MOULTRIE, Ga, Jan. 26, 2012 /PRNewswire/ -- AMERIS BANCORP (NASDAQ-GS: ABCB), today reported net income available to common shareholders of $17.9 million, or $0.76 per diluted share, for the year ended December 31, 2011, compared to a net loss available to common shareholders of $7.2 million, or ($0.35) per diluted share, for 2010. Net income available to common shareholders for the fourth quarter of 2011 was $322,000, or $0.01 per diluted share, compared to net income of $1.1 million, or $0.04 per diluted share, for the quarter ended December 31, 2010.
Highlights of the Company's results for 2011 include the following:
- Tangible common book value increased 9.1% per share to $10.06 per share
- Tangible common equity to tangible assets increased from 7.35% at December 31, 2010 to 7.99% at December 31, 2011
- Total revenue, excluding gains on FDIC transactions, increased $27.3 million, or 19.6%
- Net interest margin improved to 4.57%, up from 4.11% in 2010
- Non-interest bearing deposits increased 30.9%, or $93.4 million
- Legacy classified assets decreased 18.4%, or $34.7 million
- Non-performing assets as a percentage of total assets decreased from 4.62% at December 31, 2010 to 4.05% at December 31, 2011
- The Company successfully completed two FDIC-assisted acquisitions with assets totaling $360.0 million
(Logo: http://photos.prnewswire.com/prnh/20051117/CLTH039LOGO )
Increases in Net Interest Income
Net interest income increased in 2011 to $113.5 million, up from $89.3 million reported in 2010. Several factors contributed to this 27.1% increase, including an increase in average earning assets of 13.6%, from $2.2 billion in 2010 to $2.5 billion in 2011. Average loans outstanding benefited from acquisitions in late 2010 and during 2011, increasing 13.8%. Average investment securities increased 30.5% while average short-term assets decreased 5.7%.
The Company's efforts to fund earning asset growth with lower cost transaction accounts were also successful. Growth in deposit accounts costing less than 0.50% amounted to $210.2 million ($101.5 million in non-interest bearing, $93.6 million in NOW accounts and $15.1 million in savings) and funded 70.7% of the growth in earning assets during 2011.
Strong incremental spreads on new business were augmented further by steady yields on earning assets and continued decreases in funding costs. Yields on earning assets increased from 5.47% in 2010 to 5.68% in 2011, due mostly to improvements in the yield on covered loans. As expected cash flow on covered loans improves, a portion of the loan discount that was previously attributable to credit problems is reclassified into interest income. This reclassification occurs over the estimated life of the loan, which sometimes is a very short period of time. The Company has benefitted from these additions to net interest income and expects favorable yields on covered loans to continue into 2012, albeit at lower levels than recorded in the fourth quarter of 2011 when a number of larger loan relationships had events that caused larger amounts to flow through interest income on very short amortization periods.
Non-Interest Income
Despite a challenging environment for growing non-interest revenue, the Company improved its recurring non-interest income by 25.9% in 2011 over amounts reported in 2010. Excluding non-recurring gains on acquisitions, Ameris reported $25.9 million in non-interest income for the year ended December 31, 2011 compared to $20.6 million for the year ended December 31, 2010. Service charges on deposit accounts increased $2.9 million, or 19.4%, to $18.1 million during 2011. Faster growth and higher balances in checking accounts contributed to this increase in service charge revenue. Management believes that continued growth in service charge revenue will be achieved through growth in account balances as opposed to higher individual service charge routines.
Mortgage revenue also increased in 2011, benefitting from staffing hires in 2011 as well as from improvements in the Company's platform that allowed for higher yields and better returns. During 2011, revenue from mortgage banking activities totaled $3.0 million, an increase of 8.1% from amounts reported in 2010. Management expects that continued improvement, potentially at a faster pace than seen in 2011, is possible due to the Company's recruiting opportunities and the historically low rate environment.
Non-Interest Expense
Excluding credit related expenses and non-recurring merger charges, total operating expenses were $77.6 million for the year ended December 31, 2011, compared to $64.8 million for 2010. During the fourth quarter of 2010, the Company completed three acquisitions with assets totaling $658.1 million. Because these occurred late in 2010, the additional expense associated with these acquisitions, as well as the two completed in July 2011, skew the growth in operating expenses. Expressed as a percentage of average assets, total operating expense in 2011 was 2.62%, only a slight increase from 2.55% reported in 2010.
Data processing and telecommunications expense increased during 2011 to $10.3 million, an increase of 34.9% when compared to amounts reported in 2010. During 2011, the Company had approximately $1.6 million of non-recurring charges associated with converting acquired banks. Excluding these amounts, data processing expense would have increased a more reasonable $1.1 million, or 13.9%, during 2011. For 2012, management expects to benefit from a new contract with its core processing vendor that will reduce recurring data processing expenses by approximately 15%.
Balance Sheet Trends
Total assets at December 31, 2011 increased only slightly, growing 0.7% to $2.99 billion, compared to $2.97 billion at December 31, 2010. Average assets for the year reflected higher levels of growth considering the three acquisitions completed in the fourth quarter of 2010. Average assets and average earning assets in 2011 were $2.97 billion and $2.50 billion, respectively, compared to $2.50 billion and $2.20 billion, respectively, for 2010.
