10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2013

OR

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 001-13901

AMERIS BANCORP

(Exact name of registrant as specified in its charter)

GEORGIA	58-1456434
(State of incorporation)	(IRS Employer ID No.)

310 FIRST STREET, S.E., MOULTRIE, GA 31768

(Address of principal executive offices)

(229) 890-1111

(Registrant’s telephone number)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Securities Exchange Act. (Check one):

Large accelerated filer	¨	Accelerated filer	x
Non-accelerated filer	¨  (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act).    Yes  ¨    No  x

There were 23,898,392 shares of Common Stock outstanding as of July 30, 2013.

AMERIS BANCORP

TABLE OF CONTENTS

		Page
PART I – FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Balance Sheets at June 30, 2013, December 31, 2012 and June 30, 2012		1
	Consolidated Statements of Earnings and Comprehensive Income for the Three and Six Month Periods Ended June 30, 2013 and 2012		2
	Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended June  30, 2013 and 2012		3
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2013 and 2012		4
	Notes to Consolidated Financial Statements		5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		34
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		47
Item 4.	Controls and Procedures		47
PART II – OTHER INFORMATION
Item 1.	Legal Proceedings		48
Item 1A.	Risk Factors		48
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		48
Item 3.	Defaults Upon Senior Securities		48
Item 4.	Mine Safety Disclosures		48
Item 5.	Other Information		48
Item 6.	Exhibits		48
Signatures			49

Item 1. Financial Statements.

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

	June 30, 2013			December 31, 2012			June 30, 2012
	(Unaudited)			(Audited)			(Unaudited)
Assets
Cash and due from banks	$	50,343		$	80,256		$	60,126
Federal funds sold and interest-bearing accounts		43,904			193,677			111,251
Investment securities available for sale, at fair value		316,168			346,909			366,980
Other investments		7,764			6,832			7,884
Mortgage loans held for sale		62,580			48,786			19,659
Loans		1,555,827			1,450,635			1,365,489
Covered loans		443,517			507,712			601,737
Less: allowance for loan losses		24,217			23,593			26,198
Loans, net		1,975,127			1,934,754			1,941,028
Other real estate owned		39,885			39,850			36,397
Covered other real estate owned		62,178			88,273			83,467
Total other real estate owned		102,063			128,123			119,864
FDIC loss-share receivable		105,513			159,724			203,801
Premises and equipment, net		70,167			75,983			75,192
Intangible assets, net		2,318			3,040			3,767
Goodwill		956			956			956
Cash value of bank owned life insurance		47,495			15,603			—
Other assets		24,277			24,409			9,803
Total assets	$	2,808,675		$	3,019,052		$	2,920,311
Liabilities and Stockholders’ Equity
Liabilities
Deposits:
Noninterest-bearing	$	475,445		$	510,751		$	429,113
Interest-bearing		1,967,658			2,113,912			2,115,559
Total deposits		2,443,103			2,624,663			2,544,672
Securities sold under agreements to repurchase		19,142			50,120			19,800
Other borrowings		—			—			3,810
Other liabilities		16,384			22,983			8,821
Subordinated deferrable interest debentures		42,269			42,269			42,269
Total liabilities		2,520,898			2,740,035			2,619,372
Commitments and contingencies
Stockholders’ Equity
Preferred stock, stated value $1,000; 5,000,000 shares authorized; 28,000, 28,000 and 52,000 shares issued and outstanding		27,845			27,662			51,044
Common stock, par value $1; 100,000,000 shares authorized; 25,257,669, 25,154,818 and 25,155,318 issued		25,258			25,155			25,155
Capital surplus		165,484			164,949			166,685
Retained earnings		76,790			65,710			61,081
Accumulated other comprehensive income		3,582			6,607			7,805
Treasury stock, at cost, 1,363,342, 1,355,050 and 1,336,174 shares		(11,182	)		(11,066	)		(10,831	)
Total stockholders’ equity		287,777			279,017			300,939
Total liabilities and stockholders’ equity	$	2,808,675		$	3,019,052		$	2,920,311

See notes to unaudited consolidated financial statements.

1

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME

(dollars in thousands, except per share data)

(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,
	2013			2012			2013			2012
Interest income
Interest and fees on loans	$	29,859		$	30,334		$	58,575		$	59,816
Interest on taxable securities		1,719			2,187			3,416			4,496
Interest on nontaxable securities		344			374			719			739
Interest on deposits in other banks and federal funds sold		29			112			114			238
Total interest income		31,951			33,007			62,824			65,289
Interest expense
Interest on deposits		2,083			3,635			4,309			7,719
Interest on other borrowings		392			491			701			962
Total interest expense		2,475			4,126			5,010			8,681
Net interest income		29,476			28,881			57,814			56,608
Provision for loan losses		4,165			7,225			7,088			20,107
Net interest income after provision for loan losses		25,311			21,656			50,726			36,501
Noninterest income
Service charges on deposit accounts		4,695			4,770			9,532			9,156
Mortgage banking activity		5,001			3,006			9,465			4,481
Other service charges, commissions and fees		617			322			946			713
Gain on acquisitions		—			—			—			20,037
Gain (loss) on sale of securities		(1	)		—			171			—
Other noninterest income		1,072			777			2,630			1,752
Total noninterest income		11,384			8,875			22,744			36,139
Noninterest expense
Salaries and employee benefits		13,381			12,125			27,187			23,571
Equipment and occupancy expenses		2,978			2,880			5,909			6,215
Amortization of intangible assets		358			412			722			632
Data processing and telecommunications expenses		2,836			2,905			5,406			4,830
Advertising and marketing expenses		327			364			582			713
Other non-interest expenses		6,808			7,937			15,766			24,908
Total noninterest expense		26,688			26,623			55,572			60,869
Income before income tax expense		10,007			3,908			17,898			11,771
Applicable income tax expense		3,329			1,413			5,935			3,911
Net income		6,678			2,495			11,963			7,860
Less preferred stock dividends		442			817			883			1,632
Net income available to common shareholders	$	6,236		$	1,678		$	11,080		$	6,228
Other comprehensive income
Unrealized holding gain (loss) arising during period on investment securities available for sale, net of tax		(3,689	)		1,934			(4,118	)		1,244
Reclassification adjustment for losses (gains) included in earnings, net of tax		1			—			(111	)		—
Unrealized gain (loss) on cash flow hedges arising during period, net of tax		995			(642	)		1,204			(735	)
Other comprehensive income (loss)		(2,693	)		1,292			(3,025	)		509
Total comprehensive income	$	3,985		$	3,787		$	8,938		$	8,369
Basic and diluted earnings per share	$	0.26		$	0.07		$	0.46		$	0.26
Weighted average common shares outstanding
Basic		23,879			23,819			23,873			23,791
Diluted		24,288			23,973			24,282			23,945

See notes to unaudited consolidated financial statements.

2

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(dollars in thousands, except per share data)

(Unaudited)

	Six Months Ended June 30, 2013						Six Months Ended June 30, 2012
	Shares			Amount			Shares		Amount
PREFERRED STOCK
Issued at beginning of period		28,000		$	27,662			52,000	$	50,727
Accretion of fair value of warrant		—			183			—		317
Issued at end of period		28,000		$	27,845			52,000	$	51,044
COMMON STOCK
Issued at beginning of period		25,154,818		$	25,155			25,087,468	$	25,087
Issuance of restricted shares		83,400			83			67,450		67
Cancellation of restricted shares		(1,000	)		(1	)		—		—
Proceeds from exercise of stock options		20,451			21			400		1
Issued at end of period		25,257,669		$	25,258			25,155,318	$	25,155
CAPITAL SURPLUS
Balance at beginning of period				$	164,949				$	166,639
Stock-based compensation					395					111
Proceeds from exercise of stock options					222					2
Issuance of restricted shares					(83	)				(67	)
Cancellation of restricted shares					1					—
Balance at end of period				$	165,484				$	166,685
RETAINED EARNINGS
Balance at beginning of period				$	65,710				$	54,852
Net income					11,963					7,860
Dividends on preferred shares					(700	)				(1,314	)
Accretion of fair value of warrant					(183	)				(317	)
Balance at end of period				$	76,790				$	61,081
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET OF TAX
Unrealized gains on securities and derivatives:
Balance at beginning of period				$	6,607				$	7,296
Other comprehensive income (loss)					(3,025	)				509
Balance at end of period				$	3,582				$	7,805
TREASURY STOCK
Balance at beginning of period				$	11,066				$	10,831
Purchase of treasury shares					116					—
Balance at end of period				$	11,182				$	10,831
TOTAL STOCKHOLDERS’ EQUITY				$	287,777				$	300,939

See notes to unaudited consolidated financial statements.

3

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

(Unaudited)

	Six Months Ended June 30,
	2013			2012
Cash flows from operating activities:
Net income	$	11,963		$	7,860
Adjustments reconciling net income to net cash provided by operating activities:
Depreciation		2,468			2,331
Net gains on sale or disposal of premises and equipment		(221	)		(1	)
Net losses or write-downs on sale of other real estate owned		3,599			8,065
Provision for loan losses		7,088			20,107
Gain on acquisitions		—			(20,037	)
Amortization of intangible assets		722			632
Net change in mortgage loans held for sale		(13,794	)		(8,096	)
Net gains on securities available for sale		(171	)		—
Change in other prepaids, deferrals and accruals, net		12,040			14,163
Net cash provided by operating activities		23,694			25,024
Cash flows from investing activities, net of effect of business combinations:
Net increase in federal funds sold and interest-bearing deposits		149,773			117,791
Proceeds from maturities of securities available for sale		33,857			52,737
Purchase of securities available for sale		(41,722	)		(63,757	)
Proceeds from sales of securities available for sale		31,340			28,923
Purchase of bank owned life insurance		(30,000	)		—
Net (increase)/decrease in loans		(76,300	)		1,691
Proceeds from sales of other real estate owned		38,534			33,920
Proceeds from sales of premises and equipment		1,928			346
Purchases of premises and equipment		(2,117	)		(4,744	)
Decrease in FDIC loss-share receivable		54,211			91,247
Net cash proceeds received from FDIC-assisted acquisitions		—			65,050
Net cash provided by investing activities		159,504			323,204
Cash flows from financing activities, net of effect of business combinations:
Net decrease in deposits		(181,560	)		(307,930	)
Net decrease in securities sold under agreements to repurchase		(30,978	)		(17,865	)
Decrease in other borrowings		—			(26,524	)
Dividends paid – preferred stock		(700	)		(1,314	)
Purchase of treasury shares		(116	)		—
Proceeds from exercise of stock options		243			3
Net cash used in financing activities		(213,111	)		(353,630	)
Net decrease in cash and due from banks		(29,913	)		(5,402	)
Cash and due from banks at beginning of period		80,256			65,528
Cash and due from banks at end of period	$	50,343		$	60,126
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid/(received) during the period for:
Interest	$	5,371		$	9,928
Income taxes	$	8,356		$	48
Loans transferred to other real estate owned	$	28,839		$	30,375

See notes to unaudited consolidated financial statements.

4

AMERIS BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2013

(Unaudited)

NOTE 1 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

Ameris Bancorp (the “Company” or “Ameris”) is a financial holding company headquartered in Moultrie, Georgia. Ameris conducts substantially all of its operations through its wholly-owned banking subsidiary, Ameris Bank (the “Bank”). At June 30, 2013, the Bank operated 56 branches in select markets in Georgia, Alabama, Florida and South Carolina. Our business model capitalizes on the efficiencies of a large financial services company while still providing the community with the personalized banking service expected by our customers. We manage our Bank through a balance of decentralized management responsibilities and efficient centralized operating systems, products and loan underwriting standards. The Company’s Board of Directors and senior managers establish corporate policy, strategy and administrative policies. Within the Company’s established guidelines and policies, the banker closest to the customer responds to the differing needs and demands of their unique market.

The accompanying unaudited consolidated financial statements for Ameris have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation. The interim consolidated financial statements included herein are unaudited, but reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of the consolidated financial position and results of operations for the interim periods presented. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the period ended June 30, 2013 are not necessarily indicative of the results to be expected for the full year. These financial statements should be read in conjunction with the financial statements and notes thereto and the report of our registered independent public accounting firm included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.

Newly Adopted Accounting Pronouncements

ASU 2013-11 - Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (“ASU 2013-11”). ASU 2013-11 requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward. However, if a net operating loss carryforward, a similar tax loss or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. The amendments are not expected to have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2013-02 - Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”). ASU 2013-02 requires an entity to provide information about the amounts reclassified from accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under United States generally accepted accounting principles to be reclassified to net income in its entirety in the same reporting period. For all other amounts, an entity is required to cross-reference to other disclosures that provide additional details about these amounts. The amendments are effective prospectively for reporting periods beginning after December 15, 2012. It did not have a material effect on the Company’s results of operations, financial position or disclosures.

ASU 2012-06 - Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution (“ASU 2012-06”). When an entity recognizes an indemnification asset and subsequently a change in the cash flows expected to be collected on the indemnification asset occurs as a result of a change in the cash flows expected to be collected on the indemnified asset, ASU 2012-06 requires the entity to recognize the change in the measurement of the indemnification asset on the same basis as the indemnified assets. Any amortization of changes in value of the indemnification asset should be limited to the lesser of the term of the indemnification agreement and the remaining life of the indemnified assets. ASU 2012-06 is effective for fiscal years beginning on or after December 15, 2012, and early adoption is permitted. It is to be applied prospectively to any new indemnification assets acquired after the date of adoption and to indemnification assets existing as of the date of adoption arising from a government-assisted acquisition of a financial institution. ASU 2012-06 did not have a material effect on the Company’s results of operations, financial position or disclosures.

5

ASU 2011-04 - Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs (“ASU 2011-04”). ASU 2011-04 generally represents clarifications of Topic 820, but also includes some instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. ASU 2011-04 results in common principles and requirements for measuring fair value and for disclosing information about fair value measurements. ASU 2011-04 was to be applied prospectively and is effective during interim and annual periods beginning after December 15, 2011 for public companies. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2011-05 - Amendments to Topic 220, Comprehensive Income (“ASU 2011-05”). ASU 2011-05 grants an entity the option to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income and a total amount for comprehensive income. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders’ equity. ASU 2011-05 does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. For public entities, ASU 2011-05 was effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, and was to be adopted retrospectively. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2011-08 - Intangibles - Goodwill and Other (Topic 350) Testing Goodwill for Impairment (“ASU 2011-08”). ASU 2011-08 grants an entity the option to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. This conclusion can be used as a basis for determining whether it is necessary to perform the two-step goodwill impairment test required in Topic 350. ASU 2011-08 was effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

Fair Value of Financial Instruments

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair value is based on discounted cash flows or other valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. The accounting standard for disclosures about the fair value of financial instruments excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

The Company has elected to record mortgage loans held-for-sale at fair value in order to eliminate the complexities and inherent difficulties of achieving hedge accounting and to better align reported results with the underlying economic changes in value of the loans and related hedge instruments. This election impacts the timing and recognition of origination fees and costs, as well as servicing value, which are now recognized in earnings at the time of origination. Interest income on mortgage loans held-for-sale is recorded on an accrual basis in the consolidated statement of income under the heading “Interest income - interest and fees on loans”. The servicing value is included in the fair value of the Interest Rate Lock Commitments (“IRLCs”) with borrowers. The mark to market adjustments related to loans held-for-sale and the associated economic hedges are captured in mortgage banking activities.

The fair value hierarchy describes three levels of inputs that may be used to measure fair value:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments and other accounts recorded based on their fair value:

Cash and Due From Banks, Federal Funds Sold and Interest-Bearing Accounts: The carrying amount of cash and due from banks, federal funds sold and interest-bearing accounts approximates fair value.

6

Investment Securities Available for Sale: The fair value of securities available for sale is determined by various valuation methodologies. Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Level 2 securities include mortgage-backed securities issued by government sponsored enterprises and municipal bonds. The level 2 fair value pricing is provided by an independent third-party and is based upon similar securities in an active market. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy and include certain residual municipal securities and other less liquid securities.

Other Investments: Federal Home Loan Bank (“FHLB”) stock is included in other investments at its original cost basis, as cost approximates fair value and there is no ready market for such investments.

Mortgage Loans Held for Sale: The fair value of mortgage loans held for sale is determined on outstanding commitments from third party investors in the secondary markets and is classified within Level 2 of the valuation hierarchy.

Loans: The carrying amount of variable-rate loans that reprice frequently and have no significant change in credit risk approximates fair value. The fair value of fixed-rate loans is estimated based on discounted contractual cash flows, using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The fair value of impaired loans is estimated based on discounted expected future cash flows or underlying collateral values, where applicable. A loan is determined to be impaired if the Company believes it is probable that all principal and interest amounts due according to the terms of the loan will not be collected as scheduled. The fair value of impaired loans is determined in accordance with accounting standards and generally results in a specific reserve established through a charge to the provision for loan losses. Losses on impaired loans are charged to the allowance when management believes the uncollectability of a loan is confirmed. Management has determined that the majority of impaired loans are Level 3 assets due to the extensive use of market appraisals. To the extent that market appraisals or other methods do not produce reliable determinations of fair value, these assets are deemed to be Level 3.

Other Real Estate Owned: The fair value of other real estate owned (“OREO”) is determined using certified appraisals that value the property at its highest and best uses by applying traditional valuation methods common to the industry. The Company does not hold any OREO for profit purposes and all other real estate is actively marketed for sale. In most cases, management has determined that additional write-downs are required beyond what is calculable from the appraisal to carry the property at levels that would attract buyers. Because this additional write-down is not based on observable inputs, management has determined that other real estate owned should be classified as Level 3.

Covered Assets: Covered assets include loans and other real estate owned on which the majority of losses would be covered by loss-sharing agreements with the Federal Deposit Insurance Corporation (the “FDIC”). Management initially valued these assets at fair value using mostly unobservable inputs and, as such, has classified these assets as Level 3.

Intangible Assets and Goodwill: Intangible assets consist of core deposit premiums acquired in connection with business combinations and are based on the established value of acquired customer deposits. The core deposit premium is initially recognized based on a valuation performed as of the consummation date and is amortized over an estimated useful life of three to ten years. Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. Goodwill and other intangible assets deemed to have an indefinite useful life are not amortized but instead are subject to an annual review for impairment.

FDIC Loss-Share Receivable: Because the FDIC will reimburse the Company for certain acquired loans should the Company experience a loss, an indemnification asset is recorded at fair value at the acquisition date. The indemnification asset is recognized at the same time as the indemnified loans and measured on the same basis, subject to collectability or contractual limitations. The shared-loss agreements on the acquisition date reflect the reimbursements expected to be received from the FDIC, using an appropriate discount rate which reflects counterparty credit risk and other uncertainties. The shared-loss agreements continue to be measured on the same basis as the related indemnified loans, and the loss-share receivable is impacted by changes in estimated cash flows associated with these loans.

Deposits: The carrying amount of demand deposits, savings deposits and variable-rate certificates of deposit approximates fair value. The fair value of fixed-rate certificates of deposit is estimated based on discounted contractual cash flows using interest rates currently offered for certificates with similar maturities.

Securities Sold under Agreements to Repurchase and Other Borrowings: The carrying amount of variable rate borrowings and securities sold under repurchase agreements approximates fair value. The fair value of fixed rate other borrowings is estimated based on discounted contractual cash flows using the current incremental borrowing rates for similar borrowing arrangements.

Subordinated Deferrable Interest Debentures: The carrying amount of the Company’s variable rate trust preferred securities approximates fair value.

Off-Balance-Sheet Instruments: Because commitments to extend credit and standby letters of credit are typically made using variable rates and have short maturities, the carrying value and fair value are immaterial for disclosure.

7

Derivatives: The Company has entered into derivative financial instruments to manage interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of the derivatives. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair value of the derivatives are determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments are based on an expectation of future interest rates (forward curves derived from observable market interest rate curves).

The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting any applicable credit enhancements such as collateral postings, thresholds, mutual puts and guarantees.

Although the Company has determined that the majority of the inputs used to value its derivative fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself or the counterparty. However, as of June 30, 2013, December 31, 2012 and June 30, 2012, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustment is not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuation in its entirety is classified in Level 2 of the fair value hierarchy.

The carrying amount and estimated fair value of the Company’s financial instruments, not shown elsewhere in these financial statements, were as follows:

			Fair Value Measurements at June 30, 2013  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,975,127	$	—	$	1,512,681	$	488,271	$	2,000,952
Financial liabilities:
Deposits		2,443,103		—		2,444,263		—		2,444,263

			Fair Value Measurements at December 31, 2012 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,934,754	$	—	$	1,406,366	$	560,226	$	1,966,592
Financial liabilities:
Deposits		2,624,663		—		2,624,883		—		2,624,883

			Fair Value Measurements at June 30, 2012  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,941,028	$	—	$	1,313,527	$	662,014	$	1,975,541
Financial liabilities:
Deposits		2,544,672		—		2,546,740		—		2,546,740
Other borrowings		3,810		3,835		—		—		3,835

8

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Recurring Basis As of June 30, 2013
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	14,335	$	—	$	14,335	$	—
State, county and municipal securities		112,759		2,447		110,312		—
Corporate debt securities		10,090		—		8,090		2,000
Mortgage-backed securities		178,984		—		178,984		—
Mortgage loans held for sale		62,580		—		62,580		—
Total recurring assets at fair value	$	378,748	$	2,447	$	374,301	$	2,000
Derivative financial instruments	$	916	$	—	$	916	$	—
Total recurring liabilities at fair value	$	916	$	—	$	916	$	—

	Fair Value Measurements on a Recurring Basis As of December 31, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	6,870	$	—	$	6,870	$	—
State, county and municipal securities		114,390		4,854		109,536		—
Corporate debt securities		10,328		—		8,328		2,000
Mortgage-backed securities		215,321		23,893		191,428		—
Mortgage loans held for sale		48,786		—		48,786		—
Total recurring assets at fair value	$	395,695	$	28,747	$	364,948	$	2,000
Derivative financial instruments	$	2,978	$	—	$	2,978	$	—
Total recurring liabilities at fair value	$	2,978	$	—	$	2,978	$	—

	Fair Value Measurements on a Recurring Basis As of June 30, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	8,898	$	—	$	8,898	$	—
State, county and municipal securities		100,327		5,432		94,895		—
Corporate debt securities		11,506		250		9,256		2,000
Mortgage-backed securities		246,249		5,086		241,163		—
Mortgage loans held for sale		19,659		—		19,659		—
Total recurring assets at fair value	$	386,639	$	10,768	$	373,871	$	2,000
Derivative financial instruments	$	2,970	$	—	$	2,970	$	—
Total recurring liabilities at fair value	$	2,970	$	—	$	2,970	$	—

9

The following table is a presentation of the valuation methodologies used for instruments measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2013
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	44,754	$	—	$	—	$	44,754
Other real estate owned		39,885		—		—		39,885
Covered loans		443,517		—		—		443,517
Covered other real estate owned		62,178		—		—		62,178
Total non-recurring assets at fair value	$	590,334	$	—	$	—	$	590,334

	Fair Value Measurements on a Nonrecurring Basis As of December 31, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	52,514	$	—	$	—	$	52,514
Other real estate owned		39,850		—		—		39,850
Covered loans		507,712		—		—		507,712
Covered other real estate owned		88,273		—		—		88,273
Total nonrecurring assets at fair value	$	688,349	$	—	$	—	$	688,349

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	60,277	$	—	$	—	$	60,277
Other real estate owned		40,018		—		—		40,018
Covered loans		601,737		—		—		601,737
Covered other real estate owned		83,467		—		—		83,467
Total nonrecurring assets at fair value	$	785,499	$	—	$	—	$	785,499

Below is the Company’s reconciliation of Level 3 assets as of June 30, 2013.

	Investment Securities Available for Sale		Impaired Loans Carried at Fair Value			Other Real Estate Owned			Covered Loans			Covered Other Real Estate Owned
Beginning balance January 1, 2013	$	2,000	$	52,514		$	39,850		$	507,712		$	88,273
Total gains/(losses) included in net income		—		—			(409	)		—			(3,191	)
Purchases, sales, issuances, and settlements, net		—		(2,196	)		(5,120	)		(40,921	)		(46,178	)
Transfers in or out of Level 3		—		(5,564	)		5,564			(23,274	)		23,274
Ending balance June 30, 2013	$	2,000	$	44,754		$	39,885		$	443,517		$	62,178

10

NOTE 2 – PENDING MERGER AND ACQUISITION

On May 1, 2013, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with The Prosperity Banking Company (“Prosperity”), a bank holding company headquartered in Saint Augustine, Florida. Prosperity Bank is a wholly-owned bank subsidiary of Prosperity. Prosperity Bank has a total of 12 banking locations, with the majority of the franchise concentrated in northeast Florida. As of December 31, 2012, Prosperity reported assets of $742 million, loans of $464 million and deposits of $478 million. Under the terms of the Merger Agreement, Prosperity will merge with and into Ameris, with Ameris as the surviving entity in the merger. In addition, Prosperity Bank will be merged with and into the Bank, with the Bank as the surviving entity.

Pursuant to the terms of the Merger Agreement, Prosperity shareholders will have the option to elect to receive either 3.125 shares of the Company’s common stock or $41.50 in cash for each share of Prosperity common stock they hold, subject to the requirement that no more than 50% of the outstanding shares of Prosperity may receive cash. Assuming 100% stock consideration, the transaction would be valued at approximately $15.7 million, based on the Company’s closing stock price of $13.32 on May 1, 2013 and Prosperity’s common shares outstanding of 377,960 as of that date.

Consummation of the merger is subject to customary conditions, including, among others, approval of the Merger Agreement by Prosperity’s shareholders and the receipt of required regulatory approvals. The transaction is expected to close during the third or fourth quarter of 2013.

NOTE 3 – INVESTMENT SECURITIES

The Company’s investment policy blends the Company’s liquidity needs and interest rate risk management with its desire to increase income and provide funds for expected growth in loans. The investment securities portfolio consists primarily of U.S. government sponsored mortgage-backed securities and agencies, state, county and municipal securities and corporate debt securities. The Company’s portfolio and investing philosophy concentrate activities in obligations where the credit risk is limited. For the small portion of the Company’s portfolio found to present credit risk, the Company has reviewed the investments and financial performance of the obligors and believes the credit risk to be acceptable.

The amortized cost and estimated fair value of investment securities available for sale at June 30, 2013, December 31, 2012 and June 30, 2012 are presented below:

	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
	(Dollars in Thousands)
June 30, 2013:
U.S. government agencies	$	14,944	$	—	$	(609	)	$	14,335
State, county and municipal securities		109,793		3,708		(742	)		112,759
Corporate debt securities		10,543		311		(764	)		10,090
Mortgage-backed securities		177,196		3,824		(2,036	)		178,984
Total securities	$	312,476	$	7,843	$	(4,151	)	$	316,168
December 31, 2012:
U.S. government agencies	$	6,605	$	271	$	(6	)	$	6,870
State, county and municipal securities		109,736		4,864		(210	)		114,390
Corporate debt securities		10,545		330		(547	)		10,328
Mortgage-backed securities		209,824		5,701		(204	)		215,321
Total securities	$	336,710	$	11,166	$	(967	)	$	346,909
June 30, 2012:
U.S. government agencies	$	8,602	$	296	$	—		$	8,898
State, county and municipal securities		95,354		5,047		(74	)		100,327
Corporate debt securities		11,792		231		(517	)		11,506
Mortgage-backed securities		239,412		7,032		(195	)		246,249
Total securities	$	355,160	$	12,606	$	(786	)	$	366,980

11

The amortized cost and fair value of available-for-sale securities at June 30, 2013 by contractual maturity are summarized in the table below. Expected maturities for mortgage-backed securities may differ from contractual maturities because in certain cases borrowers can prepay obligations without prepayment penalties. Therefore, these securities are not included in the following maturity summary:

	Amortized Cost		Fair Value
	(Dollars in Thousands)
Due in one year or less	$	3,026	$	3,029
Due from one year to five years		37,087		38,668
Due from five to ten years		64,362		64,876
Due after ten years		30,805		30,611
Mortgage-backed securities		177,196		178,984
	$	312,476	$	316,168

Securities with a carrying value of approximately $224.5 million serve as collateral to secure public deposits and other purposes required or permitted by law at June 30, 2013.

The following table details the gross unrealized losses and fair value of securities aggregated by category and duration of continuous unrealized loss position at June 30, 2013, December 31, 2012 and June 30, 2012.

	Less Than 12 Months					12 Months or More					Total
Description of Securities	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
	(Dollars in Thousands)
June 30, 2013:
U.S. government agencies	$	14,335	$	(609	)	$	—	$	—		$	14,335	$	(609	)
State, county and municipal securities		36,268		(726	)		497		(16	)		36,765		(742	)
Corporate debt securities		—		—			4,333		(764	)		4,333		(764	)
Mortgage-backed securities		68,031		(2,036	)		925		—			68,956		(2,036	)
Total temporarily impaired securities	$	118,634	$	(3,371	)	$	5,755	$	(780	)	$	124,389	$	(4,151	)
December 31, 2012:
U.S. government agencies	$	4,994	$	(6	)	$	—	$	—		$	4,994	$	(6	)
State, county and municipal securities		15,595		(199	)		505		(11	)		16,100		(210	)
Corporate debt securities		—		—			4,560		(547	)		4,560		(547	)
Mortgage-backed securities		23,951		(181	)		3,617		(23	)		27,568		(204	)
Total temporarily impaired securities	$	44,540	$	(386	)	$	8,682	$	(581	)	$	53,222	$	(967	)
June 30, 2012:
U.S. government agencies	$	—	$	—		$	—	$	—		$	—	$	—
State, county and municipal securities		10,342		(74	)		—		—			10,342		(74	)
Corporate debt securities		—		—			6,562		(517	)		6,562		(517	)
Mortgage-backed securities		31,680		(167	)		5,040		(28	)		36,720		(195	)
Total temporarily impaired securities	$	42,022	$	(241	)	$	11,602	$	(545	)	$	53,624	$	(786	)

12

NOTE 4 – LOANS

The Company engages in a full complement of lending activities, including real estate-related loans, agriculture-related loans, commercial and financial loans and consumer installment loans within select markets in Georgia, Alabama, Florida and South Carolina. Ameris concentrates the majority of its lending activities in real estate loans. While risk of loss in the Company’s portfolio is primarily tied to the credit quality of the various borrowers, risk of loss may increase due to factors beyond the Company’s control, such as local, regional and/or national economic downturns. General conditions in the real estate market may also impact the relative risk in the real estate portfolio.

Commercial, financial and agricultural loans include both secured and unsecured loans for working capital, expansion, crop production, and other business purposes. Short-term working capital loans are secured by non-real estate collateral such as accounts receivable, crops, inventory and equipment. The Company evaluates the financial strength, cash flow, management, credit history of the borrower and the quality of the collateral securing the loan. The Bank often requires personal guarantees and secondary sources of repayment on commercial, financial and agricultural loans.

Real estate loans include construction and development loans, commercial and farmland loans and residential loans. Construction and development loans include loans for the development of residential neighborhoods, construction of one-to-four family residential construction loans to builders and consumers, and commercial real estate construction loans, primarily for owner-occupied properties. The Company limits its construction lending risk through adherence to established underwriting procedures. Commercial real estate loans include loans secured by owner-occupied commercial buildings for office, storage, retail, farmland and warehouse space. They also include non-owner occupied commercial buildings such as leased retail and office space. Commercial real estate loans may be larger in size and may involve a greater degree of risk than one-to-four family residential mortgage loans. Payments on such loans are often dependent on successful operation or management of the properties. The Company’s residential loans represent permanent mortgage financing and are secured by residential properties located within the Bank’s market areas.

Consumer installment loans and other loans include automobile loans, boat and recreational vehicle financing, and both secured and unsecured personal loans. Consumer loans carry greater risks than other loans, as the collateral can consist of rapidly depreciating assets such as automobiles and equipment that may not provide an adequate source of repayment of the loan in the case of default.

Loans are stated at unpaid balances, net of unearned income and deferred loan fees. Balances within the major loans receivable categories are presented in the following table:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	208,424	$	174,217	$	174,903
Real estate – construction and development		134,607		114,199		124,556
Real estate – commercial and farmland		788,654		732,322		675,404
Real estate – residential		357,685		346,480		332,124
Consumer installment		36,923		40,178		41,431
Other		29,534		43,239		17,071
	$	1,555,827	$	1,450,635	$	1,365,489

13

Covered loans are defined as loans that were acquired in FDIC-assisted transactions that are covered by a loss-sharing agreement with the FDIC. Covered loans totaling $443.5 million, $507.7 million and $601.7 million at June 30, 2013, December 31, 2012 and June 30, 2012, respectively, are not included in the above schedule.

Covered loans are shown below according to loan type as of the end of the periods shown:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	27,371	$	32,606	$	41,372
Real estate – construction and development		52,972		70,184		83,991
Real estate – commercial and farmland		255,102		278,506		322,393
Real estate – residential		107,107		125,056		150,683
Consumer installment		965		1,360		3,298
	$	443,517	$	507,712	$	601,737

Nonaccrual and Past Due Loans

A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as non-accrual is recognized when received. Past due loans are loans whose principal or interest is past due 90 days or more. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms.

