EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

News Release

For more information contact:

Dennis J. Zember Jr.

Executive Vice President & CFO

(229)-890-1111

AMERIS BANCORP ANNOUNCES 51% INCREASE IN SECOND

QUARTER EARNINGS

AMERIS BANCORP (Nasdaq:ABCB), Moultrie, Georgia, and Edwin W. Hortman, Jr., President and CEO of Ameris Bancorp, today announced earnings for the quarter ended June 30, 2006. Ameris’s second quarter 2006 earnings were $5.3 million, an increase of $1.8 million, or 51.43%, from the second quarter of 2005. Diluted earnings per share for the second quarter of 2006 were $.40, an increase of $.11, or 37.93%, over the same quarter a year ago. Earnings for the year to date ending June 30, 2006 were $10.4 million, or $0.79 per diluted share, an increase of 31.67% in diluted earnings per share when compared to the same period in 2005.

Ameris’s second quarter performance was highlighted by the following significant items:

 

    Profitability Improvement: Return on average assets and return on average equity was 1.23% and 14.60%, respectively, for the second quarter of 2006.

 

    Balance Sheet Growth: Total assets for the second quarter were $1.78 billion, an increase of $478.2 million, or 36.64%, over the second quarter of 2005.

 

    Net interest income increased 40.61% over the same quarter in 2005, due to strong growth in earning assets and control of deposit costs.

 

    Non-recurring, pre-tax loss to restructure a portion of the investment portfolio of $315,000, or $0.02 per diluted share.

 

    Asset Quality improvements continued with non-performing assets down 13.27%, compared to levels at December 31, 2005.

 

    Efficiency ratio improved to 57.97% in the second quarter of 2006, compared to 62.84% in the same quarter of 2005.

 

    Announcement, subsequent to quarter end, of agreements for transfer of certain banking operations to result in one-time pre-tax gain of approximately $3.1 million, or $0.15 (net of tax) per diluted share.


Profitability

Return on assets for the second quarter of 2006 improved to 1.23%, compared to 1.10% for the same quarter in 2005. Return on equity for the same period improved to 14.60%, compared to 11.29% for the second quarter of 2005. Return on assets and return on equity were 1.21% and 13.78%, respectively for the year to date period in 2006, compared to 1.12% and 11.55% in 2005. Continued growth in earning assets, control of deposit costs, improvement in operating efficiency, and minimal loan charge-offs continue to fuel the Company’s profitability.

Net Interest Income Expansion

Net interest income expanded in the second quarter to $17.7 million, an improvement of 40.6% over the same quarter in 2005. The Company’s net interest margin was 4.48% in the second quarter of 2006, compared to 4.30% for the same quarter in 2005. The Company’s net interest margin was 4.43% for the year to date period ending June 30, 2006, compared to 4.38% in 2005.

Yields on earning assets climbed to 7.56% during the second quarter of 2006 compared to 6.35% for the same quarter in 2005. Loan and investment yields benefited from rising short term interest rates, and the loan portfolio comprised a larger percentage of earning assets than in the past. Loans represented 80.55% of the Company’s average earning assets during the second quarter of 2006, compared to 78.57% for the same quarter a year ago.

Deposit costs increased during the quarter, due to the interest rate environment as well as to aggressive deposit acquisition campaigns in several of the Company’s growth markets. Even with an aggressive posture on rates in some markets, the Company’s base of core deposits has been less rate sensitive and is a significant contributor to the improving net interest margin.

Balance Sheet Growth

Total assets at June 30, 2006 were $1.78 billion, an increase of $478 million, or 36.64%, over total assets reported at the same time in 2005. Strong growth in assets in many of Ameris’s markets combined with the First National acquisition in December 2005 contributed to the increase. Ameris’s internal growth rate in loans, excluding acquisitions, was 18.1% when compared to balances at June 30, 2005.

Deposits grew at a slightly slower pace than loans, increasing to $1.45 billion at June 30, 2006, compared to $1.04 billion at June 30, 2005. Deposits at quarter end represented 89.56% of our total funding compared to 88.30% a year ago. Excluding the deposits acquired in the First National transaction, the Company’s growth rate in deposits was 16.5% when compared to June 30, 2005 balances. The Company has continued its efforts to improve deposit growth to a level that can match the attractive growth in loans. This focus includes prioritizing sales goals and initiatives, better measurement of expectations and various other strategies to improve deposit growth rates. Focused efforts in all markets have been supported by aggressive sales and media campaigns in key markets where growth potential is considered to be good, including Jacksonville, Florida.