Loans outstanding comprise both the legacy portfolio and the covered loan portfolio. Average legacy loans declined $100.1 million, or 6.9%, for the year ended December 31, 2011 as compared to average balances for 2010. Growth in average covered loans more than offset the decline in legacy loans, increasing 140%, or $333.2 million, to $570.7 million at December 31, 2011.
Commenting on the Company's loan growth strategy, Edwin W. Hortman, Jr., President and CEO, said, "Our loan growth strategy has focused more heavily on acquiring covered loans in FDIC-assisted transactions, where the Company enjoys the benefits of the shared-loss agreements with the FDIC and much higher yields than can be achieved otherwise in the current environment. For some time, loan growth in legacy markets has been hampered by weak demand from bankable credits, most of which were refinancing existing debt and where yields were remarkably low. Fortunately, we have been able to supplement loan growth with activity in our covered portfolios and are now starting to see more bankable credits in our legacy markets. For 2012, I expect that we will see 5% to 8% growth in legacy loans and that our covered portfolio will grow as well due to the acquisition opportunities in our footprint."
Total deposits at the end of 2011 were $2.59 billion, an increase of $56.1 million, or 2.2%, from balances reported at the end of 2010. As seen in the table below, growth rates in favorable deposit classes were exceptional and muted to some degree with the run-off in higher cost time deposits. All of the Company's growth rates in deposits have been affected by the acquisition of failed banks over the periods seen below.
December 31, 2011 |
December 31, 2010 |
||||||||
Deposit Type |
Balances |
% of total |
Balances |
% of total |
$ Change |
% Change |
|||
Non-interest bearing |
$ 395,347 |
15.3% |
$ 301,971 |
11.9% |
$ 93,376 |
30.9% |
|||
NOW accounts |
636,443 |
24.6% |
600,883 |
23.7% |
35,560 |
5.9% |
|||
Money Market |
586,997 |
22.7% |
496,913 |
19.6% |
90,084 |
18.1% |
|||
Savings |
80,105 |
3.1% |
73,272 |
2.9% |
6,833 |
9.3% |
|||
Retail CDs |
824,794 |
31.8% |
944,052 |
37.2% |
(119,258) |
-12.6% |
|||
Brokered CDs |
67,880 |
2.6% |
118,335 |
4.7% |
(50,455) |
-42.6% |
|||
$ 2,591,566 |
$ 2,535,426 |
$ 56,140 |
2.2% |
||||||
Mr. Hortman commented about the changing deposit mix, saying "While growth in total deposits was not significant, we have continued to manage our deposit mix such that future margins and spreads will benefit. At the end of 2011, almost half of our deposits cost less than 0.50% and are in classes that have less rate sensitivity. We expect continued growth in the favorable classes, and as loans are anticipated to continue to grow in 2012, we expect incremental margins to be strong thanks to this improving deposit mix."
Credit Quality
For the year ended December 31, 2011, nonperforming assets decreased $16.1 million, or 11.7%, to $121.1 million, or 4.05% of total assets, compared to $137.2 million, or 4.62% of total assets, at December 31, 2010. Non-accrual loans declined $8.5 million to $70.8 million at December 31, 2011, compared to $79.3 million at December 31, 2010. The Company's balances in legacy OREO decreased $7.6 million to $50.3 million at December 31, 2011 from $57.9 million at December 31, 2010.
Total classified assets declined at a faster rate than did non-performing assets. At December 31, 2011, classified assets totaled $153.9 million, a decrease of 18.4% when compared to $188.6 million at December 31, 2010. As a percentage of regulatory capital, classified assets were 45.0% at December 31, 2011, compared to 58.5% at December 31, 2010. Higher levels of capital through net earnings as well as continued resolution of problem credits contributed to this positive trend.
The Company's provision for loan losses during the fourth quarter of 2011 amounted to $9.0 million, compared to $11.4 million recorded in the fourth quarter of 2010. For the full year 2011, the Company's provision for loan losses amounted to $32.7 million, compared to $50.5 million for 2010. At December 31, 2011, the Company's allowance for loan losses totaled $35.2 million, or 2.64% of ending legacy loans, compared to $34.6 million, or 2.52%, at the end of 2010. The Company's allowance for loan losses represented 49.64% of nonperforming loans, an increase from 43.61% at December 31, 2010.
Total credit costs for the year ended December 31, 2011 were $58.1 million, a decrease of 16.5% when compared to the same period in 2010. Decreases in provision expense totaled $17.8 million, or 35.2%, when compared to amounts reported for the year ended December 31, 2010. These lower provision costs were possible because of a 45.0% reduction in new problem loans in 2011 when compared to 2010. Disposition of OREO throughout the year caused losses to be higher by $5.4 million in 2011, offsetting some of the decline in provision expense. The Company has pursued the disposition of OREO primarily through retail channels, although some assets were sold in 2011 through auctions or at wholesale levels. Management expects to be able to resolve the majority of problem assets through similar actions and strategies during 2012 and expects that its pre-tax, pre-credit income will assist the Company in maintaining its earnings.