The following table presents an analysis of non-covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	4,326	$	4,138	$	4,968
Real estate – construction and development		5,448		9,281		8,979
Real estate – commercial and farmland		8,963		11,962		13,728
Real estate – residential		12,423		12,595		15,542
Consumer installment		651		909		1,204
	$	31,811	$	38,885	$	44,421

The following table presents an analysis of covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	8,729	$	10,765	$	13,406
Real estate – construction and development		17,039		20,027		28,225
Real estate – commercial and farmland		47,427		55,946		71,271
Real estate – residential		15,459		28,672		37,669
Consumer installment		285		302		654
	$	88,939	$	115,712	$	151,225

14

The following table presents an aging analysis of non-covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	1,449	$	502	$	4,013	$	5,964	$	202,460	$	208,424	$	—
Real estate – construction & development		1,638		104		5,418		7,160		127,447		134,607		—
Real estate – commercial & farmland		5,392		1,580		5,333		12,305		776,349		788,654		—
Real estate – residential		4,735		5,256		11,745		21,736		335,949		357,685		—
Consumer installment loans		432		175		548		1,155		35,768		36,923		—
Other		—		—		—		—		29,534		29,534		—
Total	$	13,646	$	7,617	$	27,057	$	48,320	$	1,507,507	$	1,555,827	$	—

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of December 30, 2012:
Commercial, financial & agricultural	$	258	$	312	$	3,969	$	4,539	$	169,678	$	174,217	$	—
Real estate – construction & development		347		332		8,969		9,648		104,551		114,199		—
Real estate – commercial & farmland		2,867		2,296		9,544		14,707		717,615		732,322		—
Real estate – residential		7,651		2,766		10,990		21,407		325,073		346,480		—
Consumer installment loans		702		391		815		1,908		38,270		40,178		—
Other		—		—		—		—		43,239		43,239		—
Total	$	11,825	$	6,097	$	34,287	$	52,209	$	1,398,426	$	1,450,635	$	—

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	531	$	701	$	4,371	$	5,603	$	169,300	$	174,903	$	—
Real estate – construction & development		1,986		2,119		7,855		11,960		112,596		124,556		—
Real estate – commercial & farmland		5,282		6,930		8,597		20,809		654,595		675,404		—
Real estate – residential		5,665		3,885		14,782		24,332		307,792		332,124		—
Consumer installment loans		545		221		1,117		1,883		39,548		41,431		1
Other		—		—		—		—		17,071		17,071		—
Total	$	14,009	$	13,856	$	36,722	$	64,587	$	1,300,902	$	1,365,489	$	1

15

The following table presents an aging analysis of covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	529	$	441	$	7,333	$	8,303	$	19,068	$	27,371	$	63
Real estate – construction & development		2,672		743		15,911		19,326		33,646		52,972		348
Real estate – commercial & farmland		4,020		3,929		41,250		49,199		205,903		255,102		636
Real estate – residential		6,283		772		12,155		19,210		87,897		107,107		60
Consumer installment loans		68		6		255		329		636		965		—
Total	$	13,572	$	5,891	$	76,904	$	96,367	$	347,150	$	443,517	$	1,107

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of December 30, 2012:
Commercial, financial & agricultural	$	2,390	$	1,105	$	10,612	$	14,107	$	18,499	$	32,606	$	98
Real estate – construction & development		1,584		2,592		19,656		23,832		46,352		70,184		1,077
Real estate – commercial & farmland		11,451		7,373		52,570		71,394		207,112		278,506		1,347
Real estate – residential		6,066		3,396		24,976		34,438		90,618		125,056		779
Consumer installment loans		45		13		258		316		1,044		1,360		—
Total	$	21,536	$	14,479	$	108,072	$	144,087	$	363,625	$	507,712	$	3,301

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	851	$	754	$	12,703	$	14,308	$	27,064	$	41,372	$	298
Real estate – construction & development		2,688		3,007		25,021		30,716		53,275		83,991		—
Real estate – commercial & farmland		12,452		7,656		60,879		80,987		241,406		322,393		891
Real estate – residential		5,366		3,180		31,607		40,153		110,530		150,683		78
Consumer installment loans		70		40		430		540		2,758		3,298		—
Total	$	21,427	$	14,637	$	130,640	$	166,704	$	435,033	$	601,737	$	1,267

16

Impaired Loans

Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. When determining if the Company will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considers the borrower’s capacity to pay, which includes such factors as the borrower’s current financial statements, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as guarantor support and collateral value. Impaired loans include loans on nonaccrual status and troubled debt restructurings. The Company individually assesses for impairment all nonaccrual loans greater than $200,000 and rated substandard or worse and all troubled debt restructurings greater than $100,000. If a loan is deemed impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis.

The following is a summary of information pertaining to non-covered impaired loans:

	As of and For the Period Ended
	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Nonaccrual loans	$	31,811	$	38,885	$	44,421
Troubled debt restructurings not included above		18,015		18,744		22,970
Total impaired loans	$	49,826	$	57,629	$	67,391
Impaired loans not requiring a related allowance	$	—	$	—	$	—
Impaired loans requiring a related allowance	$	49,826	$	57,629	$	67,391
Allowance related to impaired loans	$	5,072	$	5,115	$	7,136
Average investment in impaired loans	$	54,481	$	70,209	$	78,432
Interest income recognized on impaired loans	$	451	$	495	$	153
Foregone interest income on impaired loans	$	172	$	718	$	332

The following table presents an analysis of information pertaining to non-covered impaired loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	7,723	$	—	$	5,384	$	5,384	$	1,018	$	4,960
Real estate – construction & development		15,324		—		7,394		7,394		687		9,894
Real estate – commercial & farmland		19,759		—		16,491		16,491		1,657		18,692
Real estate – residential		23,373		—		19,893		19,893		1,692		20,178
Consumer installment loans		808		—		664		664		18		757
Total	$	66,987	$	—	$	49,826	$	49,826	$	5,072	$	54,481

17

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of December 31, 2012:
Commercial, financial & agricultural	$	8,024	$	—	$	4,940	$	4,940	$	743	$	4,968
Real estate – construction & development		20,316		—		11,016		11,016		910		11,706
Real estate – commercial & farmland		25,076		—		20,910		20,910		2,191		30,638
Real estate – residential		24,155		—		19,848		19,848		1,246		21,813
Consumer installment loans		1,187		—		915		915		25		1,084
Total	$	78,758	$	—	$	57,629	$	57,629	$	5,115	$	70,209
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	8,116	$	—	$	4,968	$	4,968	$	692	$	4,936
Real estate – construction & development		18,805		—		10,184		10,184		1,070		12,611
Real estate – commercial & farmland		32,265		—		27,021		27,021		2,081		37,111
Real estate – residential		27,069		—		24,014		24,014		3,254		22,637
Consumer installment loans		1,331		—		1,204		1,204		39		1,137
Total	$	87,586	$	—	$	67,391	$	67,391	$	7,136	$	78,432

The following is a summary of information pertaining to covered impaired loans:

	As of and For the Period Ended
	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Nonaccrual loans	$	88,939	$	115,712	$	151,225
Troubled debt restructurings not included above		22,709		19,194		14,842
Total impaired loans	$	111,648	$	134,906	$	166,067
Impaired loans not requiring a related allowance	$	111,648	$	134,906	$	166,067
Impaired loans requiring a related allowance	$	—	$	—	$	—
Allowance related to impaired loans	$	—	$	—	$	—
Average investment in impaired loans	$	122,220	$	163,825	$	178,130
Interest income recognized on impaired loans	$	784	$	849	$	628
Foregone interest income on impaired loans	$	242	$	491	$	482

18

The following table presents an analysis of information pertaining to impaired covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	12,150	$	8,769	$	—	$	8,769	$	—	$	9,442
Real estate – construction & development		28,494		22,830		—		22,830		—		23,348
Real estate – commercial & farmland		65,516		53,837		—		53,837		—		57,962
Real estate – residential		31,535		25,927		—		25,927		—		31,191
Consumer installment loans		340		285		—		285		—		277
Total	$	138,035	$	111,648	$	—	$	111,648	$	—	$	122,220
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of December 31, 2012:
Commercial, financial & agricultural	$	27,060	$	10,802	$	—	$	10,802	$	—	$	12,506
Real estate – construction & development		85,279		23,236		—		23,236		—		29,970
Real estate – commercial & farmland		159,493		64,231		—		64,231		—		78,790
Real estate – residential		63,559		36,335		—		36,335		—		42,061
Consumer installment loans		393		302		—		302		—		498
Total	$	335,784	$	134,906	$	—	$	134,906	$	—	$	163,825
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	22,616	$	13,464	$	—	$	13,464	$	—	$	13,250
Real estate – construction & development		46,439		30,586		—		30,586		—		34,260
Real estate – commercial & farmland		110,388		81,330		—		81,330		—		85,639
Real estate – residential		58,645		40,033		—		40,033		—		44,393
Consumer installment loans		1,034		654		—		654		—		588
Total	$	239,122	$	166,067	$	—	$	166,067	$	—	$	178,130

Credit Quality Indicators

The Company uses a nine category risk grading system to assign a risk grade to each loan in the portfolio. Following is a description of the general characteristics of the grades:

Grade 10 - Prime Credit - This grade represents loans to the Company’s most creditworthy borrowers or loans that are secured by cash or cash equivalents.

Grade 15 - Good Credit - This grade includes loans that exhibit one or more characteristics better than that of a Satisfactory Credit. Generally, debt service coverage and borrower’s liquidity is materially better than required by the Company’s loan policy.

Grade 20 - Satisfactory Credit - This grade is assigned to loans to borrowers who exhibit satisfactory credit histories, contain acceptable loan structures and demonstrate ability to repay.

Grade 23 - Performing, Under-Collateralized Credit - This grade is assigned to loans that are currently performing and supported by adequate financial information that reflects repayment capacity but exhibits a loan-to-value ratio greater than 110%, based on a documented collateral valuation.

19

Grade 25 - Minimum Acceptable Credit - This grade includes loans which exhibit all the characteristics of a Satisfactory Credit, but warrant more than normal level of banker supervision due to (i) circumstances which elevate the risks of performance (such as start-up operations, untested management, heavy leverage, interim losses); (ii) adverse, extraordinary events that have affected, or could affect, the borrower’s cash flow, financial condition, ability to continue operating profitability or refinancing (such as death of principal, fire, divorce); (iii) loans that require more than the normal servicing requirements (such as any type of construction financing, acquisition and development loans, accounts receivable or inventory loans and floor plan loans); (iv) existing technical exceptions which raise some doubts about the Bank’s perfection in its collateral position or the continued financial capacity of the borrower; or (v) improvements in formerly criticized borrowers, which may warrant banker supervision.

Grade 30 - Other Asset Especially Mentioned - This grade includes loans that exhibit potential weaknesses that deserve management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date.

Grade 40 - Substandard - This grade represents loans which are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. These assets exhibit a well-defined weakness or are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. These weaknesses may be characterized by past due performance, operating losses or questionable collateral values.

Grade 50 - Doubtful - This grade includes loans which exhibit all of the characteristics of a substandard loan with the added provision that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable or improbable.

Grade 60 - Loss - This grade is assigned to loans which are considered uncollectible and of such little value that their continuance as active assets of the Bank is not warranted. This classification does not mean that the loss has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing it off.

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2013.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	37,173	$	—	$	298	$	498	$	6,883	$	—	$	44,852
15		17,783		4,934		154,369		63,078		1,527		—		241,691
20		82,636		36,654		402,677		137,518		19,586		29,534		708,605
23		108		6,878		9,575		13,104		165		—		29,830
25		60,981		75,273		189,109		110,244		7,497		—		443,104
30		3,154		3,183		12,104		10,666		159		—		29,266
40		5,991		7,685		20,522		22,577		1,104		—		57,879
50		598		—		—		—		—		—		598
60		—		—		—		—		2		—		2
Total	$	208,424	$	134,607	$	788,654	$	357,685	$	36,923	$	29,534	$	1,555,827

The following table presents the non-covered loan portfolio by risk grade as of December 31, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	24,623	$	—	$	309	$	464	$	7,597	$	—	$	32,993
15		11,316		4,373		147,966		71,254		1,591		—		236,500
20		79,522		31,413		351,997		114,418		21,361		43,239		641,950
23		42		8,521		9,012		13,788		70		—		31,433
25		49,071		52,577		176,395		113,591		7,576		—		399,210
30		2,343		3,394		19,401		9,672		488		—		35,298
40		7,200		13,765		27,242		23,292		1,495		—		72,994
50		100		156		—		1		—		—		257
60		—		—		—		—		—		—		—
Total	$	174,217	$	114,199	$	732,322	$	346,480	$	40,178	$	43,239	$	1,450,635

20

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	20,395	$	17	$	230	$	414	$	7,226	$	—	$	28,282
15		11,909		3,628		158,608		75,752		1,260		—		251,157
20		79,985		39,077		287,874		93,018		23,537		17,071		540,562
23		—		6,691		9,578		13,839		23		—		30,131
25		54,072		57,266		170,342		109,269		7,035		—		397,984
30		1,404		4,018		17,870		12,461		554		—		36,307
40		7,137		13,703		30,902		27,306		1,776		—		80,824
50		1		156		—		65		20		—		242
60		—		—		—		—		—		—		—
Total	$	174,903	$	124,556	$	675,404	$	332,124	$	41,431	$	17,071	$	1,365,489

The following table presents the covered loan portfolio by risk grade as of June 30, 2013.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	—	$	—	$	—	$	—	$	—	$	—	$	—
15		—		27		1,571		634		—		—		2,232
20		2,815		10,533		36,360		25,277		231		—		75,216
23		69		1,666		11,323		2,671		—		—		15,729
25		8,469		11,574		118,867		41,408		348		—		180,666
30		1,999		3,505		26,144		9,175		25		—		40,848
40		14,019		25,667		60,837		27,942		361		—		128,826
50		—		—		—		—		—		—		—
60		—		—		—		—		—		—		—
Total	$	27,371	$	52,972	$	255,102	$	107,107	$	965	$	—	$	443,517

The following table presents the covered loan portfolio by risk grade as of December 31, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	—	$	—	$	—	$	—	$	—	$	—	$	—
15		—		39		1,640		644		—		—		2,323
20		3,997		12,194		37,098		31,337		292		—		84,918
23		28		1,174		9,576		2,052		—		—		12,830
25		10,013		19,216		114,849		40,194		558		—		184,830
30		4,294		7,214		38,665		11,883		50		—		62,106
40		14,274		30,347		76,678		38,946		460		—		160,705
50		—		—		—		—		—		—		—
60		—		—		—		—		—		—		—
Total	$	32,606	$	70,184	$	278,506	$	125,056	$	1,360	$	—	$	507,712

21

The following table presents the covered loan portfolio by risk grade as of June 30, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	172	$	9	$	—	$	857	$	412	$	—	$	1,450
15		115		47		1,717		560		10		—		2,449
20		5,963		15,440		37,729		38,108		745		—		97,985
23		11		1,602		3,784		1,840		—		—		7,237
25		13,545		19,814		139,886		49,254		1,254		—		223,753
30		4,544		9,843		38,306		10,873		89		—		63,655
40		17,017		37,236		100,971		49,080		788		—		205,092
50		5		—		—		111		—		—		116
60		—		—		—		—		—		—		—
Total	$	41,372	$	83,991	$	322,393	$	150,683	$	3,298	$	—	$	601,737

Troubled Debt Restructurings

The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession. Concessions may include interest rate reductions to below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. The Company has exhibited the greatest success for rehabilitation of the loan by a reduction in the rate alone (maintaining the amortization of the debt) or a combination of a rate reduction and the forbearance of previously past due interest or principal. This has most typically been evidenced in certain commercial real estate loans whereby a disruption in the borrower’s cash flow resulted in an extended past due status, of which the borrower was unable to catch up completely as the cash flow of the property ultimately stabilized at a level lower than its original level. A reduction in rate, coupled with a forbearance of unpaid principal and/or interest, allowed the net cash flows to service the debt under the modified terms.

The Company’s policy requires a restructure request to be supported by a current, well-documented credit evaluation of the borrower’s financial condition and a collateral evaluation that is no older than six months from the date of the restructure. Key factors of that evaluation include the documentation of current, recurring cash flows, support provided by the guarantor(s) and the current valuation of the collateral. If the appraisal in file is older than six months, an evaluation must be made as to the continued reasonableness of the valuation. For certain income-producing properties, current rent rolls and/or other income information can be utilized to support the appraisal valuation, when coupled with documented cap rates within our markets and a physical inspection of the collateral to validate the current condition.

The Company’s policy states in the event a loan has been identified as a troubled debt restructuring, it should be assigned a grade of substandard and placed on nonaccrual status until such time that the borrower has demonstrated the ability to service the loan payments based on the restructured terms - generally defined as six months of satisfactory payment history. Missed payments under the original loan terms are not considered under the new structure; however, subsequent missed payments are considered non-performance and are not considered toward the six month required term of satisfactory payment history. The Company’s loan policy states that a nonaccrual loan may be returned to accrual status when (i) none of its principal and interest is due and unpaid, and the Company expects repayment of the remaining contractual principal and interest, or (ii) it otherwise becomes well secured and in the process of collection. Restoration to accrual status on any given loan must be supported by a well-documented credit evaluation of the borrower’s financial condition and the prospects for full repayment, approved by the Company’s Senior Credit Officer.

In the normal course of business, the Company renews loans with a modification of the interest rate or terms that are not deemed as troubled debt restructurings because the borrower is not experiencing financial difficulty. The Company modified loans in the first six months of 2013 totaling $20.7 million and loans in 2012 totaling $40.3 million under such parameters. In addition, the Company offers consumer loan customers an annual skip-a-pay program that is based on certain qualifying parameters and not based on financial difficulties. The Company does not treat these as troubled debt restructurings.

22

The following table presents the amount of troubled debt restructurings by loan class, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		7	$	1,059		—	$	—
Real estate – construction & development		7		1,946		1		29
Real estate – commercial & farmland		16		7,529		2		1,493
Real estate – residential		30		7,468		6		1,046
Consumer installment		1		13		—		—
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		5	$	802		—	$	—
Real estate – construction & development		5		1,735		—		—
Real estate – commercial & farmland		16		8,947		3		4,149
Real estate – residential		28		7,254		2		1,022
Consumer installment		1		6		—		—
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		—	$	—		1	$	18
Real estate – construction & development		5		1,205		2		1,124
Real estate – commercial & farmland		16		13,293		2		2,815
Real estate – residential		24		8,472		5		1,213
Total		45	$	22,970		10	$	5,170

23

The following table presents the amount of troubled debt restructurings by loan class, classified separately as those currently paying under restructured terms and those that have defaulted under restructured terms at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in thousands)
Commercial, financial & agricultural		7	$	1,059		—	$	—
Real estate – construction & development		7		1,946		1		29
Real estate – commercial & farmland		16		7,529		2		1,493
Real estate – residential		31		7,788		5		726
Consumer installment		1		13		—		—
Total		62	$	18,335		8	$	2,248

As of December 31, 2012	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		5	$	802		—	$	—
Real estate – construction & development		5		1,735		—		—
Real estate – commercial & farmland		16		8,947		3		4,149
Real estate – residential		28		7,254		2		1,022
Consumer installment		—		—		1		6
Total		54	$	18,738		6	$	5,177

As of June 30, 2012	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in thousands)
Commercial, financial & agricultural		1	$	18		—	$	—
Real estate – construction & development		6		2,305		1		24
Real estate – commercial & farmland		18		16,108		—		—
Real estate – residential		25		8,529		4		1,156
Total		50	$	26,960		5	$	1,180

24

The following table presents the amount of troubled debt restructurings by types of concessions made, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		9	$	2,168		2	$	105
Forgiveness of principal		3		1,493		1		145
Payment modification only		2		373		—		—
Rate reduction only		12		6,924		2		496
Rate reduction, forbearance of interest		18		4,724		1		222
Rate reduction, forbearance of principal		17		2,333		2		1,571
Rate reduction, payment modification		—		—		1		29
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		2	$	1,873		—	$	—
Forgiveness of principal		3		1,518		1		372
Payment modification only		2		376		—		—
Rate reduction only		11		7,075		1		177
Rate reduction, forbearance of interest		18		4,061		2		3,420
Rate reduction, forbearance of principal		18		3,798		—		—
Rate reduction, payment modification		1		43		1		1,202
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		3	$	2,092		—	$	—
Forgiveness of principal		4		1,897		—		—
Payment modification only		1		91		1		251
Rate reduction only		8		6,141		4		929
Rate reduction, forbearance of interest		12		8,292		4		2,891
Rate reduction, forbearance of principal		16		4,401		1		1,099
Rate reduction, payment modification		1		56		—		—
Total		45	$	22,970		10	$	5,170

25

The following table presents the amount of troubled debt restructurings by collateral types, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		2	$	345		2	$	1,493
Raw land		3		1,354		1		29
Agricultural land		1		66		—		—
Hotel & motel		3		2,233		—		—
Office		4		2,085		—		—
Retail, including strip centers		6		2,800		—		—
1-4 family residential		34		8,061		6		1,046
Life insurance policy		1		249		—		—
Automobile/equipment/inventory		5		522		—		—
Unsecured		2		300		—		—
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		3	$	1,692		1	$	177
Raw land		2		1,337		—		—
Hotel & motel		3		2,318		—		—
Office		4		2,105		1		2,770
Retail, including strip centers		6		2,833		1		1,202
1-4 family residential		31		7,651		2		1,022
Life insurance policy		1		250		—		—
Automobile/equipment/inventory		4		508		—		—
Unsecured		1		50		—		—
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		1	$	1,341		—	$	—
Raw land		5		2,878		—		—
Hotel & motel		3		2,406		—		—
Office		2		1,513		1		2,770
Retail, including strip centers		8		6,228		1		45
1-4 family residential		26		8,604		8		2,355
Total		45	$	22,970		10	$	5,170

As of June 30, 2013, December 31, 2012 and June 30, 2012, the Company had a balance of $20.6 million, $23.9 million and $28.2 million, respectively, in troubled debt restructurings. The Company has recorded $2.0 million, $1.9 million and $2.0 million in previous charge-offs on such loans at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. The Company’s balance in the allowance for loan losses allocated to such troubled debt restructurings was $482,000, $640,000 and $868,000 at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. At June 30, 2013, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

26

Allowance for Loan Losses

The allowance for loan losses represents a reserve for inherent losses in the loan portfolio. The adequacy of the allowance for loan losses is evaluated periodically based on a review of all significant loans, with a particular emphasis on non-accruing, past due and other loans that management believes might be potentially impaired or warrant additional attention. The Company segregates the loan portfolio by type of loan and utilizes this segregation in evaluating exposure to risks within the portfolio. In addition, based on internal reviews and external reviews performed by independent auditors and regulatory authorities, the Company further segregates the loan portfolio by loan grades based on an assessment of risk for a particular loan or group of loans. Certain reviewed loans are assigned specific allowances when a review of relevant data determines that a general allocation is not sufficient or when the review affords management the opportunity to adjust the amount of exposure in a given credit. In establishing allowances, management considers historical loan loss experience but adjusts this data with a significant emphasis on data such as current loan quality trends, current economic conditions and other factors in the markets where the Company operates. Factors considered include, among others, current valuations of real estate in their markets, unemployment rates, the effect of weather conditions on agricultural related entities and other significant local economic events.

The Company has developed a methodology for determining the adequacy of the allowance for loan losses which is monitored by the Company’s Chief Credit Officer. Procedures provide for the assignment of a risk rating for every loan included in the total loan portfolio, with the exception of credit card receivables and overdraft protection loans which are treated as pools for risk rating purposes. The risk rating schedule provides nine ratings of which five ratings are classified as pass ratings and four ratings are classified as criticized ratings. Each risk rating is assigned a percentage factor to be applied to the loan balance to determine the adequate amount of reserve. Many of the larger loans require an annual review by an independent loan officer or an independent third party loan review firm. As a result of these loan reviews, certain loans may be assigned specific reserve allocations. Other loans that surface as problem loans may also be assigned specific reserves. Past due loans are assigned risk ratings based on the number of days past due. The calculation of the allowance for loan losses, including underlying data and assumptions, is reviewed regularly by the Company’s Chief Financial Officer and the Director of Internal Audit.

Loan losses are charged against the allowance when management believes the collection of a loan’s principal is unlikely. Subsequent recoveries are credited to the allowance. Consumer loans are charged-off in accordance with the Federal Financial Institutions Examination Council’s (“FFIEC”) Uniform Retail Credit Classification and Account Management Policy. Commercial loans are charged-off when they are deemed uncollectible, which usually involves a triggering event within the collection effort. If the loan is collateral dependent, the loss is more easily identified and is charged-off when it is identified, usually based upon receipt of an appraisal. However, when a loan has guarantor support, the Company may carry the estimated loss as a reserve against the loan while collection efforts with the guarantor are pursued. If, after collection efforts with the guarantor are complete, the deficiency is still considered uncollectible, the loss is charged-off and any further collections are treated as recoveries. In all situations, when a loan is downgraded to an Asset Quality Rating of 60 (Loss per the regulatory guidance), the uncollectible portion is charged-off.

During the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012, the Company recorded provision for loan loss expense of $790,000, $2.6 million and $1.4 million, respectively, to account for losses where the initial estimate of cash flows was found to be excessive on loans acquired in FDIC-assisted transactions. These amounts are excluded from the rollforwards below but are reflected in the Company’s Consolidated Statements of Earnings and Comprehensive Income.

27

The following table details activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2013	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Provision for loan losses		1,118			1,526			1,420			2,340			(106	)		6,298
Loans charged off		(734	)		(1,231	)		(1,793	)		(2,107	)		(371	)		(6,236	)
Recoveries of loans previously charged off		128			4			13			229			188			562
Balance, June 31, 2013	$	2,951		$	5,642		$	8,797		$	6,360		$	467		$	24,217
Period-end amount allocated to:
Loans individually evaluated for impairment	$	876		$	467		$	1,629		$	1,573		$	—		$	4,545
Loans collectively evaluated for impairment		2,075			5,175			7,168			4,787			467			19,672
Ending balance	$	2,951		$	5,642		$	8,797		$	6,360		$	467		$	24,217
Loans:
Individually evaluated for impairment	$	3,705		$	3,935		$	15,842		$	15,329		$	—		$	38,811
Collectively evaluated for impairment		204,719			130,672			772,812			342,356			66,457			1,517,016
Ending balance	$	208,424		$	134,607		$	788,654		$	357,685		$	66,457		$	1,555,827

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2012	$	2,918		$	9,438		$	14,226		$	8,128		$	446		$	35,156
Provision for loan losses		815			5,245			15,000			6,267			1,124			28,451
Loans charged off		(1,451	)		(9,380	)		(20,551	)		(8,722	)		(1,059	)		(41,163	)
Recoveries of loans previously charged off		157			40			482			225			245			1,149
Balance, December 31, 2012	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Period-end amount allocated to:
Loans individually evaluated for impairment	$	659		$	611		$	2,228		$	1,056		$	—		$	4,554
Loans collectively evaluated for impairment		1,780			4,732			6,929			4,842			756			19,039
Ending balance	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Loans:
Individually evaluated for impairment	$	3,351		$	7,617		$	21,332		$	13,020		$	—		$	45,320
Collectively evaluated for impairment		170,866			106,582			710,990			333,460			83,417			1,405,315
Ending balance	$	174,217		$	114,199		$	732,322		$	346,480		$	83,417		$	1,450,635

28

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2012	$	2,918		$	9,438		$	14,226		$	8,128		$	446		$	35,156
Provision for loan losses		425			1,795			11,153			3,751			1,546			18,670
Loans charged off		(654	)		(5,211	)		(17,484	)		(4,374	)		(352	)		(28,075	)
Recoveries of loans previously charged off		78			19			24			162			164			447
Balance, June 30, 2012	$	2,767		$	6,041		$	7,919		$	7,667		$	1,804		$	26,198
Period-end amount allocated to:
Loans individually evaluated for impairment	$	623		$	898		$	1,999		$	3,109		$	3		$	6,632
Loans collectively evaluated for impairment		2,144			5,143			5,920			4,558			1,801			19,566
Ending balance	$	2,767		$	6,041		$	7,919		$	7,667		$	1,804		$	26,198
Loans:
Individually evaluated for impairment	$	2,776		$	7,173		$	24,838		$	19,088		$	16		$	53,891
Collectively evaluated for impairment		172,127			117,383			650,566			313,036			58,486			1,311,598
Ending balance	$	174,903		$	124,556		$	675,404		$	332,124		$	58,502		$	1,365,489

NOTE 5 – ASSETS ACQUIRED IN FDIC-ASSISTED ACQUISITIONS

From October 2009 through July 2012, the Company participated in ten FDIC-assisted acquisitions whereby the Company purchased certain failed institutions out of the FDIC’s receivership. These institutions include the following:

Bank Acquired	Location:	Branches:	Date Acquired
American United Bank (“AUB”)	Lawrenceville, Ga.	1	October 23, 2009
United Security Bank (“USB”)	Sparta, Ga.	2	November 6, 2009
Satilla Community Bank (“SCB”)	St. Marys, Ga.	1	May 14, 2010
First Bank of Jacksonville (“FBJ”)	Jacksonville, Fl.	2	October 22, 2010
Tifton Banking Company (“TBC”)	Tifton, Ga.	1	November 12, 2010
Darby Bank & Trust (“DBT”)	Vidalia, Ga.	7	November 12, 2010
High Trust Bank (“HTB”)	Stockbridge, Ga.	2	July 15, 2011
One Georgia Bank (“OGB”)	Midtown Atlanta, Ga.	1	July 15, 2011
Central Bank of Georgia (“CBG”)	Ellaville, Ga.	5	February 24, 2012
Montgomery Bank & Trust (“MBT”)	Ailey, Ga.	2	July 6, 2012

The determination of the initial fair values of loans at the acquisition date and the initial fair values of the related FDIC indemnification assets involves a high degree of judgment and complexity. The carrying values of the acquired loans and the FDIC indemnification assets reflect management’s best estimate of the fair value of each of these assets as of the date of acquisition. However, the amount that the Company realizes on these assets could differ materially from the carrying values reflected in the financial statements included in this report, based upon the timing and amount of collections on the acquired loans in future periods. Because of the loss-sharing agreements with the FDIC on these assets, the Company does not expect to incur any significant losses. To the extent the actual values realized for the acquired loans are different from the estimates, the indemnification assets will generally be affected in an offsetting manner due to the loss-sharing support from the FDIC.

FASB ASC 310 - 30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310”), applies to a loan with evidence of deterioration of credit quality since origination, acquired by completion of a transfer for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. ASC 310 prohibits carrying over or creating an allowance for loan losses upon initial recognition for loans which fall under the scope of this statement. At the acquisition dates, a majority of these loans were valued based on the liquidation value of the underlying collateral because the future cash flows are primarily based on the liquidation of underlying collateral. There was no allowance for credit losses established related to these ASC 310 loans at the acquisition dates, based on the provisions of this statement. Over the life of the acquired loans, the Company continues to estimate cash flows expected to be collected. If the expected cash flows expected to be collected increases, then the Company adjusts the amount of accretable discount recognized on a prospective basis over the loan’s remaining life. If the expected cash flows expected to be collected decreases, then the Company records a provision for loan loss in its consolidated statement of operations.

29

The following table summarizes components of all covered assets at June 30, 2013, December 31, 2012 and June 30, 2012 and their origin:

	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of June 30, 2013:	(Dollars in Thousands)
AUB	$	23,721	$	2,114	$	—	$	21,607	$	4,847	$	—	$	4,847	$	26,454	$	4,526
USB		23,298		2,552		—		20,746		4,127		140		3,987		24,733		5,802
SCB		38,478		2,882		—		35,596		4,655		306		4,349		39,945		4,603
FBJ		29,154		5,086		—		24,068		2,037		209		1,828		25,896		5,632
DBT		132,707		27,386		—		105,321		23,594		2,003		21,591		126,912		27,957
TBC		37,560		3,206		93		34,261		7,069		1,650		5,419		39,680		6,083
HTB		74,867		9,702		45		65,120		10,868		3,436		7,432		72,552		13,314
OGB		70,644		11,450		118		59,076		10,244		3,948		6,296		65,372		14,591
CBG		99,363		21,521		120		77,722		8,519		2,090		6,429		84,151		23,005
Total	$	529,792	$	85,899	$	376	$	443,517	$	75,960	$	13,782	$	62,178	$	505,695	$	105,513
	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of December 31, 2012:	(Dollars in Thousands)
AUB	$	27,169	$	2,481	$	—	$	24,688	$	10,636	$	102	$	10,534	$	35,222	$	2,905
USB		27,286		4,320		—		22,966		7,087		99		6,988		29,954		6,619
SCB		41,389		3,285		—		38,104		10,686		654		10,032		48,136		6,133
FBJ		32,574		6,204		27		26,343		3,260		526		2,734		29,077		6,589
DBT		169,527		41,631		207		127,689		30,395		2,160		28,235		155,924		47,012
TBC		46,796		4,979		173		41,644		11,089		1,381		9,708		51,352		8,073
HTB		90,602		16,072		52		74,478		13,980		4,954		9,026		83,504		20,020
OGB		81,908		17,127		136		64,645		9,168		4,078		5,090		69,735		16,871
CBG		124,200		36,884		161		87,155		9,046		3,120		5,926		93,081		45,502
Total	$	641,451	$	132,983	$	756	$	507,712	$	105,347	$	17,074	$	88,273	$	595,985	$	159,724

30

	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of June 30, 2012:	(Dollars in Thousands)
AUB	$	29,740	$	2,542	$	—	$	27,198	$	11,489	$	—	$	11,489	$	38,687	$	2,620
USB		40,355		4,666		—		35,689		7,192		50		7,142		42,831		6,757
SCB		46,033		840		—		45,193		11,078		646		10,432		55,625		4,663
FBJ		35,618		6,645		59		28,914		2,787		515		2,272		31,186		7,051
DBT		222,724		60,218		455		162,051		24,121		1,422		22,699		184,750		65,684
TBC		63,593		8,155		252		55,186		8,616		1,184		7,432		62,618		14,838
HTB		98,624		20,676		60		77,888		16,860		6,499		10,361		88,249		25,249
OGB		88,717		22,041		156		66,520		13,397		6,573		6,824		73,344		26,105
CBG		153,342		50,037		207		103,098		8,637		3,821		4,816		107,914		50,834
Total	$	778,746	$	175,820	$	1,189	$	601,737	$	104,177	$	20,710	$	83,467	$	685,204	$	203,801

On the dates of acquisition, the Company estimated the future cash flows on each individual loan and made the necessary adjustments to reflect the asset at fair value. At each quarter end subsequent to the acquisition dates, the Company revises the estimates of future cash flows based on current information and makes the necessary adjustments to continue reflecting the assets at fair value. The adjustments to fair value are performed on a loan-by-loan basis and have resulted in the following:

Total Amounts	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$	39,278	$	23,050	$	8,189
Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)		3,950		13,190		7,185
Amounts reflected in the Company’s Statement of Operations	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$	2,942	$	4,610	$	1,638
Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)		790		2,638		1,437

31

A rollforward of acquired loans with deterioration of credit quality for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012 is shown below:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	282,737		$	307,790		$	307,790
Change in estimate of cash flows, net of charge-offs or recoveries		(8,464	)		(17,712	)		(3,702	)
Additions due to acquisitions		—			73,414			73,414
Other (loan payments, transfers, etc.)		(24,658	)		(80,755	)		(44,164	)
Ending balance	$	249,615		$	282,737		$	333,338

A rollforward of acquired loans without deterioration of credit quality for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012 is shown below:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	228,602		$	266,966		$	266,966
Change in estimate of cash flows, net of charge-offs or recoveries		(3,199	)		1,376			1,152
Additions due to acquisitions		—			51,368			51,367
Other (loan payments, transfers, etc.)		(31,205	)		(91,108	)		(42,627	)
Ending balance	$	194,198		$	228,602		$	276,858

The following is a summary of changes in the accretable discounts of acquired loans during the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012.

