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

October 19, 2006

AMERIS BANCORP ANNOUNCES 52.5% INCREASE IN EARNINGS

FOR THIRD QUARTER OF 2006

AMERIS BANCORP (NasdaqGS:ABCB), Moultrie, Georgia, and Edwin W. Hortman, Jr., President and CEO of Ameris Bancorp, today announced earnings for the quarter ended September 30, 2006, of $6.0 million, or $0.45 per diluted share, an increase of $2.1 million, or 52.5%, over results for the same quarter in 2005. Year-to-date earnings totaled $16.4 million, or $1.24 per diluted share compared to $11.0 million, or $0.92 per diluted share for the same period in 2005.

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

 

    Strong internal balance sheet growth from existing markets with total assets of $1.95 billion at September 30, 2006, up 42.0% from the same time period in 2005.

 

    Solid deposit growth with interest bearing transaction accounts of $517.3 million at September 30, 2006, up 65.3% over the same period in 2005.

 

    Significant balance sheet restructuring, reflecting a move toward less asset sensitivity and a profitability model less susceptible to interest rate changes.

 

    Continued success in attracting and hiring successful bankers in larger metropolitan areas including Jacksonville, FL, Columbia, SC and Charleston, SC.

 

    Steady trends in asset quality with less provision for loan losses than in the same quarter in 2005.

 

    Non-recurring income and expenses amounting to a net gain of approximately $510,000 net of taxes, or $0.038 per diluted share.

Profitability

Return on assets for the third quarter of 2006 improved to 1.28%, compared to 1.18% for the same quarter in 2005. Return on equity also improved to 15.2% for the third quarter of 2006, compared to 12.4% for the third quarter of 2005. Year to date return on assets and return on equity improved to 1.24% and 14.33%, respectively, compared to 1.14% and 11.87%, respectively, for the same period in 2005.


Balance Sheet Growth

Total assets at September 30, 2006, were $1.95 billion, an increase of $575.5 million, or 42.0%, over the $1.37 billion in total assets reported at the same time in 2005. Approximately $265 million of the growth in total assets resulted from Ameris’ acquisition of First National Banc, Inc. in December, 2005. Excluding the assets acquired in that transaction, Ameris reported internal growth in total assets from its existing operations of 22.7% over balances reported at the same time in 2005.

Loans continued to grow at a double digit pace during the third quarter, ending the quarter at $1.4 billion, an increase of $368.5 million, or 36.7%, over balances reported at September 30, 2005. This continued growth is attributed primarily to increased focus on sales efforts as well as successful efforts to recruit experienced bankers in existing markets.

Deposits grew at a faster pace than loans, increasing to $1.64 billion at September 30, 2006, compared to $1.07 billion at September 30, 2005. Deposits at quarter end represented almost 92.9% of Ameris’ total funding compared to 86.9% a year ago. Campaigns and one-on-one sales efforts continued to intensify in the third quarter with many of the Company’s bankers focusing sales efforts on large transaction accounts. These sales efforts were very successful, leading to an increase in interest bearing transaction accounts of $99 million in the third quarter of 2006 alone. While deposit growth outpaced loan growth during the quarter, the Company experienced some dilution in its net interest margin because the funds are being invested primarily in short-term assets.

Balance Sheet Restructuring

During the third quarter of 2006, the Company implemented steps to manage a balance sheet that is less asset sensitive. The most significant step taken involved restructuring approximately $65.0 million of FHLB borrowings from fixed rates to variable rates. In addition, Ameris completed the issuance of $36.0 million of variable rate trust preferred debentures that replaced the Company’s existing fixed rate debentures previously called for redemption effective September 30, 2006. Other actions involved in the plan included the use of interest rate floors and aggressive sales campaigns on products that may provide a cushion in the event of falling interest rates. The efforts to complete this restructuring resulted in additional interest expense in the third quarter of 2006 of approximately $173,000. Ameris’ future results will benefit from the reduced cost of the new trust preferred debentures that should offset this expense.

Net Interest Income

Net interest income rose to $17.9 million during the third quarter, an increase of 34.4% over the same quarter in 2005. The Company’s net interest margin was 4.26% in the third quarter of 2006, compared to 4.35% in the same quarter in 2005. Several temporary factors contributed to the decline in the net interest margin, including higher levels of short-term assets and the initial effects of the Company’s balance sheet restructuring.