Credit Quality and the Provision for Loan Losses

The provision for loan losses in the second quarter of 2006 amounted to $901,000, compared to the $753,000 recorded in the second quarter of 2005. The Company’s allowance for loan losses was 1.76% and 1.72% of total loans at June 30, 2006 and 2005, respectively. The increased loan loss provision expense related primarily to loan growth experienced in the quarter as loan net charge-offs were again minimal. Annualized net charge-offs as a percentage of loans for the second quarter was 0.05%, compared to 0.07% for the same quarter in 2005. Year to date net charge-offs as a percentage of loans through June 30, 2006 were 0.03%, compared to net recoveries of 0.02% for the same period in 2005.

Non-performing assets as a percentage of total loans and foreclosed assets were $9.3 million, or 0.70%, as a percentage of loans and foreclosed assets at June 30, 2006, compared to $10.7 million, or 0.90%, as a percentage of loans and foreclosed assets at December 31, 2005. Non-performing assets decreased $1.4 million from December 31, 2005, reflecting primarily from a decrease in non-accrual loans.

Efficiency Improvements

Ameris’s efficiency ratio continued to improve, mostly through strong gains in revenue. The Company’s efficiency ratio improved to 57.97% during the second quarter of 2006, compared to 62.84% in the second quarter of 2005. Non-interest income (excluding the loss on investment sales) increased 8.4% to $3.9 million, compared to $3.6 million for the same quarter in 2005. Increases in service charges on deposit accounts were responsible for most of the increase, moving higher by 11.5% compared to the same period in 2005.

Non-interest expense increased to $12.3 million during the second quarter of 2006, an increase of 21.4% over the same quarter in 2005. Increased advertising and marketing expenses, professional fees and the merger of First National late in 2005 accounted for the majority of this increase. The Company anticipates little improvement from the current level of efficiency as efforts to build and staff additional branches in several growth markets will likely replace most of the savings generated from improvements in its existing operational structure.

One time Gain

In a press release dated July 13, 2006, Ameris announced various definitive agreements for the transfer of certain limited banking operations to three unrelated financial institutions. As a result, the Company anticipates a pre-tax gain of approximately $3.1 million, or $0.15 (net of tax) per share. The transactions are subject to various regulatory approvals and are expected to close before December 31, 2006.


Ameris Bancorp is headquartered in Moultrie, Georgia, and has 42 locations in Georgia, Alabama and northern Florida.

************************************************************************************************************

Ameris Bancorp Common Stock is quoted on the NASDAQ National Market under the symbol “ABCB”. The preceding 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.


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

    Three Months Ended     Six Months Ended  
   

June

2006

   

Mar.

2006

   

Dec.

2005

   

Sept.

2005

   

June

2005

   

June

2006

   

June

2005

 

EARNINGS

             

Net Income

  $ 5,315     $ 5,100     $ 2,723     $ 3,905     $ 3,500     $ 10,415     $ 7,100  

PER COMMON SHARE DATA

             

Earnings per share:

             

Basic

    0.41       0.39       0.22       0.33       0.30       0.80       0.60  

Diluted

    0.40       0.39       0.22       0.33       0.29       0.79       0.60  

Cash Dividends per share

    0.14       0.14       0.14       0.14       0.14       0.28       0.28  

Book value per share

(period end)

    11.75       11.68       11.48       10.67       10.54       11.75       10.54  

Tangible book value per share (period end)

    7.99       7.86       7.64       8.30       8.15       7.99       8.15  

Weighted average number of shares:

             

Basic

    12,985,424       12,951,765       12,232,165       11,865,107       11,849,739       12,968,687       11,816,619  

Diluted

    13,139,130       13,102,633       12,365,296       11,990,917       11,958,176       13,118,881       11,921,183  

Period-end number of shares

    13,021,510       12,967,576       12,952,318       11,865,991       11,866,295       13,021,510       11,866,295  

Market data:

             

