Try our mobile app

Ameris Bancorp Announces Financial Results For First Quarter 2020

Published: 2020-04-23 20:30:00 ET
<<<  go to ABCB company page

ATLANTA, April 23, 2020 /PRNewswire/ -- Ameris Bancorp (Nasdaq: ABCB) (the "Company") today reported net income of $19.3 million, or $0.28 per diluted share, for the quarter ended March 31, 2020, compared with $39.9 million, or $0.84 per diluted share, for the quarter ended March 31, 2019.  The decline in net income is attributable to a $37.6 million increase in provision for loan loss expense and a $22.2 million servicing asset write-down in the first quarter of 2020.  The Company reported adjusted net income of $39.2 million, or $0.56 per diluted share, for the quarter ended March 31, 2020, compared with $42.6 million, or $0.90 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 previously announced branch consolidations, certain legal expenses, loss on sale of bank premises and expenses related to natural disasters and the COVID-19 pandemic, but does not exclude the increased provision for credit losses.

Ameris Bancorp logo. (PRNewsFoto/Ameris Bancorp)

Commenting on the Company's results, Palmer Proctor, the Company's Chief Executive Officer, said, "While this has certainly been a historically unprecedented quarter, I am proud that our company could absorb over $41 million of provision for credit loss expense and a $22 million write-down of our servicing assets and still produce net income of over $19 million.  Our current allowance for loan loss ended the quarter at over $149 million, up from $38 million at year end, and our capital levels remain strong.  We have committed bankers who continue to serve our customers and our communities through the COVID-19 pandemic and have been successful in lending $685 million under the  Paycheck Protection Program ("PPP") in April.  We are prepared to face the challenges of today's environment and we remain confident in our position for the future in these uncertain times."

On January 1, 2020, the Company adopted ASC 326, which provides for an expected credit loss model, referred to as the "Current Expected Credit Loss" ("CECL") model.  The adoption of this standard resulted in the opening balances of the allowance for credit losses increasing $91.4 million and shareholders' equity decreasing $56.7 million.  In addition, the Company recorded $41.0 million of provision for credit loss expense in the first quarter of 2020, of which $37.0 million was expense for loan credit losses and $4.0 million was for an increase in unfunded commitment reserve.  Net charge-offs for the first quarter of 2020 were $4.4 million.  As a result of these items, at March 31, 2020, the allowance for loan loss was $149.5 million, and the total allowance for credit losses was $167.3 million, compared with $38.2 million and $39.3 million, respectively, at December 31, 2019.

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

  • Net income of $19.3 million, after pre-tax provision for credit losses of $41.0 million and servicing asset write-downs of $22.2 million
  • Growth in adjusted total revenue of $12.9 million, or 6.1% when compared with the fourth quarter of 2019
  • Adjusted efficiency ratio of 59.87%, compared with 55.61%, in the fourth quarter of 2019
  • Adjusted return on average assets of 0.87%, compared with 1.47% in the fourth quarter of 2019
  • Net interest margin of 3.70%, compared with 3.86% in the fourth quarter of 2019
  • Improvement in deposit mix such that noninterest bearing deposits represent 30.53% of total deposits, up from 29.94% at December 31, 2019 and 28.09% a year ago
  • Annualized net charge-offs of 0.14% of average total loans
  • Non-performing assets of 0.61% of total assets, compared with 0.56% at the end of 2019

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

Adjusted Net Income Reconciliation

Three Months Ended

March 31,

(dollars in thousands, except per share data)

2020

2019

Net income available to common shareholders

$

19,322

$

39,905

Adjustment items:

Merger and conversion charges

540

2,057

Restructuring charges

245

Servicing right impairment

22,165

Natural disaster and pandemic charges

548

(89)

Expenses related to SEC and DOJ investigation

1,443

Loss on sale of premises

470

919

Tax effect of adjustment items

(5,283)

(450)

After-tax adjustment items

19,883

2,682

Adjusted net income

$

39,205

$

42,587

Reported net income per diluted share

$

0.28

$

0.84

Adjusted net income per diluted share

$

0.56

$

0.90

Reported return on average assets

0.43

%

1.42

%

Adjusted return on average assets

0.87

%

1.51

%

Reported return on average common equity

3.16

%

10.95

%

Adjusted return on average tangible common equity

10.98

%

18.82

%

Net Interest Income and Net Interest MarginNet interest income on a tax-equivalent basis for the first quarter of 2020 totaled $149.0 million, compared with $156.5 million for the fourth quarter of 2019 and $100.5 million for the first quarter of 2019.  The Company's net interest margin was 3.70% for the first quarter of 2020, down from 3.86% reported for the fourth quarter of 2019 and 3.95% reported for the first quarter of 2019.  The decrease in net interest margin in the current quarter is primarily attributable to decreases in accretion income and the yield on loans as market interest rates declined, partially offset by a decrease in the cost of interest-bearing liabilities.  Accretion income for the first quarter of 2020 decreased to $6.6 million, compared with $9.7 million for the fourth quarter of 2019, and increased from $2.9 million for the first quarter of 2019.  The decrease in accretion income in the first quarter is primarily attributable to the successful resolution of an acquired non-performing loan during the fourth quarter of 2019 that had a substantial discount and stabilization in the level of payoffs of acquired loans. 

Yields on all loans decreased to 5.02% during the first quarter of 2020, compared with 5.28% for the fourth quarter of 2019 and 5.37% reported for the first quarter of 2019.  Loan production in the banking division during the first quarter of 2020 totaled $918.4 million, with weighted average yields of 4.55%, compared with $1.1 billion and 4.70%, respectively, in the fourth quarter of 2019 and $613.5 million and 5.78%, respectively, in the first quarter of 2019.  Loan production in the lines of business (including retail mortgage, warehouse lending, SBA and premium finance) amounted to an additional $3.9 billion during the first quarter of 2020, with weighted average yields of 4.15%, compared with $4.1 billion and 4.29%, respectively, during the fourth quarter of 2019 and $1.9 billion and 5.47%, respectively, during the first quarter of 2019.