Interest income increased to $32.6 million during the third quarter of 2006, compared to $20.5 million during the same quarter of 2005. Yields on earning assets increased to 7.73% during the current quarter compared to 6.68% a year ago. The Company’s mix of earning assets moved towards lower yielding short-term assets as the Company’s deposit growth efforts began to generate significant amounts of new accounts. Loans, investment securities and short-term assets comprised 80.3%, 15.8% and 3.9%, respectively, of earning assets in the third quarter of 2006 compared to 80.3%, 18.0% and 1.7%, respectively, in the same quarter of 2005.

Interest expense increased $7.5 million to $14.7 million during the third quarter of 2006 compared to the third quarter of 2005. Increases in funding as well as increases in the costs of deposits contributed to this increase in borrowing costs. The cost of funding for the third quarter of 2006 increased to 3.50% compared to 2.39% in the same quarter of 2005. Deposits costs increased to 3.27% during the current quarter, compared to 1.84% for the third quarter of 2005.


Continued Success in Recruiting

The Company continues to be successful in its efforts to hire seasoned professionals in production and management positions. Recruiting efforts were successful in Jacksonville, Florida with the hiring of commercial lending and mortgage bankers to staff the Company’s new branch opening December 1, 2006. Initial efforts also were successful in South Carolina as Ameris hired several very seasoned bankers to lead the Company’s efforts in both the greater Columbia and Charleston markets. The Company is also continuing its efforts to expand production capacity and build greater market share in its larger, more metropolitan markets.

Credit Quality and the Provision for Loan Losses

The Company’s provision for loan losses in the third quarter of 2006 amounted to $713,000, a slight decrease compared to amounts recorded in the third quarter of 2005. The Company’s allowance for loan losses was 1.74% and 1.72% of total loans at September 30, 2006 and 2005, respectively. Loan loss provision expense related primarily to loan growth experienced in the quarter.

Non-performing assets as a percentage of total loans and foreclosed assets were 0.73% at September 30, 2006, compared to 0.90% at December 31, 2005. Annualized net charge-offs for the year to date period ending September 30, 2006, were 0.05% compared to net recoveries of 0.02% for the same period in 2005.

Commenting on the Company’s credit quality, Edwin W. Hortman, Jr. said, “Our internal growth rates are impressive, but equally impressive is the focus our Company has on credit quality. Our desire to continue growing and expanding our presence has not caused us to waver from our commitment to a solid credit administration program and policies that we believe will produce consistent credit quality. I’m proud of our bankers for understanding both of these goals.”

One Time Gain and Non-Recurring Expenses

During the third quarter of 2006, Ameris recognized an after-tax gain of $620,000 related to the sale of one of its banking charters. This sale did not impact the Company’s customers, employees or fixed assets. Non-recurring expenses for the quarter associated with this sale and other legal matters amounted to approximately $112,000, net of tax.

Ameris Bancorp is headquartered in Moultrie, Georgia, and has 43 locations in Georgia, Alabama and northern Florida.

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

Ameris Bancorp Common Stock is quoted on the NASDAQ Global Select 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     Nine Months Ended  
    

Sept.

2006

   

June

2006

   

Mar.

2006

   

Dec.

2005

   

Sept.

2005

   

Sept.

2006

   

Sept.

2005

 
EARNINGS              

Net Income

  $ 5,954     $ 5,315     $ 5,100     $ 2,723     $ 3,905     $ 16,369     $ 11,005  
PER COMMON SHARE DATA              

Earnings per share:

             

Basic

    0.46       0.41       0.39       0.22       0.33       1.26       0.93  

Diluted

    0.45       0.40       0.39       0.22       0.33       1.24       0.92  

Cash Dividends per share

    0.14       0.14       0.14       0.14       0.14       0.42       0.42  

Book value per share (period end)

    12.31       11.75       11.68       11.48       10.67       12.31       10.67  

Tangible book value per share (period end)

    8.58       7.99       7.86       7.64       8.30       8.58       8.30  

Weighted average number of shares:

             

Basic

    13,022,400       12,985,424       12,951,765       12,232,165       11,865,107       12,986,788       11,832,959  

Diluted

    13,226,055       13,139,130       13,102,633       12,365,296       11,990,917       13,156,784       11,941,051  