High closing price

    23.24       23.29       20.99       20.32       19.20       23.24       18.35  

Low closing price

    20.23       19.71       17.57       17.60       16.42       19.45       14.78  

Period end closing price

    23.14       23.26       19.84       19.19       18.08       23.14       17.59  

Average daily volume

    21,949       15,952       13,687       14,611       16,777       19,127       17,877  

PERFORMANCE RATIOS

             

Return on average assets

    1.23 %     1.20 %     0.77 %     1.18 %     1.10 %     1.21 %     1.12 %

Return on average equity

    14.60 %     13.60 %     8.51 %     12.40 %     11.29 %     13.78 %     11.55 %

Earning asset yield (TE)

    7.56 %     7.13 %     6.97 %     6.68 %     6.35 %     7.40 %     6.41 %

Total cost of funds

    3.10 %     2.83 %     2.58 %     2.39 %     2.11 %     2.97 %     2.03 %

Net interest margin (TE)

    4.48 %     4.32 %     4.46 %     4.35 %     4.30 %     4.43 %     4.38 %

Non-interest income
excluding securities
transactions, as a
percent of total
revenue (TE)

    11.53 %     12.48 %     12.35 %     15.08 %     15.99 %     11.99 %     16.33 %

Efficiency ratio

    57.97 %     59.57 %     74.71 %     61.16 %     62.84 %     58.75 %     63.71 %

CAPITAL ADEQUACY

             

Equity to assets

    8.58 %     8.71 %     8.76 %     9.24 %     9.58 %     8.58 %     9.58 %

Tangible common equity to assets

    6.00 %     6.03 %     6.01 %     7.34 %     7.58 %     6.00 %     7.58 %

OTHER PERIOD-END DATA

             

FTE Headcount

    585       584       585       523       533       585       533  

Assets per FTE

  $ 3,048     $ 2,978     $ 2,901     $ 2,620     $ 2,449     $ 3,048     $ 2,449  

Branch locations

    42       42       42       37       37       42       37  

Deposits per branch location

  $ 34,432     $ 33,836     $ 32,744     $ 29,005     $ 27,996     $ 34,432     $ 27,996  


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended    Six Months Ended
    

June

2006

   

Mar.

2006

  

Dec.

2005

   

Sept.

2005

  

June

2005

  

June

2006

   

June

2005

INCOME STATEMENT

                 

Interest income

                 

Interest and fees on loans

   $ 26,355     $ 23,476    $ 19,836     $ 18,140    $ 16,209    $ 49,831     $ 31,262

Interest on taxable securities

     2,950       2,742      2,186       2,138      2,149      5,692       4,223

Interest on nontaxable securities

     127       98      43       40      37      225       80

Interest on deposits in other banks

     390       667      774       176      45      1,057       552

Interest on federal funds sold

     —         158      53       —        155      158       36
                                                   

Total interest income

     29,822       27,141      22,892       20,494      18,595      56,963       36,153
                                                   

Interest expense

                 

Interest on deposits

     9,979       8,628      6,238       4,861      4,020      18,607       7,530

Interest on federal funds purchased and securities sold under agreements to repurchase

     48       33      38       24      20      81       41

Interest on other borrowings

     2,122       2,088      2,015       2,297      1,986      4,210       3,890
                                                   

Total interest expense

     12,149       10,749      8,291       7,182      6,026      22,898       11,461
                                                   

Net interest income

     17,673       16,392      14,601       13,312      12,569      34,065       24,692

Provision for loan losses

     901       510      28       718      753      1,411       905
                                                   

Net interest income after provision for loan losses

     16,772       15,882      14,573       12,594      11,816      32,654       23,787
                                                   

Noninterest income

                 

Service charges on deposit accounts

     2,926       2,631      2,695       2,690      2,625      5,557       5,043

Other service charges, commissions and fees

     803       719      286       843      881      1,522       1,741

Other

     121       535      191       121      46      656       311

Gain(loss) on sale of securities

     (314 )     9      (452 )     —        —        (305 )     61
                                                   

Total noninterest income

     3,536       3,894      2,720       3,654      3,552      7,430       7,156
                                                   

Noninterest expense

                 