Interest expense during the first quarter of 2020 decreased to $34.8 million, compared with $38.7 million in the fourth quarter of 2019, and increased from $25.5 million in the first quarter of 2019.  The Company's total cost of funds moved nine basis points lower to 0.91% in the first quarter of 2020 as compared with the fourth quarter of 2019.  Deposit costs also decreased nine basis points during the first quarter of 2020 to 0.71%, compared with 0.80% in the fourth quarter of 2019.  Costs of interest-bearing deposits decreased during the quarter from 1.13% in the fourth quarter of 2019 to 1.01% in the first quarter of 2020.

Noninterest IncomeNoninterest income decreased $734,000, or 1.3%, in the first quarter of 2020 to $54.4 million, compared with $55.1 million for the fourth quarter of 2019, primarily as a result of decreased service charge revenue.  Service charge revenue decreased $1.7 million, or 12.7%, to $11.8 million in the first quarter of 2020, compared with $13.6 million for the fourth quarter of 2019.  This decrease was primarily attributable to a decline in interchange income of $626,000 and a decrease of $634,000 in NSF income resulting from a decrease in volume and a slight increase in waivers.

Mortgage banking activity increased $2.2 million, or 6.5%, to $35.3 million in the first quarter of 2020, compared with $33.2 million for the fourth quarter of 2019.  This increase was a result of expansion in our gain on sale spread. Gain on sale spreads increased to 2.88% in the first quarter of 2020 from 2.60% for the fourth quarter of 2019. Total production in the retail mortgage division decreased to $1.36 billion in the first quarter of 2020, compared with $1.57 billion for the fourth quarter of 2019.   Mortgage banking activity was negatively impacted during the first quarter of 2020 by a $20.9 million servicing right impairment, compared with an impairment of $104,000 for the fourth quarter of 2019. The retail mortgage open pipeline finished the first quarter of 2020 at $2.43 billion, compared with $1.16 billion at December 31, 2019.

Other noninterest income decreased $1.2 million, or 16.6%, in the first quarter of 2020 to $6.1 million, compared with $7.3 million for the fourth quarter of 2019, primarily as a result of an unfavorable fair value adjustment on our SBA servicing rights of $1.3 million for the first quarter of 2020.

Noninterest ExpenseNoninterest expense increased $15.5 million, or 12.6%, to $138.1 million during the first quarter of 2020, compared with $122.6 million for the fourth quarter of 2019.  During the first quarter of 2020, the Company recorded $3.0 million of charges to earnings, related to the previously announced SEC/DOJ investigations, merger and conversion charges, natural disaster and pandemic charges and loss on sale of premises, compared with $4.3 million in charges in the fourth quarter of 2019 that were related principally to merger and conversion charges and loss on sale of premises.  Excluding these charges, adjusted expenses increased approximately $16.8 million, or 14.2%, to $135.1 million in the first quarter of 2020, from $118.3 million in the fourth quarter of 2019.  The majority of this increase is attributable to variable expenses related to increased mortgage production and seasonal increase in payroll tax expense, as well as increases in credit resolution-related expenses, professional fees and FDIC insurance. The Company continues to focus on its operating efficiency ratio. The Company's adjusted efficiency ratio increased from 55.61% in the fourth quarter of 2019 to 59.87% in the first quarter of 2020.

Income Tax ExpenseThe Company's effective tax rate for the first quarter of 2020 was 16.8%, compared with 25.5% in the fourth quarter of 2019. The decreased rate for the first quarter of 2020 was primarily a result of loss carrybacks allowed as a result of the recently enacted CARES Act. The elevated rate for the fourth quarter of 2019 resulted from a return to provision adjustment occurring when the Company filed its 2018 income tax returns during the fourth quarter of 2019 and additional tax expense in connection with merger-related compensation and acquired BOLI.

Balance Sheet TrendsTotal assets at March 31, 2020 were $18.2 billion, which is essentially unchanged from December 31, 2019.  Total loans, including loans held for sale, were $14.49 billion at March 31, 2020, compared with $14.48 billion at December 31, 2019.  Total loans held for investment were $13.09 billion at March 31, 2020, compared with $12.82 billion at December 31, 2019.  Loans held for investment increased $275.6 million, or 8.6% annualized, compared with December 31, 2019.  Loan production in the banking division during the first quarter of 2020 was down 16% from the fourth quarter of 2019, but was 50% higher than the first quarter of 2019. 

At March 31, 2020, total deposits amounted to $13.84 billion, or 89.2% of total funding, compared with $14.03 billion and 90.1%, respectively, at December 31, 2019.  At March 31, 2020, noninterest-bearing deposit accounts were $4.23 billion, or 30.5% of total deposits, compared with $4.20 billion, or 29.9% of total deposits, at December 31, 2019.  Non-rate sensitive deposits (including non-interest bearing, NOW and savings) totaled $7.14 billion at March 31, 2020, compared with $7.21 billion at December 31, 2019.  These funds represented 51.6% of the Company's total deposits at March 31, 2020, compared with 51.4% at the end of 2019.

Shareholders' equity at March 31, 2020 totaled $2.44 billion, a decrease of $32.4 million, or 1.3%, from December 31, 2019.  The decrease in shareholders' equity was primarily the result of the CECL adoption impact of $56.7 million and dividends declared, partially offset by earnings of $19.3 million during the first quarter of 2020.  Tangible book value per share was $20.44 at March 31, 2020, compared with $20.81 at December 31, 2019.  Tangible common equity as a percentage of tangible assets was 8.25% at March 31, 2020, compared with 8.40% at the end of the 2019.