"I am pleased with the improvement in provision expense and anticipate continued improvement in that area," said Mr. Hortman. "Overall reduction in NPAs continues to be our primary focus and I believe our current strategies to reduce these balances will succeed in reducing NPAs below 3.00% of total assets during 2012."
M&A Outlook
During 2011, the Company completed its seventh and eighth FDIC-assisted acquisitions bringing total acquired assets in this strategy to $1.6 billion. Management believes the strategy has been vital at this time in the economic cycle, providing the safest avenue for growth in earning assets. Mr. Hortman commented, "We continue to look at potential failed bank acquisitions and believe that 2012 will provide enough opportunities to realize growth in balances of covered loans. Our covered asset platform is highly scalable and our current focus is heavily centered on continuing to participate as we have in the past." With respect to traditional M&A opportunities, Mr. Hortman added, "Capital levels and asset quality have stabilized at many institutions. Management teams and their boards are increasingly aware of the advantages of partnering and the limited opportunity to create value on a stand-alone basis. Accordingly, we anticipate that traditional M&A will begin to rebound in 2012 and yield opportunities to increase earnings per share with limited or no dilution to tangible book value."
Capital Levels
The Company manages with increasingly high levels of capital. At December 31, 2011, Tier 1 common equity to risk based assets was 13.74%, compared to 12.93% at December 31, 2010, an increase of 6.26%. Tangible common equity as a percentage of tangible assets increased to 7.99% at December 31, 2011, compared to 7.35% at December 31, 2010. Earnings from legacy operations and from acquisitions coupled with mostly static total assets during the year were the primary reasons for the higher capital levels. Additionally, tangible book value per common share increased from $9.22 per share at December 31, 2010 to $10.06 per share at December 31, 2011.
Mr. Hortman spoke concerning the Company's capital levels, saying "Improving capital levels throughout this cycle have allowed us to continue operating with offensive strategies. Coupling these strong capital levels together with our core earnings and our acquisition strategies, we are confident in our ability to repay the Company's TARP obligations in installments before their fifth anniversary. As we have stated before, we do not foresee that any capital raise will be required, and we expect that the repayment of those obligations will be fully accretive to existing shareholders."
Ameris Bancorp is headquartered in Moultrie, Georgia, and at the end of the most recent quarter had 62 locations in Georgia, Alabama, northern Florida and South Carolina.
This news release contains certain performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Management of Ameris Bancorp (the "Company") uses these non-GAAP measures in its analysis of the Company's performance. These measures are useful when evaluating the underlying performance and efficiency of the Company's operations and balance sheet. The Company's management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant gains and charges in the current period. The Company's management believes that investors may use these non-GAAP financial measures to evaluate the Company's financial performance without the impact of unusual items that may obscure trends in the Company's underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