Period-end number of shares

    13,033,193       13,021,510       12,967,576       12,952,318       11,865,991       13,033,193       11,865,991  

Market data:

             

High closing price

    27.91       23.24       23.29       20.99       20.32       27.91       19.54  

Low closing price

    21.09       20.23       19.71       17.57       17.60       19.35       14.70  

Period end closing price

    27.21       23.14       23.26       19.84       19.19       27.21       18.71  

Average daily volume

    36,957       21,949       15,952       13,687       14,611       25,001       16,676  
PERFORMANCE RATIOS              

Return on average assets

    1.28 %     1.23 %     1.20 %     0.77 %     1.18 %     1.24 %     1.14 %

Return on average equity

    15.15 %     14.60 %     13.60 %     8.51 %     12.40 %     14.33 %     11.87 %

Earning asset yield (TE)

    7.73 %     7.56 %     7.13 %     6.97 %     6.68 %     7.50 %     6.41 %

Total cost of funds

    3.50 %     3.10 %     2.83 %     2.58 %     2.39 %     3.16 %     2.15 %

Net interest margin (TE)

    4.26 %     4.48 %     4.32 %     4.46 %     4.35 %     4.36 %     4.31 %

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

    13.82 %     11.53 %     12.48 %     12.35 %     15.08 %     12.67 %     15.88 %

Efficiency ratio

    58.24 %     57.97 %     59.57 %     74.71 %     61.16 %     58.57 %     62.82 %
CAPITAL ADEQUACY              

Equity to assets

    8.25 %     8.58 %     8.71 %     8.76 %     9.24 %     8.25 %     9.24 %

Tangible common equity to assets

    5.90 %     6.00 %     6.03 %     6.01 %     7.34 %     5.90 %     7.34 %
OTHER PERIOD-END DATA              

FTE Headcount

    588       585       584       585       523       588       523  

Assets per FTE

  $ 3,309     $ 3,048     $ 2,978     $ 2,901     $ 2,620     $ 3,309     $ 2,620  

Branch locations

    43       42       42       42       37       43       37  

Deposits per branch location

  $ 38,162     $ 34,432     $ 33,836     $ 32,744     $ 29,005     $ 38,162     $ 29,005  


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

      Three Months Ended    Nine Months Ended
      Sept.
2006
    June
2006
    Mar.
2006
   Dec.
2005
    Sept.
2005
   Sept.
2006
    Sept.
2005
INCOME STATEMENT                 
Interest income                 

Interest and fees on loans

   $ 28,553     $ 26,355     $ 23,476    $ 19,836     $ 18,140    $ 78,384     $ 49,402

Interest on taxable securities

     2,986       2,950       2,742      2,186       2,138      8,678       6,361

Interest on nontaxable securities

     156       127       98      43       40      381       120

Interest on deposits in other banks

     899       390       667      774       176      1,956       728

Interest on federal funds sold

     30       —         158      53       —        188       36
                                                    

Total interest income

     32,624       29,822       27,141      22,892       20,494      89,587       56,647
                                                    
Interest expense                 

Interest on deposits

     12,600       9,979       8,628      6,238       4,861      31,207       12,391

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

     37       48       33      38       24      118       65

Interest on other borrowings

     2,090       2,122       2,088      2,015       2,297      6,300       6,187
                                                    

Total interest expense

     14,727       12,149       10,749      8,291       7,182      37,625       18,643
                                                    

Net interest income

     17,897       17,673       16,392      14,601       13,312      51,962       38,004

Provision for loan losses

     713       901       510      28       718      2,124       1,623
                                                    

Net interest income after provision for loan losses

     17,184       16,772       15,882      14,573       12,594      49,838       36,381
                                                    
Noninterest income                 

Service charges on deposit accounts

     2,978       2,926       2,631      2,695       2,690      8,535       7,733

Other service charges, commissions and fees

     857       803       719      286       843      2,379       2,584

Other

     1,420       121       535      191       121      2,076       432

Gain(loss) on sale of securities

     (3 )     (314 )     9      (452 )     —        (308 )     61
                                                    

Total noninterest income

     5,252       3,536       3,894      2,720       3,654      12,682       10,810
                                                    
Noninterest expense                 

Salaries and employee benefits

     7,131       6,042       6,624      5,205       5,675      19,797       17,278

Equipment and occupancy expense

     1,658       1,544       1,353      1,033       1,423      4,555       3,898

Amortization of intangible assets

     344       232       209      206       204      785       613

Other operating expenses

     4,348       4,476       3,899      6,496       3,075      12,723       8,878
                                                    

Total noninterest expense

     13,481       12,294       12,085      12,940       10,377      37,860       30,667
                                                    