Salaries and employee benefits

     6,042       6,624      5,205       5,675      5,665      12,666       11,603

Equipment and occupancy expense

     1,544       1,353      1,033       1,423      1,273      2,897       2,475

Amortization of intangible assets

     232       209      206       204      198      441       409

Other operating expenses

     4,476       3,899      6,496       3,075      2,995      8,375       5,803
                                                   

Total noninterest expense

     12,294       12,085      12,940       10,377      10,131      24,379       20,290
                                                   

Operating Profit

     8,014       7,691      4,353       5,871      5,237      15,705       10,653

Provision for income taxes

     2,699       2,591      1,630       1,966      1,737      5,290       3,553
                                                   

Net Income

   $ 5,315     $ 5,100    $ 2,723     $ 3,905    $ 3,500    $ 10,415     $ 7,100
                                                   

Diluted earnings per share

     0.40       0.39      0.22       0.33      0.29      0.79       0.60
                                                   


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

    

June

2006

   

Mar.

2006

   

Dec.

2005

   

Sept.

2005

   

June

2005

 

PERIOD-END BALANCE SHEET

          

Assets

          

Cash and due from banks

   $ 63,894     $ 67,570     $ 74,420     $ 47,548     $ 40,070  

Federal funds sold & interest bearing balances

     26,642       56,998       99,781       42,021       17,948  

Securities available for sale, at fair value

     257,283       273,031       235,145       207,832       218,371  

Loans

     1,330,713       1,240,436       1,186,601       1,004,614       962,412  

Less: allowance for loan losses

     23,366       22,616       22,294       17,261       16,557  
                                        

Loans, net

     1,307,347       1,217,820       1,164,307       987,353       945,855  
                                        

Premises and equipment, net

     40,625       40,194       39,606       28,355       28,218  

Intangible assets, net

     5,971       6,203       6,412       3,091       3,296  

Goodwill

     42,933       43,304       43,304       25,054       25,054  

Other assets

     38,649       33,771       34,234       29,185       26,344  
                                        

Total Assets

   $ 1,783,344     $ 1,738,891     $ 1,697,209     $ 1,370,439     $ 1,305,156  
                                        

Liabilities

          

Deposits:

          

Noninterest-bearing demand

   $ 201,489     $ 193,869     $ 200,840     $ 153,946     $ 150,930  

Interest-bearing demand

     418,310       423,682       420,248       312,880       311,220  

Savings

     71,873       73,532       73,268       70,911       72,700  

Time deposits

     754,456       730,023       680,876       535,440       501,013  
                                        

Total deposits

     1,446,128       1,421,106       1,375,232       1,073,177       1,035,863  

Federal funds purchased & securities sold under agreements to repurchase

     3,769       8,502       10,307       5,448       6,387  

Other borrowings

     124,094       100,095       106,022       121,130       95,237  

Other liabilities

     15,629       17,036       16,223       8,507       7,018  

Subordinated deferrable interest debentures

     40,722       40,722       40,722       35,567       35,567  
                                        

Total liabilities

     1,630,342       1,587,461       1,548,506       1,243,829       1,180,072  
                                        

Stockholders’ equity

          

Common stock

     14,340       14,286       14,271       13,184       13,181  

Capital surplus

     68,459       67,520       67,381       46,202       46,173  

Retained earnings

     87,466       83,970       80,683       79,791       77,549  

Accumulated other comprehensive loss

     (5,675 )     (3,442 )     (2,625 )     (1,490 )     (736 )

Unearned compensation

     (1,107 )     (423 )     (526 )     (603 )     (681 )

Less treasury stock

     (10,481 )     (10,481 )     (10,481 )     (10,474 )     (10,402 )
                                        

Total stockholders’ equity

     153,002       151,430       148,703       126,610       125,084  
                                        

Total liabilities and stockholders’ equity

   $ 1,783,344     $ 1,738,891     $ 1,697,209     $ 1,370,439     $ 1,305,156  
                                        

Other Balance Sheet Data

          

Earning Assets

     1,614,638       1,570,465       1,521,527       1,254,467       1,198,731  

Intangible Assets

     48,904       49,507       49,716       28,145       28,350  

Interest bearing liabilities

     1,413,224       1,376,556       1,331,443       1,081,376       983,400  


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended     Six Months Ended  
    

June

2006

   

Mar.

2006

   

Dec.

2005

   

Sept.