This news release contains statements that constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words "believe", "estimate", "expect", "intend", "anticipate" and similar expressions and variations thereof identify certain of such forward-looking statements, which speak only as of the dates which they were made. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties and that actual results may differ materially from those indicated in the forward-looking statements as a result of various factors. Readers are cautioned not to place undue reliance on these forward-looking statements and are referred to the Company's periodic filings with the Securities and Exchange Commission for a summary of certain factors that may impact the Company's results of operations and financial condition.
AMERIS BANCORP |
|||||||||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||
Dec. |
Sept. |
Jun. |
Mar. |
Dec. |
Dec. |
Dec. |
|||||||||||
2011 |
2011 |
2011 |
2011 |
2010 |
2011 |
2010 |
|||||||||||
EARNINGS |
|||||||||||||||||
Net Income/(Loss) Available to Common Shareholders |
$ 322 |
$ 15,643 |
$ 1,307 |
$ 580 |
$ 1,050 |
$ 17,852 |
$ (7,202) |
||||||||||
PER COMMON SHARE DATA |
|||||||||||||||||
Earnings per share available to common shareholders: |
|||||||||||||||||
Basic |
$ 0.01 |
$ 0.67 |
$ 0.06 |
$ 0.02 |
$ 0.04 |
$ 0.76 |
$ (0.35) |
||||||||||
Diluted |
$ 0.01 |
$ 0.66 |
$ 0.06 |
$ 0.02 |
$ 0.04 |
$ 0.76 |
$ (0.35) |
||||||||||
Cash Dividends per share |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
||||||||||
Stock dividend |
- |
- |
- |
- |
- |
- |
3 for 157 |
||||||||||
Book value per share (period end) |
$ 10.23 |
$ 10.27 |
$ 9.54 |
$ 9.41 |
$ 9.44 |
$ 10.23 |
$ 9.44 |
||||||||||
Tangible book value per share (period end) |
$ 10.06 |
$ 10.08 |
$ 9.34 |
$ 9.20 |
$ 9.22 |
$ 10.06 |
$ 9.22 |
||||||||||
Weighted average number of shares: |
|||||||||||||||||
Basic |
23,457,739 |
23,438,335 |
23,449,123 |
23,440,201 |
23,427,393 |
23,446,350 |
20,498,204 |
||||||||||
Diluted |
23,611,964 |
23,559,063 |
23,508,419 |
23,474,424 |
23,579,205 |
23,538,468 |
20,498,204 |
||||||||||
Period-end number of shares |
23,751,294 |
23,742,794 |
23,766,044 |
23,766,044 |
23,647,841 |
23,751,294 |
23,647,841 |
||||||||||
Market data: |
|||||||||||||||||
High closing price |
$ 10.66 |
$ 10.30 |
$ 10.16 |
$ 11.10 |
$ 11.07 |
$ 11.10 |
$ 11.55 |
||||||||||
Low closing price |
$ 8.55 |
$ 8.47 |
$ 8.49 |
$ 9.32 |
$ 8.73 |
$ 8.47 |
$ 7.36 |
||||||||||
Period end closing price |
$ 10.28 |
$ 8.71 |
$ 8.87 |
$ 10.16 |
$ 10.54 |
$ 10.28 |
$ 10.54 |
||||||||||
Average daily volume |
68,654 |
71,955 |
58,706 |
46,618 |
55,281 |
61,619 |
93,489 |
||||||||||
PERFORMANCE RATIOS |
|||||||||||||||||
Return on average assets |
0.15% |
2.14% |
0.29% |
0.19% |
0.26% |
0.71% |
(0.16%) |
||||||||||
Return on average common equity |
1.82% |
28.55% |
3.69% |
2.51% |
3.28% |
8.52% |
(2.07%) |
||||||||||
Earning asset yield (TE) |
6.07% |
5.55% |
5.98% |
5.35% |
5.18% |
5.68% |
5.47% |
||||||||||
Total cost of funds |
0.80% |
1.02% |
1.10% |
1.22% |
1.27% |
1.03% |
1.34% |
||||||||||
Net interest margin (TE) |
5.21% |
4.44% |
4.79% |
4.04% |
3.88% |
4.57% |
4.11% |
||||||||||
Non-interest income excluding securities transactions, |
|||||||||||||||||
as a percent of total revenue (TE) (1) |
14.81% |
9.97% |
14.15% |
15.49% |
16.12% |
13.20% |
14.98% |
||||||||||
Efficiency ratio |
72.76% |
47.75% |
65.08% |
69.59% |
62.15% |
61.30% |
65.20% |
||||||||||
CAPITAL ADEQUACY (period end) |
|||||||||||||||||
Stockholders' equity to assets |
9.81% |
9.78% |
9.70% |
9.38% |
9.20% |
9.81% |
9.20% |
||||||||||
Tangible common equity to tangible assets |
7.99% |
7.96% |
7.78% |
7.51% |
7.35% |
7.99% |
7.35% |
||||||||||
EQUITY TO ASSETS RECONCILIATION |
|||||||||||||||||
Tangible common equity to tangible assets |
7.99% |
7.96% |
7.78% |
7.51% |
7.35% |
7.99% |
7.35% |
||||||||||
Effect of preferred equity |
1.69% |
1.68% |
1.76% |
1.72% |
1.69% |
1.69% |
1.69% |
||||||||||
Effect of goodwill and other intangibles |
0.13% |
0.14% |
0.15% |
0.16% |
0.16% |
0.13% |
0.16% |
||||||||||
Equity to assets (GAAP) |
9.81% |
9.78% |
9.70% |
9.38% |
9.20% |
9.81% |
9.20% |
||||||||||
OTHER PERIOD-END DATA |
|||||||||||||||||
FTE Headcount |
746 |
730 |
690 |
691 |
708 |
746 |
708 |
||||||||||