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	16,698		$	29,537		$	29,537
Additions due to acquisitions		—			9,863			9,863
Accretion		(25,841	)		(45,752	)		(25,166	)
Other activity, net		39,278			23,050			8,189
Ending balance	$	30,135		$	16,698		$	22,423

The shared-loss agreements are subject to the servicing procedures as specified in the agreement with the FDIC. The expected reimbursements under the shared-loss agreements were recorded as an indemnification asset at their estimated fair values on the acquisition dates. Changes in the FDIC shared-loss receivable for the six months ended June 30, 2013, for the year ended December 31, 2012 and for the six months ended June 30, 2012 are as follows:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	159,724		$	242,394		$	242,394
Indemnification asset recorded in acquisitions		—			52,654			52,654
Payments received from FDIC		(45,604	)		(128,730	)		(86,482	)
Effect of change in expected cash flows on covered assets		(8,607	)		(6,594	)		(4,765	)
Ending balance	$	105,513		$	159,724		$	203,801

32

NOTE 6 – WEIGHTED AVERAGE SHARES OUTSTANDING

Earnings per share have been computed based on the following weighted average number of common shares outstanding:

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2013		2012		2013		2012
	(Share Data in Thousands)				(Share Data in Thousands)
Basic shares outstanding		23,879		23,819		23,873		23,791
Plus: Dilutive effect of ISOs		346		105		346		105
Plus: Dilutive effect of Restricted grants		63		49		63		49
Diluted shares outstanding		24,288		23,973		24,282		23,945

NOTE 7 – OTHER BORROWINGS

The Company has, from time to time, utilized certain borrowing arrangements with various financial institutions to fund growth in earning assets or provide additional liquidity when appropriate spreads can be realized. At June 30, 2013 and December 31, 2012, there were no outstanding borrowings with the Company’s correspondent banks. At June 30, 2012, there were $3.8 million outstanding borrowings with the Company’s correspondent banks. The Company’s success with attracting and retaining retail deposits has allowed for very low dependence on more volatile non-deposit funding.

NOTE 8 – COMMITMENTS

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.

The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company uses the same credit policies in making commitments and conditional obligations as are used for on-balance-sheet instruments.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

The Company issues standby letters of credit, which are conditional commitments issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and expire in decreasing amounts with varying terms. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds various assets as collateral supporting those commitments for which collateral is deemed necessary.

The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held may include accounts receivable, inventory, property, plant and equipment, residential real estate and income-producing commercial properties.

The Company’s commitments to extend credit and standby letters of credit are presented in the following table:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commitments to extend credit	$	193,515	$	180,733	$	143,890
Standby letters of credit	$	7,142	$	6,788	$	9,039

33

NOTE 9 – ACCUMULATED OTHER COMPREHENSIVE INCOME

Accumulated other comprehensive income for the Company consists of changes in net unrealized gains and losses on investment securities available for sale and interest rate swap derivatives. The following tables present a summary of the accumulated other comprehensive income balances, net of tax, as of June 30, 2013 and 2012.

(Dollars in Thousands)	Unrealized Gain (Loss) on Derivatives			Unrealized Gain (Loss) on Securities			Accumulated Other Comprehensive Income (Loss)
Balance, January 1, 2013	$	(23	)	$	6,630		$	6,607
Reclassification for gains included in net income		—			(111	)		(111	)
Current year changes		1,204			(4,118	)		(2,914	)
Balance, June 30, 2013	$	1,181		$	2,401		$	3,582

(Dollars in Thousands)	Unrealized Gain (Loss) on Derivatives			Unrealized Gain (Loss) on Securities		Accumulated Other Comprehensive Income (Loss)
Balance, January 1, 2012	$	856		$	6,440	$	7,296
Reclassification for gains included in net income		—			—		—
Current year changes		(735	)		1,244		509
Balance, June 30, 2012	$	121		$	7,684	$	7,805

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Cautionary Note Regarding Any Forward-Looking Statements

Certain of the statements made in this report are “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, uncertainties and other factors, many of which may be beyond our control and which may cause the actual results, performance or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.

All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “point to,” “project,” “predict,” “could,” “intend,” “target,” “potential” and other similar words and expressions of the future. These forward-looking statements may not be realized due to a variety of factors, including, without limitation, legislative and regulatory initiatives; additional competition in our markets; potential business strategies, including acquisitions or dispositions of assets or internal restructuring, that may be pursued by Ameris; state and federal banking regulations; changes in or application of environmental and other laws and regulations to which Ameris is subject; political, legal and economic conditions and developments; financial market conditions and the results of financing efforts; changes in commodity prices and interest rates; weather, natural disasters and other catastrophic events; and other factors discussed in our filings with the SEC under the Exchange Act.

All written or oral forward-looking statements that are made by or are attributable to us are expressly qualified in their entirety by this cautionary notice. Our forward-looking statements apply only as of the date of this report or the respective date of the document from which they are incorporated herein by reference. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date of this report, or after the respective dates on which such statements otherwise are made, whether as a result of new information, future events or otherwise.

Overview

The following is management’s discussion and analysis of certain significant factors which have affected the financial condition and results of operations of the Company as reflected in the unaudited consolidated balance sheet as of June 30, 2013 as compared to December 31, 2012 and operating results for the three-and six-month periods ended June 30, 2013 and 2012. These comments should be read in conjunction with the Company’s unaudited consolidated financial statements and accompanying notes appearing elsewhere herein.

The following table sets forth unaudited selected financial data for the previous five quarters, which should be read in conjunction with the consolidated financial statements and the notes thereto and the information contained in this Item 2.

34

(in thousands, except share data, taxable equivalent)	Second Quarter 2013			First Quarter 2013			Fourth Quarter 2012			Third Quarter 2012			Second Quarter 2012			For Six Months Ended
																June 30, 2013			June 30, 2012
Results of Operations:
Net interest income	$	29,476		$	28,338		$	29,559		$	28,238		$	28,881		$	57,814		$	56,608
Net interest income (tax equivalent)		29,666			28,695			29,898			28,420			29,058			58,360			56,713
Provision for loan losses		4,165			2,923			4,442			6,540			7,225			7,088			20,107
Non-interest income		11,384			11,360			11,904			9,831			8,875			22,744			36,139
Non-interest expense		26,688			28,884			29,791			28,810			26,623			55,572			60,869
Income tax expense		3,329			2,606			2,558			816			1,413			5,935			3,911
Preferred stock dividends		442			441			1,118			827			817			883			1,632
Net income available to common shareholders		6,236			4,844			3,554			1,076			1,678			11,080			6,228
Selected Average Balances:
Loans, net of unearned income	$	1,572,544		$	1,488,326		$	1,471,065		$	1,430,227		$	1,378,448		$	1,530,667		$	1,356,338
Covered loans		444,616			491,691			519,892			574,897			601,802			468,024			601,507
Investment securities		321,582			340,564			352,790			364,786			370,928			331,021			364,189
Earning assets		2,397,834			2,428,720			2,503,381			2,502,908			2,505,744			2,413,192			2,502,571
Assets		2,820,863			2,875,274			2,985,116			2,935,715			2,966,527			2,853,494			2,972,498
Deposits		2,448,171			2,511,511			2,604,320			2,616,866			2,591,607			2,479,667			2,602,120
Common shareholders’ equity		251,240			251,214			240,787			242,614			243,463			251,227			243,140
Period-End Balances:
Mortgage loans held for sale	$	62,580		$	42,332		$	48,786		$	29,021		$	19,659		$	62,580		$	19,659
Loans, net of unearned income		1,555,827			1,492,753			1,450,635			1,439,862			1,365,489			1,555,827			1,365,489
Covered loans		443,517			460,724			507,712			546,234			601,737			443,517			601,737
Earning assets		2,421,996			2,401,043			2,547,719			2,443,040			2,465,116			2,421,996			2,465,116
Total assets		2,808,675			2,861,651			3,019,052			2,949,383			2,920,311			2,808,675			2,920,311
Total deposits		2,443,103			2,489,973			2,624,663			2,580,117			2,544,672			2,443,103			2,544,672
Common shareholders’ equity		259,932			255,969			251,355			247,999			249,895			259,932			249,895
Per Common Share Data:
Earnings per share – basic	$	0.26		$	0.20		$	0.15		$	0.05		$	0.07		$	0.46		$	0.26
Earnings per share – diluted		0.26			0.20			0.15			0.04			0.07			0.46			0.26
Common book value per share		10.88			10.72			10.56			10.41			10.49			10.88			10.49
End of period shares outstanding		23,894,327			23,875,680			23,799,768			23,819,144			23,819,144			23,894,327			23,819,144
Weighted average shares outstanding
Basic		23,878,898			23,867,691			23,815,583			23,819,144			23,818,814			23,873,325			23,790,505
Diluted		24,287,628			24,246,346			23,857,095			23,973,369			23,973,039			24,282,055			23,944,730
Market Price:
High closing price	$	16.94		$	14.51		$	12.71		$	12.88			13.40			16.94			13.40
Low closing price		13.16			12.79			10.50			11.27			10.88			12.79			10.34
Closing price for quarter		16.85			14.35			12.49			12.59			12.60			16.85			12.60
Average daily trading volume		53,403			51,887			48,295			45,543			58,370			52,669			58,751
Cash dividends per share		—			—			—			—			—			—			—
Stock dividend		—			—			—			—			—			—			—
Closing price to book value		1.55			1.34			1.18			1.21			1.20			1.55			1.20
Performance Ratios:
Return on average assets		0.95	%		0.75	%		0.62	%		0.26	%		0.34	%		0.85	%		0.53	%
Return on average common equity		10.66	%		8.53	%		7.72	%		3.12	%		4.12	%		9.60	%		6.49	%
Average loans to average deposits		82.39	%		78.84	%		76.45	%		76.62	%		76.41	%		80.60	%		76.87	%
Average equity to average assets		9.93	%		9.70	%		9.39	%		10.01	%		9.93	%		9.80	%		9.90	%
Net interest margin (tax equivalent)		4.96	%		4.79	%		4.75	%		4.52	%		4.66	%		4.88	%		4.56	%
Efficiency ratio (tax equivalent)		65.32	%		72.76	%		71.85	%		75.68	%		70.51	%		68.98	%		65.63	%

35

Results of Operations for the Three Months Ended June 30, 2013 and 2012

Consolidated Earnings and Profitability

Ameris reported net income available to common shareholders of $6.2 million, or $0.26 per diluted share, for the quarter ended June 30, 2013, compared to $1.7 million, or $0.07 per diluted share, for the same period in 2012. The Company’s return on average assets and average shareholders’ equity increased in the second quarter of 2013 to 0.95% and 10.66%, respectively, compared to 0.34% and 4.12%, respectively, in the second quarter of 2012. The increase in earnings and profitability during the quarter was primarily due to increased noninterest income and reduced credit costs. The Company’s mortgage banking activities have had a significant impact on the overall financial results of the Company. Below is a more detailed analysis of the retail banking activities and mortgage banking activities of the Company during the second quarter of 2013 and 2012, respectively.

	Retail Banking		Mortgage Banking		Total
	(in thousands)
For the three months ended June 30, 2013:
Net interest income	$	28,517	$	959	$	29,476
Provision for loan losses		4,165		—		4,165
Non-interest income		6,383		5,001		11,384
Non-interest expense
Salaries and employee benefits		10,478		2,903		13,381
Occupancy		2,781		197		2,978
Data processing		2,634		202		2,836
Other expenses		6,444		1,049		7,493
Total non-interest expense		22,337		4,351		26,688
Income before income taxes		8,398		1,609		10,007
Income tax expense		2,766		563		3,329
Net income		5,632		1,046		6,678
Preferred stock dividends		442		—		442
Net income available to common shareholders	$	5,190	$	1,046	$	6,236

	Retail Banking		Mortgage Banking		Total
	(in thousands)
For the three months ended June 30, 2012:
Net interest income	$	28,704	$	177	$	28,881
Provision for loan losses		7,225		—		7,225
Non-interest income		5,869		3,006		8,875
Non-interest expense
Salaries and employee benefits		10,727		1,398		12,125
Occupancy		2,807		73		2,880
Data processing		2,832		73		2,905
Other expenses		8,396		317		8,713
Total non-interest expense		24,762		1,861		26,623
Income before income taxes		2,586		1,322		3,908
Income tax expense		950		463		1,413
Net income		1,636		859		2,495
Preferred stock dividends		817		—		817
Net income available to common shareholders	$	819	$	859	$	1,678

Net Interest Income and Margins

On a tax equivalent basis, net interest income for the second quarter of 2013 was $29.7 million, an increase of $607,000 compared to $29.1 million reported in the same quarter in 2012. Significant increases in the Company’s net interest margin have been the result of flat yields on all classes of earning assets complemented by steady decreases in the Company’s cost of funds. The Company’s net interest margin increased during the second quarter of 2013 to 4.96%, compared to 4.79% during the first quarter of 2013 and 4.66% during the second quarter of 2012. Steady improvements in the earning asset mix and decreased funding costs have positively impacted the Company’s net interest margin over the past year.

36

Total interest income, on a tax equivalent basis, during the second quarter of 2013 was $32.1, million compared to $33.2 million in the same quarter of 2012. Yields on earning assets increased slightly to 5.38%, compared to 5.33% reported in the second quarter of 2012. During the second quarter of 2013, loans comprised 84.1% of earning assets, compared to 79.8% in the same quarter of 2012. Increased lending activities have provided opportunities to begin to grow the legacy loan portfolio. Yields on legacy loans decreased to 5.42% in the second quarter of 2013, compared to 5.75% in the same period of 2012. Covered loan yields increased from 7.22% in the second quarter of 2012 to 8.18% in the second quarter of 2013. Management anticipates improving economic conditions and increased loan demand will provide consistent interest income.

Total funding costs declined to 0.40% in the second quarter of 2013, compared to 0.62% during the second quarter of 2012. Interest-bearing deposit costs decreased from 0.68% in the second quarter of 2012 and 0.44% in the first quarter of 2013 to 0.42% in the second quarter of 2013. Ongoing efforts to maintain the percentage of funding from transaction deposits have succeeded such that non-CD deposits averaged 72.5% of total deposits in the second quarter of 2013 compared to 67.6% during the second quarter of 2012. Lower costs on deposits were due mostly to the lower rate environment and the improvement in the deposit mix. Further opportunity to realize savings on deposits exists but may be limited due to current costs. Average balances of interest bearing deposits and their respective costs for the second quarter of 2013 and 2012 are shown below:

(Dollars in Thousands)	June 30, 2013					June 30, 2012
	Average Balance		Average Cost			Average Balance		Average Cost
NOW	$	579,312		0.17	%	$	605,494		0.30	%
MMDA		611,562		0.36	%		616,449		0.53	%
Savings		104,534		0.11	%		97,097		0.15	%
Retail CDs < $100,000		298,553		0.59	%		369,651		0.91	%
Retail CDs > $100,000		358,980		0.75	%		410,855		1.05	%
Brokered CDs		16,176		3.40	%		59,526		2.96	%
Interest-bearing deposits	$	1,969,117		0.42	%	$	2,159,072		0.68	%

Provision for Loan Losses and Credit Quality

The Company’s provision for loan losses during the second quarter of 2013 amounted to $4.2 million, compared to $2.9 million in the first quarter of 2013 and $7.2 million in the second quarter of 2012. Although the Company has experienced improving trends in criticized and classified assets for several quarters, provision for loan losses continues to be required to account for continued devaluation of real estate collateral. At June 30, 2013, classified loans still accruing totaled $26.3 million, compared to $34.4 million at December 31, 2012 and $37.3 million at June 30, 2012. Non-accrual loans at June 30, 2013 totaled $31.8 million, compared to $38.9 million reported at December 31, 2012 and $44.4 million reported at June 30, 2012.

At June 30, 2013, other real estate owned (excluding covered OREO) totaled $39.9 million, compared to $40.4 million at March 31, 2013 and $36.4 million at June 30, 2012. Management regularly assesses the valuation of OREO through periodic reappraisal and through inquiries received in the marketing process. The Company has found that with a marketing window of three to six months, the liquidation of properties occurs between 85% and 100% of current book value. Certain properties, mostly raw land and subdivision lots, have extended marketing periods because of excessive inventory and record low home building activity. At the end of the second quarter of 2013, total non-performing assets decreased to 2.55% of total assets, compared to 2.61% at December 31, 2012 and 2.77% at June 30, 2012. Management continues to aggressively identify and resolve problem assets while seeking quality credits to grow the loan portfolio.

Net charge-offs on loans during the second quarter of 2013 were $2.9 million, or 0.74% of loans on an annualized basis, compared to $8.6 million, or 2.52% of loans, in the second quarter of 2012. The Company’s allowance for loan losses at June 30, 2013 was $24.2 million, or 1.56% of non-covered loans, compared to $26.2 million, or 1.92% of non-covered loans, at June 30, 2012.

Non-interest Income

Total non-interest income for the second quarter of 2013 was $11.4 million, compared to $8.9 million in the second quarter of 2012. Income from mortgage related activities continued to increase as a result of the Company’s increased number of mortgage bankers and higher level of productions. Service charges on deposit accounts in the second quarter of 2013 decreased slightly to $4.7 million, compared to $4.8 million in the first quarter of 2013 and $4.8 million in the second quarter of 2012.

37

Non-interest Expense

Total non-interest expenses for the second quarter of 2013 increased slightly to $26.7 million, compared to $26.6 million in the same quarter in 2012. Salaries and benefits increased $1.3 million when compared to the second quarter of 2012, due to the growth in support costs and commissions in the mortgage division, which is proportionate to the growth in mortgage revenues. Excluding compensation costs in the mortgage operations, salaries and benefits declined $249,000 in the second quarter of 2013, compared to the second quarter of 2012. Occupancy and equipment expense increased during the quarter from $2.9 million in the second quarter of 2012 to $3.0 million in the second quarter of 2013. Data processing and telecommunications expenses decreased slightly to $2.8 million for the second quarter of 2013 from $2.9 million for the same period in 2012. Credit related expenses, including problem loan and OREO expense and OREO write-downs and losses, decreased to $2.3 million in the second quarter of 2013, compared to $3.4 million in the second quarter of 2012 due to improved economic conditions.

Income Taxes

Income tax expense is influenced by the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the second quarter of 2013, the Company reported income tax expense of $3.3 million, compared to $1.4 million in the same period of 2012. The Company’s effective tax rate for the three months ending June 30, 2013 and 2012 was 33.3% and 36.2%, respectively.

Results of Operations for the Six Months Ended June 30, 2013 and 2012

Ameris reported net income available to common shareholders of $11.1 million, or $0.46 per diluted share, for the six months ended June 30, 2013, compared to $6.2 million, or $0.26 per diluted share, for the same period in 2012. The Company’s mortgage banking activities have had a significant impact on the overall financial results of the Company. Below is a more detailed analysis of the retail banking activities and mortgage banking activities of the Company during the first six months of 2013 and 2012, respectively.

	Retail Banking		Mortgage Banking		Total
	(in thousands)
For the six months ended June 30, 2013:
Net interest income	$	56,283	$	1,531	$	57,814
Provision for loan losses		7,088		—		7,088
Non-interest income		13,279		9,465		22,744
Non-interest expense
Salaries and employee benefits		21,515		5,672		27,187
Occupancy		5,546		363		5,909
Data processing		5,105		301		5,406
Other expenses		15,334		1,736		17,070
Total non-interest expense		47,500		8,072		55,572
Income before income taxes		14,974		2,924		17,898
Income tax expense		4,912		1,023		5,935
Net income		10,062		1,901		11,963
Preferred stock dividends		883		—		883
Net income available to common shareholders	$	9,179	$	1,901	$	11,080

	Retail Banking		Mortgage Banking		Total
	(in thousands)
For the six months ended June 30, 2012:
Net interest income	$	56,290	$	318	$	56,608
Provision for loan losses		20,107		—		20,107
Non-interest income		31,658		4,481		36,139
Non-interest expense
Salaries and employee benefits		20,989		2,582		23,571
Occupancy		6,060		155		6,215
Data processing		4,712		118		4,830
Other expenses		25,764		489		26,253
Total non-interest expense		57,525		3,344		60,869
Income before income taxes		10,316		1,455		11,771
Income tax expense		3,402		509		3,911
Net income		6,914		946		7,860
Preferred stock dividends		1,632		—		1,632
Net income available to common shareholders	$	5,282	$	946	$	6,228

38

Interest Income

Interest income, on a tax equivalent basis, for the six months ended June 30, 2013 was $63.4 million, a decrease of $2.0 million when compared to $65.4 million for the same period in 2012. Average earning assets for the six-month period decreased $89.4 million to $2.41 billion as of June 30, 2013, compared to $2.50 billion as of June 30, 2012. Yield on average earning assets was 5.30% for the six months ended June 30, 2013, compared to 5.25% in the first six months of 2012. Earning assets acquired in connection with the Company’s FDIC-assisted acquisitions have allowed the Company to maintain rather level amounts of earning assets while interest rate floors on individual customer loans have allowed the Company to keep the yield on loans from falling precipitously in the current rate environment. Additionally, yields on the acquired assets have been much stronger than the Company’s other earning assets, helping boost the Company’s overall yield on earning assets.

Interest Expense

Total interest expense for the six months ended June 30, 2013 amounted to $5.0 million, reflecting a $3.7 million decrease from the $8.7 million expense recorded in the same period of 2012. During the six-month period ended June 30, 2013, the Company’s funding costs declined to 0.40% from 0.65% reported in 2012. The majority of the decline in interest expense and costs relates to improvements in the cost of the Company’s retail time deposits, which fell to 0.70% in the six-month period ending June 30, 2013, compared to 1.04% in the same period in 2012.

Net Interest Income

Level yields on earning assets have combined with reduced funding costs to result in material improvements in net interest income. For the year-to-date period ending June 30, 2013, the Company reported $58.4 million of net interest income on a tax equivalent basis, compared to $56.7 million of net interest income for the same period in 2012. The Company’s net interest margin increased to 4.88% in the six month period ending June 30, 2013, compared to 4.56% in the same period in 2012.

Provision for Loan Losses

The provision for loan losses decreased to $7.1 million for the six months ended June 30, 2013, compared to $20.1 million in the same period in 2012, due to charges related to the bulk sale in the first quarter of 2012. Non-performing assets totaled $71.7 million at June 30, 2013, compared to $80.8 million at June 30, 2012. For the six-month period ended June 30, 2013, the Company had net charge-offs totaling $5.7 million, compared to $27.6 million for the same period in 2012. Annualized net charge-offs as a percentage of loans decreased to 0.74% during the first six months of 2013, compared to 4.07% during the first six months of 2012. This decrease was due to the Company’s bulk sale of certain non-performing assets during the first quarter of 2012.

Non-interest Income

Non-interest income for the first six months of 2013 was $22.7 million, compared to $36.1 million in the same period in 2012. Excluding non-recurring gains on investment securities and an FDIC-assisted acquisition, the Company’s non-interest income totaled $22.6 million, an increase of $6.5 million, compared to $16.1 million in the same period in 2012. Service charges on deposit accounts increased approximately $376,000 to $9.5 million in the first six months of 2013 compared to $9.2 million in the same period in 2012. Income from mortgage banking activity increased from $4.5 million in the first six months of 2012 to $9.5 million in the first half of 2013, due to increased number of mortgage bankers and higher level of productions.

Non-interest Expense

Total operating expenses for the first six months of 2013 decreased to $55.6 million, compared to $60.9 million in the same period in 2012. Salaries and benefits increased $3.6 million when compared to the first half of 2012, mostly due to the growth in the mortgage division. Occupancy and equipment expenses for the first six months of 2013 amounted to $5.9 million, representing an increase of $306,000 from the same period in 2012. Data processing and telecommunications expenses increased during the first six months of 2013 from $4.8 million in the first six months of 2012 to $5.4 million in the first six months of 2013. Credit related expenses, including problem loan and OREO expense and OREO write-downs and losses, decreased to $7.2 million in the first six months of 2013, compared to $16.2 million in the first half of 2012, due to the Company’s bulk sale of certain non-performing assets in the first quarter of 2012.

Income Taxes

In the first six months of 2013, the Company recorded income tax expense of $5.9 million, compared to $3.9 million in the same period of 2012. The Company’s effective tax rate for the six months ended June 30, 2013 and 2012 was 33.2%.

39

Financial Condition as of June 30, 2013

Securities

Debt securities with readily determinable fair values are classified as available for sale and recorded at fair value with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income, net of the related deferred tax effect. Equity securities, including restricted equity securities, are classified as other investments and are recorded at cost.

The amortization of premiums and accretion of discounts are recognized in interest income using methods approximating the interest method over the life of the securities. Realized gains and losses, determined on the basis of the cost of specific securities sold, are included in earnings on the settlement date. Declines in the fair value of securities below their cost that are deemed to be other-than-temporary are reflected in earnings as realized losses.

In determining whether other-than-temporary impairment losses exist, management considers: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Substantially all of the unrealized losses on debt securities are related to changes in interest rates and do not affect the expected cash flows of the issuer or underlying collateral. All unrealized losses are considered temporary because each security carries an acceptable investment grade and the Company does not intend to sell these investment securities at an unrealized loss position at June 30, 2013, and it is more likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Therefore, at June 30, 2013, these investments are not considered impaired on an other-than temporary basis.

The following table illustrates certain information regarding the Company’s investment portfolio with respect to yields, sensitivities and expected cash flows over the next twelve months assuming constant prepayments and maturities:

	Book Value		Fair Value		Yield			Modified Duration		Estimated Cash Flows 12 months
	Dollars in Thousands
June 30, 2013:
U.S. government agencies	$	14,944	$	14,335		1.85	%		6.13	$	—
State and municipal securities		109,793		112,759		3.69	%		5.55		7,599
Corporate debt securities		10,543		10,090		6.63	%		7.13		—
Mortgage-backed securities		177,196		178,984		2.49	%		3.61		35,741
Total debt securities	$	312,476	$	316,168		3.03	%		4.53	$	43,340
June 30, 2012:
U.S. government agencies	$	8,602	$	8,898		1.55	%		2.16	$	—
State and municipal securities		95,354		100,327		2.79	%		5.87		9,369
Corporate debt securities		11,792		11,506		6.95	%		6.95		1,250
Mortgage-backed securities		239,412		246,249		1.47	%		2.60		75,700
Total debt securities	$	355,160	$	366,980		2.00	%		3.62	$	86,319

Loans and Allowance for Loan Losses

At June 30, 2013, gross loans outstanding (including covered loans and mortgage loans held for sale) were $2.06 billion, an increase from $2.01 billion reported at December 31, 2012 and $1.99 billion reported at June 30, 2012. Non-covered loans increased $105.2 million to $1.56 billion during the first six months of 2013, compared to $1.45 billion at December 31, 2012 and $1.37 billion at June 30, 2012. Covered loans decreased $158.2 million, from $601.7 million at June 30, 2012 to $443.5 million at June 30, 2013. Mortgage loans held for sale increased to $62.6 million at June 30, 2013, compared to $48.8 million at December 31, 2012 and $19.7 million at June 30, 2012.

40

The Company regularly monitors the composition of the loan portfolio to evaluate the adequacy of the allowance for loan losses in light of the impact that changes in the economic environment may have on the loan portfolio. The Company focuses on the following loan categories: (1) commercial, financial and agricultural; (2) residential real estate; (3) commercial and farmland real estate; (4) construction and development related real estate; and (5) consumer. The Company’s management has strategically located its branches in select markets in south and southeast Georgia, north Florida, southeast Alabama and throughout South Carolina to take advantage of the growth in these areas.

The Company’s risk management processes include a loan review program designed to evaluate the credit risk in the loan portfolio and ensure credit grade accuracy. Through the loan review process, the Company conducts (1) a loan portfolio summary analysis, (2) charge-off and recovery analysis, (3) trends in accruing problem loan analysis, and (4) problem and past due loan analysis. This analysis process serves as a tool to assist management in assessing the overall quality of the loan portfolio and the adequacy of the allowance for loan losses. Loans classified as “substandard” are loans which are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged. These assets exhibit a well-defined weakness or are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. These weaknesses may be characterized by past due performance, operating losses and/or questionable collateral values. Loans classified as “doubtful” are those loans that have characteristics similar to substandard loans but have an increased risk of loss. Loans classified as “loss” are those loans which are considered uncollectible and are in the process of being charged-off.

The allowance for loan losses is a reserve established through charges to earnings in the form of a provision for loan losses. The provision for loan losses is based on management’s evaluation of the size and composition of the loan portfolio, the level of non-performing and past due loans, historical trends of charged-off loans and recoveries, prevailing economic conditions and other factors management deems appropriate. The Company’s management has established an allowance for loan losses which it believes is adequate for the risk of loss inherent in the loan portfolio. Based on a credit evaluation of the loan portfolio, management presents a monthly review of the allowance for loan losses to the Company’s Board of Directors. The review that management has developed primarily focuses on risk by evaluating individual loans in certain risk categories. These categories have also been established by management and take the form of loan grades. By grading the loan portfolio in this manner the Company’s management is able to effectively evaluate the portfolio by risk, which management believes is the most effective way to analyze the loan portfolio and thus analyze the adequacy of the allowance for loan losses.

The allowance for loan losses is established by examining (1) the large classified loans, nonaccrual loans and loans considered impaired and evaluating them individually to determine the specific reserve allocation, and (2) the remainder of the loan portfolio to allocate a portion of the allowance based on past loss experience and the economic conditions for the particular loan category. The Company also considers other factors such as changes in lending policies and procedures; changes in national, regional, and/or local economic and business conditions; changes in the nature and volume of the loan portfolio; changes in the experience, ability and depth of either the bank president or lending staff; changes in the volume and severity of past due and classified loans; changes in the quality of the Company’s corporate loan review system; and other factors management deems appropriate.

For the six-month period ended June 30, 2013, the Company recorded net charge-offs totaling $5.7 million, compared to $27.6 million for the period ended June 30, 2012. The provision for loan losses for the six months ended June 30, 2013 decreased to $7.1 million, compared to $20.1 million during the six-month period ended June 30, 2012. Increased levels of charge-offs and provision expense during the first six months of 2012 relates almost entirely to the Company’s bulk sale of non-performing loans during the first quarter of 2012. At the end of the second quarter of 2013, the allowance for loan losses totaled $24.2 million, or 1.56% of total legacy loans, compared to $23.6 million, or 1.63% of total legacy loans, at December 31, 2012 and $26.2 million, or 1.92% of total legacy loans, at June 30, 2012. The decrease in the allowance for loan losses as a percentage of non-covered loans reflects the improving credit quality trends in the loan portfolio.

41

The following table presents an analysis of the allowance for loan losses for the six months ended June 30, 2013 and 2012:

(Dollars in Thousands)	June 30, 2013			June 30, 2012
Balance of allowance for loan losses at beginning of period	$	23,593		$	35,156
Provision charged to operating expense		6,298			18,670
Charge-offs:
Commercial, financial and agricultural		734			654
Real estate – residential		2,107			4,374
Real estate – commercial and farmland		1,793			17,484
Real estate – construction and development		1,231			5,211
Consumer installment		371			352
Other		—			—
Total charge-offs		6,236			28,075
Recoveries:
Commercial, financial and agricultural		128			78
Real estate – residential		229			162
Real estate – commercial and farmland		13			24
Real estate – construction and development		4			19
Consumer installment		188			164
Other		—			—
Total recoveries		562			447
Net charge-offs		5,674			27,628
Balance of allowance for loan losses at end of period	$	24,217		$	26,198
Net annualized charge-offs as a percentage of average loans		0.74	%		4.07	%
Allowance for loan losses as a percentage of loans at end of period		1.56	%		1.92	%

Assets Covered by Loss-Sharing Agreements with the FDIC

Loans that were acquired in FDIC-assisted transactions that are covered by the loss-sharing agreements with the FDIC (“covered loans”) totaled $443.5 million, $507.7 million and $601.7 million at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. OREO that is covered by the loss-sharing agreements with the FDIC totaled $62.2 million, $88.3 million and $83.5 million at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. The loss-sharing agreements are subject to the servicing procedures as specified in the agreements with the FDIC. The expected reimbursements under the loss-sharing agreements were recorded as an indemnification asset at their estimated fair value on the acquisition dates. The FDIC loss-share receivable reported at June 30, 2013, December 31, 2012 and June 30, 2012 was $105.5 million, $159.7 million and $203.8 million, respectively.

The Bank recorded the loans at their fair values, taking into consideration certain credit quality, risk and liquidity marks. The Company is confident in its estimation of credit risk and its adjustments to the carrying balances of the acquired loans. If the Company determines that a loan or group of loans has deteriorated from its initial assessment of fair value, a reserve for loan losses will be established to account for that difference. During the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012, the Company recorded provision for loan loss expense of $790,000, $2.6 million and $1.4 million, respectively, to account for losses where the initial estimate of cash flows was found to be excessive on loans acquired in FDIC-assisted transactions. If the Company determines that a loan or group of loans has improved from its initial assessment of fair value, then the increase in cash flows over those expected at the acquisition date is recognized as interest income prospectively.

42

Covered loans are shown below according to loan type as of the end of the periods shown:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	27,371	$	32,606	$	41,372
Real estate – construction and development		52,972		70,184		83,991
Real estate – commercial and farmland		255,102		278,506		322,393
Real estate – residential		107,107		125,056		150,683
Consumer installment		965		1,360		3,298
	$	443,517	$	507,712	$	601,737

Non-Performing Assets

Non-performing assets include nonaccrual loans, accruing loans contractually past due 90 days or more, repossessed personal property and other real estate owned. Loans are placed on nonaccrual status when management has concerns relating to the ability to collect the principal and interest and generally when such loans are 90 days or more past due. Management performs a detailed review and valuation assessment of impaired loans on a quarterly basis and recognizes losses when permanent impairment is identified. A loan is considered impaired when it is probable that not all principal and interest amounts will be collected according to the loan contract. When a loan is placed on nonaccrual status, any interest previously accrued but not collected is reversed against current income.

As of June 30, 2013, nonaccrual or impaired loans totaled $31.8 million, a decrease of approximately $7.1 million since December 31, 2012. The decrease in nonaccrual loans is due to the success in the foreclosure and resolution process and a significant slowdown in the formation of new problem credits. Non-performing assets as a percentage of total assets were 2.55%, 2.61% and 2.77% at June 30, 2013, December 31, 2012 and June 30, 2012, respectively.

Non-performing assets at June 30, 2013, December 31, 2012 and June 30, 2012 were as follows:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Total nonaccrual loans	$	31,811	$	38,885	$	44,421
Other real estate owned and repossessed collateral		39,885		39,850		36,397
Accruing loans delinquent 90 days or more		—		—		1
Total non-performing assets	$	71,696	$	78,735	$	80,819

The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession. The following table presents the amount of accruing troubled debt restructurings by loan class at March 31, 2013, December 31, 2012 and March 31, 2012:

	June 30, 2013				December 31, 2012				June 30, 2012
	(in thousands)
Loan class:	#		Balance		#		Balance		#		Balance
Commercial, financial & agricultural		7	$	1,059		5	$	802		—	$	—
Real estate – construction & development		7		1,946		5		1,735		5		1,205
Real estate – commercial & farmland		16		7,529		16		8,947		16		13,293
Real estate – residential		30		7,468		28		7,254		24		8,472
Consumer installment		1		13		1		6		—		—
Total		61	$	18,015		55	$	18,744		45	$	22,970

43

Commercial Lending Practices

On December 12, 2006, the Federal Bank Regulatory Agencies released guidance on Concentration in Commercial Real Estate Lending. This guidance defines commercial real estate (“CRE”) loans as loans secured by raw land, land development and construction (including 1-4 family residential construction), multi-family property and non-farm nonresidential property where the primary or a significant source of repayment is derived from rental income associated with the property, excluding owner occupied properties (loans for which 50% or more of the source of repayment is derived from the ongoing operations and activities conducted by the party, or affiliate of the party, who owns the property) or the proceeds of the sale, refinancing or permanent financing of the property. Loans for owner occupied CRE are generally excluded from the CRE guidance.