Credit QualityCredit quality remains strong in the Company.  During the first quarter of 2020, the Company recorded provision for credit losses of $41.0 million, compared with $5.7 million in the fourth quarter of 2019.  This increase in provision was primarily attributable to declines in forecasted economic conditions, particularly levels of unemployment and GDP, compared with conditions at the adoption of CECL.  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 a daily basis.  Certain loans modified in response to the COVID-19 pandemic were downgraded to risk grade 5 out of an abundance of caution.  Nonperforming assets as a percentage of total assets increased by five basis points to 0.61% during the quarter.  The increase in nonperforming assets is primarily a result of the migration of a small number of credits to nonaccrual and OREO and an increase in accruing loans delinquent 90 days or more in our premium finance division.  The net charge-off ratio was 14 basis points for the first quarter of 2020, compared with nine basis points in the fourth quarter of 2019 and 17 basis points in the first quarter of 2019.

Conference CallThe Company will host a teleconference at 9:00 a.m. Eastern time Friday, April 24, 2020, to discuss the Company's results and answer appropriate questions. The conference call can be accessed by dialing 1-877-504-1190 (or 1-855-669-9657 for participants in Canada and 1-412-902-6630 for other international participants).  The conference ID name is Ameris Bancorp ABCB.  A replay of the call will be available one hour after the end of the conference call until May 8, 2020.  To listen to the replay, dial 1-877-344-7529 (or 1-855-669-9658 for participants in Canada and 1-412-317-0088 for other international participants).  The conference replay access code is 10142204.  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 BancorpAmeris Bancorp is a bank holding company headquartered in Atlanta, Georgia.  The Company's banking subsidiary, Ameris Bank, had 170 locations in Georgia, Florida, South Carolina and Alabama at the end of the most recent quarter.

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

This news release contains forward-looking statements, as defined by federal securities laws, including, among other forward-looking statements, certain plans, expectations and goals.  Words such as "may," "believe," "expect," "anticipate," "intend," "will," "should," "plan," "estimate," "predict," "continue" and "potential" or the negative of these terms or other comparable terminology, as well as similar expressions, are meant to identify forward-looking statements.  The forward-looking statements in this news release are based on current expectations and are provided to assist in the understanding of potential future performance.  Such forward-looking statements involve numerous assumptions, risks and uncertainties that may cause actual results to differ materially from those expressed or implied in any such statements, including, without limitation, the following:  general competitive, economic, political and market conditions and fluctuations; movements in interest rates and our expectations regarding net interest margin; expectations on credit quality and performance; legislative and regulatory changes; 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; 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, 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

Mar

Dec

Sep

Jun

Mar

(dollars in thousands except per share data)

2020

2019

2019

2019

2019

EARNINGS

Net income

$

19,322

$

61,248

$

21,384

$

38,904

$

39,905

Adjusted net income

$

39,205

$

66,608

$

68,539

$

45,210

$

42,587

COMMON SHARE DATA

Earnings per share available to common shareholders

  Basic

$

0.28

$

0.88

$

0.31

$

0.82

$

0.84

  Diluted

$

0.28

$

0.88

$

0.31

$

0.82

$

0.84

Adjusted diluted EPS

$

0.56

$

0.96

$

0.98

$

0.96

$

0.90

Cash dividends per share

$

0.15

$

0.15

$

0.15

$

0.10

$

0.10

Book value per share (period end)

$

35.10

$

35.53

$

34.78

$

32.52

$

31.43

Tangible book value per share (period end)

$

20.44

$

20.81

$

20.29

$

20.81

$

19.73

Weighted average number of shares

  Basic

69,247,661

69,429,193

69,372,125

47,310,561

47,366,296

  Diluted

69,502,022

69,683,999

69,600,499

47,337,809

47,456,314

Period end number of shares

69,441,274

69,503,833

69,593,833

47,261,584

47,585,309

Market data

  High intraday price

$

43.79

$

44.90

$

40.65

$

39.60

$

42.01

  Low intraday price

$

17.89

$

38.34

$

33.71

$

33.57

$

31.27

  Period end closing price

$

23.76

$

42.54

$

40.24

$

39.19

$

34.35

  Average daily volume

461,692

353,783

461,289

352,684

387,800

PERFORMANCE RATIOS

Return on average assets

0.43

%

1.35

%

0.49

%

1.34

%

1.42

%

Adjusted return on average assets

0.87

%

1.47

%

1.57

%

1.56

%

1.51

%

Return on average common equity

3.16

%

9.97

%

3.49

%

10.27

%

10.95

%

Adjusted return on average tangible common equity

10.98

%

18.45

%

18.95

%

18.79

%

18.82

%

Earning asset yield (TE)

4.56

%

4.82

%

4.86

%

4.95

%

4.95

%

Total cost of funds

0.91

%

1.00

%

1.07

%

1.10

%

1.05

%

Net interest margin (TE)

3.70

%

3.86

%

3.84

%

3.91

%

3.95

%

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

22.83

%

22.02

%

28.89

%

21.27

%

19.59

%

Efficiency ratio

68.23

%

58.24

%

85.35

%

59.36

%

57.95

%

Adjusted efficiency ratio (TE)

59.87

%

55.61

%

57.25

%

53.77

%

55.12

%

CAPITAL ADEQUACY (period end)

Shareholders' equity to assets

13.37

%

13.54

%

13.63

%

12.93

%

12.83

%

Tangible common equity to tangible assets

8.25

%

8.40

%

8.43

%

8.68

%

8.46

%

EQUITY TO ASSETS RECONCILIATION

Tangible common equity to tangible assets

8.25

%

8.40

%

8.43

%

8.68

%

8.46

%

Effect of goodwill and other intangibles

5.12

%

5.14

%

5.20

%

4.25

%

4.37

%

Equity to assets (GAAP)