Operating Profit      8,955       8,014       7,691      4,353       5,871      24,660       16,524

Provision for income taxes

     3,001       2,699       2,591      1,630       1,966      8,291       5,519
                                                    
Net Income    $ 5,954     $ 5,315     $ 5,100    $ 2,723     $ 3,905    $ 16,369     $ 11,005
                                                    

Diluted earnings per share

     0.45       0.40       0.39      0.22       0.33      1.24       0.92
                                                    


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     

Sept.

2006

   

June

2006

   

Mar.

2006

   

Dec.

2005

   

Sept.

2005

 
PERIOD-END BALANCE SHEET           
Assets           

Cash and due from banks

   $ 54,093     $ 63,894     $ 67,570     $ 74,420     $ 47,548  

Federal funds sold & interest bearing balances

     148,118       26,642       56,998       99,781       42,021  

Securities available for sale, at fair value

     266,546       257,283       273,031       235,145       207,832  

Loans

     1,373,071       1,330,713       1,240,436       1,186,601       1,004,614  

Less: allowance for loan losses

     23,905       23,366       22,616       22,294       17,261  
                                        

Loans, net

     1,349,166       1,307,347       1,217,820       1,164,307       987,353  
                                        

Premises and equipment, net

     42,266       40,625       40,194       39,606       28,355  

Intangible assets, net

     5,640       5,971       6,203       6,412       3,091  

Goodwill

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

Other assets

     37,142       38,649       33,771       34,234       29,185  
                                        

Total Assets

   $ 1,945,904     $ 1,783,344     $ 1,738,891     $ 1,697,209     $ 1,370,439  
                                        
Liabilities           

Deposits:

          

Noninterest-bearing demand

   $ 226,939     $ 201,489     $ 193,869     $ 200,840     $ 153,946  

Interest-bearing demand

     517,300       418,310       423,682       420,248       312,880  

Savings

     66,645       71,873       73,532       73,268       70,911  

Time deposits

     830,082       754,456       730,023       680,876       535,440  
                                        

Total deposits

     1,640,966       1,446,128       1,421,106       1,375,232       1,073,177  

Federal funds purchased & securities sold under agreements to repurchase

     6,725       3,769       8,502       10,307       5,448  

Other borrowings

     76,287       124,094       100,095       106,022       121,130  

Other liabilities

     19,217       15,629       17,036       16,223       8,507  

Subordinated deferrable interest debentures

     42,269       40,722       40,722       40,722       35,567  
                                        

Total liabilities

     1,785,464       1,630,342       1,587,461       1,548,506       1,243,829  
                                        
Stockholders’ equity           

Common stock

     14,356       14,340       14,286       14,271       13,184  

Capital surplus

     68,663       68,459       67,520       67,381       46,202  

Retained earnings

     91,589       87,466       83,970       80,683       79,791  

Accumulated other comprehensive loss

     (2,640 )     (5,675 )     (3,442 )     (2,625 )     (1,490 )

Unearned compensation

     (935 )     (1,107 )     (423 )     (526 )     (603 )

Less treasury stock

     (10,593 )     (10,481 )     (10,481 )     (10,481 )     (10,474 )
                                        

Total stockholders’ equity

     160,440       153,002       151,430       148,703       126,610  
                                        

Total liabilities and stockholders’ equity

   $ 1,945,904     $ 1,783,344     $ 1,738,891     $ 1,697,209     $ 1,370,439  
                                        
Other Balance Sheet Data           

Earning Assets

     1,787,735       1,614,638       1,570,465       1,521,527       1,254,467  

Intangible Assets

     48,573       48,904       49,507       49,716       28,145  

Interest bearing liabilities

     1,539,308       1,413,224       1,376,556       1,331,443       1,081,376  


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     Three Months Ended     Nine Months Ended  
     Sept.
2006
    June
2006
    Mar.
2006
    Dec.
2005
    Sept.
2005
    Sept.
2006
    Sept.
2005
 
