XML 75 R59.htm IDEA: XBRL DOCUMENT v3.6.0.2
BUSINESS COMBINATIONS (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Mar. 11, 2016
Jun. 12, 2015
May 22, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Deposits:            
Goodwill       $ 125,532 $ 90,082 $ 63,547
Consideration:            
Company common stock issued       $ 72,455 $ 0 $ 34,474
As Recorded by Ameris [Member]            
Assets            
Other assets $ 33,883          
Total assets 525,955          
Bank Of America [Member]            
Assets            
Cash and cash equivalents   $ 630,220        
Loans   4,363        
Premises and equipment   10,348        
Intangible assets   0        
Other assets   126        
Total assets   645,057        
Deposits:            
Noninterest-bearing   149,854        
Interest-bearing   495,110        
Total deposits   644,964        
Other liabilities   93        
Total liabilities   645,057        
Net identifiable assets acquired over (under) liabilities assumed   0        
Goodwill   0        
Net assets acquired over (under) liabilities assumed   0        
Consideration:            
Cash exchanged for shares   20,000        
Cash paid as deposit premium   20,002        
Fair value of total consideration transferred   20,002        
Bank Of America [Member] | Subsequent Fair Value Adjustments [Member]            
Assets            
Cash and cash equivalents   0        
Loans [1]   (364)        
Premises and equipment [2]   (755)        
Intangible assets [3]   985        
Other assets   0        
Total assets   (134)        
Deposits:            
Noninterest-bearing   0        
Interest-bearing   0        
Total deposits   0        
Other liabilities   0        
Total liabilities   0        
Net identifiable assets acquired over (under) liabilities assumed   (134)        
Goodwill   134        
Net assets acquired over (under) liabilities assumed   0        
Bank Of America [Member] | Initial Fair Value Adjustments [Member]            
Assets            
Cash and cash equivalents   0        
Loans   0        
Premises and equipment [4]   1,060        
Intangible assets [5]   7,651        
Other assets   0        
Total assets   8,711        
Deposits:            
Noninterest-bearing   0        
Interest-bearing [6]   (215)        
Total deposits   (215)        
Other liabilities   0        
Total liabilities   (215)        
Net identifiable assets acquired over (under) liabilities assumed   8,926        
Goodwill   11,076        
Net assets acquired over (under) liabilities assumed   20,002        
Bank Of America [Member] | As Recorded by Ameris [Member]            
Assets            
Cash and cash equivalents   630,220        
Loans   3,999        
Premises and equipment   10,653        
Intangible assets   8,636        
Other assets   126        
Total assets   653,634        
Deposits:            
Noninterest-bearing   149,854        
Interest-bearing   494,895        
Total deposits   644,749        
Other liabilities   93        
Total liabilities   644,842        
Net identifiable assets acquired over (under) liabilities assumed   8,792        
Goodwill   11,210        
Net assets acquired over (under) liabilities assumed   $ 20,002        
Merchants and Southern Banks of Florida [Member]            
Assets            
Cash and cash equivalents     $ 7,527      
Federal funds sold and interest-bearing balances     106,188      
Investment securities     164,421      
Other investments     872      
Loans     199,955      
Less allowance for loan losses     (3,354)      
Loans, net     196,601      
Other real estate owned     4,082      
Premises and equipment     14,614      
Intangible assets     0      
Other assets     2,333      
Total assets     496,638      
Deposits:            
Noninterest-bearing     121,708      
Interest-bearing     286,112      
Total deposits     407,820      
Federal funds purchased and securities sold under agreements to repurchase     41,588      
Other liabilities     2,151      
Subordinated deferrable interest debentures     6,186      
Total liabilities     457,745      
Net identifiable assets acquired over (under) liabilities assumed     38,893      
Goodwill     0      
Net assets acquired over (under) liabilities assumed     38,893      
Consideration:            
Cash exchanged for shares     50,000      
Fair value of total consideration transferred     50,000      
Merchants and Southern Banks of Florida [Member] | Subsequent Fair Value Adjustments [Member]            
Assets            
Cash and cash equivalents     0      
Federal funds sold and interest-bearing balances     0      
Investment securities [7]     (639)      
Other investments [8]     (253)      
Loans [9]     91      
Less allowance for loan losses     0      
Loans, net     91      
Other real estate owned     0      
Premises and equipment     0      
Intangible assets [10]     (634)      
Other assets [11]     (1,109)      
Total assets     (2,544)      
Deposits:            
Noninterest-bearing     0      
Interest-bearing [12]     41,588      
Total deposits     41,588      
