interest income of $8.1 million, partially offset by an increase of $22.8 million in salaries and employee benefits, compared with the fourth quarter of 2019.  The Company reported adjusted net income of $102.0 million, or $1.47 per diluted share, for the quarter ended December 31, 2020, compared with $66.6 million, or $0.96 per diluted share, for the same period in 2019.  Adjusted net income excludes after-tax merger and conversion charges, servicing right valuation adjustments, restructuring charges related to branch consolidations and efficiency initiatives, certain legal expenses, (gain) loss on sale of bank premises and expenses related to natural disasters and the COVID-19 pandemic.

For the year ended December 31, 2020, the Company reported net income of $262.0 million, or $3.77 per diluted share, compared with $161.4 million, or $2.75 per diluted share, for the year ended December 31, 2019.  The Company reported adjusted net income of $300.5 million, or $4.33 per diluted share, for the year ended December 31, 2020, compared with $222.9 million, or $3.80 per diluted share, for the year ended December 31, 2019.  Adjusted net income for the year excludes the same items listed above for the Company's fourth quarter.

Commenting on the Company's results, Palmer Proctor, the Company's Chief Executive Officer, said, "Last quarter, I commented on the optimistic outlook for the remainder of 2020 and we delivered on that optimism this quarter.  Our team remained focused and we had many successes during the quarter, including reducing our NPAs down to 48bps of total assets, maintaining our margin and continuing to safely grow the balance sheet to over $20 billion in assets for the first time in our history.  While 2020 was not the year that we had anticipated, I am extremely pleased with the adaptability of our Ameris teammates, our ability to serve our customers and our record financial results this year.  We are well positioned for 2021 and look forward to our continued success."

Significant items from the Company's results for the fourth quarter of 2020 include the following:

  • Net income of $94.3 million, or $1.36 per diluted share, compared with $116.1 million, or $1.67 per diluted share, for the third quarter of 2020
  • Tangible book value growth of $1.23 per share, or 5.5%, to $23.69 compared with $22.46 last quarter
  • Successfully negotiated the termination of our remaining loss-share agreements with the FDIC
  • Net interest margin stable at 3.64%, compared with the third quarter of 2020
  • Reduced exposure to hotel industry by $87.5 million through the sale of selected notes
  • Non-performing assets decreased to 0.48% of total assets at December 31, 2020, compared with 0.82% at September 30, 2020

Highlights of the Company's results for the full year 2020 include the following:

  • Growth in net income of $100.5 million, from $161.4 million in 2019 to $262.0 million in 2020
  • Adjusted return on average assets of 1.56%, compared with 1.52% in 2019
  • Improvement in adjusted efficiency ratio to 52.17% in 2020, compared with 55.67% in 2019
  • Growth in tangible book value of 13.8%, from $20.81 at the end of 2019 to $23.69 at the end of 2020
  • Organic growth in loans of $1.66 billion, or 13.0% (and $834.8 million, or 6.5%, exclusive of PPP loans)
  • Improvement in deposit mix such that noninterest bearing deposits represent 36.27% of total deposits, up from 29.94% at December 31, 2019

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

Adjusted Net Income Reconciliation

















Three Months Ended



Year Ended



December 31,



December 31,

(dollars in thousands, except per share data)

2020



2019



2020



2019

Net income available to common shareholders

$

94,285





$

61,248





$

261,988





$

161,441



















Adjustment items:















Merger and conversion charges





2,415





1,391





73,105



Restructuring charges









1,513





245



Servicing right impairment

9,501





366





40,067





507



Gain on BOLI proceeds





752





(948)





(3,583)



Expenses related to SEC and DOJ investigation

53





463





3,058





463



Natural disaster and pandemic charges (Note 1)

235









3,296





(39)



(Gain) loss on sale of premises

(30)





1,413





624





6,021



Tax effect of adjustment items (Note 2)

(2,049)





(898)





(10,488)





(16,065)



After-tax adjustment items

7,710





4,511





38,513





60,654



















Tax expense attributable to merger related compensation and

acquired BOLI





849









849



Adjusted net income

$

101,995





$

66,608





$

300,501





$

222,944



















Reported net income per diluted share

$

1.36





$

0.88





$

3.77





$

2.75



Adjusted net income per diluted share

$

1.47





$

0.96





$

4.33





$

3.80



















Reported return on average assets

1.89

%



1.35

%



1.36

%



1.10

%

Adjusted return on average assets

2.04

%



1.47

%



1.56

%



1.52

%

















Reported return on average common equity

14.30

%



9.97

%



10.35

%



8.19

%

Adjusted return on average tangible common equity

25.04

%



18.45

%



19.77

%



18.74

%

















Note 1:  Pandemic charges include "thank you" pay for certain employees, additional sanitizing expenses at our locations, protective equipment for our employees and branch locations, and additional equipment required to support our remote workforce.

Note 2:  A portion of the merger and conversion charges are nondeductible for tax purposes.

Net Interest Income and Net Interest Margin

Net interest income on a tax-equivalent basis for 2020 totaled $642.9 million, compared with $509.5 million for 2019.  The Company's net interest margin was 3.70% for 2020, down from 3.88% reported for 2019.  Accretion income for 2020 increased to $27.4 million, compared with $19.9 million for 2019.  The decrease in net interest margin is primarily attributable to a decrease in the yield on earning assets resulting from declines in market interest rates, partially offset by a decrease in funding costs.

Net interest income on a tax-equivalent basis for the fourth quarter of 2020 totaled $164.8 million, compared with $163.9 million for the third quarter of 2020 and $156.5 million for the fourth quarter of 2019.  The Company's net interest margin was 3.64% for the fourth quarter of 2020, flat compared with 3.64% reported for the third quarter of 2020 and down from 3.86% reported for the fourth quarter of 2019.  The stability in net interest margin in the current quarter is primarily attributable to continued focus on management of cost of funds as yields on earning assets decline.  Contributing to net interest income for the fourth quarter of 2020 was $6.3 million related to accelerated fee income on PPP loan forgiveness, partially offset by $2.3 million in interest reversals related to the sale of certain hotel loans.  Accretion income for the fourth quarter of 2020 decreased to $4.7 million, compared with $6.5 million for the third quarter of 2020 and $9.7 million for the fourth quarter of 2019.  The decrease in accretion income in the fourth quarter is primarily attributable to decreased accretion on payoffs compared with the third quarter of 2020. 

Yields on loans decreased to 4.41% during the fourth quarter of 2020, compared with 4.42% for the third quarter of 2020 and 5.28% reported for the fourth quarter of 2019.  Loan production in the banking division during the fourth quarter of 2020 totaled $784.9 million, with weighted average yields of 3.86%, compared with $869.0 million and 4.00%, respectively, in the third quarter of 2020 and $1.1 billion and 4.70%, respectively, in the fourth quarter of 2019.  Loan production in the lines of business (including retail mortgage, warehouse lending, SBA and premium finance) amounted to an additional $7.7 billion during the fourth quarter of 2020, with weighted average yields of 3.25%, compared with $7.7 billion and 3.33%, respectively, during the third quarter of 2020 and $4.1 billion and 4.29%, respectively, during the fourth quarter of 2019.