ASSET QUALITY INFORMATION               
Allowance for loan losses               

Balance at beginning of period

   $ 23,366     $ 22,616     $ 22,294     $ 17,261     $ 16,557     $ 22,294     $ 15,493  

Acquired Reserves

     —         —         —         5,528       —         —         —    

Provision for loan loss

     713       901       510       28       718       2,124       1,623  

Charge-offs

     (744 )     (339 )     (1,419 )     (863 )     (321 )     (2,502 )     (1,292 )

Recoveries

     570       188       1,231       340       307       1,989       1,437  
                                                        

Net (charge-offs) recoveries

     (174 )     (151 )     (188 )     (523 )     (14 )     (513 )     145  

Ending balance

   $ 23,905     $ 23,366     $ 22,616     $ 22,294     $ 17,261     $ 23,905     $ 17,261  
                                                        

As a percentage of loans

     1.74 %     1.76 %     1.82 %     1.88 %     1.72 %     1.74 %     1.72 %

As a percentage of nonperforming loans

     283.37 %     316.74 %     231.67 %     232.57 %     437.65 %     283.37 %     437.65 %

As a percentage of nonperforming assets

     237.91 %     250.95 %     203.05 %     207.68 %     383.32 %     237.91 %     383.32 %
Net Charge-off information               

Charge-offs

              

Commercial

   $ 300     $ 153     $ 181     $ 385     $ 55     $ 634     $ 264  

Installment

     159       167       163       259       113       489       460  

Real Estate

     280       14       1,005       199       81       1,299       344  

Agriculture

     4       3       —         18       72       7       213  

Other

     1       2       70       2       —         73       11  
                                                        

Total (charge-offs)

     (744 )     (339 )     (1,419 )     (863 )     (321 )     (2,502 )     (1,292 )
                                                        

Recoveries

              

Commercial

     481       55       636       150       182       1,172       451  

Installment

     61       62       247       100       50       370       208  

Real Estate

     21       27       335       42       55       383       602  

Agriculture

     4       32       —         47       17       36       166  

Other

     3       12       13       1       3       28       10  
                                                        

Total recoveries

     570       188       1,231       340       307       1,989       1,437  
                                                        
Net (charge-offs) recoveries    $ (174 )   $ (151 )   $ (188 )   $ (523 )   $ (14 )   $ (513 )   $ 145  
                                                        

Non-accrual loans

     8,436       7,377       9,762       9,586       3,944       8,436       3,944  

Foreclosed assets

     1,612       1,934       1,376       1,149       559       1,612       559  

Total non-performing assets

     10,048       9,311       11,138       10,735       4,503       10,048       4,503  

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

     0.73 %     0.70 %     0.90 %     0.90 %     0.45 %     0.73 %     0.45 %


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     Three Months Ended    Nine Months Ended
    

Sept.

2006

  

June

2006

  

Mar.

2006

  

Dec.

2005

  

Sept.

2005

  

Sept.

2006

  

Sept.

2005

AVERAGE BALANCES

                    

Short term assets

   $ 64,374    $ 25,277    $ 69,529    $ 62,080    $ 20,376    $ 51,815    $ 36,855

Investment securities

     266,450      270,842      265,680      215,867      220,283      265,184      221,556

Loans

     1,351,601      1,289,354      1,213,916      1,028,705      981,895      1,285,460      927,498
                                                

Total Earning Assets

     1,682,425      1,585,473      1,549,125      1,306,652      1,222,554      1,602,459      1,185,909
                                                

Noninterest bearing deposits

     180,932      188,562      190,075      161,398      152,521      186,732      150,039

Interest bearing deposits

     476,371      417,953      409,215      332,980      310,807      434,760      314,954

Savings

     70,282      73,368      73,062      70,502      71,927      72,227      75,400

CDs

     801,856      738,859      707,895      568,205      514,614      749,639      474,747
                                                

Deposits

     1,529,441      1,418,742      1,380,247      1,133,085      1,049,869      1,443,358      1,015,140
                                                

FHLB advances

     86,141      101,044      100,866      97,794      99,869      95,962      100,502

Subordinated debentures

     43,580      40,722      40,722      36,426      35,567      41,685      35,567

Other borrowings

     11,884      12,737      17,664      8,879      5,856      12,459      5,961
                                                

Total non-deposit funding

     141,605      154,503      159,252      143,099      141,292      150,106      142,030
                                                