13.37

%

13.54

%

13.63

%

12.93

%

12.83

%

OTHER DATA (period end)

Full time equivalent employees

  Banking Division

1,865

1,913

2,001

1,336

1,343

  Retail Mortgage Division

689

690

785

348

328

  Warehouse Lending Division

9

9

9

10

9

  SBA Division

44

42

45

21

22

  Premium Finance Division

72

68

66

62

64

  Total Ameris Bancorp FTE headcount

2,679

2,722

2,906

1,777

1,766

Assets per Banking Division FTE

$

9,772

$

9,536

$

8,878

$

8,889

$

8,679

Branch locations

170

170

172

114

114

Deposits per branch location

$

81,439

$

82,512

$

79,416

$

84,056

$

85,973

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Income Statement

Table 2

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands except per share data)

2020

2019

2019

2019

2019

Interest income

Interest and fees on loans

$

171,242

$

182,391

$

175,046

$

117,010

$

112,401

Interest on taxable securities

10,082

10,358

11,354

9,383

9,043

Interest on nontaxable securities

157

167

168

102

156

Interest on deposits in other banks

1,211

1,091

1,622

2,276

3,150

Interest on federal funds sold

76

69

171

257

179

Total interest income

182,768

194,076

188,361

129,028

124,929

Interest expense

Interest on deposits

24,102

27,970

29,425

23,454

21,684

Interest on other borrowings

10,721

10,755

10,167

3,923

3,850

Total interest expense

34,823

38,725

39,592

27,377

25,534

Net interest income

147,945

155,351

148,769

101,651

99,395

Provision for loan losses

37,047

5,693

5,989

4,668

3,408

Provision for unfunded commitments

4,000

Provision for credit losses

41,047

5,693

5,989

4,668

3,408

Net interest income after provision for credit losses

106,898

149,658

142,780

96,983

95,987

Noninterest income

Service charges on deposits accounts

11,844

13,567

13,411

12,168

11,646

Mortgage banking activity

35,333

33,168

53,041

18,523

14,677

Other service charges, commissions and fees

1,128

1,085

1,236

803

789

Gain (loss) on securities

(9)

(1)

4

69

66

Other noninterest income

6,083

7,294

9,301

3,673

3,593

Total noninterest income

54,379

55,113

76,993

35,236

30,771

Noninterest expense

Salaries and employee benefits

75,946

69,642

77,633

38,331

38,332

Occupancy and equipment expenses

12,028

11,919

12,639

7,834

8,204

Data processing and telecommunications expenses

11,954

11,362

10,372

8,388

8,391

Credit resolution related expenses(1)

2,198

1,098

1,094

979

911

Advertising and marketing expenses

2,358

2,250

1,949

1,987

1,741

Amortization of intangible assets

5,631

5,741

5,719

3,121

3,132

Merger and conversion charges

540

2,415

65,158

3,475

2,057

Other noninterest expenses

27,398

18,137

18,133

17,136

12,657

Total noninterest expense

138,053

122,564

192,697

81,251

75,425

Income before income tax expense

23,224

82,207

27,076

50,968

51,333

Income tax expense

3,902

20,959

5,692

12,064

11,428

Net income (loss)

$

19,322

$

61,248

$

21,384

$

38,904

$

39,905

Diluted earnings per common share

$

0.28

$

0.88

$

0.31

$

0.82

$

0.84

(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

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Assets

Cash and due from banks

$

255,312

$

246,234

$

193,976

$

151,186

$

144,801

Federal funds sold and interest-bearing deposits in banks

396,844

375,615

285,713

186,969

712,199

Time deposits in other banks

249

249

499

748

7,371

Investment securities available for sale, at fair value

1,353,040

1,403,403

1,491,207

1,273,244

1,234,435

Other investments

81,754

66,919

66,921

32,481

15,157

Loans held for sale, at fair value

1,398,229

1,656,711

1,187,551

261,073

112,070

Loans, net of unearned income

13,094,106

12,818,476

12,826,284

9,049,870

8,482,339

Allowance for loan losses

(149,524)

(38,189)

(35,530)

(31,793)

(28,659)

Loans, net

12,944,582

12,780,287

12,790,754

9,018,077

8,453,680

Other real estate owned

21,027

19,500

20,710

14,675

16,871

Premises and equipment, net

231,347

233,102

239,428

141,378

141,698

Goodwill

931,947

931,637

911,488

501,140

501,308

Other intangible assets, net

85,955

91,586

97,328

52,437

55,557

Cash value of bank owned life insurance

176,239

175,270

174,442

105,064

104,597

Deferred income taxes, net

24,196

2,180

22,111

30,812

33,295

Other assets

323,827

259,886

282,149

120,052

123,236

Total assets

$

18,224,548

$

18,242,579

$

17,764,277

$

11,889,336

$

11,656,275

Liabilities

Deposits

Noninterest-bearing

$

4,226,253

$

4,199,448

$

4,077,856

$

2,771,443

$

2,753,173

Interest-bearing

9,618,365

9,827,625

9,581,738

6,810,927

7,047,702

  Total deposits

13,844,618

14,027,073

13,659,594

9,582,370

9,800,875

Federal funds purchased and securities sold under agreements to repurchase

15,160

20,635

17,744

3,307

4,259

Other borrowings

1,543,371

1,398,709

1,351,172

564,636

151,454

Subordinated deferrable interest debentures

122,890

127,560

127,075

89,871

89,529

FDIC loss-share payable, net

18,111

19,642

19,490

20,596

18,834

Other liabilities

243,248

179,378

168,479

91,435

95,740

Total liabilities

15,787,398

15,772,997

15,343,554

10,352,215

10,160,691

Shareholders' Equity

Preferred stock

Common stock

71,652

71,500

71,447

49,099

49,126

Capital stock

1,908,721

1,907,108

1,904,789

1,053,500

1,053,190

Retained earnings

460,153

507,950

457,127

446,182

412,005

Accumulated other comprehensive income (loss), net of tax

39,551

17,995

15,482

16,462

(1,178)