The CRE guidance is applicable when either:

(1) total loans for construction, land development, and other land, net of owner occupied loans, represent 100% or more of a bank’s total risk-based capital; or

(2) total loans secured by multifamily and nonfarm nonresidential properties and loans for construction, land development, and other land, net of owner occupied loans, represent 300% or more of a bank’s total risk-based capital.

Banks that are subject to the CRE guidance’s criteria are required to implement enhanced strategic planning, CRE underwriting policies, risk management and internal controls, portfolio stress testing, risk exposure limits, and other policies, including management compensation and incentives, to address the CRE risks. Higher allowances for loan losses and capital levels may also be appropriate.

As of June 30, 2013, the Company exhibited a concentration in CRE loan category based on Federal Reserve Call codes. The primary risks of CRE lending are:

(1) within CRE loans, construction and development loans are somewhat dependent upon continued strength in demand for residential real estate, which is reliant on favorable real estate mortgage rates and changing population demographics;

(2) on average, CRE loan sizes are generally larger than non-CRE loan types; and

(3) certain construction and development loans may be less predictable and more difficult to evaluate and monitor.

The following table outlines CRE loan categories and CRE loans as a percentage of total loans as of June 30, 2013 and December 31, 2012. The loan categories and concentrations below are based on Federal Reserve Call codes and include “covered” loans.

(Dollars in Thousands)	June 30, 2013					December 31, 2012
	Balance		% of Total Loans			Balance		% of Total Loans
Construction and development loans	$	187,579		9	%	$	184,383		9	%
Multi-family loans		68,456		4	%		60,111		3	%
Nonfarm non-residential loans		975,300		49	%		950,910		49	%
Total CRE Loans		1,231,335		62	%		1,195,404		61	%
All other loan types		768,009		38	%		762,943		39	%
Total Loans	$	1,999,344		100	%	$	1,958,347		100	%

The following table outlines the percent of total CRE loans, net owner occupied loans to total risk-based capital, and the Company’s internal concentration limits as of June 30, 2013 and December 31, 2012:

	Internal Limit			June 30, 2013			December 31, 2012
				Actual			Actual
Construction and development		100	%		65	%		66	%
Commercial real estate		300	%		236	%		237	%

Short-Term Investments

The Company’s short-term investments are comprised of federal funds sold and interest-bearing balances. At June 30, 2013, the Company’s short-term investments were $43.9 million, compared to $193.7 million and $111.3 million at December 31, 2012 and June 30, 2012, respectively. At June 30, 2013, all of the balance was comprised of interest-bearing balances, the majority of which were at the Federal Reserve Bank of Atlanta.

44

Derivative Instruments and Hedging Activities

The Company had a cash flow hedge with a notional amount of $37.1 million at June 30, 2013, December 31, 2012 and June 30, 2012 for the purpose of converting the variable rate on the junior subordinated debentures to fixed rate. The fair value of these instruments amounted to a liability of approximately $916,000, $3.0 million and $3.0 million at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. The Company also had forward contracts with a fair value of approximately $1.6 million, $1.2 million and $235,000 at June 30, 2013, December 31, 2012 and June 30, 2012, respectively, to hedge changes in the value of the mortgage inventory due to changes in market interest rates. No hedge ineffectiveness from cash flow hedges was recognized in the statement of earnings. All components of each derivative’s gain or loss are included in the assessment of hedge effectiveness.

Capital

Capital management consists of providing equity to support both current and anticipated future operations. The Company is subject to capital adequacy requirements imposed by the Federal Reserve Board (the “FRB”) and the Georgia Department of Banking and Finance (the “GDBF”), and the Bank is subject to capital adequacy requirements imposed by the FDIC and the GDBF.

The FRB, the FDIC and the GDBF have adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit risk. The risk-based capital standards currently in effect are designed to make regulatory capital requirements more sensitive to differences in risk profiles among bank holding companies and banks and to account for off-balance sheet exposure. The regulatory capital standards are defined by the following three key measurements:

a) The “Leverage Ratio” is defined as Tier 1 capital to average assets. To be considered “adequately capitalized” under this measurement, a bank must maintain a leverage ratio greater than or equal to 4.00%. For a bank to be considered “well capitalized” a bank must maintain a leverage ratio greater than or equal to 5.00%.

b) The “Core Capital Ratio” is defined as Tier 1 capital to total risk weighted assets. To be considered “adequately capitalized” under this measurement, a bank must maintain a core capital ratio greater than or equal to 4.00%. For a bank to be considered “well capitalized” a bank must maintain a core capital ratio greater than or equal to 6.00%.

c) The “Total Capital Ratio” is defined as total capital to total risk weighted assets. To be considered “adequately capitalized” under this measurement, a bank must maintain a total capital ratio greater than or equal to 8.00%. For a bank to be considered “well capitalized” a bank must maintain a total capital ratio greater than or equal to 10.00%.

As of June 30, 2013, under the regulatory capital standards, the Bank was considered “well capitalized” under all capital measurements. On July 2, 2013, the Federal Reserve Board adopted a new regulatory capital framework as a part of the Basel III regulatory capital reforms. Management currently believes that Ameris will be in compliance with the revised capital requirements when they become applicable to the Company on January 1, 2015. The following table sets forth the regulatory capital ratios of Ameris at June 30, 2013, December 31, 2012 and June 30, 2012.

	June 30, 2013			December 31, 2012			June 30, 2012
Leverage Ratio (tier 1 capital to average assets)
Consolidated		11.43	%		10.34	%		11.12	%
Ameris Bank		11.32			10.30			11.09
Core Capital Ratio (tier 1 capital to risk weighted assets)
Consolidated		18.04			17.49			19.32
Ameris Bank		17.91			17.40			19.27
Total Capital Ratio (total capital to risk weighted assets)
Consolidated		19.30			18.74			20.57
Ameris Bank		19.16			18.65			20.53

45

Capital Purchase Program

On November 21, 2008, the Company, pursuant to the Capital Purchase Program established in connection with the Troubled Asset Relief Program, issued and sold to the U.S. Treasury, for an aggregate cash purchase price of $52 million, (i) 52,000 shares (the “Preferred Shares”) of the Company’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A, having a liquidation preference of $1,000 per share, and (ii) a ten-year warrant (the “Warrant”) to purchase up to 679,443 shares of our common stock at an exercise price of $11.48 per share. On June 14, 2012, the Preferred Shares were sold by the Treasury through a registered public offering. On August 22, 2012, the Company repurchased the Warrant from the Treasury for $2.67 million, and in December 2012, the Company repurchased 24,000 of the outstanding Preferred Shares.

Cumulative dividends on the Preferred Shares will continue to accrue on the liquidation preference at a rate of 5% per annum for the first five years from initial issuance and at a rate of 9% per annum thereafter, but such dividends will be paid only if, as and when declared by the Company’s Board of Directors. The Preferred Shares have no maturity date and rank senior to the Common Stock (and pari passu with the Company’s other authorized preferred stock, of which no shares are currently designated or outstanding) with respect to the payment of dividends and distributions and amounts payable upon liquidation, dissolution and winding up of the Company. Subject to the approval of the Board of Governors of the Federal Reserve System, the Preferred Shares are redeemable at the option of the Company at 100% of their liquidation preference.

Interest Rate Sensitivity and Liquidity

The Company’s primary market risk exposures are credit risk, interest rate risk, and to a lesser degree, liquidity risk. The Bank operates under an Asset Liability Management Policy approved by the Company’s Board of Directors and the Asset and Liability Committee (the “ALCO Committee”). The policy outlines limits on interest rate risk in terms of changes in net interest income and changes in the net market values of assets and liabilities over certain changes in interest rate environments. These measurements are made through a simulation model which projects the impact of changes in interest rates on the Bank’s assets and liabilities. The policy also outlines responsibility for monitoring interest rate risk, and the process for the approval, implementation and monitoring of interest rate risk strategies to achieve the Bank’s interest rate risk objectives.

The ALCO Committee is comprised of senior officers of Ameris and two outside members of the Company’s Board of Directors. The ALCO Committee makes all strategic decisions with respect to the sources and uses of funds that may affect net interest income, including net interest spread and net interest margin. The objective of the ALCO Committee is to identify the interest rate, liquidity and market value risks of the Company’s balance sheet and use reasonable methods approved by the Company’s Board of Directors and executive management to minimize those identified risks.

The normal course of business activity exposes the Company to interest rate risk. Interest rate risk is managed within an overall asset and liability framework for the Company. The principal objectives of asset and liability management are to predict the sensitivity of net interest spreads to potential changes in interest rates, control risk and enhance profitability. Funding positions are kept within predetermined limits designed to properly manage risk and liquidity. The Company employs sensitivity analysis in the form of a net interest income simulation to help characterize the market risk arising from changes in interest rates. In addition, fluctuations in interest rates usually result in changes in the fair market value of the Company’s financial instruments, cash flows and net interest income. The Company’s interest rate risk position is managed by the ALCO Committee.

The Company uses a simulation modeling process to measure interest rate risk and evaluate potential strategies. Interest rate scenario models are prepared using software created and licensed from an outside vendor. The Company’s simulation includes all financial assets and liabilities. Simulation results quantify interest rate risk under various interest rate scenarios. Management then develops and implements appropriate strategies. The ALCO Committee has determined that an acceptable level of interest rate risk would be for net interest income to decrease no more than 5.00% given a change in selected interest rates of 200 basis points over any 24-month period.

Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of Ameris to manage those requirements. The Company strives to maintain an adequate liquidity position by managing the balances and maturities of interest-earning assets and interest-bearing liabilities so that the balance it has in short-term investments at any given time will adequately cover any reasonably anticipated immediate need for funds. Additionally, the Bank maintains relationships with correspondent banks, which could provide funds on short notice, if needed. The Company has invested in FHLB stock for the purpose of establishing credit lines with the FHLB. The credit availability to the Bank is equal to 20% of the Bank’s total assets as reported on the most recent quarterly financial information submitted to the regulators subject to the pledging of sufficient collateral. There were no outstanding borrowings with the Company’s correspondent banks at June 30, 2013 and December 31, 2012. At June 30, 2012, there were $3.8 million outstanding borrowings with the Company’s correspondent banks.

46

The following liquidity ratios compare certain assets and liabilities to total deposits or total assets:

	June 30, 2013			March 31, 2013			December 31, 2012			September 30, 2012			June 30, 2012
Investment securities available for sale to total deposits		12.94	%		13.01	%		13.22	%		13.99	%		14.42	%
Loans (net of unearned income) to total deposits (1)		63.68	%		59.95	%		55.27	%		55.81	%		53.66	%
Interest-earning assets to total assets		86.23	%		83.90	%		84.39	%		82.83	%		84.41	%
Interest-bearing deposits to total deposits		80.54	%		80.28	%		80.54	%		82.00	%		83.14	%

(1) Loans exclude covered assets where appropriate

The liquidity resources of the Company are monitored continuously by the ALCO Committee and on a periodic basis by state and federal regulatory authorities. As determined under guidelines established by these regulatory authorities, the Company’s and the Bank’s liquidity ratios at June 30, 2013 were considered satisfactory. The Company is aware of no events or trends likely to result in a material change in liquidity.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

The Company is exposed only to U.S. dollar interest rate changes, and, accordingly, the Company manages exposure by considering the possible changes in the net interest margin. The Company does not have any trading instruments nor does it classify any portion of the investment portfolio as held for trading. The Company’s hedging activities are limited to cash flow hedges and are part of the Company’s program to manage interest rate sensitivity. At June 30, 2013, the Company had one effective LIBOR rate swap with a notional amount of $37.1 million. The LIBOR rate swap exchanges fixed rate payments of 4.15% for floating rate payments based on the three month LIBOR and matures December 2018. The Company also had forward contracts with a fair value of approximately $1.6 million at June 30, 2013 to hedge changes in the value of the mortgage inventory due to changes in market interest rates. Finally, the Company has no exposure to foreign currency exchange rate risk, commodity price risk and other market risks.

Interest rates play a major part in the net interest income of a financial institution. The sensitivity to rate changes is known as “interest rate risk”. The repricing of interest-earning assets and interest-bearing liabilities can influence the changes in net interest income. As part of the Company’s asset/liability management program, the timing of repriced assets and liabilities is referred to as “gap management”.

The Company uses simulation analysis to monitor changes in net interest income due to changes in market interest rates. The simulation of rising, declining and flat interest rate scenarios allows management to monitor and adjust interest rate sensitivity to minimize the impact of market interest rate swings. The analysis of the impact on net interest income over a twelve-month period is subjected to a gradual 200 basis point increase or decrease in market rates on net interest income and is monitored on a quarterly basis.

Additional information required by Item 305 of Regulation S-K is set forth under Part I, Item 2 of this report.

Item 4. Controls and Procedures.

The Company’s Chief Executive Officer and Chief Financial Officer have evaluated the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) or 15d-15(e) promulgated under the Exchange Act), as of the end of the period covered by this report, as required by paragraph (b) of Rules 13a-15 or 15d-15 of the Exchange Act. Based on such evaluation, such officers have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures are effective.

During the quarter ended June 30, 2013, there were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the Exchange Act that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

47

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

Nothing to report with respect to the period covered by this report.

Item 1A. Risk Factors.

There have been no material changes to the risk factors disclosed in Item 1A. of Part 1 in our Annual Report on Form 10-K for the year ended December 31, 2012.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

The exhibits required to be furnished with this report are listed on the exhibit index attached hereto.

48

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date: August 9, 2013	AMERIS BANCORP
	/s/ Dennis J. Zember Jr.
	Dennis J. Zember Jr., Executive Vice President and Chief Financial Officer (duly authorized signatory and principal accounting and financial officer)

49

EXHIBIT INDEX

Exhibit No.	Description
2.1	Agreement and Plan of Merger dated as of May 1, 2013 by and between Ameris Bancorp and The Prosperity Banking Company (incorporated by reference to Exhibit 2.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on May 2, 2013).
3.1	Articles of Incorporation of Ameris Bancorp, as amended (incorporated by reference to Exhibit 2.1 to Ameris Bancorp’s Regulation A Offering Statement on Form 1-A filed with the Commission on August 14, 1987).
3.2	Amendment to Amended Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1.1 to Ameris Bancorp’s Form 10-K filed with the Commission on March 28, 1996).
3.3	Amendment to Amended Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 4.3 to Ameris Bancorp’s Registration Statement on Form S-4 filed with the Commission on July 17, 1996).
3.4	Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.5 to Ameris Bancorp’s Annual Report on Form 10-K filed with the Commission on March 25, 1998).
3.5	Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.7 to Ameris Bancorp’s Annual Report on Form 10-K filed with the Commission on March 26, 1999).
3.6	Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.9 to Ameris Bancorp’s Annual Report on Form 10-K filed with the Commission on March 31, 2003).
3.7	Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on December 1, 2005).
3.8	Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on November 21, 2008).
3.9	Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on June 1, 2011).
3.10	Amended and Restated Bylaws of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2005).
31.1	Rule 13a-14(a)/15d-14(a) Certification by the Company’s Chief Executive Officer
31.2	Rule 13a-14(a)/15d-14(a) Certification by the Company’s Chief Financial Officer
32.1	Section 1350 Certification by the Company’s Chief Executive Officer
32.2	Section 1350 Certification by the Company’s Chief Financial Officer
101	The following financial statements from Ameris Bancorp’s Form 10-Q for the quarter ended June 30, 2013, formatted as interactive data files in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations and Comprehensive Income; (iii) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements. (1)

(1) Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not to be filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

50

EX-31.1

Exhibit 31.1

CERTIFICATION

I, Edwin W. Hortman, Jr., certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended June 30, 2013, of Ameris Bancorp;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: August 9, 2013	/s/ Edwin W. Hortman, Jr.
	Edwin W. Hortman, Jr., President and Chief Executive Officer
	(principal executive officer)

EX-31.2

Exhibit 31.2

CERTIFICATION

I, Dennis J. Zember Jr., certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the period ended June 30, 2013, of Ameris Bancorp;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: August 9, 2013	/s/ Dennis J. Zember Jr.
	Dennis J. Zember Jr., Executive Vice President and Chief Financial Officer
	(principal accounting and financial officer)

EX-32.1

Exhibit 32.1

SECTION 1350 CERTIFICATION

I, Edwin W. Hortman, Jr., President and Chief Executive Officer of Ameris Bancorp (the “Company”), do hereby certify, in accordance with 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

1. The Quarterly Report on Form 10-Q of the Company for the period ending June 30, 2013 (the “Periodic Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Periodic Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: August 9, 2013	/s/ Edwin W. Hortman, Jr.
	Edwin W. Hortman, Jr., President and Chief Executive Officer
	(principal executive officer)

EX-32.2

Exhibit 32.2

SECTION 1350 CERTIFICATION

I, Dennis J. Zember Jr., Executive Vice President and Chief Financial Officer of Ameris Bancorp (the “Company”), do hereby certify, in accordance with 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

1. The Quarterly Report on Form 10-Q of the Company for the period ending June 30, 2013 (the “Periodic Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Periodic Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: August 9, 2013	/s/ Dennis J. Zember Jr.
	Dennis J. Zember Jr., Executive Vice President and Chief Financial Officer
	(principal accounting and financial officer)

XML

Basis of Presentation and Accounting Policies (Tables)

6 Months Ended

Jun. 30, 2013

Accounting Policies [Abstract]

Carrying Amount and Estimated Fair Value of Financial Instruments

The carrying amount and estimated fair value of the Company’s financial instruments, not shown elsewhere in these financial statements, were as follows:

			Fair Value Measurements at June 30, 2013  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,975,127	$	—	$	1,512,681	$	488,271	$	2,000,952
Financial liabilities:
Deposits		2,443,103		—		2,444,263		—		2,444,263

			Fair Value Measurements at December 31, 2012 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,934,754	$	—	$	1,406,366	$	560,226	$	1,966,592
Financial liabilities:
Deposits		2,624,663		—		2,624,883		—		2,624,883

			Fair Value Measurements at June 30, 2012  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,941,028	$	—	$	1,313,527	$	662,014	$	1,975,541
Financial liabilities:
Deposits		2,544,672		—		2,546,740		—		2,546,740
Other borrowings		3,810		3,835		—		—		3,835

Fair Value Measurements of Assets and Liabilities Measured on Recurring Basis

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Recurring Basis As of June 30, 2013
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	14,335	$	—	$	14,335	$	—
State, county and municipal securities		112,759		2,447		110,312		—
Corporate debt securities		10,090		—		8,090		2,000
Mortgage-backed securities		178,984		—		178,984		—
Mortgage loans held for sale		62,580		—		62,580		—
Total recurring assets at fair value	$	378,748	$	2,447	$	374,301	$	2,000
Derivative financial instruments	$	916	$	—	$	916	$	—
Total recurring liabilities at fair value	$	916	$	—	$	916	$	—

	Fair Value Measurements on a Recurring Basis As of December 31, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	6,870	$	—	$	6,870	$	—
State, county and municipal securities		114,390		4,854		109,536		—
Corporate debt securities		10,328		—		8,328		2,000
Mortgage-backed securities		215,321		23,893		191,428		—
Mortgage loans held for sale		48,786		—		48,786		—
Total recurring assets at fair value	$	395,695	$	28,747	$	364,948	$	2,000
Derivative financial instruments	$	2,978	$	—	$	2,978	$	—
Total recurring liabilities at fair value	$	2,978	$	—	$	2,978	$	—

	Fair Value Measurements on a Recurring Basis As of June 30, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	8,898	$	—	$	8,898	$	—
State, county and municipal securities		100,327		5,432		94,895		—
Corporate debt securities		11,506		250		9,256		2,000
Mortgage-backed securities		246,249		5,086		241,163		—
Mortgage loans held for sale		19,659		—		19,659		—
Total recurring assets at fair value	$	386,639	$	10,768	$	373,871	$	2,000
Derivative financial instruments	$	2,970	$	—	$	2,970	$	—
Total recurring liabilities at fair value	$	2,970	$	—	$	2,970	$	—

Valuation Methodologies for Instruments Measured at Fair Value on Nonrecurring Basis

The following table is a presentation of the valuation methodologies used for instruments measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2013
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	44,754	$	—	$	—	$	44,754
Other real estate owned		39,885		—		—		39,885
Covered loans		443,517		—		—		443,517
Covered other real estate owned		62,178		—		—		62,178
Total non-recurring assets at fair value	$	590,334	$	—	$	—	$	590,334

	Fair Value Measurements on a Nonrecurring Basis As of December 31, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	52,514	$	—	$	—	$	52,514
Other real estate owned		39,850		—		—		39,850
Covered loans		507,712		—		—		507,712
Covered other real estate owned		88,273		—		—		88,273
Total nonrecurring assets at fair value	$	688,349	$	—	$	—	$	688,349

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	60,277	$	—	$	—	$	60,277
Other real estate owned		40,018		—		—		40,018
Covered loans		601,737		—		—		601,737
Covered other real estate owned		83,467		—		—		83,467
Total nonrecurring assets at fair value	$	785,499	$	—	$	—	$	785,499

Schedule of Company's Reconciliation of Level 3 Assets

Below is the Company’s reconciliation of Level 3 assets as of June 30, 2013.

	Investment Securities Available for Sale		Impaired Loans Carried at Fair Value			Other Real Estate Owned			Covered Loans			Covered Other Real Estate Owned
Beginning balance January 1, 2013	$	2,000	$	52,514		$	39,850		$	507,712		$	88,273
Total gains/(losses) included in net income		—		—			(409	)		—			(3,191	)
Purchases, sales, issuances, and settlements, net		—		(2,196	)		(5,120	)		(40,921	)		(46,178	)
Transfers in or out of Level 3		—		(5,564	)		5,564			(23,274	)		23,274
Ending balance June 30, 2013	$	2,000	$	44,754		$	39,885		$	443,517		$	62,178

XML

Assets Acquired in FDIC-Assisted Acquisitions - Loan-by-Loan Basis Performance of Fair Value Adjustments (Detail) (USD $) In Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Statement Of Partners Capital [Abstract]
Adjustments needed where the Company's initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$ 39,278	$ 8,189	$ 23,050
Adjustments needed where the Company's initial estimate of cash flows were overstated: (recorded through a provision for loan losses)	3,950	7,185	13,190
Adjustments needed where the Company's initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	2,942	1,638	4,610
Adjustments needed where the Company's initial estimate of cash flows were overstated: (recorded through a provision for loan losses)	$ 790	$ 1,437	$ 2,638

XML

Consolidated Statements of Earnings and Comprehensive Income (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Interest income
Interest and fees on loans	$ 29,859	$ 30,334	$ 58,575	$ 59,816
Interest on taxable securities	1,719	2,187	3,416	4,496
Interest on nontaxable securities	344	374	719	739
Interest on deposits in other banks and federal funds sold	29	112	114	238
Total interest income	31,951	33,007	62,824	65,289
Interest expense
Interest on deposits	2,083	3,635	4,309	7,719
Interest on other borrowings	392	491	701	962
Total interest expense	2,475	4,126	5,010	8,681
Net interest income	29,476	28,881	57,814	56,608
Provision for loan losses	4,165	7,225	7,088	20,107
Net interest income after provision for loan losses	25,311	21,656	50,726	36,501
Noninterest income
Service charges on deposit accounts	4,695	4,770	9,532	9,156
Mortgage banking activity	5,001	3,006	9,465	4,481
Other service charges, commissions and fees	617	322	946	713
Gain on acquisitions				20,037
Gain (loss) on sale of securities	(1)		171
Other noninterest income	1,072	777	2,630	1,752
Total noninterest income	11,384	8,875	22,744	36,139
Noninterest expense
Salaries and employee benefits	13,381	12,125	27,187	23,571
Equipment and occupancy expenses	2,978	2,880	5,909	6,215
Amortization of intangible assets	358	412	722	632
Data processing and telecommunications expenses	2,836	2,905	5,406	4,830
Advertising and marketing expenses	327	364	582	713
Other non-interest expenses	6,808	7,937	15,766	24,908
Total noninterest expense	26,688	26,623	55,572	60,869
Income before income tax expense	10,007	3,908	17,898	11,771
Applicable income tax expense	3,329	1,413	5,935	3,911
Net income	6,678	2,495	11,963	7,860
Less preferred stock dividends	442	817	883	1,632
Net income available to common shareholders	6,236	1,678	11,080	6,228
Other comprehensive income
Unrealized holding gain (loss) arising during period on investment securities available for sale, net of tax	(3,689)	1,934	(4,118)	1,244
Reclassification adjustment for losses (gains) included in earnings, net of tax	1		(111)
Unrealized gain (loss) on cash flow hedges arising during period, net of tax	995	(642)	1,204	(735)
Other comprehensive income (loss)	(2,693)	1,292	(3,025)	509
Total comprehensive income	$ 3,985	$ 3,787	$ 8,938	$ 8,369
Basic and diluted earnings per share	$ 0.26	$ 0.07	$ 0.46	$ 0.26
Weighted average common shares outstanding
Basic	23,879	23,819	23,873	23,791
Diluted	24,288	23,973	24,282	23,945

XML

Loans

6 Months Ended

Jun. 30, 2013

Receivables [Abstract]

Loans

NOTE 4 – LOANS

The Company engages in a full complement of lending activities, including real estate-related loans, agriculture-related loans, commercial and financial loans and consumer installment loans within select markets in Georgia, Alabama, Florida and South Carolina. Ameris concentrates the majority of its lending activities in real estate loans. While risk of loss in the Company’s portfolio is primarily tied to the credit quality of the various borrowers, risk of loss may increase due to factors beyond the Company’s control, such as local, regional and/or national economic downturns. General conditions in the real estate market may also impact the relative risk in the real estate portfolio.

Commercial, financial and agricultural loans include both secured and unsecured loans for working capital, expansion, crop production, and other business purposes. Short-term working capital loans are secured by non-real estate collateral such as accounts receivable, crops, inventory and equipment. The Company evaluates the financial strength, cash flow, management, credit history of the borrower and the quality of the collateral securing the loan. The Bank often requires personal guarantees and secondary sources of repayment on commercial, financial and agricultural loans.

Real estate loans include construction and development loans, commercial and farmland loans and residential loans. Construction and development loans include loans for the development of residential neighborhoods, construction of one-to-four family residential construction loans to builders and consumers, and commercial real estate construction loans, primarily for owner-occupied properties. The Company limits its construction lending risk through adherence to established underwriting procedures. Commercial real estate loans include loans secured by owner-occupied commercial buildings for office, storage, retail, farmland and warehouse space. They also include non-owner occupied commercial buildings such as leased retail and office space. Commercial real estate loans may be larger in size and may involve a greater degree of risk than one-to-four family residential mortgage loans. Payments on such loans are often dependent on successful operation or management of the properties. The Company’s residential loans represent permanent mortgage financing and are secured by residential properties located within the Bank’s market areas.

Consumer installment loans and other loans include automobile loans, boat and recreational vehicle financing, and both secured and unsecured personal loans. Consumer loans carry greater risks than other loans, as the collateral can consist of rapidly depreciating assets such as automobiles and equipment that may not provide an adequate source of repayment of the loan in the case of default.

Loans are stated at unpaid balances, net of unearned income and deferred loan fees. Balances within the major loans receivable categories are presented in the following table:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	208,424	$	174,217	$	174,903
Real estate – construction and development		134,607		114,199		124,556
Real estate – commercial and farmland		788,654		732,322		675,404
Real estate – residential		357,685		346,480		332,124
Consumer installment		36,923		40,178		41,431
Other		29,534		43,239		17,071
	$	1,555,827	$	1,450,635	$	1,365,489

Covered loans are defined as loans that were acquired in FDIC-assisted transactions that are covered by a loss-sharing agreement with the FDIC. Covered loans totaling $443.5 million, $507.7 million and $601.7 million at June 30, 2013, December 31, 2012 and June 30, 2012, respectively, are not included in the above schedule.

Covered loans are shown below according to loan type as of the end of the periods shown:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	27,371	$	32,606	$	41,372
Real estate – construction and development		52,972		70,184		83,991
Real estate – commercial and farmland		255,102		278,506		322,393
Real estate – residential		107,107		125,056		150,683
Consumer installment		965		1,360		3,298
	$	443,517	$	507,712	$	601,737

Nonaccrual and Past Due Loans

A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as non-accrual is recognized when received. Past due loans are loans whose principal or interest is past due 90 days or more. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms.

The following table presents an analysis of non-covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	4,326	$	4,138	$	4,968
Real estate – construction and development		5,448		9,281		8,979
Real estate – commercial and farmland		8,963		11,962		13,728
Real estate – residential		12,423		12,595		15,542
Consumer installment		651		909		1,204
	$	31,811	$	38,885	$	44,421

The following table presents an analysis of covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	8,729	$	10,765	$	13,406
Real estate – construction and development		17,039		20,027		28,225
Real estate – commercial and farmland		47,427		55,946		71,271
Real estate – residential		15,459		28,672		37,669
Consumer installment		285		302		654
	$	88,939	$	115,712	$	151,225

The following table presents an aging analysis of non-covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	1,449	$	502	$	4,013	$	5,964	$	202,460	$	208,424	$	—
Real estate – construction & development		1,638		104		5,418		7,160		127,447		134,607		—
Real estate – commercial & farmland		5,392		1,580		5,333		12,305		776,349		788,654		—
Real estate – residential		4,735		5,256		11,745		21,736		335,949		357,685		—
Consumer installment loans		432		175		548		1,155		35,768		36,923		—
Other		—		—		—		—		29,534		29,534		—
Total	$	13,646	$	7,617	$	27,057	$	48,320	$	1,507,507	$	1,555,827	$	—

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of December 30, 2012:
Commercial, financial & agricultural	$	258	$	312	$	3,969	$	4,539	$	169,678	$	174,217	$	—
Real estate – construction & development		347		332		8,969		9,648		104,551		114,199		—
Real estate – commercial & farmland		2,867		2,296		9,544		14,707		717,615		732,322		—
Real estate – residential		7,651		2,766		10,990		21,407		325,073		346,480		—
Consumer installment loans		702		391		815		1,908		38,270		40,178		—
Other		—		—		—		—		43,239		43,239		—
Total	$	11,825	$	6,097	$	34,287	$	52,209	$	1,398,426	$	1,450,635	$	—

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	531	$	701	$	4,371	$	5,603	$	169,300	$	174,903	$	—
Real estate – construction & development		1,986		2,119		7,855		11,960		112,596		124,556		—
Real estate – commercial & farmland		5,282		6,930		8,597		20,809		654,595		675,404		—
Real estate – residential		5,665		3,885		14,782		24,332		307,792		332,124		—
Consumer installment loans		545		221		1,117		1,883		39,548		41,431		1
Other		—		—		—		—		17,071		17,071		—
Total	$	14,009	$	13,856	$	36,722	$	64,587	$	1,300,902	$	1,365,489	$	1

The following table presents an aging analysis of covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	529	$	441	$	7,333	$	8,303	$	19,068	$	27,371	$	63
Real estate – construction & development		2,672		743		15,911		19,326		33,646		52,972		348
Real estate – commercial & farmland		4,020		3,929		41,250		49,199		205,903		255,102		636
Real estate – residential		6,283		772		12,155		19,210		87,897		107,107		60
Consumer installment loans		68		6		255		329		636		965		—
Total	$	13,572	$	5,891	$	76,904	$	96,367	$	347,150	$	443,517	$	1,107

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of December 30, 2012:
Commercial, financial & agricultural	$	2,390	$	1,105	$	10,612	$	14,107	$	18,499	$	32,606	$	98
Real estate – construction & development		1,584		2,592		19,656		23,832		46,352		70,184		1,077
Real estate – commercial & farmland		11,451		7,373		52,570		71,394		207,112		278,506		1,347
Real estate – residential		6,066		3,396		24,976		34,438		90,618		125,056		779
Consumer installment loans		45		13		258		316		1,044		1,360		—
Total	$	21,536	$	14,479	$	108,072	$	144,087	$	363,625	$	507,712	$	3,301

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	851	$	754	$	12,703	$	14,308	$	27,064	$	41,372	$	298
Real estate – construction & development		2,688		3,007		25,021		30,716		53,275		83,991		—
Real estate – commercial & farmland		12,452		7,656		60,879		80,987		241,406		322,393		891
Real estate – residential		5,366		3,180		31,607		40,153		110,530		150,683		78
Consumer installment loans		70		40		430		540		2,758		3,298		—
Total	$	21,427	$	14,637	$	130,640	$	166,704	$	435,033	$	601,737	$	1,267

Impaired Loans

Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. When determining if the Company will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considers the borrower’s capacity to pay, which includes such factors as the borrower’s current financial statements, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as guarantor support and collateral value. Impaired loans include loans on nonaccrual status and troubled debt restructurings. The Company individually assesses for impairment all nonaccrual loans greater than $200,000 and rated substandard or worse and all troubled debt restructurings greater than $100,000. If a loan is deemed impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis.