Interest expense during the fourth quarter of 2020 decreased to $15.3 million, compared with $17.4 million in the third quarter of 2020 and $38.7 million in the fourth quarter of 2019.  The Company's total cost of funds moved five basis points lower to 0.36% in the fourth quarter of 2020 as compared with the third quarter of 2020.  Deposit costs decreased eight basis points during the fourth quarter of 2020 to 0.22%, compared with 0.30% in the third quarter of 2020.  Costs of interest-bearing deposits decreased during the quarter from 0.47% in the third quarter of 2020 to 0.34% in the fourth quarter of 2020.

Noninterest Income

Noninterest income increased $248.4 million, or 125.4%, to $446.5 million for 2020, compared with $198.1 million for 2019, as a result of increased mortgage banking activity.  Mortgage banking activity increased $254.7 million, or 213.3%, to $374.1 million for 2020, compared with $119.4 million for 2019, as a result of a production increase of $5.44 billion, or 125.9%, over the same period.  Gain on sale spreads increased to 3.79% in 2020 compared with 2.75% in 2019.

Noninterest income decreased $46.9 million, or 29.5%, in the fourth quarter of 2020 to $112.1 million, compared with $159.0 million for the third quarter of 2020, primarily as a result of decreased mortgage banking activity. 

Mortgage banking activity decreased $43.4 million, or 31.3%, to $95.2 million in the fourth quarter of 2020, compared with $138.6 million for the third quarter of 2020.  This decrease was a result of decreased production, increased servicing right impairment and a decline in the retail mortgage open pipeline, partially offset by an expansion in our gain on sale spread. Gain on sale spreads increased to 4.34% in the fourth quarter of 2020 from 3.92% for the third quarter of 2020. Total production in the retail mortgage division decreased to $2.81 billion in the fourth quarter of 2020, compared with $2.92 billion for the third quarter of 2020. Mortgage banking activity was negatively impacted during the fourth quarter of 2020 by a $9.1 million servicing right impairment, compared with an impairment of $1.1 million for the third quarter of 2020. The retail mortgage open pipeline was $2.00 billion at the end of the fourth quarter of 2020, compared with $2.71 billion at September 30, 2020.

Service charge revenue increased $551,000, or 5.0%, to $11.5 million in the fourth quarter of 2020, compared with $10.9 million for the third quarter of 2020, resulting from an increase in volume. Other noninterest income decreased $3.9 million, or 46.4%, to $4.5 million for the fourth quarter of 2020, compared with $8.4 million for the third quarter of 2020, primarily as a result of decreases in the gain on sales of SBA loans and SBA servicing right valuation adjustment of $2.7 million and $1.1 million, respectively.

Noninterest Expense

Noninterest expense increased $126.7 million, or 26.8%, to $598.6 million in 2020, compared with $471.9 million in 2019.  During 2020, the Company recorded $9.9 million of charges to earnings, the majority of which related to natural disaster and pandemic charges and certain legal expenses, compared with $79.8 million in charges in 2019 that were principally related to merger and conversion charges and loss on sale of premises.  Excluding these charges, adjusted expenses increased $196.6 million, or 50.1%, to $588.7 million in 2020, from $392.1 million in 2019.  The majority of this increase is attributable to the acquisition of Fidelity Bank and variable expenses related to increased mortgage production.  The Company continues to focus on its operating efficiency ratio, such that the adjusted efficiency ratio improved from 55.67% in 2019 to 52.17% in 2020.

Noninterest expense decreased $2.6 million, or 1.7%, to $151.1 million during the fourth quarter of 2020, compared with $153.7 million for the third quarter of 2020.  During the fourth quarter of 2020, the Company recorded $258,000 of charges to earnings, related to certain legal expenses, natural disaster and pandemic charges and (gain) loss on sale of premises, compared with $647,000 in charges in the third quarter of 2020 that were related to the same items, in addition to merger and conversion charges and restructuring charges associated with branch consolidations and efficiency initiatives.  Excluding these charges, adjusted expenses decreased approximately $2.2 million, or 1.4%, to $150.9 million in the fourth quarter of 2020, from $153.0 million in the third quarter of 2020.  The majority of this decrease is attributable to variable expenses related to decreased mortgage production. Also during the fourth quarter, the Company incurred a $765,000 expense related to the final termination of the remaining loss-share agreements with the FDIC.  The Company made a $1.0 million donation to the Ameris Bank Foundation as well.  The adjusted efficiency ratio was 52.67% in the fourth quarter of 2020, compared with 47.34% in the third quarter of 2020.

Income Tax Expense

The Company's effective tax rate for the fourth quarter of 2020 was 25.2%, compared with 22.7% in the third quarter of 2020. The increased rate for the fourth quarter of 2020 was primarily a result of a large return to provision adjustment when the Company filed its 2019 income tax returns in the fourth quarter of 2020.

Balance Sheet Trends

Total assets at December 31, 2020 were $20.44 billion, compared with $18.24 billion at December 31, 2019.  Total loans, including loans held for sale, were $15.65 billion at December 31, 2020, compared with $14.48 billion at December 31, 2019.  Total loans held for investment were $14.48 billion at December 31, 2020, compared with $12.82 billion at December 31, 2019, an increase of $1.66 billion, or 13.0%.  Loan production in the banking division during the fourth quarter of 2020 was down 10% from the third quarter of 2020 and 28% from the fourth quarter of 2019.  Loan growth for the year ended December 31, 2020 was driven by PPP loan originations, which totaled $827.6 million in outstanding balances at December 31, 2020, and increases in commercial real estate and warehouse lending. 

At December 31, 2020, total deposits amounted to $16.96 billion, or 96.8% of total funding, compared with $14.03 billion and 90.1%, respectively, at December 31, 2019.  At December 31, 2020, noninterest-bearing deposit accounts were $6.15 billion, or 36.3% of total deposits, compared with $4.20 billion, or 29.9% of total deposits, at December 31, 2019.  Non-rate sensitive deposits (including noninterest-bearing, NOW and savings) totaled $10.23 billion at December 31, 2020, compared with $7.21 billion at December 31, 2019.  These funds represented 60.3% of the Company's total deposits at December 31, 2020, compared with 51.4% at the end of 2019.

Shareholders' equity at December 31, 2020 totaled $2.65 billion, an increase of $177.5 million, or 7.2%, from December 31, 2019.  The increase in shareholders' equity was primarily the result of earnings of $262.0 million during 2020, partially offset by the CECL adoption impact of $56.7 million and dividends declared.  Tangible book value per share was $23.69 at December 31, 2020, compared with $20.81 at December 31, 2019.  Tangible common equity as a percentage of tangible assets was 8.47% at December 31, 2020, compared with 8.40% at the end of the 2019.