Treasury stock

(42,927)

(34,971)

(28,122)

(28,122)

(17,559)

Total shareholders' equity

2,437,150

2,469,582

2,420,723

1,537,121

1,495,584

Total liabilities and shareholders' equity

$

18,224,548

$

18,242,579

$

17,764,277

$

11,889,336

$

11,656,275

Other Data

Earning assets

$

16,324,222

$

16,321,373

$

15,858,175

$

10,804,385

$

10,563,571

Intangible assets

1,017,902

1,023,223

1,008,816

553,577

556,865

Interest-bearing liabilities

11,299,786

11,374,529

11,077,729

7,468,741

7,292,944

Average assets

18,056,445

17,998,494

17,340,387

11,625,344

11,423,677

Average common shareholders' equity

2,456,617

2,437,272

2,432,182

1,519,598

1,478,462

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Asset Quality Information

Table 4

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Allowance for Credit Losses

Balance at beginning of period

$

39,266

$

36,607

$

31,793

$

28,659

$

28,819

CECL adoption impact on allowance for loan losses

78,660

CECL adoption impact on allowance for unfunded commitments

12,714

  Total CECL adoption impact

91,374

Acquisition accounting impact

1,077

Provision for loan losses

37,047

5,693

5,989

4,668

3,408

Provision for unfunded commitments

4,000

  Provision for credit losses

41,047

5,693

5,989

4,668

3,408

Charge-offs

6,717

5,664

5,249

3,496

5,379

Recoveries

2,345

2,630

2,997

1,962

1,811

  Net charge-offs

4,372

3,034

2,252

1,534

3,568

Ending balance

$

167,315

$

39,266

$

36,607

$

31,793

$

28,659

Allowance for loan losses

$

149,524

$

38,189

$

35,530

$

31,793

$

28,659

Allowance for unfunded commitments

17,791

1,077

1,077

  Total allowance for credit losses

$

167,315

$

39,266

$

36,607

$

31,793

$

28,659

Net  Charge-off Information

Charge-offs

Commercial, financial and agricultural

$

3,316

$

2,713

$

1,757

$

1,337

$

2,004

Real estate - construction and development

145

244

25

Real estate - commercial and farmland

927

181

1,318

589

1,254

Real estate - residential

100

100

37

155

199

Consumer installment

2,374

2,525

2,210

1,171

1,897

  Total charge-offs

6,717

5,664

5,322

3,496

5,379

Recoveries

Commercial, financial and agricultural

1,046

1,293

1,036

1,032

1,233

Real estate - construction and development

342

429

930

269

117

Real estate - commercial and farmland

85

140

74

78

39

Real estate - residential

207

67

169

294

207

Consumer installment

665

701

861

289

215

  Total recoveries

2,345

2,630

3,070

1,962

1,811

Net charge-offs

$

4,372

$

3,034

$

2,252

$

1,534

$

3,568

Non-Performing Assets

Nonaccrual loans

$

77,866

$

75,124

$

100,501

$

41,479

$

41,879

Other real estate owned

21,027

19,500

20,710

14,675

16,871

Repossessed assets

783

939

1,258

Accruing loans delinquent 90 days or more

11,969

5,754

6,325

4,613

3,676

Total non-performing assets

$

111,645

$

101,317

$

128,794

$

60,767

$

62,426

Asset Quality Ratios

Non-performing assets as a percent of total assets

0.61

%

0.56

%

0.73

%

0.51

%

0.54

%

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

0.14

%

0.09

%

0.07

%

0.07

%

0.17

%

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Loan Information

Table 5

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Loans by Type

Commercial, financial and agricultural

$

2,246,927

$

2,030,711

$

2,166,592

$

1,900,811

$

1,710,879

Real estate - construction and development

1,628,367

1,549,061

1,468,695

1,103,550

915,976

Real estate - commercial and farmland

4,516,451

4,353,039

4,209,912

3,182,213

3,175,452

Real estate - residential

3,252,090

3,334,831

3,380,356

2,389,101

2,216,927

Consumer installment

1,450,271

1,550,834

1,600,729

474,195

463,105

Total loans

$

13,094,106

$

12,818,476

$

12,826,284

$

9,049,870

$

8,482,339

Troubled Debt Restructurings

Accruing troubled debt restructurings

  Commercial, financial and agricultural

$

798

$

672

$

680

$

331

$

147

  Real estate - construction and development

925

936

947

1,124

1,153

  Real estate - commercial and farmland

5,587

6,732

8,617

8,793

9,058

  Real estate - residential

29,021

21,261

21,472

21,124

20,537

  Consumer installment

4

8

9

10

11

Total accruing troubled debt restructurings

$

36,335

$

29,609

$

31,725

$

31,382

$

30,906

Nonaccrual troubled debt restructurings

  Commercial, financial and agricultural

$

335

$

335

$

144

$

162

$

167

  Real estate - construction and development

289

253

258

265

270

  Real estate - commercial and farmland

2,415

2,071

1,958

2,109

2,027

  Real estate - residential

3,992

2,857

2,103

1,760

1,749

  Consumer installment

105

107

120

123

113

Total nonaccrual troubled debt restructurings

$

7,136

$

5,623

$

4,583

$

4,419

$

4,326

   Total troubled debt restructurings