The following is a summary of information pertaining to non-covered impaired loans:

	As of and For the Period Ended
	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Nonaccrual loans	$	31,811	$	38,885	$	44,421
Troubled debt restructurings not included above		18,015		18,744		22,970
Total impaired loans	$	49,826	$	57,629	$	67,391
Impaired loans not requiring a related allowance	$	—	$	—	$	—
Impaired loans requiring a related allowance	$	49,826	$	57,629	$	67,391
Allowance related to impaired loans	$	5,072	$	5,115	$	7,136
Average investment in impaired loans	$	54,481	$	70,209	$	78,432
Interest income recognized on impaired loans	$	451	$	495	$	153
Foregone interest income on impaired loans	$	172	$	718	$	332

The following table presents an analysis of information pertaining to non-covered impaired loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	7,723	$	—	$	5,384	$	5,384	$	1,018	$	4,960
Real estate – construction & development		15,324		—		7,394		7,394		687		9,894
Real estate – commercial & farmland		19,759		—		16,491		16,491		1,657		18,692
Real estate – residential		23,373		—		19,893		19,893		1,692		20,178
Consumer installment loans		808		—		664		664		18		757
Total	$	66,987	$	—	$	49,826	$	49,826	$	5,072	$	54,481

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of December 31, 2012:
Commercial, financial & agricultural	$	8,024	$	—	$	4,940	$	4,940	$	743	$	4,968
Real estate – construction & development		20,316		—		11,016		11,016		910		11,706
Real estate – commercial & farmland		25,076		—		20,910		20,910		2,191		30,638
Real estate – residential		24,155		—		19,848		19,848		1,246		21,813
Consumer installment loans		1,187		—		915		915		25		1,084
Total	$	78,758	$	—	$	57,629	$	57,629	$	5,115	$	70,209
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	8,116	$	—	$	4,968	$	4,968	$	692	$	4,936
Real estate – construction & development		18,805		—		10,184		10,184		1,070		12,611
Real estate – commercial & farmland		32,265		—		27,021		27,021		2,081		37,111
Real estate – residential		27,069		—		24,014		24,014		3,254		22,637
Consumer installment loans		1,331		—		1,204		1,204		39		1,137
Total	$	87,586	$	—	$	67,391	$	67,391	$	7,136	$	78,432

The following is a summary of information pertaining to covered impaired loans:

	As of and For the Period Ended
	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Nonaccrual loans	$	88,939	$	115,712	$	151,225
Troubled debt restructurings not included above		22,709		19,194		14,842
Total impaired loans	$	111,648	$	134,906	$	166,067
Impaired loans not requiring a related allowance	$	111,648	$	134,906	$	166,067
Impaired loans requiring a related allowance	$	—	$	—	$	—
Allowance related to impaired loans	$	—	$	—	$	—
Average investment in impaired loans	$	122,220	$	163,825	$	178,130
Interest income recognized on impaired loans	$	784	$	849	$	628
Foregone interest income on impaired loans	$	242	$	491	$	482

The following table presents an analysis of information pertaining to impaired covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	12,150	$	8,769	$	—	$	8,769	$	—	$	9,442
Real estate – construction & development		28,494		22,830		—		22,830		—		23,348
Real estate – commercial & farmland		65,516		53,837		—		53,837		—		57,962
Real estate – residential		31,535		25,927		—		25,927		—		31,191
Consumer installment loans		340		285		—		285		—		277
Total	$	138,035	$	111,648	$	—	$	111,648	$	—	$	122,220
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of December 31, 2012:
Commercial, financial & agricultural	$	27,060	$	10,802	$	—	$	10,802	$	—	$	12,506
Real estate – construction & development		85,279		23,236		—		23,236		—		29,970
Real estate – commercial & farmland		159,493		64,231		—		64,231		—		78,790
Real estate – residential		63,559		36,335		—		36,335		—		42,061
Consumer installment loans		393		302		—		302		—		498
Total	$	335,784	$	134,906	$	—	$	134,906	$	—	$	163,825
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	22,616	$	13,464	$	—	$	13,464	$	—	$	13,250
Real estate – construction & development		46,439		30,586		—		30,586		—		34,260
Real estate – commercial & farmland		110,388		81,330		—		81,330		—		85,639
Real estate – residential		58,645		40,033		—		40,033		—		44,393
Consumer installment loans		1,034		654		—		654		—		588
Total	$	239,122	$	166,067	$	—	$	166,067	$	—	$	178,130

Credit Quality Indicators

The Company uses a nine category risk grading system to assign a risk grade to each loan in the portfolio. Following is a description of the general characteristics of the grades:

Grade 10 - Prime Credit - This grade represents loans to the Company’s most creditworthy borrowers or loans that are secured by cash or cash equivalents.

Grade 15 - Good Credit - This grade includes loans that exhibit one or more characteristics better than that of a Satisfactory Credit. Generally, debt service coverage and borrower’s liquidity is materially better than required by the Company’s loan policy.

Grade 20 - Satisfactory Credit - This grade is assigned to loans to borrowers who exhibit satisfactory credit histories, contain acceptable loan structures and demonstrate ability to repay.

Grade 23 - Performing, Under-Collateralized Credit - This grade is assigned to loans that are currently performing and supported by adequate financial information that reflects repayment capacity but exhibits a loan-to-value ratio greater than 110%, based on a documented collateral valuation.

Grade 25 - Minimum Acceptable Credit - This grade includes loans which exhibit all the characteristics of a Satisfactory Credit, but warrant more than normal level of banker supervision due to (i) circumstances which elevate the risks of performance (such as start-up operations, untested management, heavy leverage, interim losses); (ii) adverse, extraordinary events that have affected, or could affect, the borrower’s cash flow, financial condition, ability to continue operating profitability or refinancing (such as death of principal, fire, divorce); (iii) loans that require more than the normal servicing requirements (such as any type of construction financing, acquisition and development loans, accounts receivable or inventory loans and floor plan loans); (iv) existing technical exceptions which raise some doubts about the Bank’s perfection in its collateral position or the continued financial capacity of the borrower; or (v) improvements in formerly criticized borrowers, which may warrant banker supervision.

Grade 30 - Other Asset Especially Mentioned - This grade includes loans that exhibit potential weaknesses that deserve management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date.

Grade 40 - Substandard - This grade represents loans which are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. These assets exhibit a well-defined weakness or are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. These weaknesses may be characterized by past due performance, operating losses or questionable collateral values.

Grade 50 - Doubtful - This grade includes loans which exhibit all of the characteristics of a substandard loan with the added provision that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable or improbable.

Grade 60 - Loss - This grade is assigned to loans which are considered uncollectible and of such little value that their continuance as active assets of the Bank is not warranted. This classification does not mean that the loss has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing it off.

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2013.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	37,173	$	—	$	298	$	498	$	6,883	$	—	$	44,852
15		17,783		4,934		154,369		63,078		1,527		—		241,691
20		82,636		36,654		402,677		137,518		19,586		29,534		708,605
23		108		6,878		9,575		13,104		165		—		29,830
25		60,981		75,273		189,109		110,244		7,497		—		443,104
30		3,154		3,183		12,104		10,666		159		—		29,266
40		5,991		7,685		20,522		22,577		1,104		—		57,879
50		598		—		—		—		—		—		598
60		—		—		—		—		2		—		2
Total	$	208,424	$	134,607	$	788,654	$	357,685	$	36,923	$	29,534	$	1,555,827

The following table presents the non-covered loan portfolio by risk grade as of December 31, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	24,623	$	—	$	309	$	464	$	7,597	$	—	$	32,993
15		11,316		4,373		147,966		71,254		1,591		—		236,500
20		79,522		31,413		351,997		114,418		21,361		43,239		641,950
23		42		8,521		9,012		13,788		70		—		31,433
25		49,071		52,577		176,395		113,591		7,576		—		399,210
30		2,343		3,394		19,401		9,672		488		—		35,298
40		7,200		13,765		27,242		23,292		1,495		—		72,994
50		100		156		—		1		—		—		257
60		—		—		—		—		—		—		—
Total	$	174,217	$	114,199	$	732,322	$	346,480	$	40,178	$	43,239	$	1,450,635

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	20,395	$	17	$	230	$	414	$	7,226	$	—	$	28,282
15		11,909		3,628		158,608		75,752		1,260		—		251,157
20		79,985		39,077		287,874		93,018		23,537		17,071		540,562
23		—		6,691		9,578		13,839		23		—		30,131
25		54,072		57,266		170,342		109,269		7,035		—		397,984
30		1,404		4,018		17,870		12,461		554		—		36,307
40		7,137		13,703		30,902		27,306		1,776		—		80,824
50		1		156		—		65		20		—		242
60		—		—		—		—		—		—		—
Total	$	174,903	$	124,556	$	675,404	$	332,124	$	41,431	$	17,071	$	1,365,489

The following table presents the covered loan portfolio by risk grade as of June 30, 2013.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	—	$	—	$	—	$	—	$	—	$	—	$	—
15		—		27		1,571		634		—		—		2,232
20		2,815		10,533		36,360		25,277		231		—		75,216
23		69		1,666		11,323		2,671		—		—		15,729
25		8,469		11,574		118,867		41,408		348		—		180,666
30		1,999		3,505		26,144		9,175		25		—		40,848
40		14,019		25,667		60,837		27,942		361		—		128,826
50		—		—		—		—		—		—		—
60		—		—		—		—		—		—		—
Total	$	27,371	$	52,972	$	255,102	$	107,107	$	965	$	—	$	443,517

The following table presents the covered loan portfolio by risk grade as of December 31, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	—	$	—	$	—	$	—	$	—	$	—	$	—
15		—		39		1,640		644		—		—		2,323
20		3,997		12,194		37,098		31,337		292		—		84,918
23		28		1,174		9,576		2,052		—		—		12,830
25		10,013		19,216		114,849		40,194		558		—		184,830
30		4,294		7,214		38,665		11,883		50		—		62,106
40		14,274		30,347		76,678		38,946		460		—		160,705
50		—		—		—		—		—		—		—
60		—		—		—		—		—		—		—
Total	$	32,606	$	70,184	$	278,506	$	125,056	$	1,360	$	—	$	507,712

The following table presents the covered loan portfolio by risk grade as of June 30, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	172	$	9	$	—	$	857	$	412	$	—	$	1,450
15		115		47		1,717		560		10		—		2,449
20		5,963		15,440		37,729		38,108		745		—		97,985
23		11		1,602		3,784		1,840		—		—		7,237
25		13,545		19,814		139,886		49,254		1,254		—		223,753
30		4,544		9,843		38,306		10,873		89		—		63,655
40		17,017		37,236		100,971		49,080		788		—		205,092
50		5		—		—		111		—		—		116
60		—		—		—		—		—		—		—
Total	$	41,372	$	83,991	$	322,393	$	150,683	$	3,298	$	—	$	601,737

Troubled Debt Restructurings

The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession. Concessions may include interest rate reductions to below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses. The Company has exhibited the greatest success for rehabilitation of the loan by a reduction in the rate alone (maintaining the amortization of the debt) or a combination of a rate reduction and the forbearance of previously past due interest or principal. This has most typically been evidenced in certain commercial real estate loans whereby a disruption in the borrower’s cash flow resulted in an extended past due status, of which the borrower was unable to catch up completely as the cash flow of the property ultimately stabilized at a level lower than its original level. A reduction in rate, coupled with a forbearance of unpaid principal and/or interest, allowed the net cash flows to service the debt under the modified terms.

The Company’s policy requires a restructure request to be supported by a current, well-documented credit evaluation of the borrower’s financial condition and a collateral evaluation that is no older than six months from the date of the restructure. Key factors of that evaluation include the documentation of current, recurring cash flows, support provided by the guarantor(s) and the current valuation of the collateral. If the appraisal in file is older than six months, an evaluation must be made as to the continued reasonableness of the valuation. For certain income-producing properties, current rent rolls and/or other income information can be utilized to support the appraisal valuation, when coupled with documented cap rates within our markets and a physical inspection of the collateral to validate the current condition.

The Company’s policy states in the event a loan has been identified as a troubled debt restructuring, it should be assigned a grade of substandard and placed on nonaccrual status until such time that the borrower has demonstrated the ability to service the loan payments based on the restructured terms - generally defined as six months of satisfactory payment history. Missed payments under the original loan terms are not considered under the new structure; however, subsequent missed payments are considered non-performance and are not considered toward the six month required term of satisfactory payment history. The Company’s loan policy states that a nonaccrual loan may be returned to accrual status when (i) none of its principal and interest is due and unpaid, and the Company expects repayment of the remaining contractual principal and interest, or (ii) it otherwise becomes well secured and in the process of collection. Restoration to accrual status on any given loan must be supported by a well-documented credit evaluation of the borrower’s financial condition and the prospects for full repayment, approved by the Company’s Senior Credit Officer.

In the normal course of business, the Company renews loans with a modification of the interest rate or terms that are not deemed as troubled debt restructurings because the borrower is not experiencing financial difficulty. The Company modified loans in the first six months of 2013 totaling $20.7 million and loans in 2012 totaling $40.3 million under such parameters. In addition, the Company offers consumer loan customers an annual skip-a-pay program that is based on certain qualifying parameters and not based on financial difficulties. The Company does not treat these as troubled debt restructurings.

The following table presents the amount of troubled debt restructurings by loan class, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		7	$	1,059		—	$	—
Real estate – construction & development		7		1,946		1		29
Real estate – commercial & farmland		16		7,529		2		1,493
Real estate – residential		30		7,468		6		1,046
Consumer installment		1		13		—		—
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		5	$	802		—	$	—
Real estate – construction & development		5		1,735		—		—
Real estate – commercial & farmland		16		8,947		3		4,149
Real estate – residential		28		7,254		2		1,022
Consumer installment		1		6		—		—
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		—	$	—		1	$	18
Real estate – construction & development		5		1,205		2		1,124
Real estate – commercial & farmland		16		13,293		2		2,815
Real estate – residential		24		8,472		5		1,213
Total		45	$	22,970		10	$	5,170

The following table presents the amount of troubled debt restructurings by loan class, classified separately as those currently paying under restructured terms and those that have defaulted under restructured terms at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in thousands)
Commercial, financial & agricultural		7	$	1,059		—	$	—
Real estate – construction & development		7		1,946		1		29
Real estate – commercial & farmland		16		7,529		2		1,493
Real estate – residential		31		7,788		5		726
Consumer installment		1		13		—		—
Total		62	$	18,335		8	$	2,248

As of December 31, 2012	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		5	$	802		—	$	—
Real estate – construction & development		5		1,735		—		—
Real estate – commercial & farmland		16		8,947		3		4,149
Real estate – residential		28		7,254		2		1,022
Consumer installment		—		—		1		6
Total		54	$	18,738		6	$	5,177

As of June 30, 2012	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in thousands)
Commercial, financial & agricultural		1	$	18		—	$	—
Real estate – construction & development		6		2,305		1		24
Real estate – commercial & farmland		18		16,108		—		—
Real estate – residential		25		8,529		4		1,156
Total		50	$	26,960		5	$	1,180

The following table presents the amount of troubled debt restructurings by types of concessions made, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		9	$	2,168		2	$	105
Forgiveness of principal		3		1,493		1		145
Payment modification only		2		373		—		—
Rate reduction only		12		6,924		2		496
Rate reduction, forbearance of interest		18		4,724		1		222
Rate reduction, forbearance of principal		17		2,333		2		1,571
Rate reduction, payment modification		—		—		1		29
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		2	$	1,873		—	$	—
Forgiveness of principal		3		1,518		1		372
Payment modification only		2		376		—		—
Rate reduction only		11		7,075		1		177
Rate reduction, forbearance of interest		18		4,061		2		3,420
Rate reduction, forbearance of principal		18		3,798		—		—
Rate reduction, payment modification		1		43		1		1,202
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		3	$	2,092		—	$	—
Forgiveness of principal		4		1,897		—		—
Payment modification only		1		91		1		251
Rate reduction only		8		6,141		4		929
Rate reduction, forbearance of interest		12		8,292		4		2,891
Rate reduction, forbearance of principal		16		4,401		1		1,099
Rate reduction, payment modification		1		56		—		—
Total		45	$	22,970		10	$	5,170

The following table presents the amount of troubled debt restructurings by collateral types, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		2	$	345		2	$	1,493
Raw land		3		1,354		1		29
Agricultural land		1		66		—		—
Hotel & motel		3		2,233		—		—
Office		4		2,085		—		—
Retail, including strip centers		6		2,800		—		—
1-4 family residential		34		8,061		6		1,046
Life insurance policy		1		249		—		—
Automobile/equipment/inventory		5		522		—		—
Unsecured		2		300		—		—
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		3	$	1,692		1	$	177
Raw land		2		1,337		—		—
Hotel & motel		3		2,318		—		—
Office		4		2,105		1		2,770
Retail, including strip centers		6		2,833		1		1,202
1-4 family residential		31		7,651		2		1,022
Life insurance policy		1		250		—		—
Automobile/equipment/inventory		4		508		—		—
Unsecured		1		50		—		—
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		1	$	1,341		—	$	—
Raw land		5		2,878		—		—
Hotel & motel		3		2,406		—		—
Office		2		1,513		1		2,770
Retail, including strip centers		8		6,228		1		45
1-4 family residential		26		8,604		8		2,355
Total		45	$	22,970		10	$	5,170

As of June 30, 2013, December 31, 2012 and June 30, 2012, the Company had a balance of $20.6 million, $23.9 million and $28.2 million, respectively, in troubled debt restructurings. The Company has recorded $2.0 million, $1.9 million and $2.0 million in previous charge-offs on such loans at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. The Company’s balance in the allowance for loan losses allocated to such troubled debt restructurings was $482,000, $640,000 and $868,000 at June 30, 2013, December 31, 2012 and June 30, 2012, respectively. At June 30, 2013, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

Allowance for Loan Losses

The allowance for loan losses represents a reserve for inherent losses in the loan portfolio. The adequacy of the allowance for loan losses is evaluated periodically based on a review of all significant loans, with a particular emphasis on non-accruing, past due and other loans that management believes might be potentially impaired or warrant additional attention. The Company segregates the loan portfolio by type of loan and utilizes this segregation in evaluating exposure to risks within the portfolio. In addition, based on internal reviews and external reviews performed by independent auditors and regulatory authorities, the Company further segregates the loan portfolio by loan grades based on an assessment of risk for a particular loan or group of loans. Certain reviewed loans are assigned specific allowances when a review of relevant data determines that a general allocation is not sufficient or when the review affords management the opportunity to adjust the amount of exposure in a given credit. In establishing allowances, management considers historical loan loss experience but adjusts this data with a significant emphasis on data such as current loan quality trends, current economic conditions and other factors in the markets where the Company operates. Factors considered include, among others, current valuations of real estate in their markets, unemployment rates, the effect of weather conditions on agricultural related entities and other significant local economic events.

The Company has developed a methodology for determining the adequacy of the allowance for loan losses which is monitored by the Company’s Chief Credit Officer. Procedures provide for the assignment of a risk rating for every loan included in the total loan portfolio, with the exception of credit card receivables and overdraft protection loans which are treated as pools for risk rating purposes. The risk rating schedule provides nine ratings of which five ratings are classified as pass ratings and four ratings are classified as criticized ratings. Each risk rating is assigned a percentage factor to be applied to the loan balance to determine the adequate amount of reserve. Many of the larger loans require an annual review by an independent loan officer or an independent third party loan review firm. As a result of these loan reviews, certain loans may be assigned specific reserve allocations. Other loans that surface as problem loans may also be assigned specific reserves. Past due loans are assigned risk ratings based on the number of days past due. The calculation of the allowance for loan losses, including underlying data and assumptions, is reviewed regularly by the Company’s Chief Financial Officer and the Director of Internal Audit.

Loan losses are charged against the allowance when management believes the collection of a loan’s principal is unlikely. Subsequent recoveries are credited to the allowance. Consumer loans are charged-off in accordance with the Federal Financial Institutions Examination Council’s (“FFIEC”) Uniform Retail Credit Classification and Account Management Policy. Commercial loans are charged-off when they are deemed uncollectible, which usually involves a triggering event within the collection effort. If the loan is collateral dependent, the loss is more easily identified and is charged-off when it is identified, usually based upon receipt of an appraisal. However, when a loan has guarantor support, the Company may carry the estimated loss as a reserve against the loan while collection efforts with the guarantor are pursued. If, after collection efforts with the guarantor are complete, the deficiency is still considered uncollectible, the loss is charged-off and any further collections are treated as recoveries. In all situations, when a loan is downgraded to an Asset Quality Rating of 60 (Loss per the regulatory guidance), the uncollectible portion is charged-off.

During the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012, the Company recorded provision for loan loss expense of $790,000, $2.6 million and $1.4 million, respectively, to account for losses where the initial estimate of cash flows was found to be excessive on loans acquired in FDIC-assisted transactions. These amounts are excluded from the rollforwards below but are reflected in the Company’s Consolidated Statements of Earnings and Comprehensive Income.

The following table details activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2013	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Provision for loan losses		1,118			1,526			1,420			2,340			(106	)		6,298
Loans charged off		(734	)		(1,231	)		(1,793	)		(2,107	)		(371	)		(6,236	)
Recoveries of loans previously charged off		128			4			13			229			188			562
Balance, June 31, 2013	$	2,951		$	5,642		$	8,797		$	6,360		$	467		$	24,217
Period-end amount allocated to:
Loans individually evaluated for impairment	$	876		$	467		$	1,629		$	1,573		$	—		$	4,545
Loans collectively evaluated for impairment		2,075			5,175			7,168			4,787			467			19,672
Ending balance	$	2,951		$	5,642		$	8,797		$	6,360		$	467		$	24,217
Loans:
Individually evaluated for impairment	$	3,705		$	3,935		$	15,842		$	15,329		$	—		$	38,811
Collectively evaluated for impairment		204,719			130,672			772,812			342,356			66,457			1,517,016
Ending balance	$	208,424		$	134,607		$	788,654		$	357,685		$	66,457		$	1,555,827

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2012	$	2,918		$	9,438		$	14,226		$	8,128		$	446		$	35,156
Provision for loan losses		815			5,245			15,000			6,267			1,124			28,451
Loans charged off		(1,451	)		(9,380	)		(20,551	)		(8,722	)		(1,059	)		(41,163	)
Recoveries of loans previously charged off		157			40			482			225			245			1,149
Balance, December 31, 2012	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Period-end amount allocated to:
Loans individually evaluated for impairment	$	659		$	611		$	2,228		$	1,056		$	—		$	4,554
Loans collectively evaluated for impairment		1,780			4,732			6,929			4,842			756			19,039
Ending balance	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Loans:
Individually evaluated for impairment	$	3,351		$	7,617		$	21,332		$	13,020		$	—		$	45,320
Collectively evaluated for impairment		170,866			106,582			710,990			333,460			83,417			1,405,315
Ending balance	$	174,217		$	114,199		$	732,322		$	346,480		$	83,417		$	1,450,635

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2012	$	2,918		$	9,438		$	14,226		$	8,128		$	446		$	35,156
Provision for loan losses		425			1,795			11,153			3,751			1,546			18,670
Loans charged off		(654	)		(5,211	)		(17,484	)		(4,374	)		(352	)		(28,075	)
Recoveries of loans previously charged off		78			19			24			162			164			447
Balance, June 30, 2012	$	2,767		$	6,041		$	7,919		$	7,667		$	1,804		$	26,198
Period-end amount allocated to:
Loans individually evaluated for impairment	$	623		$	898		$	1,999		$	3,109		$	3		$	6,632
Loans collectively evaluated for impairment		2,144			5,143			5,920			4,558			1,801			19,566
Ending balance	$	2,767		$	6,041		$	7,919		$	7,667		$	1,804		$	26,198
Loans:
Individually evaluated for impairment	$	2,776		$	7,173		$	24,838		$	19,088		$	16		$	53,891
Collectively evaluated for impairment		172,127			117,383			650,566			313,036			58,486			1,311,598
Ending balance	$	174,903		$	124,556		$	675,404		$	332,124		$	58,502		$	1,365,489

XML

Basis of Presentation and Accounting Policies - Additional Information (Detail)	6 Months Ended
	Jun. 30, 2013
Basis Of Presentation [Line Items]
Number of branches operated	56
Minimum [Member]
Basis Of Presentation [Line Items]
Intangible assets amortized over an estimated useful life	3 years
Maximum [Member]
Basis Of Presentation [Line Items]
Intangible assets amortized over an estimated useful life	10 years

XML

Assets Acquired in FDIC-Assisted Acquisitions - Changes in FDIC Shared Loss Receivable (Detail) (USD $) In Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Banking And Thrift [Abstract]
Balance, beginning of year	$ 159,724	$ 242,394	$ 242,394
Indemnification asset recorded in acquisitions		52,654	52,654
Payments received from FDIC	(45,604)	(86,482)	(128,730)
Effect of change in expected cash flows on covered assets	(8,607)	(4,765)	(6,594)
Balance, end of year	$ 105,513	$ 203,801	$ 159,724

XML

Investment Securities (Tables)

6 Months Ended

Jun. 30, 2013

Investments Debt And Equity Securities [Abstract]

Amortized Cost and Estimated Fair Value of Investment Securities Available for Sale

The amortized cost and estimated fair value of investment securities available for sale at June 30, 2013, December 31, 2012 and June 30, 2012 are presented below:

	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
	(Dollars in Thousands)
June 30, 2013:
U.S. government agencies	$	14,944	$	—	$	(609	)	$	14,335
State, county and municipal securities		109,793		3,708		(742	)		112,759
Corporate debt securities		10,543		311		(764	)		10,090
Mortgage-backed securities		177,196		3,824		(2,036	)		178,984
Total securities	$	312,476	$	7,843	$	(4,151	)	$	316,168
December 31, 2012:
U.S. government agencies	$	6,605	$	271	$	(6	)	$	6,870
State, county and municipal securities		109,736		4,864		(210	)		114,390
Corporate debt securities		10,545		330		(547	)		10,328
Mortgage-backed securities		209,824		5,701		(204	)		215,321
Total securities	$	336,710	$	11,166	$	(967	)	$	346,909
June 30, 2012:
U.S. government agencies	$	8,602	$	296	$	—		$	8,898
State, county and municipal securities		95,354		5,047		(74	)		100,327
Corporate debt securities		11,792		231		(517	)		11,506
Mortgage-backed securities		239,412		7,032		(195	)		246,249
Total securities	$	355,160	$	12,606	$	(786	)	$	366,980

Amortized Cost and Fair Value of Available-for-Sale Securities by Contractual Maturity

The amortized cost and fair value of available-for-sale securities at June 30, 2013 by contractual maturity are summarized in the table below. Expected maturities for mortgage-backed securities may differ from contractual maturities because in certain cases borrowers can prepay obligations without prepayment penalties. Therefore, these securities are not included in the following maturity summary:

	Amortized Cost		Fair Value
	(Dollars in Thousands)
Due in one year or less	$	3,026	$	3,029
Due from one year to five years		37,087		38,668
Due from five to ten years		64,362		64,876
Due after ten years		30,805		30,611
Mortgage-backed securities		177,196		178,984
	$	312,476	$	316,168

Schedule of Gross Unrealized Losses and Fair Value of Securities

The following table details the gross unrealized losses and fair value of securities aggregated by category and duration of continuous unrealized loss position at June 30, 2013, December 31, 2012 and June 30, 2012.

	Less Than 12 Months					12 Months or More					Total
Description of Securities	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
	(Dollars in Thousands)
June 30, 2013:
U.S. government agencies	$	14,335	$	(609	)	$	—	$	—		$	14,335	$	(609	)
State, county and municipal securities		36,268		(726	)		497		(16	)		36,765		(742	)
Corporate debt securities		—		—			4,333		(764	)		4,333		(764	)
Mortgage-backed securities		68,031		(2,036	)		925		—			68,956		(2,036	)
Total temporarily impaired securities	$	118,634	$	(3,371	)	$	5,755	$	(780	)	$	124,389	$	(4,151	)
December 31, 2012:
U.S. government agencies	$	4,994	$	(6	)	$	—	$	—		$	4,994	$	(6	)
State, county and municipal securities		15,595		(199	)		505		(11	)		16,100		(210	)
Corporate debt securities		—		—			4,560		(547	)		4,560		(547	)
Mortgage-backed securities		23,951		(181	)		3,617		(23	)		27,568		(204	)
Total temporarily impaired securities	$	44,540	$	(386	)	$	8,682	$	(581	)	$	53,222	$	(967	)
June 30, 2012:
U.S. government agencies	$	—	$	—		$	—	$	—		$	—	$	—
State, county and municipal securities		10,342		(74	)		—		—			10,342		(74	)
Corporate debt securities		—		—			6,562		(517	)		6,562		(517	)
Mortgage-backed securities		31,680		(167	)		5,040		(28	)		36,720		(195	)
Total temporarily impaired securities	$	42,022	$	(241	)	$	11,602	$	(545	)	$	53,624	$	(786	)

XML

Loans - Summary of Troubled Debt Restructuring by Concessions Made Types (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Financing Receivable, Modifications [Line Items]
Troubled debt restructuring loans	$ 20,600	$ 23,900	$ 28,200
Accruing Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	61	55	45
Troubled debt restructuring loans	18,015	18,744	22,970
Accruing Loans [Member] | Forbearance of Interest [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	9	2	3
Troubled debt restructuring loans	2,168	1,873	2,092
Accruing Loans [Member] | Forgiveness of Principal [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	3	3	4
Troubled debt restructuring loans	1,493	1,518	1,897
Accruing Loans [Member] | Payment Modification Only [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	2	1
Troubled debt restructuring loans	373	376	91
Accruing Loans [Member] | Rate Reduction Only [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	12	11	8
Troubled debt restructuring loans	6,924	7,075	6,141
Accruing Loans [Member] | Rate Reduction, Forbearance of Interest [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	18	18	12
Troubled debt restructuring loans	4,724	4,061	8,292
Accruing Loans [Member] | Rate Reduction, Forbearance of Principal [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	17	18	16
Troubled debt restructuring loans	2,333	3,798	4,401
Accruing Loans [Member] | Rate Reduction, Payment Modification [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts		1	1
Troubled debt restructuring loans		43	56
Non-Accruing Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	9	5	10
Troubled debt restructuring loans	2,568	5,171	5,170
Non-Accruing Loans [Member] | Forbearance of Interest [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2
Troubled debt restructuring loans	105
Non-Accruing Loans [Member] | Forgiveness of Principal [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1	1
Troubled debt restructuring loans	145	372
Non-Accruing Loans [Member] | Payment Modification Only [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts			1
Troubled debt restructuring loans			251
Non-Accruing Loans [Member] | Rate Reduction Only [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	1	4
Troubled debt restructuring loans	496	177	929
Non-Accruing Loans [Member] | Rate Reduction, Forbearance of Interest [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1	2	4
Troubled debt restructuring loans	222	3,420	2,891
Non-Accruing Loans [Member] | Rate Reduction, Forbearance of Principal [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2		1
Troubled debt restructuring loans	1,571		1,099
Non-Accruing Loans [Member] | Rate Reduction, Payment Modification [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1	1
Troubled debt restructuring loans	$ 29	$ 1,202

XML

Weighted Average Shares Outstanding - Summary of Weighted Average Number of Shares (Detail) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Earnings Per Share [Abstract]
Basic shares outstanding	23,879	23,819	23,873	23,791
Plus: Dilutive effect of ISOs	346	105	346	105
Plus: Dilutive effect of Restricted grants	63	49	63	49
Diluted shares outstanding	24,288	23,973	24,282	23,945

XML

Loans - Summary of Non-Covered Past Due Financial Receivables (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	$ 20,700	$ 40,300
Total Loans	1,555,827	1,450,635	1,365,489
Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	13,646	11,825	14,009
Loans 60-89 Days Past Due	7,617	6,097	13,856
Loans 90 or More Days Past Due	27,057	34,287	36,722
Total Loans Past Due	48,320	52,209	64,587
Current Loans	1,507,507	1,398,426	1,300,902
Total Loans	1,555,827	1,450,635	1,365,489
Loans 90 Days or More Past Due and Still Accruing			1
Commercial, Financial and Agricultural [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	208,424	174,217	174,903
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	1,449	258	531
Loans 60-89 Days Past Due	502	312	701
Loans 90 or More Days Past Due	4,013	3,969	4,371
Total Loans Past Due	5,964	4,539	5,603
Current Loans	202,460	169,678	169,300
Total Loans	208,424	174,217	174,903
Real Estate - Construction and Development [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	134,607	114,199	124,556
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	1,638	347	1,986
Loans 60-89 Days Past Due	104	332	2,119
Loans 90 or More Days Past Due	5,418	8,969	7,855
Total Loans Past Due	7,160	9,648	11,960
Current Loans	127,447	104,551	112,596
Total Loans	134,607	114,199	124,556
Real Estate - Commercial and Farmland [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	788,654	732,322	675,404
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	5,392	2,867	5,282
Loans 60-89 Days Past Due	1,580	2,296	6,930
Loans 90 or More Days Past Due	5,333	9,544	8,597
Total Loans Past Due	12,305	14,707	20,809
Current Loans	776,349	717,615	654,595
Total Loans	788,654	732,322	675,404
Real Estate - Residential [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	357,685	346,480	332,124
Real Estate - Residential [Member] | Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	4,735	7,651	5,665
Loans 60-89 Days Past Due	5,256	2,766	3,885
Loans 90 or More Days Past Due	11,745	10,990	14,782
Total Loans Past Due	21,736	21,407	24,332
Current Loans	335,949	325,073	307,792
Total Loans	357,685	346,480	332,124
Consumer Installment Loans [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	36,923	40,178	41,431
Consumer Installment Loans [Member] | Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans 30-59 Days Past Due	432	702	545
Loans 60-89 Days Past Due	175	391	221
Loans 90 or More Days Past Due	548	815	1,117
Total Loans Past Due	1,155	1,908	1,883
Current Loans	35,768	38,270	39,548
Total Loans	36,923	40,178	41,431
Loans 90 Days or More Past Due and Still Accruing			1
Other [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	29,534	43,239	17,071
Other [Member] | Non-Covered Loan [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Current Loans	29,534	43,239	17,071
Total Loans	$ 29,534	$ 43,239	$ 17,071

XML

Basis of Presentation and Accounting Policies - Valuation Methodologies for Instruments Measured at Fair Value on Nonrecurring Basis (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	$ 590,334	$ 688,349	$ 785,499
Impaired Loans Carried at Fair Value [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	44,754	52,514	60,277
Other Real Estate Owned [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	39,885	39,850	40,018
Covered Loans [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	443,517	507,712	601,737
Covered Other Real Estate Owned [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	62,178	88,273	83,467
Level 3 [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	590,334	688,349	785,499
Level 3 [Member] | Impaired Loans Carried at Fair Value [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	44,754	52,514	60,277
Level 3 [Member] | Other Real Estate Owned [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	39,885	39,850	40,018
Level 3 [Member] | Covered Loans [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	443,517	507,712	601,737
Level 3 [Member] | Covered Other Real Estate Owned [Member]
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]
Nonrecurring assets at fair value	$ 62,178	$ 88,273	$ 83,467

XML

Basis of Presentation and Accounting Policies - Fair Value of Assets and Liabilities Measured as Fair Value on Recurring Basis (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	$ 378,748	$ 395,695	$ 386,639
Recurring liabilities at fair value	916	2,978	2,970
U.S. Government Agencies [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	14,335	6,870	8,898
State, County and Municipal Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	112,759	114,390	100,327
Corporate Debt Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	10,090	10,328	11,506
Mortgage-Backed Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	178,984	215,321	246,249
Mortgage Loans Held for Sale [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	62,580	48,786	19,659
Derivative Financial Instruments [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring liabilities at fair value	916	2,978	2,970
Level 1 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	2,447	28,747	10,768
Level 1 [Member] | State, County and Municipal Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	2,447	4,854	5,432
Level 1 [Member] | Corporate Debt Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value			250
Level 1 [Member] | Mortgage-Backed Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value		23,893	5,086
Level 2 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	374,301	364,948	373,871
Recurring liabilities at fair value	916	2,978	2,970
Level 2 [Member] | U.S. Government Agencies [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	14,335	6,870	8,898
Level 2 [Member] | State, County and Municipal Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	110,312	109,536	94,895
Level 2 [Member] | Corporate Debt Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	8,090	8,328	9,256
Level 2 [Member] | Mortgage-Backed Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	178,984	191,428	241,163
Level 2 [Member] | Mortgage Loans Held for Sale [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	62,580	48,786	19,659
Level 2 [Member] | Derivative Financial Instruments [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring liabilities at fair value	916	2,978	2,970
Level 3 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	2,000	2,000	2,000
Level 3 [Member] | Corporate Debt Securities [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Recurring assets at fair value	$ 2,000	$ 2,000	$ 2,000