Credit Quality

Credit quality remains strong in the Company.  During the fourth quarter of 2020, the Company reversed provision for credit losses of $1.5 million, compared with a provision of $17.7 million in the third quarter of 2020.  This decrease in provision was primarily attributable to improvements in forecast economic conditions, particularly levels of unemployment and GDP, compared with forecast conditions during the third quarter of 2020.  The Company has been prudently working with borrowers to support their credit needs during the challenging economic conditions and monitoring the level of modifications on an ongoing basis, such that loans remaining on deferral at the end of the fourth quarter of 2020 equaled approximately 2.9% of total loans, down from approximately 19.0% of total loans at the end of the second quarter of 2020.  Nonperforming assets as a percentage of total assets decreased by 34 basis points to 0.48% during the quarter.  The decrease in nonperforming assets is primarily attributable to decreased nonaccrual loans in the residential real estate and commercial real estate loan categories.  The net charge-off ratio was 70 basis points for the fourth quarter of 2020, compared with 10 basis points in the third quarter of 2020 and nine basis points in the fourth quarter of 2019.  The increase in net charge-offs for the fourth quarter of 2020 was primarily attributable to approximately $17.2 million of charge-offs on certain hotel exposures sold during the quarter.  The hotel loans sold were selected based on a number of factors, including the level of relationship with the borrower, tier of hotel brand underlying the property and market conditions in the area.

Conference Call

The Company will host a teleconference at 9:00 a.m. Eastern time on Friday, January 29, 2021, 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 12, 2021.  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 10151038.  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 164 locations in Georgia, Florida, South Carolina and Alabama at the end of the most recent quarter.

This news release contains forward-looking statements, as defined by federal securities laws, including, among other forward-looking statements, certain plans, expectations and goals.  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, unemployment, political and market conditions and fluctuations, including real estate market conditions, and the effects of such conditions and fluctuations on the creditworthiness of borrowers, collateral values, asset recovery values and the value of investment securities; movements in interest rates and their impacts on net interest margin; expectations on credit quality and performance; legislative and regulatory changes; changes in U.S. government monetary and fiscal policy, including any changes that result from the recent U.S. elections; the impact of the COVID-19 pandemic on the general economy, our customers and the allowance for loan losses; the benefits that may be realized by our customers from government assistance programs and regulatory actions related to the COVID-19 pandemic; the potential impact of the proposed phase-out of the London Interbank Offered Rate ("LIBOR") or other changes involving LIBOR; competitive pressures on product pricing and services; the cost savings and any revenue synergies expected to result from acquisition transactions, which may not be fully realized within the expected timeframes if at all; the success and timing of other business strategies; our outlook and long-term goals for future growth; and natural disasters, geopolitical events, acts of war or terrorism or other hostilities, public health crises and other catastrophic events beyond our control.  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, 2019, as amended, and its subsequently filed periodic reports and other filings.  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)

2020



2020



2020



2020



2019



2020



2019

EARNINGS



























Net income

$

94,285





$

116,145





$

32,236





$

19,322





$

61,248





$

261,988





$

161,441



Adjusted net income

$

101,995





$

116,879





$

42,423





$

39,205





$

66,608





$

300,501





$

222,944































COMMON SHARE DATA



























Earnings per share available to common

shareholders



























  Basic

$

1.36





$

1.68





$

0.47





$

0.28





$

0.88





$

3.78





$

2.76



  Diluted

$

1.36





$

1.67





$

0.47





$

0.28





$

0.88





$

3.77





$

2.75



Adjusted diluted EPS

$

1.47





$

1.69





$

0.61





$

0.56





$

0.96





$

4.33





$

3.80



Cash dividends per share

$

0.15





$

0.15





$

0.15





$

0.15





$

0.15





$

0.60





$

0.50



Book value per share (period end)

$

38.07





$

36.91





$

35.42





$

35.10





$

35.53





$

38.07





$

35.53



Tangible book value per share (period end)

$

23.69





$

22.46





$

20.90





$

20.44





$

20.81





$

23.69





$

20.81



Weighted average number of shares



























  Basic

69,252,307





69,230,667





69,191,778





69,247,661





69,429,193





69,256,020





58,462,137



  Diluted

69,493,105





69,346,141





69,292,972





69,502,022





69,683,999





69,426,185





58,614,151



Period end number of shares

69,541,481





69,490,546





69,462,782





69,441,274





69,503,833





69,541,481





69,503,833



Market data



























  High intraday price

$

39.53





$

27.81





$

29.82





$

43.79





$

44.90





$

43.79





$

44.90



  Low intraday price

$

22.37





$

19.91





$

17.12





$

17.89





$

38.34





$

17.12





$

31.27



  Period end closing price

$

38.07





$

22.78





$

23.59





$

23.76





$

42.54





$

38.07





$

42.54



  Average daily volume

394,641





359,059





470,151





461,692





353,783





420,874





389,112































PERFORMANCE RATIOS



























Return on average assets

1.89

%



2.33

%



0.67

%



0.43

%



1.35

%



1.36

%



1.10

%

Adjusted return on average assets

2.04

%



2.35

%



0.89

%



0.87

%



1.47

%



1.56

%



1.52

%

Return on average common equity

14.30

%



18.27

%



5.23

%



3.16

%



9.97

%



10.35

%



8.19

%

Adjusted return on average tangible common

equity

25.04

%



30.53

%



11.66

%



10.98

%



18.45

%



19.77

%



18.74

%

Earning asset yield (TE)

3.98

%



4.02

%



4.32

%



4.56

%



4.82

%



4.21

%



4.88

%

Total cost of funds

0.36

%



0.41

%



0.52

%



0.91

%



1.00

%



0.54

%



1.05

%

Net interest margin (TE)

3.64

%



3.64

%



3.83

%



3.70

%



3.86

%



3.70

%



3.88

%

Noninterest income excluding securities

transactions, as a percent of total revenue (TE)

38.37

%



46.72

%



39.35

%



22.83

%



22.02

%



37.90

%



23.60

%

Efficiency ratio

54.83

%



47.80

%



54.70

%



68.23

%



58.24

%



55.21

%



67.11

%

Adjusted efficiency ratio (TE)

52.67

%



47.34

%



51.08

%



59.87

%



55.61

%



52.17

%



55.67

%





























CAPITAL ADEQUACY (period end)



























Shareholders' equity to assets

12.95

%



12.90

%



12.38

%



13.37

%



13.54

%



12.95

%



13.54

%

Tangible common equity to tangible assets

8.47

%



8.27

%



7.70

%



8.25

%



8.40

%



8.47

%



8.40

%





























EQUITY TO ASSETS RECONCILIATION



























Tangible common equity to tangible assets

8.47

%



8.27

%



7.70

%



8.25

%



8.40

%



8.47

%



8.40

%

Effect of goodwill and other intangibles

4.48

%



4.63

%



4.68

%



5.12

%



5.14

%



4.48

%



5.14

%

Equity to assets (GAAP)

12.95

%



12.90

%



12.38

%



13.37

%



13.54

%



12.95

%



13.54

%





























OTHER DATA (period end)



