Assets per FTE |
$ 4,014 |
$ 4,124 |
$ 4,141 |
$ 4,223 |
$ 4,198 |
$ 4,014 |
$ 4,198 |
||||||||||
Branch locations |
62 |
62 |
59 |
59 |
59 |
62 |
60 |
||||||||||
Deposits per branch location |
$ 41,799 |
$ 44,557 |
$ 42,565 |
$ 43,605 |
$ 42,257 |
$ 41,799 |
$ 42,257 |
||||||||||
(1) Includes gain from acquisition |
|||||||||||||||||
AMERIS BANCORP |
|||||||||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||
Dec. |
Sept. |
Jun. |
Mar. |
Dec. |
Dec. |
Dec. |
|||||||||||
2011 |
2011 |
2011 |
2011 |
2010 |
2011 |
2010 |
|||||||||||
INCOME STATEMENT |
|||||||||||||||||
Interest income |
|||||||||||||||||
Interest and fees on loans |
$ 35,361 |
$ 31,633 |
$ 32,876 |
$ 28,971 |
$ 27,676 |
$ 128,841 |
$ 107,484 |
||||||||||
Interest on taxable securities |
2,350 |
2,672 |
2,574 |
2,658 |
2,562 |
10,254 |
9,821 |
||||||||||
Interest on nontaxable securities |
357 |
330 |
314 |
320 |
317 |
1,321 |
1,215 |
||||||||||
Interest on deposits in other banks |
148 |
144 |
150 |
175 |
204 |
617 |
462 |
||||||||||
Interest on federal funds sold |
7 |
9 |
9 |
13 |
52 |
38 |
89 |
||||||||||
Total interest income |
38,223 |
34,788 |
35,923 |
32,137 |
30,811 |
141,071 |
119,071 |
||||||||||
Interest expense |
|||||||||||||||||
Interest on deposits |
$ 4,875 |
$ 6,431 |
$ 6,825 |
$ 7,375 |
$ 7,328 |
$ 25,506 |
$ 28,647 |
||||||||||
Interest on other borrowings |
580 |
555 |
351 |
555 |
477 |
2,041 |
1,147 |
||||||||||
Total interest expense |
5,455 |
6,986 |
7,176 |
7,930 |
7,805 |
27,547 |
29,794 |
||||||||||
Net interest income |
32,768 |
27,802 |
28,747 |
24,207 |
23,006 |
113,524 |
89,277 |
||||||||||
Provision for loan losses |
9,019 |
7,552 |
9,115 |
7,043 |
11,404 |
32,729 |
50,521 |
||||||||||
Net interest income/(loss) after provision for loan losses |
$ 23,749 |
$ 20,250 |
$ 19,632 |
$ 17,164 |
$ 11,602 |
$ 80,795 |
$ 38,756 |
||||||||||
Noninterest income |
|||||||||||||||||
Service charges on deposit accounts |
$ 4,483 |
$ 4,666 |
$ 4,665 |
$ 4,267 |
$ 4,323 |
$ 18,081 |
$ 15,143 |
||||||||||
Mortgage banking activity |
1,209 |
930 |
382 |
450 |
806 |
2,971 |
2,748 |
||||||||||
Other service charges, commissions and fees |
340 |
392 |
276 |
239 |
180 |
1,247 |
805 |
||||||||||
Gain(loss) on sale of securities |
- |
- |
14 |
224 |
- |
238 |
200 |
||||||||||
Gains from acquisitions |
- |
26,867 |
- |
- |
6,442 |
26,867 |
14,651 |
||||||||||
Other non-interest income |
657 |
1,090 |
643 |
1,013 |
552 |
3,403 |
1,701 |
||||||||||
Total noninterest income |
6,689 |
33,945 |
5,980 |
6,193 |
12,303 |
52,807 |
35,248 |
||||||||||
Noninterest expense |
|||||||||||||||||
Salaries and employee benefits |
10,688 |
10,252 |
9,427 |
9,843 |
8,510 |
40,210 |
31,918 |
||||||||||
Occupancy and equipment expenses |
2,705 |
3,203 |
2,752 |
2,730 |
1,989 |
11,390 |
8,212 |
||||||||||
Data processing and telecommunications expenses |
2,650 |
2,817 |
2,452 |
2,396 |
2,075 |
10,315 |
7,644 |
||||||||||
FDIC Insurance expense |
1,078 |
1,096 |
1,118 |
1,245 |
1,296 |
4,537 |
5,133 |
||||||||||
Credit related expenses (1) |
7,784 |
8,985 |
3,882 |
1,797 |
4,936 |
22,448 |
16,412 |
||||||||||
Advertising and marketing expenses |
221 |
189 |
149 |
163 |
97 |
722 |
566 |
||||||||||
Amortization of intangible assets |
220 |
277 |
242 |
263 |
277 |
1,002 |
988 |
||||||||||
Goodwill impairment |
- |
- |
- |
- |
- |
- |
- |
||||||||||
Other non-interest expenses |
3,364 |
2,667 |
2,580 |
2,718 |
2,766 |
11,329 |
10,315 |
||||||||||
Total noninterest expense |
28,710 |
29,486 |
22,602 |
21,155 |
21,946 |
101,953 |
81,188 |
||||||||||
Operating profit/(loss) |
$ 1,728 |
$ 24,709 |
$ 3,010 |
$ 2,202 |
$ 1,959 |
$ 31,649 |
$ (7,184) |
||||||||||
Income tax (benefit)/expense |
587 |
8,249 |
896 |
824 |
98 |
10,556 |
(3,195) |
||||||||||
Net income/(loss) |
$ 1,141 |
$ 16,460 |
$ 2,114 |
$ 1,378 |
$ 1,861 |
$ 21,093 |
$ (3,989) |
||||||||||
Preferred stock dividends |
819 |
817 |
807 |
798 |
811 |
3,241 |
3,213 |
||||||||||