XML

Loans - Summary of Trouble Debt Restructuring by Loan Class (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Financing Receivable, Modifications [Line Items]
Troubled debt restructuring loans	$ 20,600	$ 23,900	$ 28,200
Accruing Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	61	55	45
Troubled debt restructuring loans	18,015	18,744	22,970
Accruing Loans [Member] | Commercial, Financial and Agricultural [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	7	5
Troubled debt restructuring loans	1,059	802
Accruing Loans [Member] | Real Estate - Construction and Development [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	7	5	5
Troubled debt restructuring loans	1,946	1,735	1,205
Accruing Loans [Member] | Real Estate - Commercial and Farmland [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	16	16	16
Troubled debt restructuring loans	7,529	8,947	13,293
Accruing Loans [Member] | Real Estate - Residential [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	30	28	24
Troubled debt restructuring loans	7,468	7,254	8,472
Accruing Loans [Member] | Consumer Installment Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1	1
Troubled debt restructuring loans	13	6
Non-Accruing Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	9	5	10
Troubled debt restructuring loans	2,568	5,171	5,170
Non-Accruing Loans [Member] | Commercial, Financial and Agricultural [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts			1
Troubled debt restructuring loans			18
Non-Accruing Loans [Member] | Real Estate - Construction and Development [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1		2
Troubled debt restructuring loans	29		1,124
Non-Accruing Loans [Member] | Real Estate - Commercial and Farmland [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	3	2
Troubled debt restructuring loans	1,493	4,149	2,815
Non-Accruing Loans [Member] | Real Estate - Residential [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	6	2	5
Troubled debt restructuring loans	$ 1,046	$ 1,022	$ 1,213
Non-Accruing Loans [Member] | Consumer Installment Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	0

XML

Loans - Schedule of Accounts Notes Loans and Financial Receivables (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	$ 1,555,827	$ 1,450,635	$ 1,365,489
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	208,424	174,217	174,903
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	134,607	114,199	124,556
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	788,654	732,322	675,404
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	357,685	346,480	332,124
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	36,923	40,178	41,431
Other [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and deferred loan fees receivables	$ 29,534	$ 43,239	$ 17,071

XML

Loans - Summary of Impaired Financial Receivables (Summary of Non-Covered Impaired Loans) (Detail) (USD $)	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Nonaccrual loans	$ 200,000
Troubled debt restructurings not included above	20,600,000	28,200,000	23,900,000
Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Nonaccrual loans	31,811,000	44,421,000	38,885,000
Troubled debt restructurings not included above	18,015,000	22,970,000	18,744,000
Total impaired loans	49,826,000	67,391,000	57,629,000
Impaired loans not requiring a related allowance
Impaired loans requiring a related allowance	49,826,000	67,391,000	57,629,000
Allowance related to impaired loans	5,072,000	7,136,000	5,115,000
Average investment in impaired loans	54,481,000	78,432,000	70,209,000
Interest income recognized on impaired loans	451,000	153,000	495,000
Foregone interest income on impaired loans	$ 172,000	$ 332,000	$ 718,000

XML

Loans - Summary of Troubled Debt Restructurings by Collateral Types (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Financing Receivable, Modifications [Line Items]
Troubled debt restructuring loans	$ 20,600	$ 23,900	$ 28,200
Accruing Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	61	55	45
Troubled debt restructuring loans	18,015	18,744	22,970
Accruing Loans [Member] | Warehouse [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	3	1
Troubled debt restructuring loans	345	1,692	1,341
Accruing Loans [Member] | Raw Land [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	3	2	5
Troubled debt restructuring loans	1,354	1,337	2,878
Accruing Loans [Member] | Agricultural Land [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1
Troubled debt restructuring loans	66
Accruing Loans [Member] | Hotel & Motel [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	3	3	3
Troubled debt restructuring loans	2,233	2,318	2,406
Accruing Loans [Member] | Office [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	4	4	2
Troubled debt restructuring loans	2,085	2,105	1,513
Accruing Loans [Member] | Retail, including Strip Centers [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	6	6	8
Troubled debt restructuring loans	2,800	2,833	6,228
Accruing Loans [Member] | 1-4 Family Residential [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	34	31	26
Troubled debt restructuring loans	8,061	7,651	8,604
Accruing Loans [Member] | Life Insurance Policy [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1	1
Troubled debt restructuring loans	249	250
Accruing Loans [Member] | Automobile/Equipment/Inventory [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	5	4
Troubled debt restructuring loans	522	508
Accruing Loans [Member] | Unsecured [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	1
Troubled debt restructuring loans	300	50
Non-Accruing Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	9	5	10
Troubled debt restructuring loans	2,568	5,171	5,170
Non-Accruing Loans [Member] | Warehouse [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	1
Troubled debt restructuring loans	1,493	177
Non-Accruing Loans [Member] | Raw Land [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1
Troubled debt restructuring loans	29
Non-Accruing Loans [Member] | Office [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts		1	1
Troubled debt restructuring loans		2,770	2,770
Non-Accruing Loans [Member] | Retail, including Strip Centers [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts		1	1
Troubled debt restructuring loans		1,202	45
Non-Accruing Loans [Member] | 1-4 Family Residential [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	6	2	8
Troubled debt restructuring loans	$ 1,046	$ 1,022	$ 2,355

XML

Investment Securities - Amortized Cost and Fair Value of Available-for-Sale Securities by Contractual Maturity (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Investments Debt And Equity Securities [Abstract]
Due in one year or less, Amortized Cost	$ 3,026
Due from one year to five years, Amortized Cost	37,087
Due from five to ten years, Amortized Cost	64,362
Due after ten years, Amortized Cost	30,805
Mortgage-backed securities, Amortized cost	177,196
Mortgage-backed securities, Amortized Cost	312,476	336,710	355,160
Due in one year or less, Fair Value	3,029
Due from one year to five years, Fair Value	38,668
Due from five to ten years, Fair Value	64,876
Due after ten years, Fair Value	30,611
Mortgage-backed securities, Fair Value	178,984
Fair Value	$ 316,168	$ 346,909	$ 366,980

XML

Loans - Summary of Impaired Financial Receivables (Analysis of Covered Impaired Loans) (Detail) (Covered Loans [Member], USD $) In Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	$ 138,035	$ 239,122	$ 335,784
Recorded Investment With No Allowance	111,648	166,067	134,906
Recorded Investment With Allowance
Total impaired loans	111,648	166,067	134,906
Related Allowance
Average Recorded Investment	122,220	178,130	163,825
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	12,150	22,616	27,060
Recorded Investment With No Allowance	8,769	13,464	10,802
Recorded Investment With Allowance
Total impaired loans	8,769	13,464	10,802
Related Allowance
Average Recorded Investment	9,442	13,250	12,506
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	28,494	46,439	85,279
Recorded Investment With No Allowance	22,830	30,586	23,236
Recorded Investment With Allowance
Total impaired loans	22,830	30,586	23,236
Related Allowance
Average Recorded Investment	23,348	34,260	29,970
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	65,516	110,388	159,493
Recorded Investment With No Allowance	53,837	81,330	64,231
Recorded Investment With Allowance
Total impaired loans	53,837	81,330	64,231
Related Allowance
Average Recorded Investment	57,962	85,639	78,790
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	31,535	58,645	63,559
Recorded Investment With No Allowance	25,927	40,033	36,335
Recorded Investment With Allowance
Total impaired loans	25,927	40,033	36,335
Related Allowance
Average Recorded Investment	31,191	44,393	42,061
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	340	1,034	393
Recorded Investment With No Allowance	285	654	302
Recorded Investment With Allowance
Total impaired loans	285	654	302
Related Allowance
Average Recorded Investment	$ 277	$ 588	$ 498

XML

Basis of Presentation and Accounting Policies - Carrying Amount and Estimated Fair Value of Company's Financial Instruments (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Financial assets:
Loans, net	$ 2,000,952	$ 1,966,592	$ 1,975,541
Financial liabilities:
Deposits	2,444,263	2,624,883	2,546,740
Other borrowings			3,835
Carrying Amount [Member]
Financial assets:
Loans, net	1,975,127	1,934,754	1,941,028
Financial liabilities:
Deposits	2,443,103	2,624,663	2,544,672
Other borrowings			3,810
Level 1 [Member]
Financial liabilities:
Other borrowings			3,835
Level 2 [Member]
Financial assets:
Loans, net	1,512,681	1,406,366	1,313,527
Financial liabilities:
Deposits	2,444,263	2,624,883	2,546,740
Level 3 [Member]
Financial assets:
Loans, net	$ 488,271	$ 560,226	$ 662,014

XML

Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012
Cash flows from operating activities:
Net income	$ 11,963	$ 7,860
Adjustments reconciling net income to net cash provided by operating activities:
Depreciation	2,468	2,331
Net gains on sale or disposal of premises and equipment	(221)	(1)
Net losses or write-downs on sale of other real estate owned	3,599	8,065
Provision for loan losses	7,088	20,107
Gain on acquisitions		(20,037)
Amortization of intangible assets	722	632
Net change in mortgage loans held for sale	(13,794)	(8,096)
Net gains on securities available for sale	(171)
Change in other prepaids, deferrals and accruals, net	12,040	14,163
Net cash provided by operating activities	23,694	25,024
Cash flows from investing activities, net of effect of business combinations:
Net increase in federal funds sold and interest-bearing deposits	149,773	117,791
Proceeds from maturities of securities available for sale	33,857	52,737
Purchase of securities available for sale	(41,722)	(63,757)
Proceeds from sales of securities available for sale	31,340	28,923
Purchase of bank owned life insurance	(30,000)
Net (increase)/decrease in loans	(76,300)	1,691
Proceeds from sales of other real estate owned	38,534	33,920
Proceeds from sales of premises and equipment	1,928	346
Purchases of premises and equipment	(2,117)	(4,744)
Decrease in FDIC loss-share receivable	54,211	91,247
Net cash proceeds received from FDIC-assisted acquisitions		65,050
Net cash provided by investing activities	159,504	323,204
Cash flows from financing activities, net of effect of business combinations:
Net decrease in deposits	(181,560)	(307,930)
Net decrease in securities sold under agreements to repurchase	(30,978)	(17,865)
Decrease in other borrowings		(26,524)
Dividends paid-preferred stock	(700)	(1,314)
Purchase of treasury shares	(116)
Proceeds from exercise of stock options	243	3
Net cash used in financing activities	(213,111)	(353,630)
Net decrease in cash and due from banks	(29,913)	(5,402)
Cash and due from banks at beginning of period	80,256	65,528
Cash and due from banks at end of period	50,343	60,126
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Interest	5,371	9,928
Income taxes	8,356	48
Loans transferred to other real estate owned	$ 28,839	$ 30,375

XML

Pending Merger and Acquisition

6 Months Ended

Jun. 30, 2013

Business Combinations [Abstract]

Pending Merger and Acquisition

NOTE 2 – PENDING MERGER AND ACQUISITION

On May 1, 2013, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with The Prosperity Banking Company (“Prosperity”), a bank holding company headquartered in Saint Augustine, Florida. Prosperity Bank is a wholly-owned bank subsidiary of Prosperity. Prosperity Bank has a total of 12 banking locations, with the majority of the franchise concentrated in northeast Florida. As of December 31, 2012, Prosperity reported assets of $742 million, loans of $464 million and deposits of $478 million. Under the terms of the Merger Agreement, Prosperity will merge with and into Ameris, with Ameris as the surviving entity in the merger. In addition, Prosperity Bank will be merged with and into the Bank, with the Bank as the surviving entity.

Pursuant to the terms of the Merger Agreement, Prosperity shareholders will have the option to elect to receive either 3.125 shares of the Company’s common stock or $41.50 in cash for each share of Prosperity common stock they hold, subject to the requirement that no more than 50% of the outstanding shares of Prosperity may receive cash. Assuming 100% stock consideration, the transaction would be valued at approximately $15.7 million, based on the Company’s closing stock price of $13.32 on May 1, 2013 and Prosperity’s common shares outstanding of 377,960 as of that date.

Consummation of the merger is subject to customary conditions, including, among others, approval of the Merger Agreement by Prosperity’s shareholders and the receipt of required regulatory approvals. The transaction is expected to close during the third or fourth quarter of 2013.

XML

Assets Acquired in Fdic-Assisted Acquisitions

6 Months Ended

Jun. 30, 2013

Business Combinations [Abstract]

Assets Acquired in Fdic-Assisted Acquisitions

NOTE 5 – ASSETS ACQUIRED IN FDIC-ASSISTED ACQUISITIONS

From October 2009 through July 2012, the Company participated in ten FDIC-assisted acquisitions whereby the Company purchased certain failed institutions out of the FDIC’s receivership. These institutions include the following:

Bank Acquired	Location:	Branches:	Date Acquired
American United Bank (“AUB”)	Lawrenceville, Ga.	1	October 23, 2009
United Security Bank (“USB”)	Sparta, Ga.	2	November 6, 2009
Satilla Community Bank (“SCB”)	St. Marys, Ga.	1	May 14, 2010
First Bank of Jacksonville (“FBJ”)	Jacksonville, Fl.	2	October 22, 2010
Tifton Banking Company (“TBC”)	Tifton, Ga.	1	November 12, 2010
Darby Bank & Trust (“DBT”)	Vidalia, Ga.	7	November 12, 2010
High Trust Bank (“HTB”)	Stockbridge, Ga.	2	July 15, 2011
One Georgia Bank (“OGB”)	Midtown Atlanta, Ga.	1	July 15, 2011
Central Bank of Georgia (“CBG”)	Ellaville, Ga.	5	February 24, 2012
Montgomery Bank & Trust (“MBT”)	Ailey, Ga.	2	July 6, 2012

The determination of the initial fair values of loans at the acquisition date and the initial fair values of the related FDIC indemnification assets involves a high degree of judgment and complexity. The carrying values of the acquired loans and the FDIC indemnification assets reflect management’s best estimate of the fair value of each of these assets as of the date of acquisition. However, the amount that the Company realizes on these assets could differ materially from the carrying values reflected in the financial statements included in this report, based upon the timing and amount of collections on the acquired loans in future periods. Because of the loss-sharing agreements with the FDIC on these assets, the Company does not expect to incur any significant losses. To the extent the actual values realized for the acquired loans are different from the estimates, the indemnification assets will generally be affected in an offsetting manner due to the loss-sharing support from the FDIC.

FASB ASC 310 - 30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310”), applies to a loan with evidence of deterioration of credit quality since origination, acquired by completion of a transfer for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. ASC 310 prohibits carrying over or creating an allowance for loan losses upon initial recognition for loans which fall under the scope of this statement. At the acquisition dates, a majority of these loans were valued based on the liquidation value of the underlying collateral because the future cash flows are primarily based on the liquidation of underlying collateral. There was no allowance for credit losses established related to these ASC 310 loans at the acquisition dates, based on the provisions of this statement. Over the life of the acquired loans, the Company continues to estimate cash flows expected to be collected. If the expected cash flows expected to be collected increases, then the Company adjusts the amount of accretable discount recognized on a prospective basis over the loan’s remaining life. If the expected cash flows expected to be collected decreases, then the Company records a provision for loan loss in its consolidated statement of operations.

The following table summarizes components of all covered assets at June 30, 2013, December 31, 2012 and June 30, 2012 and their origin:

	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of June 30, 2013:	(Dollars in Thousands)
AUB	$	23,721	$	2,114	$	—	$	21,607	$	4,847	$	—	$	4,847	$	26,454	$	4,526
USB		23,298		2,552		—		20,746		4,127		140		3,987		24,733		5,802
SCB		38,478		2,882		—		35,596		4,655		306		4,349		39,945		4,603
FBJ		29,154		5,086		—		24,068		2,037		209		1,828		25,896		5,632
DBT		132,707		27,386		—		105,321		23,594		2,003		21,591		126,912		27,957
TBC		37,560		3,206		93		34,261		7,069		1,650		5,419		39,680		6,083
HTB		74,867		9,702		45		65,120		10,868		3,436		7,432		72,552		13,314
OGB		70,644		11,450		118		59,076		10,244		3,948		6,296		65,372		14,591
CBG		99,363		21,521		120		77,722		8,519		2,090		6,429		84,151		23,005
Total	$	529,792	$	85,899	$	376	$	443,517	$	75,960	$	13,782	$	62,178	$	505,695	$	105,513
	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of December 31, 2012:	(Dollars in Thousands)
AUB	$	27,169	$	2,481	$	—	$	24,688	$	10,636	$	102	$	10,534	$	35,222	$	2,905
USB		27,286		4,320		—		22,966		7,087		99		6,988		29,954		6,619
SCB		41,389		3,285		—		38,104		10,686		654		10,032		48,136		6,133
FBJ		32,574		6,204		27		26,343		3,260		526		2,734		29,077		6,589
DBT		169,527		41,631		207		127,689		30,395		2,160		28,235		155,924		47,012
TBC		46,796		4,979		173		41,644		11,089		1,381		9,708		51,352		8,073
HTB		90,602		16,072		52		74,478		13,980		4,954		9,026		83,504		20,020
OGB		81,908		17,127		136		64,645		9,168		4,078		5,090		69,735		16,871
CBG		124,200		36,884		161		87,155		9,046		3,120		5,926		93,081		45,502
Total	$	641,451	$	132,983	$	756	$	507,712	$	105,347	$	17,074	$	88,273	$	595,985	$	159,724

	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of June 30, 2012:	(Dollars in Thousands)
AUB	$	29,740	$	2,542	$	—	$	27,198	$	11,489	$	—	$	11,489	$	38,687	$	2,620
USB		40,355		4,666		—		35,689		7,192		50		7,142		42,831		6,757
SCB		46,033		840		—		45,193		11,078		646		10,432		55,625		4,663
FBJ		35,618		6,645		59		28,914		2,787		515		2,272		31,186		7,051
DBT		222,724		60,218		455		162,051		24,121		1,422		22,699		184,750		65,684
TBC		63,593		8,155		252		55,186		8,616		1,184		7,432		62,618		14,838
HTB		98,624		20,676		60		77,888		16,860		6,499		10,361		88,249		25,249
OGB		88,717		22,041		156		66,520		13,397		6,573		6,824		73,344		26,105
CBG		153,342		50,037		207		103,098		8,637		3,821		4,816		107,914		50,834
Total	$	778,746	$	175,820	$	1,189	$	601,737	$	104,177	$	20,710	$	83,467	$	685,204	$	203,801

On the dates of acquisition, the Company estimated the future cash flows on each individual loan and made the necessary adjustments to reflect the asset at fair value. At each quarter end subsequent to the acquisition dates, the Company revises the estimates of future cash flows based on current information and makes the necessary adjustments to continue reflecting the assets at fair value. The adjustments to fair value are performed on a loan-by-loan basis and have resulted in the following:

Total Amounts	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$	39,278	$	23,050	$	8,189
Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)		3,950		13,190		7,185
Amounts reflected in the Company’s Statement of Operations	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$	2,942	$	4,610	$	1,638
Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)		790		2,638		1,437

A rollforward of acquired loans with deterioration of credit quality for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012 is shown below:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	282,737		$	307,790		$	307,790
Change in estimate of cash flows, net of charge-offs or recoveries		(8,464	)		(17,712	)		(3,702	)
Additions due to acquisitions		—			73,414			73,414
Other (loan payments, transfers, etc.)		(24,658	)		(80,755	)		(44,164	)
Ending balance	$	249,615		$	282,737		$	333,338

A rollforward of acquired loans without deterioration of credit quality for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012 is shown below:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	228,602		$	266,966		$	266,966
Change in estimate of cash flows, net of charge-offs or recoveries		(3,199	)		1,376			1,152
Additions due to acquisitions		—			51,368			51,367
Other (loan payments, transfers, etc.)		(31,205	)		(91,108	)		(42,627	)
Ending balance	$	194,198		$	228,602		$	276,858

The following is a summary of changes in the accretable discounts of acquired loans during the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012.

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	16,698		$	29,537		$	29,537
Additions due to acquisitions		—			9,863			9,863
Accretion		(25,841	)		(45,752	)		(25,166	)
Other activity, net		39,278			23,050			8,189
Ending balance	$	30,135		$	16,698		$	22,423

The shared-loss agreements are subject to the servicing procedures as specified in the agreement with the FDIC. The expected reimbursements under the shared-loss agreements were recorded as an indemnification asset at their estimated fair values on the acquisition dates. Changes in the FDIC shared-loss receivable for the six months ended June 30, 2013, for the year ended December 31, 2012 and for the six months ended June 30, 2012 are as follows:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	159,724		$	242,394		$	242,394
Indemnification asset recorded in acquisitions		—			52,654			52,654
Payments received from FDIC		(45,604	)		(128,730	)		(86,482	)
Effect of change in expected cash flows on covered assets		(8,607	)		(6,594	)		(4,765	)
Ending balance	$	105,513		$	159,724		$	203,801

XML

Investment Securities

6 Months Ended

Jun. 30, 2013

Investments Debt And Equity Securities [Abstract]

Investment Securities

NOTE 3 – INVESTMENT SECURITIES

The Company’s investment policy blends the Company’s liquidity needs and interest rate risk management with its desire to increase income and provide funds for expected growth in loans. The investment securities portfolio consists primarily of U.S. government sponsored mortgage-backed securities and agencies, state, county and municipal securities and corporate debt securities. The Company’s portfolio and investing philosophy concentrate activities in obligations where the credit risk is limited. For the small portion of the Company’s portfolio found to present credit risk, the Company has reviewed the investments and financial performance of the obligors and believes the credit risk to be acceptable.

The amortized cost and estimated fair value of investment securities available for sale at June 30, 2013, December 31, 2012 and June 30, 2012 are presented below:

	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
	(Dollars in Thousands)
June 30, 2013:
U.S. government agencies	$	14,944	$	—	$	(609	)	$	14,335
State, county and municipal securities		109,793		3,708		(742	)		112,759
Corporate debt securities		10,543		311		(764	)		10,090
Mortgage-backed securities		177,196		3,824		(2,036	)		178,984
Total securities	$	312,476	$	7,843	$	(4,151	)	$	316,168
December 31, 2012:
U.S. government agencies	$	6,605	$	271	$	(6	)	$	6,870
State, county and municipal securities		109,736		4,864		(210	)		114,390
Corporate debt securities		10,545		330		(547	)		10,328
Mortgage-backed securities		209,824		5,701		(204	)		215,321
Total securities	$	336,710	$	11,166	$	(967	)	$	346,909
June 30, 2012:
U.S. government agencies	$	8,602	$	296	$	—		$	8,898
State, county and municipal securities		95,354		5,047		(74	)		100,327
Corporate debt securities		11,792		231		(517	)		11,506
Mortgage-backed securities		239,412		7,032		(195	)		246,249
Total securities	$	355,160	$	12,606	$	(786	)	$	366,980

The amortized cost and fair value of available-for-sale securities at June 30, 2013 by contractual maturity are summarized in the table below. Expected maturities for mortgage-backed securities may differ from contractual maturities because in certain cases borrowers can prepay obligations without prepayment penalties. Therefore, these securities are not included in the following maturity summary:

	Amortized Cost		Fair Value
	(Dollars in Thousands)
Due in one year or less	$	3,026	$	3,029
Due from one year to five years		37,087		38,668
Due from five to ten years		64,362		64,876
Due after ten years		30,805		30,611
Mortgage-backed securities		177,196		178,984
	$	312,476	$	316,168

Securities with a carrying value of approximately $224.5 million serve as collateral to secure public deposits and other purposes required or permitted by law at June 30, 2013.

The following table details the gross unrealized losses and fair value of securities aggregated by category and duration of continuous unrealized loss position at June 30, 2013, December 31, 2012 and June 30, 2012.

	Less Than 12 Months					12 Months or More					Total
Description of Securities	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
	(Dollars in Thousands)
June 30, 2013:
U.S. government agencies	$	14,335	$	(609	)	$	—	$	—		$	14,335	$	(609	)
State, county and municipal securities		36,268		(726	)		497		(16	)		36,765		(742	)
Corporate debt securities		—		—			4,333		(764	)		4,333		(764	)
Mortgage-backed securities		68,031		(2,036	)		925		—			68,956		(2,036	)
Total temporarily impaired securities	$	118,634	$	(3,371	)	$	5,755	$	(780	)	$	124,389	$	(4,151	)
December 31, 2012:
U.S. government agencies	$	4,994	$	(6	)	$	—	$	—		$	4,994	$	(6	)
State, county and municipal securities		15,595		(199	)		505		(11	)		16,100		(210	)
Corporate debt securities		—		—			4,560		(547	)		4,560		(547	)
Mortgage-backed securities		23,951		(181	)		3,617		(23	)		27,568		(204	)
Total temporarily impaired securities	$	44,540	$	(386	)	$	8,682	$	(581	)	$	53,222	$	(967	)
June 30, 2012:
U.S. government agencies	$	—	$	—		$	—	$	—		$	—	$	—
State, county and municipal securities		10,342		(74	)		—		—			10,342		(74	)
Corporate debt securities		—		—			6,562		(517	)		6,562		(517	)
Mortgage-backed securities		31,680		(167	)		5,040		(28	)		36,720		(195	)
Total temporarily impaired securities	$	42,022	$	(241	)	$	11,602	$	(545	)	$	53,624	$	(786	)

XML

Loans - Summary of Impaired Financial Receivables (Analysis of Non-Covered Impaired Loans) (Detail) (Non-Covered Loan [Member], USD $) In Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	$ 66,987	$ 87,586	$ 78,758
Recorded Investment With No Allowance
Recorded Investment With Allowance	49,826	67,391	57,629
Total Recorded Investment	49,826	67,391	57,629
Related Allowance	5,072	7,136	5,115
Average Recorded Investment	54,481	78,432	70,209
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	7,723	8,116	8,024
Recorded Investment With No Allowance
Recorded Investment With Allowance	5,384	4,968	4,940
Total Recorded Investment	5,384	4,968	4,940
Related Allowance	1,018	692	743
Average Recorded Investment	4,960	4,936	4,968
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	15,324	18,805	20,316
Recorded Investment With No Allowance
Recorded Investment With Allowance	7,394	10,184	11,016
Total Recorded Investment	7,394	10,184	11,016
Related Allowance	687	1,070	910
Average Recorded Investment	9,894	12,611	11,706
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	19,759	32,265	25,076
Recorded Investment With No Allowance
Recorded Investment With Allowance	16,491	27,021	20,910
Total Recorded Investment	16,491	27,021	20,910
Related Allowance	1,657	2,081	2,191
Average Recorded Investment	18,692	37,111	30,638
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	23,373	27,069	24,155
Recorded Investment With No Allowance
Recorded Investment With Allowance	19,893	24,014	19,848
Total Recorded Investment	19,893	24,014	19,848
Related Allowance	1,692	3,254	1,246
Average Recorded Investment	20,178	22,637	21,813
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Unpaid Contractual Principal Balance	808	1,331	1,187
Recorded Investment With No Allowance
Recorded Investment With Allowance	664	1,204	915
Total Recorded Investment	664	1,204	915
Related Allowance	18	39	25
Average Recorded Investment	$ 757	$ 1,137	$ 1,084

XML

Basis of Presentation and Accounting Policies - Schedule of Company's Reconciliation of Level 3 assets (Detail) (USD $) In Thousands, unless otherwise specified			6 Months Ended
	Jun. 30, 2013 Investment Securities Available for Sale [Member]	Dec. 31, 2012 Investment Securities Available for Sale [Member]	Jun. 30, 2013 Impaired Loans Carried at Fair Value [Member]	Jun. 30, 2013 Other Real Estate Owned [Member]	Jun. 30, 2013 Covered Loans [Member]	Jun. 30, 2013 Covered Other Real Estate Owned [Member]
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]
Beginning balance January 1, 2013	$ 2,000	$ 2,000	$ 52,514	$ 39,850	$ 507,712	$ 88,273
Total gains/(losses) included in net income				(409)		(3,191)
Purchases, sales, issuances, and settlements, net			(2,196)	(5,120)	(40,921)	(46,178)
Transfers in or out of Level 3			(5,564)	5,564	(23,274)	23,274
Ending balance June 30, 2013	$ 2,000	$ 2,000	$ 44,754	$ 39,885	$ 443,517	$ 62,178

XML

Investment Securities - Additional Information (Detail) (USD $) In Millions, unless otherwise specified	Jun. 30, 2013
Investments Debt And Equity Securities [Abstract]
Securities, carrying value	$ 224.5

XML

Loans - Summary of Financial Receivable Nonaccrual Basis (Detail) (USD $)	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	$ 200,000
Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	31,811,000	38,885,000	44,421,000
Non-Covered Loan [Member] | Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	4,326,000	4,138,000	4,968,000
Non-Covered Loan [Member] | Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	5,448,000	9,281,000	8,979,000
Non-Covered Loan [Member] | Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	8,963,000	11,962,000	13,728,000
Non-Covered Loan [Member] | Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	12,423,000	12,595,000	15,542,000
Non-Covered Loan [Member] | Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	651,000	909,000	1,204,000
Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	88,939,000	115,712,000	151,225,000
Covered Loans [Member] | Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	8,729,000	10,765,000	13,406,000
Covered Loans [Member] | Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	17,039,000	20,027,000	28,225,000
Covered Loans [Member] | Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	47,427,000	55,946,000	71,271,000
Covered Loans [Member] | Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	15,459,000	28,672,000	37,669,000
Covered Loans [Member] | Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	$ 285,000	$ 302,000	$ 654,000

XML

Assets Acquired in FDIC-Assisted Acquisitions - Schedule of Changes in Accretable Discount Related Acquired Loan (Detail) (USD $) In Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Transfers And Servicing [Abstract]
Balance, beginning of year	$ 16,698	$ 29,537	$ 29,537
Additions due to acquisitions		9,863	9,863
Accretion	(25,841)	(25,166)	(45,752)
Other activity, net	39,278	8,189	23,050
Balance, end of year	$ 30,135	$ 22,423	$ 16,698

XML

Loans - Schedule of Allowances for Loan Losses By Portfolio Segment (Detail) (USD $) In Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Loans Receivable [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Beginning balance	$ 23,593	$ 35,156	$ 35,156
Provision for loan losses	6,298	18,670	28,451
Loans charged off	(6,236)	(28,075)	(41,163)
Recoveries of loans previously charged off	562	447	1,149
Ending balance	24,217	26,198	23,593
Period-End Amount Allocated to [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Loans individually evaluated for impairment	4,545	6,632	4,554
Loans collectively evaluated for impairment	19,672	19,566	19,039
Ending balance	24,217	26,198	23,593
Loans [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Individually evaluated for impairment	38,811	53,891	45,320
Collectively evaluated for impairment	1,517,016	1,311,598	1,405,315
Ending balance	1,555,827	1,365,489	1,450,635
Commercial, Financial and Agricultural [Member] | Loans Receivable [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Beginning balance	2,439	2,918	2,918
Provision for loan losses	1,118	425	815
Loans charged off	(734)	(654)	(1,451)
Recoveries of loans previously charged off	128	78	157
Ending balance	2,951	2,767	2,439
Commercial, Financial and Agricultural [Member] | Period-End Amount Allocated to [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Loans individually evaluated for impairment	876	623	659
Loans collectively evaluated for impairment	2,075	2,144	1,780
Ending balance	2,951	2,767	2,439
Commercial, Financial and Agricultural [Member] | Loans [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Individually evaluated for impairment	3,705	2,776	3,351
Collectively evaluated for impairment	204,719	172,127	170,866
Ending balance	208,424	174,903	174,217
Real Estate - Construction and Development [Member] | Loans Receivable [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Beginning balance	5,343	9,438	9,438
Provision for loan losses	1,526	1,795	5,245
Loans charged off	(1,231)	(5,211)	(9,380)
Recoveries of loans previously charged off	4	19	40
Ending balance	5,642	6,041	5,343
Real Estate - Construction and Development [Member] | Period-End Amount Allocated to [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Loans individually evaluated for impairment	467	898	611
Loans collectively evaluated for impairment	5,175	5,143	4,732
Ending balance	5,642	6,041	5,343
Real Estate - Construction and Development [Member] | Loans [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Individually evaluated for impairment	3,935	7,173	7,617
Collectively evaluated for impairment	130,672	117,383	106,582
Ending balance	134,607	124,556	114,199
Real Estate - Commercial and Farmland [Member] | Loans Receivable [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Beginning balance	9,157	14,226	14,226
Provision for loan losses	1,420	11,153	15,000
Loans charged off	(1,793)	(17,484)	(20,551)
Recoveries of loans previously charged off	13	24	482
Ending balance	8,797	7,919	9,157
Real Estate - Commercial and Farmland [Member] | Period-End Amount Allocated to [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Loans individually evaluated for impairment	1,629	1,999	2,228
Loans collectively evaluated for impairment	7,168	5,920	6,929
Ending balance	8,797	7,919	9,157
Real Estate - Commercial and Farmland [Member] | Loans [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Individually evaluated for impairment	15,842	24,838	21,332
Collectively evaluated for impairment	772,812	650,566	710,990
Ending balance	788,654	675,404	732,322
Real Estate - Residential [Member] | Loans Receivable [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Beginning balance	5,898	8,128	8,128
Provision for loan losses	2,340	3,751	6,267
Loans charged off	(2,107)	(4,374)	(8,722)
Recoveries of loans previously charged off	229	162	225
Ending balance	6,360	7,667	5,898
Real Estate - Residential [Member] | Period-End Amount Allocated to [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Loans individually evaluated for impairment	1,573	3,109	1,056
Loans collectively evaluated for impairment	4,787	4,558	4,842
Ending balance	6,360	7,667	5,898
Real Estate - Residential [Member] | Loans [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Individually evaluated for impairment	15,329	19,088	13,020
Collectively evaluated for impairment	342,356	313,036	333,460
Ending balance	357,685	332,124	346,480
Consumer Installment and Other [Member] | Loans Receivable [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Beginning balance	756	446	446
Provision for loan losses	(106)	1,546	1,124
Loans charged off	(371)	(352)	(1,059)
Recoveries of loans previously charged off	188	164	245
Ending balance	467	1,804	756
Consumer Installment and Other [Member] | Period-End Amount Allocated to [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Loans individually evaluated for impairment		3
Loans collectively evaluated for impairment	467	1,801	756
Ending balance	467	1,804	756
Consumer Installment and Other [Member] | Loans [Member]
Financing Receivable, Allowance for Credit Losses [Line Items]
Individually evaluated for impairment		16
Collectively evaluated for impairment	66,457	58,486	83,417
Ending balance	$ 66,457	$ 58,502	$ 83,417

XML

Loans - Summary of Credit Quality Indicate Financial Receivable (Covered Loan Portfolio) (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	$ 1,555,827	$ 1,450,635	$ 1,365,489
Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	443,517	507,712	601,737
Covered Loans [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			1,450
Covered Loans [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	2,232	2,323	2,449
Covered Loans [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	75,216	84,918	97,985
Covered Loans [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	15,729	12,830	7,237
Covered Loans [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	180,666	184,830	223,753
Covered Loans [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	40,848	62,106	63,655
Covered Loans [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	128,826	160,705	205,092
Covered Loans [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			116
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	208,424	174,217	174,903
Commercial, Financial and Agricultural [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	27,371	32,606	41,372
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			172
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			115
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	2,815	3,997	5,963
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	69	28	11
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	8,469	10,013	13,545
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	1,999	4,294	4,544
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	14,019	14,274	17,017
Commercial, Financial and Agricultural [Member] | Covered Loans [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			5
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	134,607	114,199	124,556
Real Estate - Construction and Development [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	52,972	70,184	83,991
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			9
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	27	39	47
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	10,533	12,194	15,440
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	1,666	1,174	1,602
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	11,574	19,216	19,814
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	3,505	7,214	9,843
Real Estate - Construction and Development [Member] | Covered Loans [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	25,667	30,347	37,236
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	788,654	732,322	675,404
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	255,102	278,506	322,393
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	1,571	1,640	1,717
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	36,360	37,098	37,729
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	11,323	9,576	3,784
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	118,867	114,849	139,886
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	26,144	38,665	38,306
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	60,837	76,678	100,971
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	0
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	357,685	346,480	332,124
Real Estate - Residential [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	107,107	125,056	150,683
Real Estate - Residential [Member] | Covered Loans [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			857
Real Estate - Residential [Member] | Covered Loans [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	634	644	560
Real Estate - Residential [Member] | Covered Loans [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	25,277	31,337	38,108
Real Estate - Residential [Member] | Covered Loans [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	2,671	2,052	1,840
Real Estate - Residential [Member] | Covered Loans [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	41,408	40,194	49,254
Real Estate - Residential [Member] | Covered Loans [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	9,175	11,883	10,873
Real Estate - Residential [Member] | Covered Loans [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	27,942	38,946	49,080
Real Estate - Residential [Member] | Covered Loans [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			111
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	36,923	40,178	41,431
Consumer Installment Loans [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	965	1,360	3,298
Consumer Installment Loans [Member] | Covered Loans [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			412
Consumer Installment Loans [Member] | Covered Loans [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			10
Consumer Installment Loans [Member] | Covered Loans [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	231	292	745
Consumer Installment Loans [Member] | Covered Loans [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	0
Consumer Installment Loans [Member] | Covered Loans [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	348	558	1,254
Consumer Installment Loans [Member] | Covered Loans [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	25	50	89
Consumer Installment Loans [Member] | Covered Loans [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	$ 361	$ 460	$ 788

XML

Consolidated Balance Sheets (Parenthetical) (USD $)	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Statement Of Financial Position [Abstract]
Preferred stock, stated value	$ 1,000	$ 1,000	$ 1,000
Preferred stock, shares authorized	5,000,000	5,000,000	5,000,000
Preferred stock, shares issued	28,000	28,000	52,000
Preferred stock, shares outstanding	28,000	28,000	52,000
Common stock, par value	$ 1	$ 1	$ 1
Common stock, shares authorized	100,000,000	100,000,000	100,000,000
Common stock, shares issued	25,257,669	25,154,818	25,155,318
Treasury stock, shares	1,363,342	1,355,050	1,336,174

XML

Commitments

6 Months Ended

Jun. 30, 2013

Commitments And Contingencies Disclosure [Abstract]

Commitments

NOTE 8 – COMMITMENTS

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.