Full time equivalent employees



























  Banking Division

1,816





1,807





1,832





1,865





1,913





1,816





1,913



  Retail Mortgage Division

748





734





692





689





690





748





690



  Warehouse Lending Division

12





11





9





9





9





12





9



  SBA Division

24





33





42





44





42





24





42



  Premium Finance Division

71





71





70





72





68





71





68



  Total Ameris Bancorp FTE headcount

2,671





2,656





2,645





2,679





2,722





2,671





2,722































Assets per Banking Division FTE

$

11,255





$

10,998





$

10,848





$

9,772





$

9,536





$

11,255





$

9,536



Branch locations

164





170





170





170





170





164





170



Deposits per branch location

$

103,401





$

94,493





$

91,705





$

81,439





$

82,512





$

103,401





$

82,512



 

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)

2020



2020



2020



2020



2019



2020



2019

Interest income



























Interest and fees on loans

$

171,971





$

172,351





$

175,345





$

171,242





$

182,391





$

690,909





$

586,848



Interest on taxable securities

6,398





7,259





9,347





10,082





10,358





33,086





40,138



Interest on nontaxable securities

150





159





157





157





167





623





593



Interest on deposits in other banks

252





153





123





1,211





1,091





1,739





8,139



Interest on federal funds sold

12





12





46





76





69





146





676



Total interest income

178,783





179,934





185,018





182,768





194,076





726,503





636,394































Interest expense



























Interest on deposits

8,870





11,822





14,273





24,102





27,970





59,067





102,533



Interest on other borrowings

6,457





5,574





6,931





10,721





10,755





29,683





28,695



Total interest expense

15,327





17,396





21,204





34,823





38,725





88,750





131,228































Net interest income

163,456





162,538





163,814





147,945





155,351





637,753





505,166































Provision for loan losses

(6,700)





26,692





68,449





37,047





5,693





125,488





19,758



Provision for unfunded commitments

5,481





(10,131)





19,712





4,000









19,062







Provision for other credit losses

(291)





1,121

















830







Provision for credit losses

(1,510)





17,682





88,161





41,047





5,693





145,380





19,758



Net interest income after provision for credit losses

164,966





144,856





75,653





106,898





149,658





492,373





485,408































Noninterest income



























Service charges on deposits accounts

11,465





10,914





9,922





11,844





13,567





44,145





50,792



Mortgage banking activity

95,192





138,627





104,925





35,333





33,168





374,077





119,409



Other service charges, commissions and fees

965





1,039





949





961





935





3,914





3,566



Gain (loss) on securities









14





(9)





(1)





5





138



Other noninterest income

4,521





8,438





5,150





6,250





7,444





24,359





24,208



Total noninterest income

112,143





159,018





120,960





54,379





55,113





446,500





198,113































Noninterest expense



























Salaries and employee benefits

92,466





96,698





95,168





75,946





69,642





360,278





223,938



Occupancy and equipment expenses

12,709





13,805





13,807





12,028





11,919





52,349





40,596



Data processing and telecommunications expenses

11,323





12,226





10,514





11,954





11,362





46,017





38,513



Credit resolution related expenses(1)

1,156





802





950





2,198





1,098





5,106





4,082



Advertising and marketing expenses

3,267





966





1,455





2,358





2,250





8,046





7,927



Amortization of intangible assets

4,190





4,190





5,601





5,631





5,741





19,612





17,713



Merger and conversion charges





(44)





895





540





2,415





1,391





73,105



Other noninterest expenses

26,005





25,049





27,378





27,398





18,137





105,830





66,063



Total noninterest expense

151,116





153,692





155,768





138,053





122,564





598,629





471,937































Income before income tax expense

125,993





150,182





40,845





23,224





82,207





340,244





211,584



Income tax expense

31,708





34,037





8,609





3,902





20,959





78,256





50,143



Net income

$

94,285





$

116,145





$

32,236





$

19,322





$

61,248





$

261,988





$

161,441































Diluted earnings per common share

$

1.36





$

1.67





$

0.47





$

0.28





$

0.88





$

3.77





$

2.75































(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)

2020



2020



2020



2020



2019

Assets



















Cash and due from banks

$

203,349





$

257,026





$

292,899





$

255,312





$

246,234



Federal funds sold and interest-bearing deposits in banks

1,913,957





494,765





428,560





396,844





375,615



Time deposits in other banks

249





249





249





249





249



Investment securities available for sale, at fair value

982,879





1,117,436





1,238,896





1,353,040





1,403,403



Other investments

28,202





47,329





76,453





81,754





66,919



Loans held for sale, at fair value

1,167,659





1,414,889





1,736,397





1,398,229





1,656,711























Loans, net of unearned income

14,480,925





14,943,593





14,503,157





13,094,106





12,818,476



Allowance for credit losses

(199,422)





(231,924)





(208,793)





(149,524)





(38,189)



Loans, net

14,281,503





14,711,669





14,294,364





12,944,582





12,780,287























Other real estate owned

11,880





17,969





23,563





21,027





19,500



Premises and equipment, net

222,890





231,278





230,118





231,347





233,102



Goodwill

928,005





928,005





928,005





931,947





931,637



Other intangible assets, net

71,974





76,164





80,354





85,955





91,586



Cash value of bank owned life insurance

176,467





175,605





175,011





176,239





175,270



Deferred income taxes, net

33,314





53,039





56,306





24,196





2,180



Other assets

416,310





348,428





311,454





323,827





259,886



Total assets

$

20,438,638





$

19,873,851





$

19,872,629





$

18,224,548





$

18,242,579























Liabilities



















Deposits



















Noninterest-bearing

$

6,151,070





$

5,909,316





$

5,595,868





$

4,226,253





$

4,199,448



Interest-bearing

10,806,753





10,154,490





9,993,950





9,618,365





9,827,625



 Total deposits

16,957,823





16,063,806





15,589,818





13,844,618





14,027,073



Federal funds purchased and securities sold under agreements to repurchase

11,641





9,103





12,879





15,160





20,635



Other borrowings

425,155





875,255





1,418,336





1,543,371





1,398,709



Subordinated deferrable interest debentures

124,345





123,860





123,375





122,890





127,560



FDIC loss-share payable, net





19,476





18,903





18,111





19,642



Other liabilities

272,586





217,668





249,188





243,248





179,378



Total liabilities

17,791,550





17,309,168





17,412,499





15,787,398





15,772,997























Shareholders' Equity



















Preferred stock



















Common stock

71,754





71,703





71,674





71,652





71,500



Capital stock

1,913,285





1,911,031





1,909,839





1,908,721





1,907,108



Retained earnings

671,510





587,657





481,948





460,153





507,950



Accumulated other comprehensive income, net of tax

33,505





37,252





39,613





39,551





17,995



Treasury stock

(42,966)





(42,960)





(42,944)





(42,927)





(34,971)



Total shareholders' equity

2,647,088





2,564,683





2,460,130





2,437,150





2,469,582



Total liabilities and shareholders' equity

$

20,438,638





$

19,873,851





$

19,872,629





$

18,224,548





$

18,242,579























Other Data



















Earning assets

$

18,573,871





$

18,018,261





$

17,983,712





$

16,324,222





$

16,321,373



Intangible assets

999,979





1,004,169





1,008,359





1,017,902





1,023,223



Interest-bearing liabilities

11,367,894





11,162,708





11,548,540





11,299,786





11,374,529



Average assets

19,876,338





19,810,084





19,222,181





18,056,445





17,998,494



Average common shareholders' equity

2,622,942





2,529,471





2,478,373





2,456,617





2,437,272



 