2005

   

June

2005

   

June

2006

   

June

2005

 

ASSET QUALITY INFORMATION

              

Allowance for loan losses

              

Balance at beginning of period

   $ 22,616     $ 22,294     $ 17,261     $ 16,557     $ 15,976     $ 22,294     $ 15,493  

Acquired Reserves

     —         —         5,528       —         —         —         —    

Provision for loan loss

     901       510       28       718       753       1,411       905  

Charge-offs

     (339 )     (1,419 )     (863 )     (321 )     (625 )     (1,758 )     (971 )

Recoveries

     188       1,231       340       307       453       1,419       1,130  
                                                        

Net (charge-offs) recoveries

     (151 )     (188 )     (523 )     (14 )     (172 )     (339 )     159  

Ending balance

   $ 23,366     $ 22,616     $ 22,294     $ 17,261     $ 16,557     $ 23,366     $ 16,557  
                                                        

As a percentage of loans

     1.76 %     1.82 %     1.88 %     1.72 %     1.72 %     1.76 %     1.72 %

As a percentage of nonperforming loans

     316.74 %     231.67 %     232.57 %     437.65 %     377.50 %     316.74 %     377.50 %

As a percentage of nonperforming assets

     250.95 %     203.05 %     207.68 %     383.32 %     323.25 %     250.95 %     323.25 %

Net Charge-off information

              

Charge-offs

              

Commercial

   $ 153     $ 181     $ 385     $ 55     $ 167     $ 334     $ 194  

Installment

     167       163       259       113       202       330       347  

Real Estate

     14       1,005       199       81       155       1,019       375  

Agriculture

     3       —         18       72       97       3       44  

Other

     2       70       2       —         4       72       11  
                                                        

Total charge-offs

     339       1,419       863       321       625       1,758       971  
                                                        

Recoveries

              

Commercial

     55       636       150       182       138       691       172  

Installment

     62       247       100       50       64       309       158  

Real Estate

     27       335       42       55       147       362       758  

Agriculture

     32       —         47       17       99       32       35  

Other

     12       13       1       3       5       25       7  
                                                        

Total recoveries

     188       1,231       340       307       453       1,419       1,130  
                                                        

Net (charge-offs) recoveries

   $ 151     $ 188     $ 523     $ 14     $ 172     $ 339     $ (159 )
                                                        

Non-accrual loans

     7,377       9,762       9,586       3,944       4,386       7,377       4,386  

Foreclosed assets

     1,934       1,376       1,149       559       736       1,934       736  

Total non-performing assets

     9,311       11,138       10,735       4,503       5,122       9,311       5,122  

Non-performing assets as a percent of loans and foreclosed assets

     0.70 %     0.90 %     0.90 %     0.45 %     0.53 %     0.70 %     0.53 %


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended    Six Months Ended
    

June

2006

  

Mar.

2006

  

Dec.

2005

  

Sept.

2005

  

June

2005

  

June

2006

  

June

2005

AVERAGE BALANCES

                    

Short term assets

   $ 25,277    $ 69,529    $ 62,080    $ 20,376    $ 25,691    $ 40,445    $ 20,334

Investment securities

     270,842      265,680      215,867      220,283      226,724      264,550      222,194

Loans

     1,289,354      1,213,916      1,028,705      981,895      925,652      1,251,841      900,229
                                                

Total Earning Assets

     1,585,473      1,549,125      1,306,652      1,222,554      1,178,067      1,556,836      1,142,757
                                                

Noninterest bearing deposits

     188,562      190,075      161,398      152,521      149,068      189,315      148,798

Interest bearing deposits

     417,953      409,215      332,980      310,807      319,203      413,608      317,028

Savings

     73,368      73,062      70,502      71,927      74,768      73,216      77,136

CDs

     738,859      707,895      568,205      514,614      462,829      723,462      454,814
                                                

Deposits

     1,418,742      1,380,247      1,133,085      1,049,869      1,005,868      1,399,601      997,776
                                                

FHLB advances

     101,044      100,866      97,794      99,869      99,907      100,955      100,818

Subordinated debentures

     40,722      40,722      36,426      35,567      35,567      40,722      35,567

Other borrowings

     12,737      17,664      8,879      5,856      5,830      12,751      6,013
                                                

Total non-deposit funding

     154,503      159,252      143,099      141,292      141,304      154,428      142,398
                                                

Total funding

   $ 1,573,245    $ 1,539,499    $ 1,276,184    $ 1,191,161    $ 1,147,172    $ 1,554,029    $ 1,140,174
                                                


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

     Three Months Ended    Six Months Ended
    

June

2006

  

Mar.