The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company uses the same credit policies in making commitments and conditional obligations as are used for on-balance-sheet instruments.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

The Company issues standby letters of credit, which are conditional commitments issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and expire in decreasing amounts with varying terms. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds various assets as collateral supporting those commitments for which collateral is deemed necessary.

The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held may include accounts receivable, inventory, property, plant and equipment, residential real estate and income-producing commercial properties.

The Company’s commitments to extend credit and standby letters of credit are presented in the following table:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commitments to extend credit	$	193,515	$	180,733	$	143,890
Standby letters of credit	$	7,142	$	6,788	$	9,039

XML

Consolidated Statements of Changes in Stockholders' Equity (USD $) In Thousands, except Share data	Total	Preferred Stock [Member]	Common Stock [Member]	Capital Surplus [Member]	Retained Earnings [Member]	Accumulated Other Comprehensive Income, Net of Tax [Member]	Treasury Stock [Member]
Balance at beginning of period at Dec. 31, 2011		$ 50,727	$ 25,087	$ 166,639	$ 54,852	$ 7,296	$ 10,831
Balance at beginning of period, Shares at Dec. 31, 2011		52,000	25,087,468
Stock-based compensation				111
Net income	7,860				7,860
Other comprehensive income (loss)	509					509
Issuance of restricted shares			67	(67)
Accretion of fair value of warrant		317
Dividends on preferred shares					(1,314)
Issuance of restricted shares, Shares			67,450
Accretion of fair value of warrant, Shares
Accretion of fair value of warrant					(317)
Proceeds from exercise of stock options			1	2
Proceeds from exercise of stock options, Shares			400
Balance at end of period at Jun. 30, 2012	300,939	51,044	25,155	166,685	61,081	7,805	10,831
Balance at end of period, Shares at Jun. 30, 2012		52,000	25,155,318
Balance at beginning of period at Dec. 31, 2012	279,017	27,662	25,155	164,949	65,710	6,607	11,066
Balance at beginning of period, Shares at Dec. 31, 2012		28,000	25,154,818
Stock-based compensation				395
Net income	11,963				11,963
Other comprehensive income (loss)	(3,025)					(3,025)
Purchase of treasury shares							116
Issuance of restricted shares			83	(83)
Accretion of fair value of warrant		183
Dividends on preferred shares					(700)
Issuance of restricted shares, Shares			83,400
Accretion of fair value of warrant, Shares
Accretion of fair value of warrant					(183)
Cancellation of restricted shares			(1)	1
Cancellation of restricted shares, Shares			(1,000)
Proceeds from exercise of stock options			21	222
Proceeds from exercise of stock options, Shares			20,451
Balance at end of period at Jun. 30, 2013	$ 287,777	$ 27,845	$ 25,258	$ 165,484	$ 76,790	$ 3,582	$ 11,182
Balance at end of period, Shares at Jun. 30, 2013		28,000	25,257,669

XML

Other Borrowings - Additional Information (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Debt Disclosure [Abstract]
Outstanding borrowings			$ 3,810

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Assets
Cash and due from banks	$ 50,343	$ 80,256	$ 60,126
Federal funds sold and interest bearing accounts	43,904	193,677	111,251
Investment securities available for sale, at fair value	316,168	346,909	366,980
Other investments	7,764	6,832	7,884
Mortgage loans held for sale	62,580	48,786	19,659
Loans	1,555,827	1,450,635	1,365,489
Covered loans	443,517	507,712	601,737
Less: allowance for loan losses	24,217	23,593	26,198
Loans, net	1,975,127	1,934,754	1,941,028
Other real estate owned	39,885	39,850	36,397
Covered other real estate owned	62,178	88,273	83,467
Total other real estate owned	102,063	128,123	119,864
FDIC loss-share receivable	105,513	159,724	203,801
Premises and equipment, net	70,167	75,983	75,192
Intangible assets, net	2,318	3,040	3,767
Goodwill	956	956	956
Cash value of bank owned life insurance	47,495	15,603
Other assets	24,277	24,409	9,803
Total assets	2,808,675	3,019,052	2,920,311
Liabilities and Stockholders' Equity Liabilities
Noninterest-bearing	475,445	510,751	429,113
Interest-bearing	1,967,658	2,113,912	2,115,559
Total deposits	2,443,103	2,624,663	2,544,672
Securities sold under agreements to repurchase	19,142	50,120	19,800
Other borrowings			3,810
Other liabilities	16,384	22,983	8,821
Subordinated deferrable interest debentures	42,269	42,269	42,269
Total liabilities	2,520,898	2,740,035	2,619,372
Commitments and contingencies
Stockholders' Equity
Preferred stock, stated value $1,000; 5,000,000 shares authorized; 28,000, 28,000 and 52,000 shares issued and outstanding	27,845	27,662	51,044
Common stock, par value $1; 100,000,000 shares authorized; 25,257,669, 25,154,818 and 25,155,318 issued	25,258	25,155	25,155
Capital surplus	165,484	164,949	166,685
Retained earnings	76,790	65,710	61,081
Accumulated other comprehensive income	3,582	6,607	7,805
Treasury stock, at cost, 1,363,342, 1,355,050 and 1,336,174 shares	(11,182)	(11,066)	(10,831)
Total stockholders' equity	287,777	279,017	300,939
Total liabilities and stockholders' equity	$ 2,808,675	$ 3,019,052	$ 2,920,311

XML

Assets Acquired in FDIC-Assisted Acquisitions - Schedule of Acquisition Details (Detail)	33 Months Ended
	Jul. 31, 2012 Entity
American United Bank (AUB) [Member]
Business Acquisition [Line Items]
Bank Acquired	American United Bank ("AUB")
Branches	1
Date Acquired	Oct. 23, 2009
United Security Bank (USB) [Member]
Business Acquisition [Line Items]
Bank Acquired	United Security Bank ("USB")
Branches	2
Date Acquired	Nov. 06, 2009
Satilla Community Bank (SCB) [Member]
Business Acquisition [Line Items]
Bank Acquired	Satilla Community Bank ("SCB")
Branches	1
Date Acquired	May 14, 2010
First Bank of Jacksonville (FBJ) [Member]
Business Acquisition [Line Items]
Bank Acquired	First Bank of Jacksonville ("FBJ")
Branches	2
Date Acquired	Oct. 22, 2010
Tifton Banking Company (TBC) [Member]
Business Acquisition [Line Items]
Bank Acquired	Tifton Banking Company ("TBC")
Branches	1
Date Acquired	Nov. 12, 2010
Darby Bank & Trust (DBT) [Member]
Business Acquisition [Line Items]
Bank Acquired	Darby Bank & Trust ("DBT")
Branches	7
Date Acquired	Nov. 12, 2010
High Trust Bank [HTB] [Member]
Business Acquisition [Line Items]
Bank Acquired	High Trust Bank ("HTB")
Branches	2
Date Acquired	Jul. 15, 2011
One Georgia Bank (OGB) [Member]
Business Acquisition [Line Items]
Bank Acquired	One Georgia Bank ("OGB")
Branches	1
Date Acquired	Jul. 15, 2011
Central Bank of Georgia (CBG) [Member]
Business Acquisition [Line Items]
Bank Acquired	Central Bank of Georgia ("CBG")
Branches	5
Date Acquired	Feb. 24, 2012
Montgomery Bank & Trust (MBT) [Member]
Business Acquisition [Line Items]
Bank Acquired	Montgomery Bank & Trust ("MBT")
Branches	2
Date Acquired	Jul. 06, 2012

XML

Pending Merger and Acquisition - Additional Information (Detail) (USD $) In Millions, except Share data, unless otherwise specified	6 Months Ended	1 Months Ended
	Jun. 30, 2013 Prosperity Bank [Member] Location	May 01, 2013 Prosperity Banking Company [Member]	Dec. 31, 2012 Prosperity Banking Company [Member]
Business Acquisition [Line Items]
Number of banking locations	12
Reported assets of Prosperity			$ 742
Reported loans of Prosperity			464
Reported deposits of Prosperity			478
Shares to receive for each share of Prosperity common stock pursuant to the merger agreement		3.125
Cash to receive for each share of Prosperity common stock pursuant to the merger agreement		$ 41.50
Maximum consideration in form of cash		50.00%
Stock consideration		100.00%
Transaction amount		$ 15.7
Company's closing stock price		$ 13.32
Prosperity's common shares outstanding		377,960

XML

Accumulated Other Comprehensive Income (Tables)

6 Months Ended

Jun. 30, 2013

Text Block [Abstract]

Summary of Accumulated Other Comprehensive Income

The following tables present a summary of the accumulated other comprehensive income balances, net of tax, as of June 30, 2013 and 2012.

(Dollars in Thousands)	Unrealized Gain (Loss) on Derivatives			Unrealized Gain (Loss) on Securities			Accumulated Other Comprehensive Income (Loss)
Balance, January 1, 2013	$	(23	)	$	6,630		$	6,607
Reclassification for gains included in net income		—			(111	)		(111	)
Current year changes		1,204			(4,118	)		(2,914	)
Balance, June 30, 2013	$	1,181		$	2,401		$	3,582

(Dollars in Thousands)	Unrealized Gain (Loss) on Derivatives			Unrealized Gain (Loss) on Securities		Accumulated Other Comprehensive Income (Loss)
Balance, January 1, 2012	$	856		$	6,440	$	7,296
Reclassification for gains included in net income		—			—		—
Current year changes		(735	)		1,244		509
Balance, June 30, 2012	$	121		$	7,684	$	7,805

XML

Loans - Summary of Credit Quality Indicate Financial Receivable (Non-Covered Loan Portfolio) (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	$ 1,555,827	$ 1,450,635	$ 1,365,489
Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	1,555,827	1,450,635	1,365,489
Non-Covered Loan [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	44,852	32,993	28,282
Non-Covered Loan [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	241,691	236,500	251,157
Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	708,605	641,950	540,562
Non-Covered Loan [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	29,830	31,433	30,131
Non-Covered Loan [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	443,104	399,210	397,984
Non-Covered Loan [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	29,266	35,298	36,307
Non-Covered Loan [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	57,879	72,994	80,824
Non-Covered Loan [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	598	257	242
Non-Covered Loan [Member] | 60 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	2
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	208,424	174,217	174,903
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	208,424	174,217	174,903
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	37,173	24,623	20,395
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	17,783	11,316	11,909
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	82,636	79,522	79,985
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	108	42
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	60,981	49,071	54,072
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	3,154	2,343	1,404
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	5,991	7,200	7,137
Commercial, Financial and Agricultural [Member] | Non-Covered Loan [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	598	100	1
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	134,607	114,199	124,556
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	134,607	114,199	124,556
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade			17
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	4,934	4,373	3,628
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	36,654	31,413	39,077
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	6,878	8,521	6,691
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	75,273	52,577	57,266
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	3,183	3,394	4,018
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	7,685	13,765	13,703
Real Estate - Construction and Development [Member] | Non-Covered Loan [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade		156	156
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	788,654	732,322	675,404
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	788,654	732,322	675,404
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	298	309	230
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	154,369	147,966	158,608
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	402,677	351,997	287,874
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	9,575	9,012	9,578
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	189,109	176,395	170,342
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	12,104	19,401	17,870
Real Estate - Commercial and Farmland [Member] | Non-Covered Loan [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	20,522	27,242	30,902
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	357,685	346,480	332,124
Real Estate - Residential [Member] | Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	357,685	346,480	332,124
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	498	464	414
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	63,078	71,254	75,752
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	137,518	114,418	93,018
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	13,104	13,788	13,839
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	110,244	113,591	109,269
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	10,666	9,672	12,461
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	22,577	23,292	27,306
Real Estate - Residential [Member] | Non-Covered Loan [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade		1	65
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	36,923	40,178	41,431
Consumer Installment Loans [Member] | Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	36,923	40,178	41,431
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 10 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	6,883	7,597	7,226
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 15 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	1,527	1,591	1,260
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	19,586	21,361	23,537
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 23 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	165	70	23
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 25 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	7,497	7,576	7,035
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 30 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	159	488	554
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 40 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	1,104	1,495	1,776
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 50 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	0		20
Consumer Installment Loans [Member] | Non-Covered Loan [Member] | 60 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	2
Other [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	29,534	43,239	17,071
Other [Member] | Non-Covered Loan [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	29,534	43,239	17,071
Other [Member] | Non-Covered Loan [Member] | 20 [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans portfolio by risk grade	$ 29,534	$ 43,239	$ 17,071

XML

Assets Acquired in FDIC-Assisted Acquisitions - Rollforward of Acquired Loans Deterioration of Credit Quality (Detail) (USD $) In Thousands, unless otherwise specified	6 Months Ended	12 Months Ended					6 Months Ended		12 Months Ended	6 Months Ended		12 Months Ended
	Jun. 30, 2012	Dec. 31, 2012	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012	Dec. 31, 2011	Jun. 30, 2013 Loans with Deterioration of Credit Quality [Member]	Jun. 30, 2012 Loans with Deterioration of Credit Quality [Member]	Dec. 31, 2012 Loans with Deterioration of Credit Quality [Member]	Jun. 30, 2013 Loans without Deterioration of Credit Quality [Member]	Jun. 30, 2012 Loans without Deterioration of Credit Quality [Member]	Dec. 31, 2012 Loans without Deterioration of Credit Quality [Member]
Balance, beginning of year	$ 29,537	$ 29,537	$ 30,135	$ 16,698	$ 22,423		$ 282,737	$ 307,790	$ 307,790	$ 228,602	$ 266,966	$ 266,966
Change in estimate of cash flows, net of charge-offs or recoveries							(8,464)	(3,702)	(17,712)	(3,199)	1,152	1,376
Additions due to acquisitions	9,863	9,863						73,414	73,414		51,367	51,368
Other (loan payments, transfers, etc.)							(24,658)	(44,164)	(80,755)	(31,205)	(42,627)	(91,108)
Balance, end of year	$ 203,801	$ 159,724	$ 105,513			$ 242,394	$ 249,615	$ 333,338	$ 282,737	$ 194,198	$ 276,858	$ 228,602

XML

Loans - Summary of Covered Past Due Financial Receivables (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	$ 20,700	$ 40,300
Total Loans	1,555,827	1,450,635	1,365,489
Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	13,572	21,536	21,427
Loans 60-89 Days Past Due	5,891	14,479	14,637
Loans 90 or More Days Past Due	76,904	108,072	130,640
Total Loans Past Due	96,367	144,087	166,704
Current Loans	347,150	363,625	435,033
Total Loans	443,517	507,712	601,737
Loans 90 Days or More Past Due and Still Accruing	1,107	3,301	1,267
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total Loans	208,424	174,217	174,903
Commercial, Financial and Agricultural [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	529	2,390	851
Loans 60-89 Days Past Due	441	1,105	754
Loans 90 or More Days Past Due	7,333	10,612	12,703
Total Loans Past Due	8,303	14,107	14,308
Current Loans	19,068	18,499	27,064
Total Loans	27,371	32,606	41,372
Loans 90 Days or More Past Due and Still Accruing	63	98	298
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total Loans	134,607	114,199	124,556
Real Estate - Construction and Development [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	2,672	1,584	2,688
Loans 60-89 Days Past Due	743	2,592	3,007
Loans 90 or More Days Past Due	15,911	19,656	25,021
Total Loans Past Due	19,326	23,832	30,716
Current Loans	33,646	46,352	53,275
Total Loans	52,972	70,184	83,991
Loans 90 Days or More Past Due and Still Accruing	348	1,077
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total Loans	788,654	732,322	675,404
Real Estate - Commercial and Farmland [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	4,020	11,451	12,452
Loans 60-89 Days Past Due	3,929	7,373	7,656
Loans 90 or More Days Past Due	41,250	52,570	60,879
Total Loans Past Due	49,199	71,394	80,987
Current Loans	205,903	207,112	241,406
Total Loans	255,102	278,506	322,393
Loans 90 Days or More Past Due and Still Accruing	636	1,347	891
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total Loans	357,685	346,480	332,124
Real Estate - Residential [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	6,283	6,066	5,366
Loans 60-89 Days Past Due	772	3,396	3,180
Loans 90 or More Days Past Due	12,155	24,976	31,607
Total Loans Past Due	19,210	34,438	40,153
Current Loans	87,897	90,618	110,530
Total Loans	107,107	125,056	150,683
Loans 90 Days or More Past Due and Still Accruing	60	779	78
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total Loans	36,923	40,178	41,431
Consumer Installment Loans [Member] | Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans 30-59 Days Past Due	68	45	70
Loans 60-89 Days Past Due	6	13	40
Loans 90 or More Days Past Due	255	258	430
Total Loans Past Due	329	316	540
Current Loans	636	1,044	2,758
Total Loans	$ 965	$ 1,360	$ 3,298

XML

Loans - Additional Information (Detail) (USD $)	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013 Category	Jun. 30, 2012	Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans acquired in FDIC-assisted transactions			$ 443,500,000	$ 601,700,000	$ 507,700,000
Past due loan accrued			90 days
Nonaccrual loans	200,000		200,000
Number of risk grading system category			9
Loan-to-value ratio	110.00%		110.00%
Modified loans	20,700,000		20,700,000		40,300,000
Troubled debt restructurings	20,600,000	28,200,000	20,600,000	28,200,000	23,900,000
Troubled debt restructurings, previous charge-offs			2,000,000	2,000,000	1,900,000
Allowance for loan losses allocated to troubled debt restructurings			482,000	868,000	640,000
Troubled debt restructurings, provision for loan loss expense	4,165,000	7,225,000	7,088,000	20,107,000	2,600,000
Troubled Debt Restructuring [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Nonaccrual loans	$ 100,000		$ 100,000

XML

Loans - Summary of Covered Loans According to Loan Type (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	$ 443,517	$ 507,712	$ 601,737
Commercial, Financial and Agricultural [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	27,371	32,606	41,372
Real Estate - Construction and Development [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	52,972	70,184	83,991
Real Estate - Commercial and Farmland [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	255,102	278,506	322,393
Real Estate - Residential [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	107,107	125,056	150,683
Consumer Installment Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Covered loans	$ 965	$ 1,360	$ 3,298

XML

Other Borrowings

6 Months Ended

Jun. 30, 2013

Debt Disclosure [Abstract]

Other Borrowings

NOTE 7 – OTHER BORROWINGS

The Company has, from time to time, utilized certain borrowing arrangements with various financial institutions to fund growth in earning assets or provide additional liquidity when appropriate spreads can be realized. At June 30, 2013 and December 31, 2012, there were no outstanding borrowings with the Company’s correspondent banks. At June 30, 2012, there were $3.8 million outstanding borrowings with the Company’s correspondent banks. The Company’s success with attracting and retaining retail deposits has allowed for very low dependence on more volatile non-deposit funding.

XML

Investment Securities - Amortized Cost and Estimated Fair Value of Investment Securities Available for Sale (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Schedule of Available-for-Sale Securities [Line Items]
Amortized Cost	$ 312,476	$ 336,710	$ 355,160
Gross Unrealized Gains	7,843	11,166	12,606
Gross Unrealized Losses	(4,151)	(967)	(786)
Fair Value	316,168	346,909	366,980
U.S. Government Agencies [Member]
Schedule of Available-for-Sale Securities [Line Items]
Amortized Cost	14,944	6,605	8,602
Gross Unrealized Gains		271	296
Gross Unrealized Losses	(609)	(6)
Fair Value	14,335	6,870	8,898
State, County and Municipal Securities [Member]
Schedule of Available-for-Sale Securities [Line Items]
Amortized Cost	109,793	109,736	95,354
Gross Unrealized Gains	3,708	4,864	5,047
Gross Unrealized Losses	(742)	(210)	(74)
Fair Value	112,759	114,390	100,327
Corporate Debt Securities [Member]
Schedule of Available-for-Sale Securities [Line Items]
Amortized Cost	10,543	10,545	11,792
Gross Unrealized Gains	311	330	231
Gross Unrealized Losses	(764)	(547)	(517)
Fair Value	10,090	10,328	11,506
Mortgage-Backed Securities [Member]
Schedule of Available-for-Sale Securities [Line Items]
Amortized Cost	177,196	209,824	239,412
Gross Unrealized Gains	3,824	5,701	7,032
Gross Unrealized Losses	(2,036)	(204)	(195)
Fair Value	$ 178,984	$ 215,321	$ 246,249

XML

Loans - Summary of Impaired Financial Receivables (Summary of Covered Impaired Loans) (Detail) (USD $)	6 Months Ended		12 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable [Line Items]
Nonaccrual loans	$ 200,000
Troubled debt restructurings not included above	20,600,000	28,200,000	23,900,000
Covered Loans [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Nonaccrual loans	88,939,000	151,225,000	115,712,000
Troubled debt restructurings not included above	22,709,000	14,842,000	19,194,000
Total impaired loans	111,648,000	166,067,000	134,906,000
Impaired loans not requiring a related allowance	111,648,000	166,067,000	134,906,000
Impaired loans requiring a related allowance
Allowance related to impaired loans
Average investment in impaired loans	122,220,000	178,130,000	163,825,000
Interest income recognized on impaired loans	784,000	628,000	849,000
Foregone interest income on impaired loans	$ 242,000	$ 482,000	$ 491,000

XML

Basis of Presentation and Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2013

Accounting Policies [Abstract]

Fair Value of Financial Instruments

Fair Value of Financial Instruments

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair value is based on discounted cash flows or other valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. The accounting standard for disclosures about the fair value of financial instruments excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

The Company has elected to record mortgage loans held-for-sale at fair value in order to eliminate the complexities and inherent difficulties of achieving hedge accounting and to better align reported results with the underlying economic changes in value of the loans and related hedge instruments. This election impacts the timing and recognition of origination fees and costs, as well as servicing value, which are now recognized in earnings at the time of origination. Interest income on mortgage loans held-for-sale is recorded on an accrual basis in the consolidated statement of income under the heading “Interest income - interest and fees on loans”. The servicing value is included in the fair value of the Interest Rate Lock Commitments (“IRLCs”) with borrowers. The mark to market adjustments related to loans held-for-sale and the associated economic hedges are captured in mortgage banking activities.

The fair value hierarchy describes three levels of inputs that may be used to measure fair value:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments and other accounts recorded based on their fair value:

Cash and Due From Banks, Federal Funds Sold and Interest-Bearing Accounts: The carrying amount of cash and due from banks, federal funds sold and interest-bearing accounts approximates fair value.

Investment Securities Available for Sale: The fair value of securities available for sale is determined by various valuation methodologies. Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Level 2 securities include mortgage-backed securities issued by government sponsored enterprises and municipal bonds. The level 2 fair value pricing is provided by an independent third-party and is based upon similar securities in an active market. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy and include certain residual municipal securities and other less liquid securities.

Other Investments: Federal Home Loan Bank (“FHLB”) stock is included in other investments at its original cost basis, as cost approximates fair value and there is no ready market for such investments.

Mortgage Loans Held for Sale: The fair value of mortgage loans held for sale is determined on outstanding commitments from third party investors in the secondary markets and is classified within Level 2 of the valuation hierarchy.

Loans: The carrying amount of variable-rate loans that reprice frequently and have no significant change in credit risk approximates fair value. The fair value of fixed-rate loans is estimated based on discounted contractual cash flows, using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The fair value of impaired loans is estimated based on discounted expected future cash flows or underlying collateral values, where applicable. A loan is determined to be impaired if the Company believes it is probable that all principal and interest amounts due according to the terms of the loan will not be collected as scheduled. The fair value of impaired loans is determined in accordance with accounting standards and generally results in a specific reserve established through a charge to the provision for loan losses. Losses on impaired loans are charged to the allowance when management believes the uncollectability of a loan is confirmed. Management has determined that the majority of impaired loans are Level 3 assets due to the extensive use of market appraisals. To the extent that market appraisals or other methods do not produce reliable determinations of fair value, these assets are deemed to be Level 3.

Other Real Estate Owned: The fair value of other real estate owned (“OREO”) is determined using certified appraisals that value the property at its highest and best uses by applying traditional valuation methods common to the industry. The Company does not hold any OREO for profit purposes and all other real estate is actively marketed for sale. In most cases, management has determined that additional write-downs are required beyond what is calculable from the appraisal to carry the property at levels that would attract buyers. Because this additional write-down is not based on observable inputs, management has determined that other real estate owned should be classified as Level 3.

Covered Assets: Covered assets include loans and other real estate owned on which the majority of losses would be covered by loss-sharing agreements with the Federal Deposit Insurance Corporation (the “FDIC”). Management initially valued these assets at fair value using mostly unobservable inputs and, as such, has classified these assets as Level 3.

Intangible Assets and Goodwill: Intangible assets consist of core deposit premiums acquired in connection with business combinations and are based on the established value of acquired customer deposits. The core deposit premium is initially recognized based on a valuation performed as of the consummation date and is amortized over an estimated useful life of three to ten years. Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. Goodwill and other intangible assets deemed to have an indefinite useful life are not amortized but instead are subject to an annual review for impairment.

FDIC Loss-Share Receivable: Because the FDIC will reimburse the Company for certain acquired loans should the Company experience a loss, an indemnification asset is recorded at fair value at the acquisition date. The indemnification asset is recognized at the same time as the indemnified loans and measured on the same basis, subject to collectability or contractual limitations. The shared-loss agreements on the acquisition date reflect the reimbursements expected to be received from the FDIC, using an appropriate discount rate which reflects counterparty credit risk and other uncertainties. The shared-loss agreements continue to be measured on the same basis as the related indemnified loans, and the loss-share receivable is impacted by changes in estimated cash flows associated with these loans.

Deposits: The carrying amount of demand deposits, savings deposits and variable-rate certificates of deposit approximates fair value. The fair value of fixed-rate certificates of deposit is estimated based on discounted contractual cash flows using interest rates currently offered for certificates with similar maturities.

Securities Sold under Agreements to Repurchase and Other Borrowings: The carrying amount of variable rate borrowings and securities sold under repurchase agreements approximates fair value. The fair value of fixed rate other borrowings is estimated based on discounted contractual cash flows using the current incremental borrowing rates for similar borrowing arrangements.

Subordinated Deferrable Interest Debentures: The carrying amount of the Company’s variable rate trust preferred securities approximates fair value.

Off-Balance-Sheet Instruments: Because commitments to extend credit and standby letters of credit are typically made using variable rates and have short maturities, the carrying value and fair value are immaterial for disclosure.

Derivatives: The Company has entered into derivative financial instruments to manage interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of the derivatives. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair value of the derivatives are determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments are based on an expectation of future interest rates (forward curves derived from observable market interest rate curves).

The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting any applicable credit enhancements such as collateral postings, thresholds, mutual puts and guarantees.

Although the Company has determined that the majority of the inputs used to value its derivative fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself or the counterparty. However, as of June 30, 2013, December 31, 2012 and June 30, 2012, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustment is not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuation in its entirety is classified in Level 2 of the fair value hierarchy.

The carrying amount and estimated fair value of the Company’s financial instruments, not shown elsewhere in these financial statements, were as follows:

			Fair Value Measurements at June 30, 2013  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,975,127	$	—	$	1,512,681	$	488,271	$	2,000,952
Financial liabilities:
Deposits		2,443,103		—		2,444,263		—		2,444,263

			Fair Value Measurements at December 31, 2012 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,934,754	$	—	$	1,406,366	$	560,226	$	1,966,592
Financial liabilities:
Deposits		2,624,663		—		2,624,883		—		2,624,883

			Fair Value Measurements at June 30, 2012  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,941,028	$	—	$	1,313,527	$	662,014	$	1,975,541
Financial liabilities:
Deposits		2,544,672		—		2,546,740		—		2,546,740
Other borrowings		3,810		3,835		—		—		3,835

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Recurring Basis As of June 30, 2013
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	14,335	$	—	$	14,335	$	—
State, county and municipal securities		112,759		2,447		110,312		—
Corporate debt securities		10,090		—		8,090		2,000
Mortgage-backed securities		178,984		—		178,984		—
Mortgage loans held for sale		62,580		—		62,580		—
Total recurring assets at fair value	$	378,748	$	2,447	$	374,301	$	2,000
Derivative financial instruments	$	916	$	—	$	916	$	—
Total recurring liabilities at fair value	$	916	$	—	$	916	$	—

	Fair Value Measurements on a Recurring Basis As of December 31, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	6,870	$	—	$	6,870	$	—
State, county and municipal securities		114,390		4,854		109,536		—
Corporate debt securities		10,328		—		8,328		2,000
Mortgage-backed securities		215,321		23,893		191,428		—
Mortgage loans held for sale		48,786		—		48,786		—
Total recurring assets at fair value	$	395,695	$	28,747	$	364,948	$	2,000
Derivative financial instruments	$	2,978	$	—	$	2,978	$	—
Total recurring liabilities at fair value	$	2,978	$	—	$	2,978	$	—

	Fair Value Measurements on a Recurring Basis As of June 30, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	8,898	$	—	$	8,898	$	—
State, county and municipal securities		100,327		5,432		94,895		—
Corporate debt securities		11,506		250		9,256		2,000
Mortgage-backed securities		246,249		5,086		241,163		—
Mortgage loans held for sale		19,659		—		19,659		—
Total recurring assets at fair value	$	386,639	$	10,768	$	373,871	$	2,000
Derivative financial instruments	$	2,970	$	—	$	2,970	$	—
Total recurring liabilities at fair value	$	2,970	$	—	$	2,970	$	—

The following table is a presentation of the valuation methodologies used for instruments measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2013
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	44,754	$	—	$	—	$	44,754
Other real estate owned		39,885		—		—		39,885
Covered loans		443,517		—		—		443,517
Covered other real estate owned		62,178		—		—		62,178
Total non-recurring assets at fair value	$	590,334	$	—	$	—	$	590,334

	Fair Value Measurements on a Nonrecurring Basis As of December 31, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	52,514	$	—	$	—	$	52,514
Other real estate owned		39,850		—		—		39,850
Covered loans		507,712		—		—		507,712
Covered other real estate owned		88,273		—		—		88,273
Total nonrecurring assets at fair value	$	688,349	$	—	$	—	$	688,349

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	60,277	$	—	$	—	$	60,277
Other real estate owned		40,018		—		—		40,018
Covered loans		601,737		—		—		601,737
Covered other real estate owned		83,467		—		—		83,467
Total nonrecurring assets at fair value	$	785,499	$	—	$	—	$	785,499

Below is the Company’s reconciliation of Level 3 assets as of June 30, 2013.