Net income/(loss) available |
|||||||||||||||||
to common shareholders |
$ 322 |
$ 15,643 |
$ 1,307 |
$ 580 |
$ 1,050 |
$ 17,852 |
$ (7,202) |
||||||||||
Diluted earnings available to common shareholders |
0.01 |
0.66 |
0.06 |
0.02 |
0.04 |
0.76 |
(0.35) |
||||||||||
(1) Includes expenses associated with problem loans and OREO, as well as OREO losses and writedowns. |
|||||||||||||||||
AMERIS BANCORP |
||||||||||||
FINANCIAL HIGHLIGHTS |
||||||||||||
(unaudited) |
||||||||||||
(dollars in thousands except per share data and FTE headcount) |
||||||||||||
Three Months Ended |
||||||||||||
Dec. |
Sept. |
Jun. |
Mar. |
Dec. |
||||||||
2011 |
2011 |
2011 |
2011 |
2010 |
||||||||
PERIOD-END BALANCE SHEET |
||||||||||||
Assets |
||||||||||||
Cash and due from banks |
$ 65,528 |
$ 55,761 |
$ 68,552 |
$ 88,386 |
$ 74,326 |
|||||||
Federal funds sold and interest bearing balances |
229,042 |
170,349 |
218,330 |
264,508 |
261,262 |
|||||||
Investment securities available for sale, at fair value |
339,967 |
340,839 |
334,376 |
305,620 |
322,581 |
|||||||
Other investments |
9,878 |
11,089 |
10,354 |
12,436 |
12,440 |
|||||||
Mortgage loans held for sale |
11,563 |
8,867 |
- |
- |
- |
|||||||
Loans, net of unearned income |
1,332,086 |
1,368,895 |
1,360,063 |
1,345,981 |
1,374,757 |
|||||||
Covered loans |
571,489 |
595,428 |
486,489 |
526,012 |
554,991 |
|||||||
Less allowance for loan losses |
35,156 |
35,238 |
34,523 |
35,443 |
34,576 |
|||||||
Loans, net |
1,868,419 |
1,929,085 |
1,812,029 |
1,836,550 |
1,895,172 |
|||||||
Other real estate owned |
50,301 |
54,487 |
61,533 |
62,258 |
57,917 |
|||||||
Covered other real estate owned |
78,617 |
81,907 |
63,583 |
59,757 |
54,931 |
|||||||
Total other real estate owned |
128,918 |
136,394 |
125,116 |
122,015 |
112,848 |
|||||||
Premises and equipment, net |
73,124 |
71,848 |
65,925 |
66,359 |
66,589 |
|||||||
Intangible assets, net |
3,250 |
3,471 |
3,745 |
3,973 |
4,261 |
|||||||
Goodwill |
956 |
956 |
956 |
956 |
956 |
|||||||
FDIC loss sharing receivable |
242,394 |
239,719 |
160,927 |
167,176 |
177,187 |
|||||||
Other assets |
21,269 |
42,001 |
56,927 |
50,444 |
44,546 |
|||||||
Total assets |
$ 2,994,308 |
$ 3,010,379 |
$ 2,857,237 |
$ 2,918,423 |
$ 2,972,168 |
|||||||
Liabilities |
||||||||||||
Deposits: |
||||||||||||
Noninterest-bearing |
$ 395,347 |
$ 354,434 |
$ 318,004 |
$ 316,060 |
$ 301,971 |
|||||||
Interest-bearing |
2,196,219 |
2,274,458 |
2,193,359 |
2,256,629 |
2,233,455 |
|||||||
Total deposits |
2,591,566 |
2,628,892 |
2,511,363 |
2,572,689 |
2,535,426 |
|||||||
Federal funds purchased & securities sold under |
||||||||||||
agreements to repurchase |
37,665 |
13,180 |
17,136 |
20,257 |
68,184 |
|||||||
Other borrowings |
20,000 |
21,000 |
- |
- |
43,495 |
|||||||
Other liabilities |
9,037 |
10,616 |
9,311 |
9,351 |
9,387 |
|||||||
Subordinated deferrable interest debentures |
42,269 |
42,269 |
42,269 |
42,269 |
42,269 |
|||||||
Total liabilities |
2,700,537 |
2,715,957 |
2,580,079 |
2,644,566 |
2,698,761 |
|||||||
Stockholders' equity |
||||||||||||
Preferred stock |
$ 50,727 |
$ 50,572 |
$ 50,419 |
$ 50,269 |
$ 50,121 |
|||||||
Common stock |
25,087 |
25,079 |
25,102 |
25,102 |
24,983 |
|||||||
Capital surplus |
166,639 |
166,385 |
166,170 |
165,995 |
165,930 |
|||||||
Retained earnings |
54,852 |
54,530 |
38,888 |
37,580 |
37,000 |
|||||||
Accumulated other comprehensive income/(loss) |
7,296 |
8,687 |
7,410 |
5,742 |
6,204 |
|||||||
Less treasury stock |
(10,831) |
(10,831) |
(10,831) |
(10,831) |
(10,831) |
|||||||
Total stockholders' equity |
293,770 |
294,422 |
277,158 |
273,857 |
273,407 |
|||||||
Total liabilities and stockholders' equity |
$ 2,994,307 |
$ 3,010,379 |
$ 2,857,237 |
$ 2,918,423 |
$ 2,972,168 |
|||||||
Other Data |
||||||||||||
Earning Assets |
2,484,147 |
2,484,378 |
2,399,258 |
2,442,121 |
2,513,591 |
|||||||
Intangible Assets |
4,206 |
4,427 |
4,701 |
4,929 |
5,217 |
|||||||
Interest Bearing Liabilities |
2,296,153 |