 

 

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)

2020



2020



2020



2020



2019



2020



2019

Allowance for Credit Losses



























Balance at beginning of period

$

260,417





$

246,295





$

167,315





$

39,266





$

36,607





$

39,266





$

28,819































CECL adoption impact on allowance for loan losses













78,661









78,661







CECL adoption impact on allowance for unfunded

commitments













12,714









12,714







 Total CECL adoption impact













91,375









91,375



































Acquired allowance for unfunded commitments

























1,077































Provision for loan losses

(6,700)





26,692





68,449





37,047





5,693





125,488





19,758



Provision for unfunded commitments

5,481





(10,131)





19,712





4,000









19,062







Provision for other credit losses

(291)





1,121

















830







 Provision for credit losses

(1,510)





17,682





88,161





41,047





5,693





145,380





19,758































Charge-offs

29,094





7,370





11,282





6,718





5,664





54,464





19,861



Recoveries

3,292





3,810





2,101





2,345





2,630





11,548





9,473



 Net charge-offs

25,802





3,560





9,181





4,373





3,034





42,916





10,388































Ending balance

$

233,105





$

260,417





$

246,295





$

167,315





$

39,266





$

233,105





$

39,266































Allowance for loan losses

$

199,422





$

231,924





$

208,793





$

149,524





$

38,189





$

199,422





$

38,189



Allowance for unfunded commitments

32,853





27,372





37,502





17,791





1,077





32,853





1,077



Allowance for other credit losses

830





1,121

















830







T otal allowance for credit losses

$

233,105





$

260,417





$

246,295





$

167,315





$

39,266





$

233,105





$

39,266































Net  Charge-off Information



























Charge-offs



























Commercial, financial and agricultural

$

5,960





$

1,715





$

486





$

2,486





$

1,813





$

10,647





$

3,460



Consumer installment

2,861





677





962





1,142





1,586





5,642





5,899



Indirect automobile

658





697





1,016





1,231





939





3,602





1,904



Premium Finance

2,240





1,158





1,904





831





899





6,133





4,351



Real estate - construction and development





9





74









146





83





414



Real estate - commercial and farmland

17,284





2,977





6,315





928





181





27,504





3,342



Real estate - residential

91





137





525





100





100





853





491



 Total charge-offs

29,094





7,370





11,282





6,718





5,664





54,464





19,861































Recoveries



























Commercial, financial and agricultural

754





470





303





362





934





1,889





1,838



Consumer installment

480





516





436





321





461





1,753





1,620



Indirect automobile

637





317





359





344





241





1,657





445



Premium Finance

605





1,224





676





684





358





3,189





2,754



Real estate - construction and development

125





182





168





342





430





817





1,745



Real estate - commercial and farmland

439





904





21





85





140





1,449





332



Real estate - residential

252





197





138





207





68





794





739



 Total recoveries

3,292





3,810





2,101





2,345





2,632





11,548





9,473































Net charge-offs

$

25,802





$

3,560





$

9,181





$

4,373





$

3,032





$

42,916





$

10,388































Non-Performing Assets



























Nonaccrual loans

$

76,457





$

138,163





$

77,745





$

77,866





$

75,124





$

76,457





$

75,124



Other real estate owned

11,880





17,969





23,563





21,027





19,500





11,880





19,500



Repossessed assets

544





258





1,348





783





939





544





939



Accruing loans delinquent 90 days or more

8,326





7,003





15,127





11,969





5,754





8,326





5,754



Total non-performing assets

$

97,207





$

163,393





$

117,783





$

111,645





$

101,317





$

97,207





$

101,317































Asset Quality Ratios



























Non-performing assets as a percent of total assets

0.48

%



0.82

%



0.59

%



0.61

%



0.56

%



0.48

%



0.56

%

Net charge-offs as a percent of average loans

(annualized)

0.70

%



0.10

%



0.27

%



0.14

%



0.09

%



0.31

%



0.10

%

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES



Loan Information

Table 5



Dec



Sep



Jun



Mar



Dec

(dollars in thousands)

2020



2020



2020



2020



2019

Loans by Type



















Commercial, financial and agricultural

$

1,627,477





$

1,879,788





$

1,839,921





$

827,392





$

802,171



Consumer installment

306,995





450,810





575,782





520,592





498,577



Indirect automobile

580,083





682,396





739,543





937,736





1,061,824



Mortgage warehouse

916,353





995,942





748,853





547,328





526,369



Municipal

659,403





725,669





731,508





749,633





564,304



Premium Finance

687,841





710,890





690,584





661,845





654,669



Real estate - construction and development

1,606,710





1,628,255





1,641,744





1,628,367





1,549,062



Real estate - commercial and farmland

5,300,006





5,116,252





4,804,420





4,516,451





4,353,039



Real estate - residential

2,796,057





2,753,591





2,730,802





2,704,762





2,808,461



 Total loans

$

14,480,925





$

14,943,593





$

14,503,157





$

13,094,106





$

12,818,476























Troubled Debt Restructurings



















Accruing troubled debt restructurings



















Commercial, financial and agricultural

$

521





$

459





$

591





$

575





$

516



Consumer installment

32





36





42





4





8



Indirect automobile

2,277





2,689















Mortgage warehouse



















Municipal



















Premium Finance













159





156



Real estate - construction and development

506





510





919





925





936



Real estate - commercial and farmland

36,707





56,417





5,252





5,587





6,732



Real estate - residential

38,800





28,777





30,253





22,775





21,261



 Total accruing troubled debt restructurings

$

78,843





$

88,888





$

37,057





$

30,025





$

29,609



Nonaccrual troubled debt restructurings



















Commercial, financial and agricultural

$

849





$

1,002





$

1,034





$

334





$

335



Consumer installment

56





64





67





105





107



Indirect automobile

461





482















Mortgage warehouse



















Municipal



















Premium Finance



















Real estate - construction and development

707





709





307





289





253



Real estate - commercial and farmland

1,401





19,942





1,878





2,415





2,071



Real estate - residential

2,671





4,477





2,231





3,078





2,857



 Total nonaccrual troubled debt restructurings

$

6,145





$

26,676





$

5,517





$

6,221





$

5,623



   Total troubled debt restructurings

$

84,988





$

115,564





$

42,574





$

36,246





$

35,232























Loans by Risk Grade



















Grade 1 - Prime credit

$

1,368,661





$

1,845,900





$

1,789,709





$

774,956





$

587,877



Grade 2 - Strong credit

869,581





838,267





801,273





785,770





840,372



Grade 3 - Good credit

6,624,154





6,189,269





5,784,754





5,772,834





6,034,398



Grade 4 - Satisfactory credit

4,794,672





4,989,617





5,643,133





4,353,733





4,884,541



Grade 5 - Fair credit

452,350





643,502





212,667





1,131,128





233,020



Grade 6 - Other assets especially mentioned

108,541





151,501





108,704





106,885





86,412



Grade 7 - Substandard

262,947





285,537





162,917





168,561





151,846



Grade 8 - Doubtful

19













239





8



Grade 9 - Loss

















2



 Total loans

$

14,480,925





$

14,943,593





$

14,503,157





$

13,094,106





$

12,818,476



 