Federal funds purchased and securities sold under agreements to repurchase [12]     (41,588)      
Other liabilities     0      
Subordinated deferrable interest debentures     0      
Total liabilities     0      
Net identifiable assets acquired over (under) liabilities assumed     (2,544)      
Goodwill     2,544      
Net assets acquired over (under) liabilities assumed     0      
Merchants and Southern Banks of Florida [Member] | Initial Fair Value Adjustments [Member]            
Assets            
Cash and cash equivalents     0      
Federal funds sold and interest-bearing balances     0      
Investment securities [13]     (553)      
Other investments     0      
Loans [1]     (8,500)      
Less allowance for loan losses [14]     3,354      
Loans, net     (5,146)      
Other real estate owned [15]     (1,115)      
Premises and equipment [16]     (3,680)      
Intangible assets [5]     4,577      
Other assets [17]     2,335      
Total assets     (3,582)      
Deposits:            
Noninterest-bearing     0      
Interest-bearing     0      
Total deposits     0      
Federal funds purchased and securities sold under agreements to repurchase     0      
Other liabilities [18]     81      
Subordinated deferrable interest debentures [19]     (2,680)      
Total liabilities     (2,599)      
Net identifiable assets acquired over (under) liabilities assumed     (983)      
Goodwill     12,090      
Net assets acquired over (under) liabilities assumed     11,107      
Merchants and Southern Banks of Florida [Member] | As Recorded by Ameris [Member]            
Assets            
Cash and cash equivalents     7,527      
Federal funds sold and interest-bearing balances     106,188      
Investment securities     163,229      
Other investments     619      
Loans     191,546      
Less allowance for loan losses     0      
Loans, net     191,546      
Other real estate owned     2,967      
Premises and equipment     10,934      
Intangible assets     3,943      
Other assets     3,559      
Total assets     490,512      
Deposits:            
Noninterest-bearing     121,708      
Interest-bearing     327,700      
Total deposits     449,408      
Federal funds purchased and securities sold under agreements to repurchase     0      
Other liabilities     2,232      
Subordinated deferrable interest debentures     3,506      
Total liabilities     455,146      
Net identifiable assets acquired over (under) liabilities assumed     35,366      
Goodwill     14,634      
Net assets acquired over (under) liabilities assumed     $ 50,000      
Jacksonville Bancorp, Inc [Member]            
Assets            
Cash and cash equivalents 9,704          
Federal funds sold and interest-bearing balances 7,027          
Investment securities 60,836          
Other investments 2,458          
Loans 416,831          
Less allowance for loan losses (12,613)          
Loans, net 404,218          
Other real estate owned 2,873          
Premises and equipment 4,798          
Intangible assets 288          
Other assets 14,141          
Total assets 506,343          
Deposits:            
Noninterest-bearing 123,399          
Interest-bearing 277,539          
Total deposits 400,938          
Other borrowings 48,350          
Other liabilities 2,354          
Subordinated deferrable interest debentures 16,294          
Total liabilities 467,936          
Net identifiable assets acquired over (under) liabilities assumed 38,407          
Goodwill 0          
Net assets acquired over (under) liabilities assumed $ 38,407          
Consideration:            
Ameris Bancorp common shares issued 2,549,469          
Price per share of the Company's common stock $ 28.42          
Company common stock issued $ 72,455          
Cash exchanged for shares 23,937          
Fair value of total consideration transferred 96,392          
Jacksonville Bancorp, Inc [Member] | Subsequent Fair Value Adjustments [Member]            
Assets            
Cash and cash equivalents 0          
Federal funds sold and interest-bearing balances 0          
Investment securities 0          
Other investments 0          
Loans [20] 553          
Less allowance for loan losses 0          
Loans, net 553          
Other real estate owned [21] 88          
Premises and equipment [22] (119)          
Intangible assets (1,108)          
Other assets [11] (3,524)          
Total assets (4,110)          
Deposits:            
Noninterest-bearing 0          
Interest-bearing 0          
Total deposits 0          
Other borrowings 0          
Other liabilities 0          
Subordinated deferrable interest debentures 0          
Total liabilities 0          
Net identifiable assets acquired over (under) liabilities assumed (4,110)          
Goodwill 4,110          
Net assets acquired over (under) liabilities assumed 0          
Jacksonville Bancorp, Inc [Member] | Initial Fair Value Adjustments [Member]            
Assets            
Cash and cash equivalents 0          
Federal funds sold and interest-bearing balances 0          
Investment securities [23] (942)          
Other investments 0          
Loans [24] (15,746)          