2,350,907 |
2,252,764 |
2,319,155 |
2,413,319 |
|||||||
Average Assets |
3,021,201 |
3,048,337 |
2,909,012 |
2,949,943 |
2,872,207 |
|||||||
Average Common Stockholders' Equity |
248,729 |
228,716 |
229,794 |
222,675 |
225,088 |
|||||||
AMERIS BANCORP |
|||||||||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
(dollars in thousands except per share data and FTE headcount) |
|||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||
Dec. |
Sept. |
Jun. |
Mar. |
Dec. |
Dec. |
Dec. |
|||||||||||
2011 |
2011 |
2011 |
2011 |
2010 |
2011 |
2010 |
|||||||||||
ASSET QUALITY INFORMATION (1) |
|||||||||||||||||
Allowance for loan losses |
|||||||||||||||||
Balance at beginning of period |
$ 35,238 |
$ 34,523 |
$ 35,443 |
$ 34,576 |
$ 34,072 |
$ 34,576 |
$ 35,762 |
||||||||||
Provision for loan loss (2) |
8,243 |
7,544 |
7,462 |
7,092 |
10,742 |
30,341 |
48,839 |
||||||||||
Charge-offs |
8,909 |
7,088 |
8,559 |
7,067 |
10,513 |
31,623 |
52,623 |
||||||||||
Recoveries |
584 |
259 |
177 |
842 |
275 |
1,862 |
2,598 |
||||||||||
Net charge-offs (recoveries) |
8,325 |
6,829 |
8,382 |
6,225 |
10,238 |
29,761 |
50,025 |
||||||||||
Ending balance |
$ 35,156 |
$ 35,238 |
$ 34,523 |
$ 35,443 |
$ 34,576 |
$ 35,156 |
$ 34,576 |
||||||||||
As a percentage of loans |
2.64% |
2.57% |
2.54% |
2.63% |
2.52% |
2.64% |
2.52% |
||||||||||
As a percentage of nonperforming loans |
49.64% |
59.66% |
57.02% |
51.82% |
43.61% |
49.64% |
43.61% |
||||||||||
Net charge-off information |
|||||||||||||||||
Charge-offs |
|||||||||||||||||
Commercial, Financial and Agricultural |
$ 1,952 |
$ 614 |
$ 2,128 |
$ 1,113 |
$ 1,907 |
$ 5,807 |
$ 5,484 |
||||||||||
Real Estate - Residential |
1,758 |
1,697 |
1,135 |
809 |
1,328 |
5,399 |
10,091 |
||||||||||
Real Estate - Commercial and Farmland |
829 |
2,962 |
2,332 |
2,557 |
2,368 |
8,680 |
16,102 |
||||||||||
Real Estate - Construction and Development |
4,129 |
1,612 |
2,822 |
2,425 |
4,519 |
10,988 |
19,854 |
||||||||||
Consumer Installment |
241 |
203 |
142 |
163 |
391 |
749 |
1,092 |
||||||||||
Other |
- |
- |
- |
- |
- |
- |
- |
||||||||||
Total charge-offs |
8,909 |
7,088 |
8,559 |
7,067 |
10,513 |
31,623 |
52,623 |
||||||||||
Recoveries |
|||||||||||||||||
Commercial, Financial and Agricultural |
21 |
85 |
48 |
20 |
22 |
174 |
571 |
||||||||||
Real Estate - Residential |
39 |
48 |
45 |
14 |
20 |
146 |
186 |
||||||||||
Real Estate - Commercial and Farmland |
9 |
37 |
4 |
2 |
182 |
52 |
840 |
||||||||||
Real Estate - Construction and Development |
494 |
44 |
57 |
772 |
22 |
1,367 |
684 |
||||||||||
Consumer Installment |
21 |
45 |
23 |
34 |
29 |
123 |
317 |
||||||||||
Other |
- |
- |
- |
- |
- |
- |
- |
||||||||||
Total recoveries |
584 |
259 |
177 |
842 |
275 |
1,862 |
2,598 |
||||||||||
Net charge-offs (recoveries) |
$ 8,325 |
$ 6,829 |
$ 8,382 |
$ 6,225 |
$ 10,238 |
$ 29,761 |
$ 50,025 |
||||||||||
Non-accrual loans |
70,823 |
59,067 |
60,545 |
68,391 |
79,289 |
70,823 |
79,289 |
||||||||||
Foreclosed assets |
50,301 |
54,487 |
61,533 |
62,258 |
57,916 |
50,301 |
57,916 |
||||||||||
Accruing loans delinquent 90 days or more |
- |
20 |
- |
- |
- |
- |
- |
||||||||||
Total non-performing assets |
121,124 |
113,574 |
122,078 |
130,649 |
137,205 |
121,124 |
137,205 |
||||||||||
Non-performing assets as a percent of total assets |
4.05% |
3.77% |
4.27% |
4.48% |
4.62% |
4.05% |
4.62% |
||||||||||
Net charge offs as a percent of loans (Annualized) |
2.48% |
1.98% |
2.50% |
1.88% |
2.87% |
2.23% |
3.33% |
||||||||||
(1) Asset quality information is presented net of covered assets where the Company's risk exposure is limited substantially by loss sharing agreements with the FDIC. |
|||||||||||||||||
(2) During 2010 and 2011, the Company recorded provision for loan loss expense to account for losses where the initial estimate of cash flows was found to be excessive on loans acquired in FDIC assisted acquisitions. These amounts are excluded from the calculation above but reflected in the Company's Consolidated Statement of Operations. |