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)

2020



2020



2020



2020



2019



2020



2019

Earning Assets



























Federal funds sold

$

20,000





$

20,004





$

24,265





$

27,380





$

23,104





$

22,896





$

31,104



Interest-bearing deposits in banks

879,481





467,188





398,284





419,260





304,427





541,776





358,924



Time deposits in other banks

249





249





249





249





401





249





3,705



Investment securities - taxable

1,024,335





1,160,585





1,281,980





1,359,651





1,426,062





1,206,014





1,341,330



Investment securities - nontaxable

20,112





21,619





21,576





22,839





23,580





21,533





21,695



Other investments

31,552





64,656





79,143





73,972





64,852





62,253





37,415



Loans held for sale

1,281,762





1,507,481





1,614,080





1,587,131





1,537,648





1,497,051





667,078



Loans

14,752,664





14,688,317





13,915,406





12,712,997





12,697,912





14,018,582





10,666,978



Total Earning Assets

$

18,010,155





$

17,930,099





$

17,334,983





$

16,203,479





$

16,077,986





$

17,370,354





$

13,128,229































Deposits



























Noninterest-bearing deposits

$

5,970,672





$

5,782,163





$

5,061,578





$

4,080,920





$

4,124,872





$

5,227,399





$

3,364,785



NOW accounts

2,968,596





2,718,315





2,441,305





2,287,947





2,204,666





2,605,349





1,831,024



MMDA

4,534,243





4,273,899





4,221,906





4,004,644





3,953,717





4,259,467





3,280,233



Savings accounts

793,414





749,314





692,382





643,422





649,118





719,916





529,866



Retail CDs

2,109,600





2,274,150





2,471,134





2,624,209





2,721,829





2,368,802





2,348,689



Brokered CDs

1,140





1,933





2,043





61,190





249,644





16,494





347,844



Total Deposits

16,377,665





15,799,774





14,890,348





13,702,332





13,903,846





15,197,427





11,702,441



Non-Deposit Funding



























Federal funds purchased and securities sold

under agreements to repurchase

9,929





10,483





12,452





15,637





17,088





12,115





14,043



FHLB advances

127,797





799,034





1,212,537





1,267,303





1,080,516





849,546





483,735



Other borrowings

376,295





272,443





269,300





269,454





234,001





297,023





186,798



Subordinated deferrable interest debentures

124,091





123,604





123,120





127,731





127,292





124,632





110,129



Total Non-Deposit Funding

638,112





1,205,564





1,617,409





1,680,125





1,458,897





1,283,316





794,705



Total Funding

$

17,015,777





$

17,005,338





$

16,507,757





$

15,382,457





$

15,362,743





$

16,480,743





$

12,497,146



 

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)

2020



2020



2020



2020



2019



2020



2019

Interest Income



























Federal funds sold

$

13





$

13





$

45





$

76





$

69





$

147





$

676



Interest-bearing deposits in banks

251





152





122





1,210





1,089





1,735





8,068



Time deposits in other banks

1





1





1





1





2





4





71



Investment securities - taxable

6,398





7,260





9,346





10,082





10,358





33,086





40,138



Investment securities - nontaxable (TE)

190





202





198





199





212





789





751



Loans held for sale

9,705





10,365





14,053





13,637





14,330





47,760





25,003



Loans (TE)

163,532





163,352





162,617





158,636





169,119





648,137





566,037



Total Earning Assets

$

180,090





$

181,345





$

186,382





$

183,841





$

195,179





$

731,658





$

640,744































Accretion income (included above)

$

4,688





$

6,525





$

9,576





$

6,562





$

9,727





$

27,351





$

19,935































Interest Expense



























Interest-Bearing Deposits



























  NOW accounts

$

1,091





$

1,394





$

1,265





$

2,774





$

2,728





$

6,524





$

9,940



  MMDA

2,326





2,823





3,764





9,748





11,311





18,661





42,439



  Savings accounts

143





112





94





210





233





559





669



  Retail CDs

5,301





7,484





9,136





11,064





12,220





32,985





41,040



  Brokered CDs

9





9





14





306





1,478





338





8,445



Total Interest-Bearing Deposits

8,870





11,822





14,273





24,102





27,970





59,067





102,533



Non-Deposit Funding



























  Federal funds purchased and securities sold under

  agreements to repurchase

8





9





25





40





41





82





86



  FHLB advances

245





661





1,686





5,109





5,241





7,701





10,044



  Other borrowings

4,635





3,558





3,487





3,511





3,358





15,191





11,127



  Subordinated deferrable interest debentures

1,569





1,346





1,733





2,061





2,115





6,709





7,438



Total Non-Deposit Funding

6,457





5,574





6,931





10,721





10,755





29,683





28,695



Total Interest-Bearing Funding

$

15,327





$

17,396





$

21,204





$

34,823





$

38,725





$

88,750





$

131,228































Net Interest Income (TE)

$

164,763





$

163,949





$

165,178





$

149,018





$

156,454





$

642,908





$

509,516



 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES











Yields(1)

Table 8



Three Months Ended



Year Ended



Dec



Sep



Jun



Mar



Dec



Dec



Dec



2020



2020



2020



2020



2019



2020



2019

Earning Assets



























Federal funds sold

0.26

%



0.26

%



0.75

%



1.12

%



1.18

%



0.64

%



2.17

%

Interest-bearing deposits in banks

0.11

%



0.13

%



0.12

%



1.16

%



1.42

%



0.32

%



2.25

%

Time deposits in other banks

1.60

%



1.60

%



1.62

%



1.62

%



1.98

%



1.61

%



1.92

%

Investment securities - taxable

2.48

%



2.49

%



2.93

%



2.98

%



2.88

%



2.74

%



2.99

%

Investment securities - nontaxable (TE)

3.76

%



3.72

%



3.69

%



3.50

%



3.57

%



3.66

%



3.46

%

Loans held for sale

3.01

%



2.74

%



3.50

%



3.46

%



3.70

%



3.19

%



3.75

%

Loans (TE)