Total funding

   $ 1,671,046    $ 1,573,245    $ 1,539,499    $ 1,276,184    $ 1,191,161    $ 1,593,464    $ 1,157,170
                                                


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     Three Months Ended    Nine Months Ended
     Sept.
2006
   June
2006
   Mar.
2006
   Dec.
2005
   Sept.
2005
   Sept.
2006
   Sept.
2005
INTEREST INCOME/EXPENSE                     

Short term assets

   $ 928    $ 303    $ 825    $ 827    $ 176    $ 2,056    $ 764

Investment securities (TE)

     3,223      3,143      2,890      2,252      2,199      9,256      6,543

Loans (TE)

     28,622      26,419      23,529      19,890      18,197      78,570      49,560
                                                

Total Earning Assets

     32,773      29,865      27,244      22,969      20,572      89,882      56,867
                                                

Noninterest bearing deposits

     —        —        —        —        —        —        —  

Interest bearing deposits

     3,120      2,045      1,635      1,279      906      6,800      2,329

Savings

     193      186      174      167      153      553      412

CDs

     9,287      7,748      6,819      4,792      3,802      23,854      9,651
                                                

Deposits

     12,600      9,979      8,628      6,238      4,861      31,207      12,392
                                                

FHLB advances

     1,087      1,131      1,129      1,174      1,135      3,347      3,201

Subordinated debentures

     916      909      884      800      800      2,709      2,401

Other borrowings

     124      130      108      79      386      362      649
                                                

Total non-deposit funding

     2,127      2,170      2,121      2,053      2,321      6,418      6,251
                                                

Total funding

   $ 14,727    $ 12,149    $ 10,749    $ 8,291    $ 7,182    $ 37,625    $ 18,643
                                                

Net Interest Income (TE)

   $ 18,046    $ 17,716    $ 16,495    $ 14,678    $ 13,390    $ 52,257    $ 38,224
                                                


AMERIS BANCORP

FINANCIAL HIGHLIGHTS

(unaudited)

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

 

     Three Months Ended     Nine Months Ended  
     Sept.
2006
    June
2006
    Mar.
2006
    Dec.
2005
    Sept.
2005
    Sept.
2006
    Sept.
2005
 
YIELDS (1)               

Short term assets

   5.72 %   4.81 %   4.81 %   5.29 %   3.43 %   5.31 %   2.77 %

Investment securities

   4.80 %   4.65 %   4.41 %   4.14 %   3.96 %   4.67 %   3.95 %

Loans

   8.40 %   8.22 %   7.86 %   7.67 %   7.35 %   8.17 %   7.14 %

Total Earning Assets (2)

   7.73 %   7.56 %   7.13 %   6.97 %   6.68 %   7.50 %   6.41 %

Noninterest bearing deposits

              

Interest bearing deposits

   2.60 %   1.96 %   1.62 %   1.52 %   1.16 %   2.09 %   0.99 %

Savings

   1.09 %   1.02 %   0.97 %   0.94 %   0.84 %   1.02 %   0.73 %

CDs

   4.59 %   4.21 %   3.91 %   3.35 %   2.93 %   4.25 %   2.72 %

Deposits

   3.27 %   2.82 %   2.54 %   2.18 %   1.84 %   2.89 %   1.63 %

FHLB advances

   5.01 %   4.49 %   4.54 %   4.76 %   4.51 %   4.66 %   4.26 %

Subordinated debentures

   8.43 %   8.95 %   8.80 %   8.71 %   8.92 %   8.69 %   9.03 %

Other borrowings

   4.14 %   4.09 %   2.48 %   3.53 %   5.62 %   3.88 %   14.56 %

Total non-deposit funding

   5.96 %   5.63 %   5.40 %   5.69 %   6.52 %   5.72 %   5.88 %

Total funding (3)

   3.50 %   3.10 %   2.83 %   2.58 %   2.39 %   3.16 %   2.15 %

Net interest spread

   4.23 %   4.46 %   4.30 %   4.40 %   4.28 %   4.34 %   4.26 %

Net interest margin

   4.26 %   4.48 %   4.32 %   4.46 %   4.35 %   4.36 %   4.31 %

(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.