|||||||||||||||||
AMERIS BANCORP |
||||||||||||
FINANCIAL HIGHLIGHTS |
||||||||||||
(unaudited) |
||||||||||||
(dollars in thousands except per share data and FTE headcount) |
||||||||||||
For the quarter ended: |
||||||||||||
Dec. |
Sept. |
Jun. |
Mar. |
Dec. |
||||||||
Loans by Type |
2011 |
2011 |
2011 |
2011 |
2010 |
|||||||
Commercial, financial & agricultural |
$ 142,960 |
$ 159,020 |
$ 150,377 |
$ 142,826 |
$ 142,312 |
|||||||
Real estate - construction & development |
130,270 |
145,770 |
143,684 |
152,863 |
162,594 |
|||||||
Real estate - commercial & farmland |
672,765 |
677,048 |
681,228 |
672,212 |
683,974 |
|||||||
Real estate - residential |
330,727 |
331,236 |
336,485 |
336,755 |
344,830 |
|||||||
Consumer installment |
37,296 |
38,163 |
35,584 |
33,698 |
34,293 |
|||||||
Other |
18,068 |
17,658 |
12,705 |
7,627 |
6,754 |
|||||||
Total Legacy (non-covered) |
$ 1,332,086 |
$ 1,368,895 |
$ 1,360,063 |
$ 1,345,981 |
$ 1,374,757 |
|||||||
Commercial, financial & agricultural |
$ 41,867 |
$ 49,859 |
$ 42,494 |
$ 45,954 |
$ 47,309 |
|||||||
Real estate - construction & development |
77,077 |
82,933 |
79,540 |
89,356 |
89,781 |
|||||||
Real estate - commercial & farmland |
321,257 |
323,760 |
229,924 |
242,153 |
257,428 |
|||||||
Real estate - residential |
127,644 |
135,138 |
129,721 |
140,239 |
149,226 |
|||||||
Consumer installment |
3,644 |
3,558 |
4,810 |
8,310 |
11,247 |
|||||||
Total Covered (at fair value) |
$ 571,489 |
$ 595,248 |
$ 486,489 |
$ 526,012 |
$ 554,991 |
|||||||
Total Loan Portfolio: |
||||||||||||
Commercial, financial & agricultural |
$ 184,827 |
$ 208,879 |
$ 192,871 |
$ 188,780 |
$ 189,621 |
|||||||
Real estate - construction & development |
207,347 |
228,703 |
223,224 |
242,219 |
252,375 |
|||||||
Real estate - commercial & farmland |
994,022 |
1,000,808 |
911,152 |
914,365 |
941,402 |
|||||||
Real estate - residential |
458,371 |
466,374 |
466,206 |
476,994 |
494,056 |
|||||||
Consumer installment |
40,940 |
41,721 |
40,394 |
42,008 |
45,540 |
|||||||
Other |
18,068 |
17,658 |
12,705 |
7,627 |
6,754 |
|||||||
Total Loans |
$ 1,903,575 |
$ 1,964,143 |
$ 1,846,552 |
$ 1,871,993 |
$ 1,929,748 |
|||||||
Troubled Debt Restructurings: |
||||||||||||
Accruing loan types: |
||||||||||||
Real estate - construction & development |
$ 1,774 |
$ 1,697 |
$ 2,179 |
$ 2,908 |
$ 786 |
|||||||
Real estate - commercial & farmland |
9,622 |
7,005 |
13,936 |
17,418 |
19,262 |
|||||||
Real estate - residential |
6,245 |
7,889 |
5,043 |
5,075 |
1,924 |
|||||||
Total Accruing TDRs |
$ 17,641 |
$ 16,591 |
$ 21,158 |
$ 25,401 |
$ 21,972 |
|||||||
Non-accruing loan types: |
||||||||||||
Real estate - construction & development |
$ 2,122 |
$ 1,426 |
$ 1,315 |
$ 1,243 |
$ 2,290 |
|||||||
Real estate - commercial & farmland |
4,737 |
5,392 |
8,541 |
8,747 |
2,864 |
|||||||
Real estate - residential |
1,606 |
227 |
233 |
- |
316 |
|||||||
Total Non-accrual TDRs |
$ 8,465 |
$ 7,045 |
$ 10,089 |
$ 9,990 |
$ 5,470 |
|||||||
Total Troubled Debt Restructurings |
$ 26,106 |
$ 23,636 |
$ 31,247 |
$ 35,391 |
$ 27,442 |
|||||||
The following table presents the non-covered loan portfolio by risk grade: |
||||||||||||
Grade 10 - Prime credit |
$ 23,930 |
$ 23,461 |
$ 20,376 |
$ 20,934 |
$ 24,676 |
|||||||
Grade 15 - Good credit |
261,489 |
193,881 |
202,152 |
188,663 |
201,214 |
|||||||
Grade 20 - Satisfactory credit |
485,364 |
550,748 |
534,498 |
497,230 |
506,461 |
|||||||
Grade 23 - Performing, under-collateralized credit |
29,730 |
30,538 |
29,833 |
26,749 |
25,329 |
|||||||
Grade 25 - Minimum acceptable credit |
386,365 |
425,142 |
407,133 |
435,779 |
441,496 |
|||||||
Grade 30 - Other asset especially mentioned |
41,584 |
52,760 |
65,528 |
65,272 |
53,806 |
|||||||
Grade 40 - Substandard |
102,947 |
91,857 |
99,612 |
111,041 |
120,599 |
|||||||
Grade 50 - Doubtful |
677 |
508 |
922 |
286 |
1,175 |
|||||||
Grade 60 - Loss |
Share this article