4.41

%



4.42

%



4.70

%



5.02

%



5.28

%



4.62

%



5.31

%

Total Earning Assets

3.98

%



4.02

%



4.32

%



4.56

%



4.82

%



4.21

%



4.88

%





























Interest-Bearing Deposits



























NOW accounts

0.15

%



0.20

%



0.21

%



0.49

%



0.49

%



0.25

%



0.54

%

MMDA

0.20

%



0.26

%



0.36

%



0.98

%



1.14

%



0.44

%



1.29

%

Savings accounts

0.07

%



0.06

%



0.05

%



0.13

%



0.14

%



0.08

%



0.13

%

Retail CDs

1.00

%



1.31

%



1.49

%



1.70

%



1.78

%



1.39

%



1.75

%

Brokered CDs

3.14

%



1.85

%



2.76

%



2.01

%



2.35

%



2.05

%



2.43

%

Total Interest-Bearing Deposits

0.34

%



0.47

%



0.58

%



1.01

%



1.13

%



0.59

%



1.23

%

Non-Deposit Funding



























Federal funds purchased and securities sold under agreements to

repurchase

0.32

%



0.34

%



0.81

%



1.03

%



0.95

%



0.68

%



0.61

%

FHLB advances

0.76

%



0.33

%



0.56

%



1.62

%



1.92

%



0.91

%



2.08

%

Other borrowings

4.90

%



5.20

%



5.21

%



5.24

%



5.69

%



5.11

%



5.96

%

Subordinated deferrable interest debentures

5.03

%



4.33

%



5.66

%



6.49

%



6.59

%



5.38

%



6.75

%

Total Non-Deposit Funding

4.03

%



1.84

%



1.72

%



2.57

%



2.92

%



2.31

%



3.61

%

Total Interest-Bearing Liabilities

0.55

%



0.62

%



0.75

%



1.24

%



1.37

%



0.79

%



1.44

%





























Net Interest Spread

3.43

%



3.40

%



3.57

%



3.32

%



3.45

%



3.42

%



3.44

%





























Net Interest Margin(2)

3.64

%



3.64

%



3.83

%



3.70

%



3.86

%



3.70

%



3.88

%





























Total Cost of Funds(3)

0.36

%



0.41

%



0.52

%



0.91

%



1.00

%



0.54

%



1.05

%

(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)

2020



2020



2020



2020



2019



2020



2019

Net income available to common shareholders

$

94,285





$

116,145





$

32,236





$

19,322





$

61,248





$

261,988





$

161,441































Adjustment items:



























Merger and conversion charges





(44)





895





540





2,415





1,391





73,105



Restructuring charges





50





1,463













1,513





245



Servicing right impairment

9,501





412





7,989





22,165





366





40,067





507



(Gain) loss on BOLI proceeds





(103)





(845)









752





(948)





(3,583)



Expenses related to SEC/DOJ Investigation

53





268





1,294





1,443





463





3,058





463



Natural disaster and pandemic charges (Note 1)

235





470





2,043





548









3,296





(39)



(Gain) loss on sale of premises

(30)





(97)





281





470





1,413





624





6,021



Tax effect of adjustment items (Note 2)

(2,049)





(222)





(2,933)





(5,283)





(898)





(10,488)





(16,065)



After tax adjustment items

7,710





734





10,187





19,883





4,511





38,513





60,654































Tax expense attributable to acquisition related

compensation and acquired BOLI

















849









849































Adjusted net income

$

101,995





$

116,879





$

42,423





$

39,205





$

66,608





$

300,501





$

222,944































Weighted average number of shares - diluted

69,493,105





69,346,141





69,292,972





69,502,022





69,683,999





69,426,185





58,614,151



Net income per diluted share

$

1.36





$

1.67





$

0.47





$

0.28





$

0.88





$

3.77





$

2.75



Adjusted net income per diluted share

$

1.47





$

1.69





$

0.61





$

0.56





$

0.96





$

4.33





$

3.80































Average assets

$

19,876,338





$

19,810,084





$

19,222,181





$

18,056,445





$

17,998,494





$

19,240,493





$

14,621,185



Return on average assets

1.89

%



2.33

%



0.67

%



0.43

%



1.35

%



1.36

%



1.10

%

Adjusted return on average assets

2.04

%



2.35

%



0.89

%



0.87

%



1.47

%



1.56

%



1.52

%





























Average common equity

$

2,622,942





$

2,529,471





$

2,478,373





$

2,456,617





$

2,437,272





$

2,531,419





$

1,970,780



Average tangible common equity

$

1,620,742





$

1,523,066





$

1,462,871





$

1,436,108





$

1,432,081





$

1,520,303





$

1,189,493



Return on average common equity

14.30

%



18.27

%



5.23

%



3.16

%



9.97

%



10.35

%



8.19

%

Adjusted return on average tangible common

equity

25.04

%



30.53

%



11.66

%



10.98

%



18.45

%



19.77

%



18.74

%





























Note 1:  Pandemic charges include "thank you" pay for certain employees, additional sanitizing expenses at our locations, protective equipment for our employees and branch locations, and additional equipment required to support our remote workforce.

Note 2:  A portion of the merger and conversion charges for 1Q20, 4Q19 and both year-to-date periods 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)

2020



2020



2020



2020



2019



2020



2019

Adjusted Noninterest Expense



























Total noninterest expense

$

151,116





$

153,692





$

155,768





$

138,053





$

122,564





$

598,629





$

471,937



Adjustment items:



























Merger and conversion charges





44





(895)





(540)





(2,415)





(1,391)





(73,105)



Restructuring charges





(50)





(1,463)













(1,513)





(245)



Expenses related to SEC/DOJ Investigation

(53)





(268)





(1,294)





(1,443)





(463)





(3,058)





(463)



Natural disaster and pandemic charges

(235)





(470)





(2,043)





(548)









(3,296)





39



Gain (loss) on sale of premises

30





97





(281)





(470)





(1,413)





(624)





(6,021)



Adjusted noninterest expense

$

150,858





$

153,045





$

149,792





$

135,052





$

118,273





$

588,747





$

392,142































Total Revenue



























Net interest income

$

163,456





162,538





$

163,814





$

147,945





$

155,351





$

637,753





$

505,166



Noninterest income

112,143





159,018





120,960





54,379





55,113





446,500





198,113



Total revenue

$

275,599





$

321,556





$

284,774





$

202,324





$

210,464





$

1,084,253





$

703,279































Adjusted Total Revenue



























Net interest income (TE)

$

164,763





$

163,949





$

165,178





$

149,018





$

156,454





$

642,908





$

509,516



Noninterest income

112,143





$

159,018





120,960





54,379





55,113





446,500





198,113



Total revenue (TE)

276,906





$

322,967





286,138





203,397





211,567





1,089,408





707,629



Adjustment items:



























(Gain) loss on securities









(14)





9





(1)





(5)





(138)



(Gain) loss on BOLI proceeds





(103)





(845)









752





(948)





(3,583)



Servicing right impairment

9,501





412





7,989





22,165





366





40,067





507



Adjusted total revenue (TE)

$

286,407





$

323,276





$

293,268





$

225,571





$

212,684





$

1,128,522





$

704,415































Efficiency ratio

54.83

%



47.80

%



54.70

%



68.23

%



58.24

%



55.21

%



67.11

%

Adjusted efficiency ratio (TE)

52.67

%



47.34

%



51.08

%



59.87

%



55.61

%



52.17

%



55.67

%





























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)

2020



2020



2020



2020



2019



2020



2019

Total shareholders' equity

$

2,647,088





$

2,564,683





$

2,460,130





$

2,437,150





$

2,469,582





$

2,647,088





$

2,469,582



Less:



























Goodwill

928,005





$

928,005





928,005





931,947





931,637





928,005





931,637



Other intangibles, net

71,974





$

76,164





80,354





85,955





91,586





71,974





91,586



Total tangible shareholders' equity

$

1,647,109





$

1,560,514





$

1,451,771





$

1,419,248





$

1,446,359





$

1,647,109





$

1,446,359































Period end number of shares

69,541,481





69,490,546





69,461,968





69,441,274





69,503,833





69,541,481





69,503,833



Book value per share (period end)