Less allowance for loan losses [25] 12,613          
Loans, net (3,133)          
Other real estate owned [26] (1,035)          
Premises and equipment 0          
Intangible assets 5,566          
Other assets [27] 23,266          
Total assets 23,722          
Deposits:            
Noninterest-bearing 0          
Interest-bearing 421          
Total deposits 421          
Other borrowings [28] 84          
Other liabilities 0          
Subordinated deferrable interest debentures [29] (3,393)          
Total liabilities (2,888)          
Net identifiable assets acquired over (under) liabilities assumed 26,610          
Goodwill 31,375          
Net assets acquired over (under) liabilities assumed 57,985          
Jacksonville Bancorp, Inc [Member] | As Recorded by Ameris [Member]            
Assets            
Cash and cash equivalents 9,704          
Federal funds sold and interest-bearing balances 7,027          
Investment securities 59,894          
Other investments 2,458          
Loans 401,638          
Less allowance for loan losses 0          
Loans, net 401,638          
Other real estate owned 1,926          
Premises and equipment 4,679          
Intangible assets 4,746          
Deposits:            
Noninterest-bearing 123,399          
Interest-bearing 277,960          
Total deposits 401,359          
Other borrowings 48,434          
Other liabilities 2,354          
Subordinated deferrable interest debentures 12,901          
Total liabilities 465,048          
Net identifiable assets acquired over (under) liabilities assumed 60,907          
Goodwill 35,485          
Net assets acquired over (under) liabilities assumed $ 96,392          
[1] Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio.
[2] Adjustment reflects additional recording of fair value adjustment of the premise and equipment.
[3] Adjustment reflects additional recording of core deposit intangible on the acquired core deposit accounts.
[4] Adjustment reflects the fair value adjustments of the premise and equipment as of the acquisition date.
[5] Adjustment reflects the recording of core deposit intangible on the acquired core deposit accounts.
[6] Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired deposits.
[7] Adjustment reflects additional fair value adjustments of the investment securities available for sale portfolio as of the acquisition date.
[8] Adjustment reflects the fair value adjustments of other investments as of the acquisition date.
[9] Adjustment reflects additional recording of fair value adjustments of the acquired loan portfolio.
[10] Adjustment reflects adjustment to the core deposit intangible on the acquired core deposit accounts.
[11] Adjustment reflects additional recording of deferred taxes on the difference in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes.
[12] Subsequent to acquisition, the acquired securities sold under agreements to repurchase were converted to deposit accounts and are no longer reported as securities sold under agreements to repurchase on the consolidated balance sheet as of December 31, 2015.
[13] Adjustment reflects the fair value adjustments of the investment securities available for sale portfolio as of the acquisition date.
[14] Adjustment reflects the elimination of Merchants’ allowance for loan losses.
[15] Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired OREO portfolio.
[16] Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired premises.
[17] Adjustment reflects the deferred taxes on the difference in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes.
[18] Adjustment reflects the fair value adjustments based on the Company’s evaluation of interest rate swap liabilities.
[19] Adjustment reflects the fair value adjustment to the subordinated deferrable interest debentures at the acquisition date.
[20] Adjustment reflects additional recording of fair value adjustment of the acquired loan portfolio.
[21] Adjustment reflects additional recording of fair value adjustment of other real estate owned.
[22] Adjustment reflects recording of fair value adjustment of the premises and equipment.
[23] Adjustment reflects the fair value adjustments of the portfolio of securities available for sale as of the acquisition date.
[24] Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio, net of the reversal of JAXB remaining fair value adjustments from their prior acquisitions.
[25] Adjustment reflects the elimination of JAXB’s allowance for loan losses.
[26] Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired OREO portfolio, which is based largely on contracted sale prices.
[27] Adjustment reflects the deferred taxes on the difference in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes and the reversal of JAXB valuation allowance established on their deferred tax assets.
[28] Adjustment reflects the fair value adjustments based on the Company’s evaluation of the liability for other borrowings.
[29] Adjustment reflects the fair value adjustment to the subordinated deferrable interest debentures at the acquisition date, net of the reversal of JAXB remaining fair value adjustments from their prior acquisitions.