$

43,471

$

35,232

$

36,308

$

35,801

$

35,232

Loans by Risk Grade

  Grade 1 - Prime credit

$

774,956

$

587,877

$

613,281

$

622,034

$

621,328

  Grade 2 - Strong credit

785,770

840,372

856,618

811,690

672,526

  Grade 3 - Good credit

5,772,834

6,034,398

6,086,576

3,829,422

3,303,143

  Grade 4 - Satisfactory credit

4,353,733

4,884,541

4,746,020

3,401,265

3,517,166

  Grade 5 - Fair credit

1,131,128

233,020

252,424

211,229

178,176

  Grade 6 - Other assets especially mentioned

106,885

86,412

114,235

64,075

71,548

  Grade 7 - Substandard

168,561

151,846

157,114

110,152

118,446

  Grade 8 - Doubtful

239

8

14

  Grade 9 - Loss

2

2

3

6

Total loans

$

13,094,106

$

12,818,476

$

12,826,284

$

9,049,870

$

8,482,339

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Average Balances

Table 6

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Earning Assets

Federal funds sold

$

27,380

$

23,104

$

28,459

$

41,683

$

31,291

Interest-bearing deposits in banks

419,260

304,427

324,127

341,937

467,379

Time deposits in other banks

249

401

548

3,792

10,221

Investment securities - taxable

1,359,651

1,426,062

1,514,534

1,233,297

1,186,896

Investment securities - nontaxable

22,839

23,580

23,759

15,288

24,136

Other investments

73,972

64,852

53,712

15,830

14,532

Loans held for sale

1,587,131

1,537,648

856,572

154,707

101,521

Loans

12,712,997

12,697,912

12,677,063

8,740,561

8,483,978

Total Earning Assets

$

16,203,479

$

16,077,986

$

15,478,774

$

10,547,095

$

10,319,954

Deposits

Noninterest-bearing deposits

$

4,080,920

$

4,124,872

$

4,040,592

$

2,723,843

$

2,545,043

NOW accounts

2,287,947

2,204,666

2,049,175

1,506,721

1,553,988

MMDA

4,004,644

3,953,717

3,815,185

2,655,108

2,677,015

Savings accounts

643,422

649,118

661,555

405,506

399,089

Retail CDs

2,624,209

2,721,829

2,804,243

1,962,422

1,892,138

Brokered CDs

61,190

249,644

150,176

486,292

510,301

Total Deposits

13,702,332

13,903,846

13,520,926

9,739,892

9,577,574

Non-Deposit Funding

Federal funds purchased and securities sold under agreements to repurchase

15,637

17,088

19,914

3,213

15,879

FHLB advances

1,267,303

1,080,516

810,384

22,390

6,257

Other borrowings

269,454

234,001

220,918

145,453

145,473

Subordinated deferrable interest debentures

127,731

127,292

133,519

89,686

89,343

Total Non-Deposit Funding

1,680,125

1,458,897

1,184,735

260,742

256,952

Total Funding

$

15,382,457

$

15,362,743

$

14,705,661

$

10,000,634

$

9,834,526

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Interest Income and Interest Expense (TE)

Table 7

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Interest Income

Federal funds sold

$

76

$

69

$

171

$

257

$

179

Interest-bearing deposits in banks

1,210

1,089

1,620

2,260

3,099

Time deposits in other banks

1

2

2

16

51

Investment securities - taxable

10,082

10,358

11,354

9,383

9,043

Investment securities - nontaxable (TE)

199

212

213

129

197

Loans held for sale

13,637

14,330

7,889

1,632

1,152

Loans (TE)

158,636

169,119

168,239

116,413

112,266

Total Earning Assets

$

183,841

$

195,179

$

189,488

$

130,090

$

125,987

Accretion income (included above)

$

6,562

$

9,727

$

4,222

$

3,103

$

2,883

Interest Expense

Interest-Bearing Deposits

  NOW accounts

$

2,774

$

2,728

$

2,843

$

2,260

$

2,109

  MMDA

9,748

11,311

12,593

9,488

9,047

  Savings accounts

210

233

274

85

77

  Retail CDs

11,064

12,220

12,905

8,585

7,330

  Brokered CDs

306

1,478

810

3,036

3,121

Total Interest-Bearing Deposits

24,102

27,970

29,425

23,454

21,684

Non-Deposit Funding

  Federal funds purchased and securities sold under agreements to repurchase

40

41

32

2

11

  FHLB advances

5,109

5,241

4,618

141

44

  Other borrowings

3,511

3,358

3,332

2,210

2,227

  Subordinated deferrable interest debentures

2,061

2,115

2,185

1,570

1,568

Total Non-Deposit Funding

10,721

10,755

10,167

3,923

3,850

Total Interest-Bearing Funding

$

34,823

$

38,725

$

39,592

$

27,377

$

25,534

Net Interest Income (TE)

$

149,018

$

156,454

$

149,896

$

102,713

$

100,453

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Yields(1)

Table 8

Three Months Ended

Mar

Dec

Sep

Jun

Mar

2020

2019

2019

2019

2019

Earning Assets

Federal funds sold

1.12

%

1.18

%

2.38

%

2.47

%

2.32

%

Interest-bearing deposits in banks

1.16

%

1.42

%

1.98

%

2.65

%

2.69

%

Time deposits in other banks

1.62

%

1.98

%

1.45

%

1.69

%

2.02

%

Investment securities - taxable

2.98

%

2.88

%

2.97

%

3.05

%

3.09

%

Investment securities - nontaxable (TE)

3.50

%

3.57

%

3.56

%

3.38

%

3.31

%

Loans held for sale

3.46

%

3.70

%

3.65

%

4.23

%

4.60

%

Loans (TE)