$

38.07





$

36.91





$

35.42





$

35.10





$

35.53





$

38.07





$

35.53



Tangible book value per share (period end)

$

23.69





$

22.46





$

20.90





$

20.44





$

20.81





$

23.69





$

20.81



 

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)

2020



2020



2020



2020



2019



2020



2019

Banking Division



























Net interest income

$

112,964





$

119,562





$

120,330





$

118,375





$

124,957





$

471,231





$

419,013



Provision for credit losses

1,847





487





86,805





35,997





4,741





125,136





12,654



Noninterest income

15,659





15,265





14,468





17,773





18,632





63,165





69,005



Noninterest expense



























  Salaries and employee benefits

38,668





39,718





40,423





41,621





38,180





160,430





130,134



  Occupancy and equipment expenses

10,958





11,955





11,679





10,347





10,216





44,939





35,281



  Data processing and telecommunications expenses

9,608





9,716





8,919





10,797





10,156





39,040





34,934



  Other noninterest expenses

25,806





21,517





27,997





30,645





23,176





105,965





149,919



Total noninterest expense

85,040





82,906





89,018





93,410





81,728





350,374





350,268



Income (loss) before income tax expense

41,736





51,434





(41,025)





6,741





57,120





58,886





125,096



Income tax expense (benefit)

13,992





13,453





(8,582)





275





15,412





19,138





31,609



Net income (loss)

$

27,744





$

37,981





$

(32,443)





$

6,466





$

41,708





$

39,748





$

93,487































Retail Mortgage Division



























Net interest income

$

19,908





$

20,393





$

24,302





$

17,756





$

18,223





$

82,359





$

44,552



Provision for credit losses

(1,621)





15,051





423





1,997





1,237





15,850





3,472



Noninterest income

94,109





137,583





104,195





34,369





33,335





370,256





118,188



Noninterest expense



























  Salaries and employee benefits

50,165





53,500





50,003





31,097





28,233





184,765





82,470



  Occupancy and equipment expenses

1,577





1,676





1,953





1,504





1,544





6,710





4,666



  Data processing and telecommunications expenses

1,534





2,349





1,406





986





1,034





6,275





2,418



  Other noninterest expenses

7,442





7,889





6,949





5,875





4,553





28,155





12,536



Total noninterest expense

60,718





65,414





60,311





39,462





35,364





225,905





102,090



Income before income tax expense

54,920





77,511





67,763





10,666





14,957





210,860





57,178



Income tax expense

11,535





16,112





14,231





2,408





3,371





44,286





12,202



Net income

$

43,385





$

61,399





$

53,532





$

8,258





$

11,586





$

166,574





$

44,976































Warehouse Lending Division



























Net interest income

$

9,017





$

6,546





$

5,026





$

3,302





$

3,771





$

23,891





$

12,617



Provision for credit losses

1,673





495





403





(9)





67





2,562





67



Noninterest income

1,113





1,064





727





960





610





3,864





1,999



Noninterest expense



























  Salaries and employee benefits

296





266





209





210





325





981





934



  Occupancy and equipment expenses

1





1





1





1





1





4





5



  Data processing and telecommunications expenses

101





73





55





41





47





270





156



  Other noninterest expenses

26





28





88





34





53





176





223



Total noninterest expense

424





368





353





286





426





1,431





1,318



Income before income tax expense

8,033





6,747





4,997





3,985





3,888





23,762





13,231



Income tax expense

1,687





1,431





1,049





837





816





5,004





2,778



Net income

$

6,346





$

5,316





$

3,948





$

3,148





$

3,072





$

18,758





$

10,453



 

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)

2020



2020



2020



2020



2019



2020



2019

SBA Division



























Net interest income

$

14,909





$

8,966





$

7,034





$

2,181





$

2,190





$

33,090





$

7,031



Provision for credit losses

(2,997)





4,297





2,322





(903)





150





2,719





544



Noninterest income

1,247





5,106





1,570





1,277





2,536





9,200





8,915



Noninterest expense



























  Salaries and employee benefits

1,233





1,572





2,612





1,476





1,336





6,893





4,783



  Occupancy and equipment expenses

100





97





97





97





79





391





269



  Data processing and telecommunications expenses

1





4





15





13





5





33





32



  Other noninterest expenses

363





595





359





515





402





1,832





1,651



Total noninterest expense

1,697





2,268





3,083





2,101





1,822





9,149





6,735



Income before income tax expense

17,456





7,507





3,199





2,260





2,754





30,422





8,667



Income tax expense

3,666





1,577





671





475





578





6,389





1,820



Net income

$

13,790





$

5,930





$

2,528





$

1,785





$

2,176





$

24,033





$

6,847































Premium Finance Division



























Net interest income

$

6,658





$

7,071





$

7,122





$

6,331





$

6,210





$

27,182





$

21,953



Provision for credit losses

(412)





(2,648)





(1,792)





3,965





(502)





(887)





3,021



Noninterest income

15





















15





6



Noninterest expense



























  Salaries and employee benefits

2,104





1,642





1,921





1,542





1,568





7,209





5,617



  Occupancy and equipment expenses

73





76





77





79





79





305





375



  Data processing and telecommunications expenses

79





84





119





117





120





399





973



  Other noninterest expenses

981





934





886





1,056





1,457





3,857





4,561



Total noninterest expense

3,237





2,736





3,003





2,794





3,224





11,770





11,526



Income (loss) before income tax expense

3,848





6,983





5,911





(428)





3,488





16,314





7,412



Income tax expense (benefit)

828





1,464





1,240





(93)





782





3,439





1,734



Net income (loss)

$

3,020





$

5,519





$

4,671





$

(335)





$

2,706





$

12,875





$

5,678































Total Consolidated



























Net interest income

$

163,456





$

162,538





$

163,814





$

147,945





$

155,351





$

637,753





$

505,166



Provision for credit losses

(1,510)





17,682





88,161





41,047





5,693





145,380





19,758



Noninterest income

112,143





159,018





120,960





54,379





55,113





446,500





198,113



Noninterest expense



























  Salaries and employee benefits

92,466





96,698





95,168





75,946





69,642





360,278





223,938



  Occupancy and equipment expenses

12,709





13,805





13,807





12,028





11,919





52,349





40,596



  Data processing and telecommunications expenses

11,323





12,226





10,514





11,954





11,362





46,017





38,513



  Other noninterest expenses

34,618





30,963





36,279





38,125





29,641





139,985





168,890



Total noninterest expense

151,116





153,692





155,768





138,053





122,564





598,629





471,937



Income before income tax expense

125,993





150,182





40,845





23,224





82,207





340,244





211,584



Income tax expense

31,708





34,037





8,609





3,902





20,959





78,256





50,143



Net income

$

94,285





$

116,145





$

32,236





$

19,322





$

61,248





$

261,988





$

161,441



 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/ameris-bancorp-announces-fourth-quarter-and-full-year-2020-financial-results-301217726.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 Services
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!