2006

  

Dec.

2005

  

Sept.

2005

  

June

2005

  

June

2006

  

June

2005

INTEREST INCOME/EXPENSE

                    

Short term assets

   $ 303    $ 825    $ 827    $ 176    $ 200    $ 1,128    $ 588

Investment securities (TE)

     3,143      2,890      2,252      2,199      2,207      6,033      4,345

Loans (TE)

     26,419      23,529      19,890      18,197      16,258      49,948      31,364
                                                

Total Earning Assets

     29,865      27,244      22,969      20,572      18,665      57,109      36,297
                                                

Noninterest bearing deposits

     —        —        —        —        —        —        —  

Interest bearing deposits

     2,045      1,635      1,279      906      766      3,680      1,423

Savings

     186      174      167      153      138      360      260

CDs

     7,748      6,819      4,792      3,802      3,116      14,567      5,848
                                                

Deposits

     9,979      8,628      6,238      4,861      4,020      18,607      7,531
                                                

FHLB advances

     1,131      1,129      1,174      1,135      1,042      2,260      2,067

Subordinated debentures

     909      884      800      800      801      1,793      1,815

Other borrowings

     130      108      79      386      163      238      49
                                                

Total non-deposit funding

     2,170      2,121      2,053      2,321      2,006      4,291      3,931
                                                

Total funding

   $ 12,149    $ 10,749    $ 8,291    $ 7,182    $ 6,026    $ 22,898    $ 11,462
                                                

Net Interest Income (TE)

   $ 17,716    $ 16,495    $ 14,678    $ 13,390    $ 12,639    $ 34,211    $ 24,835
                                                


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

(dollars in thousands except per share data and FTE headcount)

 

       Three Months Ended     Six Months Ended  
      

June

2006

   

Mar.

2006

   

Dec.

2005

   

Sept.

2005

   

June

2005

   

June

2006

   

June

2005

 

YIELDS (1)

                

Short term assets

     4.81 %   4.81 %   5.29 %   3.43 %   3.12 %   5.62 %   5.83 %

Investment securities

     4.65 %   4.41 %   4.14 %   3.96 %   3.90 %   4.60 %   3.94 %

Loans

     8.22 %   7.86 %   7.67 %   7.35 %   7.04 %   8.05 %   7.03 %

Total Earning Assets (2)

     7.56 %   7.13 %   6.97 %   6.68 %   6.35 %   7.40 %   6.41 %

Noninterest bearing deposits

                

Interest bearing deposits

     1.96 %   1.62 %   1.52 %   1.16 %   0.96 %   1.79 %   0.91 %

Savings

     1.02 %   0.97 %   0.94 %   0.84 %   0.74 %   0.99 %   0.68 %

CDs

     4.21 %   3.91 %   3.35 %   2.93 %   2.70 %   4.06 %   2.59 %

Deposits

     2.82 %   2.54 %   2.18 %   1.84 %   1.60 %   2.68 %   1.52 %

FHLB advances

     4.49 %   4.54 %   4.76 %   4.51 %   4.18 %   4.51 %   4.13 %

Subordinated debentures

     8.95 %   8.80 %   8.71 %   8.92 %   9.03 %   8.88 %   10.29 %

Other borrowings

     4.09 %   2.48 %   3.53 %   5.62 %   5.85 %   3.76 %   1.64 %

Total non-deposit funding

     5.63 %   5.40 %   5.69 %   6.52 %   5.69 %   5.60 %   5.57 %

Total funding (3)

     3.10 %   2.83 %   2.58 %   2.39 %   2.11 %   2.97 %   2.03 %

Net interest spread

     4.46 %   4.30 %   4.40 %   4.28 %   4.25 %   4.43 %   4.38 %

Net interest margin

     4.48 %   4.32 %   4.46 %   4.35 %   4.30 %   4.43 %   4.38 %

(1) Interest and average rates are calculated on a tax-equivalent basis using an effective tax rate of 34%.

(2) Rate calculated based on average earning assets.

(3) Rate calculated based on average interest bearing liabilities.