5.02

%

5.28

%

5.16

%

5.32

%

5.37

%

Total Earning Assets

4.56

%

4.82

%

4.86

%

4.95

%

4.95

%

Interest-Bearing Deposits

NOW accounts

0.49

%

0.49

%

0.55

%

0.60

%

0.55

%

MMDA

0.98

%

1.14

%

1.31

%

1.43

%

1.37

%

Savings accounts

0.13

%

0.14

%

0.16

%

0.08

%

0.08

%

Retail CDs

1.70

%

1.78

%

1.83

%

1.75

%

1.57

%

Brokered CDs

2.01

%

2.35

%

2.14

%

2.50

%

2.48

%

Total Interest-Bearing Deposits

1.01

%

1.13

%

1.23

%

1.34

%

1.25

%

Non-Deposit Funding

Federal funds purchased and securities sold under agreements to repurchase

1.03

%

0.95

%

0.64

%

0.25

%

0.28

%

FHLB advances

1.62

%

1.92

%

2.26

%

2.53

%

2.85

%

Other borrowings

5.24

%

5.69

%

5.98

%

6.09

%

6.21

%

Subordinated deferrable interest debentures

6.49

%

6.59

%

6.49

%

7.02

%

7.12

%

Total Non-Deposit Funding

2.57

%

2.92

%

3.40

%

6.03

%

6.08

%

Total Interest-Bearing Liabilities

1.24

%

1.37

%

1.47

%

1.51

%

1.42

%

Net Interest Spread

3.32

%

3.45

%

3.39

%

3.44

%

3.53

%

Net Interest Margin(2)

3.70

%

3.86

%

3.84

%

3.91

%

3.95

%

Total Cost of Funds(3)

0.91

%

1.00

%

1.07

%

1.10

%

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

Mar

Dec

Sep

Jun

Mar

(dollars in thousands except per share data)

2020

2019

2019

2019

2019

Net income available to common shareholders

$

19,322

$

61,248

$

21,384

$

38,904

$

39,905

Adjustment items:

Merger and conversion charges

540

2,415

65,158

3,475

2,057

Restructuring charges

245

Servicing right impairment (recovery)

22,165

366

(1,319)

1,460

Gain on BOLI proceeds

752

(4,335)

Expenses related to SEC/DOJ Investigation

1,443

463

Natural disaster and pandemic charges

548

50

(89)

Loss on sale of premises

470

1,413

889

2,800

919

Tax effect of adjustment items (Note 1)

(5,283)

(898)

(13,238)

(1,479)

(450)

After tax adjustment items

19,883

4,511

47,155

6,306

2,682

Tax expense attributable to acquisition related compensation and acquired BOLI

849

Adjusted net income

$

39,205

$

66,608

$

68,539

$

45,210

$

42,587

Weighted average number of shares - diluted

69,502,022

69,683,999

69,600,499

47,337,809

47,456,314

Net income per diluted share

$

0.28

$

0.88

$

0.31

$

0.82

$

0.84

Adjusted net income per diluted share

$

0.56

$

0.96

$

0.98

$

0.96

$

0.90

Average assets

$

18,056,445

$

17,998,494

$

17,340,387

$

11,625,344

$

11,423,677

Return on average assets

0.43

%

1.35

%

0.49

%

1.34

%

1.42

%

Adjusted return on average assets

0.87

%

1.47

%

1.57

%

1.56

%

1.51

%

Average common equity

$

2,456,617

$

2,437,272

$

2,432,182

$

1,519,598

$

1,478,462

Average tangible common equity

$

1,436,108

$

1,432,081

$

1,434,829

$

964,841

$

917,876

Return on average common equity

3.16

%

9.97

%

3.49

%

10.27

%

10.95

%

Adjusted return on average tangible common equity

10.98

%

18.45

%

18.95

%

18.79

%

18.82

%

Note 1:  A portion of the merger and conversion charges for all 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

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Adjusted Noninterest Expense

Total noninterest expense

$

138,053

$

122,564

$

192,697

$

81,251

$

75,425

Adjustment items:

Merger and conversion charges

(540)

(2,415)

(65,158)

(3,475)

(2,057)

Restructuring charges

(245)

Expenses related to SEC/DOJ Investigation

(1,443)

(463)

Natural disaster and pandemic charges

(548)

(50)

89

Loss on sale of premises

(470)

(1,413)

(889)

(2,800)

(919)

Adjusted noninterest expense

$

135,052

$

118,273

$

126,650

$

74,926

$

72,293

Total Revenue

Net interest income

$

147,945

$

155,351

$

148,769

$

101,651

$

99,395

Noninterest income

54,379

55,113

76,993

35,236

30,771

Total revenue

$

202,324

$

210,464

$

225,762

$

136,887

$

130,166

Adjusted Total Revenue

Net interest income (TE)

$

149,018

$

156,454

$

149,896

$

102,713

$

100,453

Noninterest income

54,379

55,113

76,993

35,236

30,771

Total revenue (TE)

203,397

211,567

226,889

137,949

131,224

Adjustment items:

(Gain) loss on securities

9

(1)

(4)

(69)

(66)

Loss (gain) on BOLI proceeds

752

(4,335)

Servicing right impairment (recovery)

22,165

366

(1,319)

1,460

Adjusted total revenue (TE)

$

225,571

$

212,684

$

221,231

$

139,340

$

131,158

Efficiency ratio

68.23

%

58.24

%

85.35

%

59.36

%

57.95

%

Adjusted efficiency ratio (TE)

59.87

%

55.61

%

57.25

%

53.77

%

55.12

%

Tangible Book Value Per Share

Table 9C

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands except per share data)

2020

2019

2019

2019

2019

Total shareholders' equity

$

2,437,150

$

2,469,582

$

2,420,723

$

1,537,121

$

1,495,584

Less:

Goodwill

931,947

931,637

911,488

501,140

501,308

Other intangibles, net

85,955

91,586

97,328

52,437

55,557

Total tangible shareholders' equity

$

1,419,248

$

1,446,359

$

1,411,907

$

983,544

$

938,719

Period end number of shares

69,441,274

69,503,833

69,593,833

47,261,584

47,585,309

Book value per share (period end)

$

35.10

$

35.53

$

34.78

$

32.52

$

31.43

Tangible book value per share (period end)

$

20.44

$

20.81

$

20.29

$

20.81

$

19.73

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Segment Reporting

Table 10

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

Banking Division

Net interest income

$

118,375

$

124,957

$

124,262

$

84,755

$

85,039

Provision for loan losses

35,997

4,741

3,549

2,306

2,058

Noninterest income

17,773

18,632

21,173

14,830

14,370

Noninterest expense

  Salaries and employee benefits

41,621

38,180

39,794

24,228

27,932

  Occupancy and equipment expenses

10,347

10,216

10,750

7,034

7,281

  Data processing and telecommunications expenses

10,797

10,156

9,551

7,635

7,592

  Other noninterest expenses

30,645

23,176

87,059

22,728

16,956

Total noninterest expense

93,410

81,728

147,154

61,625

59,761

Income before income tax expense

6,741

57,120

(5,268)

35,654

37,590

Income tax expense (benefit)

275

15,412

(1,269)

8,691

8,775

Net income (loss)

$

6,466

$

41,708

$

(3,999)

$

26,963

$

28,815

Retail Mortgage Division

Net interest income

$

17,756

$

18,223

$

13,009

$

7,567

$

5,753

Provision for loan losses

1,997

1,237

1,490

609

136

Noninterest income

34,369

33,335

52,493

18,070

14,290

Noninterest expense

  Salaries and employee benefits

31,097

28,233

34,144

11,886

8,207

  Occupancy and equipment expenses

1,504

1,544

1,686

670

766

  Data processing and telecommunications expenses

986

1,034

660

394

330

  Other noninterest expenses

5,875

4,553

3,484

2,385

2,114

Total noninterest expense

39,462

35,364

39,974

15,335

11,417

Income before income tax expense

10,666

14,957

24,038

9,693

8,490

Income tax expense

2,408

3,371

5,048

2,170

1,613

Net income

$

8,258

$

11,586

$

18,990

$

7,523

$

6,877

Warehouse Lending Division

Net interest income

$

3,302

$

3,771

$

3,169

$

2,987

$

2,690

Provision for loan losses

(9)

67

Noninterest income

960

610

560

450

379

Noninterest expense

  Salaries and employee benefits

210

325

286

162

161

  Occupancy and equipment expenses

1

1

2

1

1

  Data processing and telecommunications expenses

41

47

41

38

30

  Other noninterest expenses

34

53

27

75

68

Total noninterest expense

286

426

356

276

260

Income before income tax expense

3,985

3,888

3,373

3,161

2,809

Income tax expense

837

816

708

664

590

Net income

$

3,148

$

3,072

$

2,665

$

2,497

$

2,219

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

Segment Reporting (continued)

Table 10

Three Months Ended

Mar

Dec

Sep

Jun

Mar

(dollars in thousands)

2020

2019

2019

2019

2019

SBA Division

Net interest income

$

2,181

$

2,190

$

2,573

$

1,182

$

1,086

Provision for loan losses

(903)

150

(15)

178

231

Noninterest income

1,277

2,536

2,766

1,883

1,730

Noninterest expense

  Salaries and employee benefits

1,476

1,336

1,985

735

727

  Occupancy and equipment expenses

97

79

66

65

59

  Data processing and telecommunications expenses

13

5

22

3

2

  Other noninterest expenses

515

402

503

359

387

Total noninterest expense

2,101

1,822

2,576

1,162

1,175

Income before income tax expense

2,260

2,754

2,778

1,725

1,410

Income tax expense

475

578

584

362

296

Net income

$

1,785

$

2,176

$

2,194

$

1,363

$

1,114

Premium Finance Division

Net interest income

$

6,331

$

6,210

$

5,756

$

5,160

$

4,827

Provision for loan losses

3,965

(502)

965

1,575

983

Noninterest income

1

3

2

Noninterest expense

  Salaries and employee benefits

1,542

1,568

1,424

1,320

1,305

  Occupancy and equipment expenses

79

79

135

64

97

  Data processing and telecommunications expenses

117

120

98

318

437

  Other noninterest expenses

1,056

1,457

980

1,151

973

Total noninterest expense

2,794

3,224

2,637

2,853

2,812

(Loss) income before income tax expense

(428)

3,488

2,155

735

1,034

Income tax expense (benefit)

(93)

782

621

177

154

Net (loss) income

$

(335)

$

2,706

$

1,534

$

558

$

880

Total Consolidated

Net interest income

$

147,945

$

155,351

$

148,769

$

101,651

$

99,395

Provision for loan losses

41,047

5,693

5,989

4,668

3,408

Noninterest income

54,379

55,113

76,993

35,236

30,771

Noninterest expense

  Salaries and employee benefits

75,946

69,642

77,633

38,331

38,332

  Occupancy and equipment expenses

12,028

11,919

12,639

7,834

8,204

  Data processing and telecommunications expenses

11,954

11,362

10,372

8,388

8,391

  Other noninterest expenses

38,125

29,641

92,053

26,698

20,498

Total noninterest expense

138,053

122,564

192,697

81,251

75,425

Income before income tax expense

23,224

82,207

27,076

50,968

51,333

Income tax expense

3,902

20,959

5,692

12,064

11,428

Net income

$

19,322

$

61,248

$

21,384

$

38,904

$

39,905

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/ameris-bancorp-announces-financial-results-for-first-quarter-2020-301046481.html

SOURCE Ameris Bancorp