	Investment Securities Available for Sale		Impaired Loans Carried at Fair Value			Other Real Estate Owned			Covered Loans			Covered Other Real Estate Owned
Beginning balance January 1, 2013	$	2,000	$	52,514		$	39,850		$	507,712		$	88,273
Total gains/(losses) included in net income		—		—			(409	)		—			(3,191	)
Purchases, sales, issuances, and settlements, net		—		(2,196	)		(5,120	)		(40,921	)		(46,178	)
Transfers in or out of Level 3		—		(5,564	)		5,564			(23,274	)		23,274
Ending balance June 30, 2013	$	2,000	$	44,754		$	39,885		$	443,517		$	62,178

Deteriorated Loans Transferred Policy

FASB ASC 310 - 30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310”), applies to a loan with evidence of deterioration of credit quality since origination, acquired by completion of a transfer for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. ASC 310 prohibits carrying over or creating an allowance for loan losses upon initial recognition for loans which fall under the scope of this statement. At the acquisition dates, a majority of these loans were valued based on the liquidation value of the underlying collateral because the future cash flows are primarily based on the liquidation of underlying collateral. There was no allowance for credit losses established related to these ASC 310 loans at the acquisition dates, based on the provisions of this statement. Over the life of the acquired loans, the Company continues to estimate cash flows expected to be collected. If the expected cash flows expected to be collected increases, then the Company adjusts the amount of accretable discount recognized on a prospective basis over the loan’s remaining life. If the expected cash flows expected to be collected decreases, then the Company records a provision for loan loss in its consolidated statement of operations.

XML

Weighted Average Shares Outstanding

6 Months Ended

Jun. 30, 2013

Earnings Per Share [Abstract]

Weighted Average Shares Outstanding

NOTE 6 – WEIGHTED AVERAGE SHARES OUTSTANDING

Earnings per share have been computed based on the following weighted average number of common shares outstanding:

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2013		2012		2013		2012
	(Share Data in Thousands)				(Share Data in Thousands)
Basic shares outstanding		23,879		23,819		23,873		23,791
Plus: Dilutive effect of ISOs		346		105		346		105
Plus: Dilutive effect of Restricted grants		63		49		63		49
Diluted shares outstanding		24,288		23,973		24,282		23,945

XML

Basis of Presentation and Accounting Policies

6 Months Ended

Jun. 30, 2013

Accounting Policies [Abstract]

Basis of Presentation and Accounting Policies

NOTE 1 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

Ameris Bancorp (the “Company” or “Ameris”) is a financial holding company headquartered in Moultrie, Georgia. Ameris conducts substantially all of its operations through its wholly-owned banking subsidiary, Ameris Bank (the “Bank”). At June 30, 2013, the Bank operated 56 branches in select markets in Georgia, Alabama, Florida and South Carolina. Our business model capitalizes on the efficiencies of a large financial services company while still providing the community with the personalized banking service expected by our customers. We manage our Bank through a balance of decentralized management responsibilities and efficient centralized operating systems, products and loan underwriting standards. The Company’s Board of Directors and senior managers establish corporate policy, strategy and administrative policies. Within the Company’s established guidelines and policies, the banker closest to the customer responds to the differing needs and demands of their unique market.

The accompanying unaudited consolidated financial statements for Ameris have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation. The interim consolidated financial statements included herein are unaudited, but reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of the consolidated financial position and results of operations for the interim periods presented. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the period ended June 30, 2013 are not necessarily indicative of the results to be expected for the full year. These financial statements should be read in conjunction with the financial statements and notes thereto and the report of our registered independent public accounting firm included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.

Newly Adopted Accounting Pronouncements

ASU 2013-11 - Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (“ASU 2013-11”). ASU 2013-11 requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward. However, if a net operating loss carryforward, a similar tax loss or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. The amendments are not expected to have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2013-02 - Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”). ASU 2013-02 requires an entity to provide information about the amounts reclassified from accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under United States generally accepted accounting principles to be reclassified to net income in its entirety in the same reporting period. For all other amounts, an entity is required to cross-reference to other disclosures that provide additional details about these amounts. The amendments are effective prospectively for reporting periods beginning after December 15, 2012. It did not have a material effect on the Company’s results of operations, financial position or disclosures.

ASU 2012-06 - Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution (“ASU 2012-06”). When an entity recognizes an indemnification asset and subsequently a change in the cash flows expected to be collected on the indemnification asset occurs as a result of a change in the cash flows expected to be collected on the indemnified asset, ASU 2012-06 requires the entity to recognize the change in the measurement of the indemnification asset on the same basis as the indemnified assets. Any amortization of changes in value of the indemnification asset should be limited to the lesser of the term of the indemnification agreement and the remaining life of the indemnified assets. ASU 2012-06 is effective for fiscal years beginning on or after December 15, 2012, and early adoption is permitted. It is to be applied prospectively to any new indemnification assets acquired after the date of adoption and to indemnification assets existing as of the date of adoption arising from a government-assisted acquisition of a financial institution. ASU 2012-06 did not have a material effect on the Company’s results of operations, financial position or disclosures.

ASU 2011-04 - Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs (“ASU 2011-04”). ASU 2011-04 generally represents clarifications of Topic 820, but also includes some instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. ASU 2011-04 results in common principles and requirements for measuring fair value and for disclosing information about fair value measurements. ASU 2011-04 was to be applied prospectively and is effective during interim and annual periods beginning after December 15, 2011 for public companies. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2011-05 - Amendments to Topic 220, Comprehensive Income (“ASU 2011-05”). ASU 2011-05 grants an entity the option to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income and a total amount for comprehensive income. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders’ equity. ASU 2011-05 does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. For public entities, ASU 2011-05 was effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, and was to be adopted retrospectively. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2011-08 - Intangibles - Goodwill and Other (Topic 350) Testing Goodwill for Impairment (“ASU 2011-08”). ASU 2011-08 grants an entity the option to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. This conclusion can be used as a basis for determining whether it is necessary to perform the two-step goodwill impairment test required in Topic 350. ASU 2011-08 was effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

Fair Value of Financial Instruments

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair value is based on discounted cash flows or other valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. The accounting standard for disclosures about the fair value of financial instruments excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

The Company has elected to record mortgage loans held-for-sale at fair value in order to eliminate the complexities and inherent difficulties of achieving hedge accounting and to better align reported results with the underlying economic changes in value of the loans and related hedge instruments. This election impacts the timing and recognition of origination fees and costs, as well as servicing value, which are now recognized in earnings at the time of origination. Interest income on mortgage loans held-for-sale is recorded on an accrual basis in the consolidated statement of income under the heading “Interest income - interest and fees on loans”. The servicing value is included in the fair value of the Interest Rate Lock Commitments (“IRLCs”) with borrowers. The mark to market adjustments related to loans held-for-sale and the associated economic hedges are captured in mortgage banking activities.

The fair value hierarchy describes three levels of inputs that may be used to measure fair value:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments and other accounts recorded based on their fair value:

Cash and Due From Banks, Federal Funds Sold and Interest-Bearing Accounts: The carrying amount of cash and due from banks, federal funds sold and interest-bearing accounts approximates fair value.

Investment Securities Available for Sale: The fair value of securities available for sale is determined by various valuation methodologies. Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Level 2 securities include mortgage-backed securities issued by government sponsored enterprises and municipal bonds. The level 2 fair value pricing is provided by an independent third-party and is based upon similar securities in an active market. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy and include certain residual municipal securities and other less liquid securities.

Other Investments: Federal Home Loan Bank (“FHLB”) stock is included in other investments at its original cost basis, as cost approximates fair value and there is no ready market for such investments.

Mortgage Loans Held for Sale: The fair value of mortgage loans held for sale is determined on outstanding commitments from third party investors in the secondary markets and is classified within Level 2 of the valuation hierarchy.

Loans: The carrying amount of variable-rate loans that reprice frequently and have no significant change in credit risk approximates fair value. The fair value of fixed-rate loans is estimated based on discounted contractual cash flows, using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The fair value of impaired loans is estimated based on discounted expected future cash flows or underlying collateral values, where applicable. A loan is determined to be impaired if the Company believes it is probable that all principal and interest amounts due according to the terms of the loan will not be collected as scheduled. The fair value of impaired loans is determined in accordance with accounting standards and generally results in a specific reserve established through a charge to the provision for loan losses. Losses on impaired loans are charged to the allowance when management believes the uncollectability of a loan is confirmed. Management has determined that the majority of impaired loans are Level 3 assets due to the extensive use of market appraisals. To the extent that market appraisals or other methods do not produce reliable determinations of fair value, these assets are deemed to be Level 3.

Other Real Estate Owned: The fair value of other real estate owned (“OREO”) is determined using certified appraisals that value the property at its highest and best uses by applying traditional valuation methods common to the industry. The Company does not hold any OREO for profit purposes and all other real estate is actively marketed for sale. In most cases, management has determined that additional write-downs are required beyond what is calculable from the appraisal to carry the property at levels that would attract buyers. Because this additional write-down is not based on observable inputs, management has determined that other real estate owned should be classified as Level 3.

Covered Assets: Covered assets include loans and other real estate owned on which the majority of losses would be covered by loss-sharing agreements with the Federal Deposit Insurance Corporation (the “FDIC”). Management initially valued these assets at fair value using mostly unobservable inputs and, as such, has classified these assets as Level 3.

Intangible Assets and Goodwill: Intangible assets consist of core deposit premiums acquired in connection with business combinations and are based on the established value of acquired customer deposits. The core deposit premium is initially recognized based on a valuation performed as of the consummation date and is amortized over an estimated useful life of three to ten years. Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. Goodwill and other intangible assets deemed to have an indefinite useful life are not amortized but instead are subject to an annual review for impairment.

FDIC Loss-Share Receivable: Because the FDIC will reimburse the Company for certain acquired loans should the Company experience a loss, an indemnification asset is recorded at fair value at the acquisition date. The indemnification asset is recognized at the same time as the indemnified loans and measured on the same basis, subject to collectability or contractual limitations. The shared-loss agreements on the acquisition date reflect the reimbursements expected to be received from the FDIC, using an appropriate discount rate which reflects counterparty credit risk and other uncertainties. The shared-loss agreements continue to be measured on the same basis as the related indemnified loans, and the loss-share receivable is impacted by changes in estimated cash flows associated with these loans.

Deposits: The carrying amount of demand deposits, savings deposits and variable-rate certificates of deposit approximates fair value. The fair value of fixed-rate certificates of deposit is estimated based on discounted contractual cash flows using interest rates currently offered for certificates with similar maturities.

Securities Sold under Agreements to Repurchase and Other Borrowings: The carrying amount of variable rate borrowings and securities sold under repurchase agreements approximates fair value. The fair value of fixed rate other borrowings is estimated based on discounted contractual cash flows using the current incremental borrowing rates for similar borrowing arrangements.

Subordinated Deferrable Interest Debentures: The carrying amount of the Company’s variable rate trust preferred securities approximates fair value.

Off-Balance-Sheet Instruments: Because commitments to extend credit and standby letters of credit are typically made using variable rates and have short maturities, the carrying value and fair value are immaterial for disclosure.

Derivatives: The Company has entered into derivative financial instruments to manage interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of the derivatives. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair value of the derivatives are determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments are based on an expectation of future interest rates (forward curves derived from observable market interest rate curves).

The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting any applicable credit enhancements such as collateral postings, thresholds, mutual puts and guarantees.

Although the Company has determined that the majority of the inputs used to value its derivative fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself or the counterparty. However, as of June 30, 2013, December 31, 2012 and June 30, 2012, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustment is not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuation in its entirety is classified in Level 2 of the fair value hierarchy.

The carrying amount and estimated fair value of the Company’s financial instruments, not shown elsewhere in these financial statements, were as follows:

			Fair Value Measurements at June 30, 2013  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,975,127	$	—	$	1,512,681	$	488,271	$	2,000,952
Financial liabilities:
Deposits		2,443,103		—		2,444,263		—		2,444,263

			Fair Value Measurements at December 31, 2012 Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,934,754	$	—	$	1,406,366	$	560,226	$	1,966,592
Financial liabilities:
Deposits		2,624,663		—		2,624,883		—		2,624,883

			Fair Value Measurements at June 30, 2012  Using:
	Carrying Amount		Level 1		Level 2		Level 3		Total
	(Dollars in Thousands)
Financial assets:
Loans, net	$	1,941,028	$	—	$	1,313,527	$	662,014	$	1,975,541
Financial liabilities:
Deposits		2,544,672		—		2,546,740		—		2,546,740
Other borrowings		3,810		3,835		—		—		3,835

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Recurring Basis As of June 30, 2013
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	14,335	$	—	$	14,335	$	—
State, county and municipal securities		112,759		2,447		110,312		—
Corporate debt securities		10,090		—		8,090		2,000
Mortgage-backed securities		178,984		—		178,984		—
Mortgage loans held for sale		62,580		—		62,580		—
Total recurring assets at fair value	$	378,748	$	2,447	$	374,301	$	2,000
Derivative financial instruments	$	916	$	—	$	916	$	—
Total recurring liabilities at fair value	$	916	$	—	$	916	$	—

	Fair Value Measurements on a Recurring Basis As of December 31, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	6,870	$	—	$	6,870	$	—
State, county and municipal securities		114,390		4,854		109,536		—
Corporate debt securities		10,328		—		8,328		2,000
Mortgage-backed securities		215,321		23,893		191,428		—
Mortgage loans held for sale		48,786		—		48,786		—
Total recurring assets at fair value	$	395,695	$	28,747	$	364,948	$	2,000
Derivative financial instruments	$	2,978	$	—	$	2,978	$	—
Total recurring liabilities at fair value	$	2,978	$	—	$	2,978	$	—

	Fair Value Measurements on a Recurring Basis As of June 30, 2012
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
U.S. government agencies	$	8,898	$	—	$	8,898	$	—
State, county and municipal securities		100,327		5,432		94,895		—
Corporate debt securities		11,506		250		9,256		2,000
Mortgage-backed securities		246,249		5,086		241,163		—
Mortgage loans held for sale		19,659		—		19,659		—
Total recurring assets at fair value	$	386,639	$	10,768	$	373,871	$	2,000
Derivative financial instruments	$	2,970	$	—	$	2,970	$	—
Total recurring liabilities at fair value	$	2,970	$	—	$	2,970	$	—

The following table is a presentation of the valuation methodologies used for instruments measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of June 30, 2013, December 31, 2012 and June 30, 2012 (dollars in thousands):

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2013
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	44,754	$	—	$	—	$	44,754
Other real estate owned		39,885		—		—		39,885
Covered loans		443,517		—		—		443,517
Covered other real estate owned		62,178		—		—		62,178
Total non-recurring assets at fair value	$	590,334	$	—	$	—	$	590,334

	Fair Value Measurements on a Nonrecurring Basis As of December 31, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	52,514	$	—	$	—	$	52,514
Other real estate owned		39,850		—		—		39,850
Covered loans		507,712		—		—		507,712
Covered other real estate owned		88,273		—		—		88,273
Total nonrecurring assets at fair value	$	688,349	$	—	$	—	$	688,349

	Fair Value Measurements on a Nonrecurring Basis As of June 30, 2012
	Fair Value		Level 1		Level 2		Level 3
Impaired loans carried at fair value	$	60,277	$	—	$	—	$	60,277
Other real estate owned		40,018		—		—		40,018
Covered loans		601,737		—		—		601,737
Covered other real estate owned		83,467		—		—		83,467
Total nonrecurring assets at fair value	$	785,499	$	—	$	—	$	785,499

Below is the Company’s reconciliation of Level 3 assets as of June 30, 2013.

	Investment Securities Available for Sale		Impaired Loans Carried at Fair Value			Other Real Estate Owned			Covered Loans			Covered Other Real Estate Owned
Beginning balance January 1, 2013	$	2,000	$	52,514		$	39,850		$	507,712		$	88,273
Total gains/(losses) included in net income		—		—			(409	)		—			(3,191	)
Purchases, sales, issuances, and settlements, net		—		(2,196	)		(5,120	)		(40,921	)		(46,178	)
Transfers in or out of Level 3		—		(5,564	)		5,564			(23,274	)		23,274
Ending balance June 30, 2013	$	2,000	$	44,754		$	39,885		$	443,517		$	62,178

XML

Assets Acquired in FDIC-Assisted Acquisitions - Components of Covered Assets (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Covered loans	$ 529,792	$ 641,451	$ 778,746
Less: Credit risk adjustments	85,899	132,983	175,820
Less: Liquidity and rate adjustments	376	756	1,189
Total covered loans	443,517	507,712	601,737
OREO	75,960	105,347	104,177
Less: Fair value adjustments	13,782	17,074	20,710
Total covered OREO	62,178	88,273	83,467
Total covered assets	505,695	595,985	685,204
FDIC indemnification asset	105,513	159,724	203,801
American United Bank (AUB) [Member]
Covered loans	23,721	27,169	29,740
Less: Credit risk adjustments	2,114	2,481	2,542
Total covered loans	21,607	24,688	27,198
OREO	4,847	10,636	11,489
Less: Fair value adjustments		102
Total covered OREO	4,847	10,534	11,489
Total covered assets	26,454	35,222	38,687
FDIC indemnification asset	4,526	2,905	2,620
United Security Bank (USB) [Member]
Covered loans	23,298	27,286	40,355
Less: Credit risk adjustments	2,552	4,320	4,666
Total covered loans	20,746	22,966	35,689
OREO	4,127	7,087	7,192
Less: Fair value adjustments	140	99	50
Total covered OREO	3,987	6,988	7,142
Total covered assets	24,733	29,954	42,831
FDIC indemnification asset	5,802	6,619	6,757
Satilla Community Bank (SCB) [Member]
Covered loans	38,478	41,389	46,033
Less: Credit risk adjustments	2,882	3,285	840
Total covered loans	35,596	38,104	45,193
OREO	4,655	10,686	11,078
Less: Fair value adjustments	306	654	646
Total covered OREO	4,349	10,032	10,432
Total covered assets	39,945	48,136	55,625
FDIC indemnification asset	4,603	6,133	4,663
First Bank of Jacksonville (FBJ) [Member]
Covered loans	29,154	32,574	35,618
Less: Credit risk adjustments	5,086	6,204	6,645
Less: Liquidity and rate adjustments		27	59
Total covered loans	24,068	26,343	28,914
OREO	2,037	3,260	2,787
Less: Fair value adjustments	209	526	515
Total covered OREO	1,828	2,734	2,272
Total covered assets	25,896	29,077	31,186
FDIC indemnification asset	5,632	6,589	7,051
Darby Bank & Trust (DBT) [Member]
Covered loans	132,707	169,527	222,724
Less: Credit risk adjustments	27,386	41,631	60,218
Less: Liquidity and rate adjustments		207	455
Total covered loans	105,321	127,689	162,051
OREO	23,594	30,395	24,121
Less: Fair value adjustments	2,003	2,160	1,422
Total covered OREO	21,591	28,235	22,699
Total covered assets	126,912	155,924	184,750
FDIC indemnification asset	27,957	47,012	65,684
Tifton Banking Company (TBC) [Member]
Covered loans	37,560	46,796	63,593
Less: Credit risk adjustments	3,206	4,979	8,155
Less: Liquidity and rate adjustments	93	173	252
Total covered loans	34,261	41,644	55,186
OREO	7,069	11,089	8,616
Less: Fair value adjustments	1,650	1,381	1,184
Total covered OREO	5,419	9,708	7,432
Total covered assets	39,680	51,352	62,618
FDIC indemnification asset	6,083	8,073	14,838
High Trust Bank [HTB] [Member]
Covered loans	74,867	90,602	98,624
Less: Credit risk adjustments	9,702	16,072	20,676
Less: Liquidity and rate adjustments	45	52	60
Total covered loans	65,120	74,478	77,888
OREO	10,868	13,980	16,860
Less: Fair value adjustments	3,436	4,954	6,499
Total covered OREO	7,432	9,026	10,361
Total covered assets	72,552	83,504	88,249
FDIC indemnification asset	13,314	20,020	25,249
One Georgia Bank (OGB) [Member]
Covered loans	70,644	81,908	88,717
Less: Credit risk adjustments	11,450	17,127	22,041
Less: Liquidity and rate adjustments	118	136	156
Total covered loans	59,076	64,645	66,520
OREO	10,244	9,168	13,397
Less: Fair value adjustments	3,948	4,078	6,573
Total covered OREO	6,296	5,090	6,824
Total covered assets	65,372	69,735	73,344
FDIC indemnification asset	14,591	16,871	26,105
Central Bank of Georgia (CBG) [Member]
Covered loans	99,363	124,200	153,342
Less: Credit risk adjustments	21,521	36,884	50,037
Less: Liquidity and rate adjustments	120	161	207
Total covered loans	77,722	87,155	103,098
OREO	8,519	9,046	8,637
Less: Fair value adjustments	2,090	3,120	3,821
Total covered OREO	6,429	5,926	4,816
Total covered assets	84,151	93,081	107,914
FDIC indemnification asset	$ 23,005	$ 45,502	$ 50,834

XML

Loans - Summary of Troubled Debt Restructuring by Loan Class, Classified Separately Under Terms (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013 Contract	Dec. 31, 2012 Contract	Jun. 30, 2012 Contract
Loans Currently Paying Under Restructured Terms [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	62	54	50
Troubled debt restructuring loans	$ 18,335	$ 18,738	$ 26,960
Loans Currently Paying Under Restructured Terms [Member] | Commercial, Financial and Agricultural [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	7	5	1
Troubled debt restructuring loans	1,059	802	18
Loans Currently Paying Under Restructured Terms [Member] | Real Estate - Construction and Development [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	7	5	6
Troubled debt restructuring loans	1,946	1,735	2,305
Loans Currently Paying Under Restructured Terms [Member] | Real Estate - Commercial and Farmland [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	16	16	18
Troubled debt restructuring loans	7,529	8,947	16,108
Loans Currently Paying Under Restructured Terms [Member] | Real Estate - Residential [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	31	28	25
Troubled debt restructuring loans	7,788	7,254	8,529
Loans Currently Paying Under Restructured Terms [Member] | Consumer Installment Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1
Troubled debt restructuring loans	13
Loans that have Defaulted Under Restructured Terms [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	8	6	5
Troubled debt restructuring loans	2,248	5,177	1,180
Loans that have Defaulted Under Restructured Terms [Member] | Real Estate - Construction and Development [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	1		1
Troubled debt restructuring loans	29		24
Loans that have Defaulted Under Restructured Terms [Member] | Real Estate - Commercial and Farmland [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	2	3
Troubled debt restructuring loans	1,493	4,149
Loans that have Defaulted Under Restructured Terms [Member] | Real Estate - Residential [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts	5	2	4
Troubled debt restructuring loans	726	1,022	1,156
Loans that have Defaulted Under Restructured Terms [Member] | Consumer Installment Loans [Member]
Financing Receivable, Modifications [Line Items]
Number of contracts		1
Troubled debt restructuring loans		$ 6

XML

Investment Securities - Schedule of Gross Unrealized Losses and Fair Value of Securities (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Schedule of Available-for-Sale Securities [Line Items]
Less Than 12 Months Fair Value	$ 118,634	$ 44,540	$ 42,022
12 Months or More Fair Value	5,755	8,682	11,602
Total Fair Value	124,389	53,222	53,624
Less Than 12 Months Unrealized Losses	(3,371)	(386)	(241)
12 Months or More Unrealized Losses	(780)	(581)	(545)
Total Unrealized Losses	(4,151)	(967)	(786)
U.S. Government Agencies [Member]
Schedule of Available-for-Sale Securities [Line Items]
Less Than 12 Months Fair Value	14,335	4,994
12 Months or More Fair Value
Total Fair Value	14,335	4,994
Less Than 12 Months Unrealized Losses	(609)	(6)
12 Months or More Unrealized Losses
Total Unrealized Losses	(609)	(6)
State, County and Municipal Securities [Member]
Schedule of Available-for-Sale Securities [Line Items]
Less Than 12 Months Fair Value	36,268	15,595	10,342
12 Months or More Fair Value	497	505
Total Fair Value	36,765	16,100	10,342
Less Than 12 Months Unrealized Losses	(726)	(199)	(74)
12 Months or More Unrealized Losses	(16)	(11)
Total Unrealized Losses	(742)	(210)	(74)
Corporate Debt Securities [Member]
Schedule of Available-for-Sale Securities [Line Items]
12 Months or More Fair Value	4,333	4,560	6,562
Total Fair Value	4,333	4,560	6,562
12 Months or More Unrealized Losses	(764)	(547)	(517)
Total Unrealized Losses	(764)	(547)	(517)
Mortgage-Backed Securities [Member]
Schedule of Available-for-Sale Securities [Line Items]
Less Than 12 Months Fair Value	68,031	23,951	31,680
12 Months or More Fair Value	925	3,617	5,040
Total Fair Value	68,956	27,568	36,720
Less Than 12 Months Unrealized Losses	(2,036)	(181)	(167)
12 Months or More Unrealized Losses		(23)	(28)
Total Unrealized Losses	$ (2,036)	$ (204)	$ (195)

XML

Commitments - Summary of Commitments to Extend Credit and Standby Letters of Credit (Detail) (USD $) In Thousands, unless otherwise specified	Jun. 30, 2013	Dec. 31, 2012	Jun. 30, 2012
Commitments And Contingencies Disclosure [Abstract]
Commitments to extend credit	$ 193,515	$ 180,733	$ 143,890
Standby letters of credit	$ 7,142	$ 6,788	$ 9,039

XML

Loans (Tables)

6 Months Ended

Jun. 30, 2013

Schedule of Accounts Notes Loans and Financial Receivables

Balances within the major loans receivable categories are presented in the following table:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	208,424	$	174,217	$	174,903
Real estate – construction and development		134,607		114,199		124,556
Real estate – commercial and farmland		788,654		732,322		675,404
Real estate – residential		357,685		346,480		332,124
Consumer installment		36,923		40,178		41,431
Other		29,534		43,239		17,071
	$	1,555,827	$	1,450,635	$	1,365,489

Summary of Covered Loans According to Loan Type

Covered loans are shown below according to loan type as of the end of the periods shown:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	27,371	$	32,606	$	41,372
Real estate – construction and development		52,972		70,184		83,991
Real estate – commercial and farmland		255,102		278,506		322,393
Real estate – residential		107,107		125,056		150,683
Consumer installment		965		1,360		3,298
	$	443,517	$	507,712	$	601,737

Summary of Trouble Debt Restructuring by Loan Class

The following table presents the amount of troubled debt restructurings by loan class, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		7	$	1,059		—	$	—
Real estate – construction & development		7		1,946		1		29
Real estate – commercial & farmland		16		7,529		2		1,493
Real estate – residential		30		7,468		6		1,046
Consumer installment		1		13		—		—
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		5	$	802		—	$	—
Real estate – construction & development		5		1,735		—		—
Real estate – commercial & farmland		16		8,947		3		4,149
Real estate – residential		28		7,254		2		1,022
Consumer installment		1		6		—		—
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		—	$	—		1	$	18
Real estate – construction & development		5		1,205		2		1,124
Real estate – commercial & farmland		16		13,293		2		2,815
Real estate – residential		24		8,472		5		1,213
Total		45	$	22,970		10	$	5,170

Summary of Troubled Debt Restructuring by Loan Class

The following table presents the amount of troubled debt restructurings by loan class, classified separately as those currently paying under restructured terms and those that have defaulted under restructured terms at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in thousands)
Commercial, financial & agricultural		7	$	1,059		—	$	—
Real estate – construction & development		7		1,946		1		29
Real estate – commercial & farmland		16		7,529		2		1,493
Real estate – residential		31		7,788		5		726
Consumer installment		1		13		—		—
Total		62	$	18,335		8	$	2,248

As of December 31, 2012	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in  thousands)
Commercial, financial & agricultural		5	$	802		—	$	—
Real estate – construction & development		5		1,735		—		—
Real estate – commercial & farmland		16		8,947		3		4,149
Real estate – residential		28		7,254		2		1,022
Consumer installment		—		—		1		6
Total		54	$	18,738		6	$	5,177

As of June 30, 2012	Loans Currently Paying Under Restructured Terms				Loans that have Defaulted Under Restructured Terms
Loan class:	#		Balance (in  thousands)		#		Balance (in thousands)
Commercial, financial & agricultural		1	$	18		—	$	—
Real estate – construction & development		6		2,305		1		24
Real estate – commercial & farmland		18		16,108		—		—
Real estate – residential		25		8,529		4		1,156
Total		50	$	26,960		5	$	1,180

Summary of Troubled Debt Restructuring by Concessions Made Types

The following table presents the amount of troubled debt restructurings by types of concessions made, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		9	$	2,168		2	$	105
Forgiveness of principal		3		1,493		1		145
Payment modification only		2		373		—		—
Rate reduction only		12		6,924		2		496
Rate reduction, forbearance of interest		18		4,724		1		222
Rate reduction, forbearance of principal		17		2,333		2		1,571
Rate reduction, payment modification		—		—		1		29
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		2	$	1,873		—	$	—
Forgiveness of principal		3		1,518		1		372
Payment modification only		2		376		—		—
Rate reduction only		11		7,075		1		177
Rate reduction, forbearance of interest		18		4,061		2		3,420
Rate reduction, forbearance of principal		18		3,798		—		—
Rate reduction, payment modification		1		43		1		1,202
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Type of concession:	#		Balance (in  thousands)		#		Balance (in  thousands)
Forbearance of interest		3	$	2,092		—	$	—
Forgiveness of principal		4		1,897		—		—
Payment modification only		1		91		1		251
Rate reduction only		8		6,141		4		929
Rate reduction, forbearance of interest		12		8,292		4		2,891
Rate reduction, forbearance of principal		16		4,401		1		1,099
Rate reduction, payment modification		1		56		—		—
Total		45	$	22,970		10	$	5,170

Summary of Troubled Debt Restructurings by Collateral Types

The following table presents the amount of troubled debt restructurings by collateral types, classified separately as accrual and non-accrual at June 30, 2013, December 31, 2012 and June 30, 2012:

As of June 30, 2013	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		2	$	345		2	$	1,493
Raw land		3		1,354		1		29
Agricultural land		1		66		—		—
Hotel & motel		3		2,233		—		—
Office		4		2,085		—		—
Retail, including strip centers		6		2,800		—		—
1-4 family residential		34		8,061		6		1,046
Life insurance policy		1		249		—		—
Automobile/equipment/inventory		5		522		—		—
Unsecured		2		300		—		—
Total		61	$	18,015		9	$	2,568

As of December 31, 2012	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		3	$	1,692		1	$	177
Raw land		2		1,337		—		—
Hotel & motel		3		2,318		—		—
Office		4		2,105		1		2,770
Retail, including strip centers		6		2,833		1		1,202
1-4 family residential		31		7,651		2		1,022
Life insurance policy		1		250		—		—
Automobile/equipment/inventory		4		508		—		—
Unsecured		1		50		—		—
Total		55	$	18,744		5	$	5,171

As of June 30, 2012	Accruing Loans				Non-Accruing Loans
Collateral type:	#		Balance (in  thousands)		#		Balance (in  thousands)
Warehouse		1	$	1,341		—	$	—
Raw land		5		2,878		—		—
Hotel & motel		3		2,406		—		—
Office		2		1,513		1		2,770
Retail, including strip centers		8		6,228		1		45
1-4 family residential		26		8,604		8		2,355
Total		45	$	22,970		10	$	5,170

Schedule of Allowances for Loan Losses by Portfolio Segment

The following table details activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2013	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Provision for loan losses		1,118			1,526			1,420			2,340			(106	)		6,298
Loans charged off		(734	)		(1,231	)		(1,793	)		(2,107	)		(371	)		(6,236	)
Recoveries of loans previously charged off		128			4			13			229			188			562
Balance, June 31, 2013	$	2,951		$	5,642		$	8,797		$	6,360		$	467		$	24,217
Period-end amount allocated to:
Loans individually evaluated for impairment	$	876		$	467		$	1,629		$	1,573		$	—		$	4,545
Loans collectively evaluated for impairment		2,075			5,175			7,168			4,787			467			19,672
Ending balance	$	2,951		$	5,642		$	8,797		$	6,360		$	467		$	24,217
Loans:
Individually evaluated for impairment	$	3,705		$	3,935		$	15,842		$	15,329		$	—		$	38,811
Collectively evaluated for impairment		204,719			130,672			772,812			342,356			66,457			1,517,016
Ending balance	$	208,424		$	134,607		$	788,654		$	357,685		$	66,457		$	1,555,827

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2012	$	2,918		$	9,438		$	14,226		$	8,128		$	446		$	35,156
Provision for loan losses		815			5,245			15,000			6,267			1,124			28,451
Loans charged off		(1,451	)		(9,380	)		(20,551	)		(8,722	)		(1,059	)		(41,163	)
Recoveries of loans previously charged off		157			40			482			225			245			1,149
Balance, December 31, 2012	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Period-end amount allocated to:
Loans individually evaluated for impairment	$	659		$	611		$	2,228		$	1,056		$	—		$	4,554
Loans collectively evaluated for impairment		1,780			4,732			6,929			4,842			756			19,039
Ending balance	$	2,439		$	5,343		$	9,157		$	5,898		$	756		$	23,593
Loans:
Individually evaluated for impairment	$	3,351		$	7,617		$	21,332		$	13,020		$	—		$	45,320
Collectively evaluated for impairment		170,866			106,582			710,990			333,460			83,417			1,405,315
Ending balance	$	174,217		$	114,199		$	732,322		$	346,480		$	83,417		$	1,450,635

	Commercial, financial & agricultural			Real estate - construction & development			Real estate - commercial & farmland			Real estate - residential			Consumer installment loans and Other			Total
	(Dollars in Thousands)
Balance, January 1, 2012	$	2,918		$	9,438		$	14,226		$	8,128		$	446		$	35,156
Provision for loan losses		425			1,795			11,153			3,751			1,546			18,670
Loans charged off		(654	)		(5,211	)		(17,484	)		(4,374	)		(352	)		(28,075	)
Recoveries of loans previously charged off		78			19			24			162			164			447
Balance, June 30, 2012	$	2,767		$	6,041		$	7,919		$	7,667		$	1,804		$	26,198
Period-end amount allocated to:
Loans individually evaluated for impairment	$	623		$	898		$	1,999		$	3,109		$	3		$	6,632
Loans collectively evaluated for impairment		2,144			5,143			5,920			4,558			1,801			19,566
Ending balance	$	2,767		$	6,041		$	7,919		$	7,667		$	1,804		$	26,198
Loans:
Individually evaluated for impairment	$	2,776		$	7,173		$	24,838		$	19,088		$	16		$	53,891
Collectively evaluated for impairment		172,127			117,383			650,566			313,036			58,486			1,311,598
Ending balance	$	174,903		$	124,556		$	675,404		$	332,124		$	58,502		$	1,365,489

Non-Covered Loan [Member]

Summary of Financial Receivable Nonaccrual Basis

The following table presents an analysis of non-covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	4,326	$	4,138	$	4,968
Real estate – construction and development		5,448		9,281		8,979
Real estate – commercial and farmland		8,963		11,962		13,728
Real estate – residential		12,423		12,595		15,542
Consumer installment		651		909		1,204
	$	31,811	$	38,885	$	44,421

Summary of Past Due Financial Receivables

The following table presents an aging analysis of non-covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	1,449	$	502	$	4,013	$	5,964	$	202,460	$	208,424	$	—
Real estate – construction & development		1,638		104		5,418		7,160		127,447		134,607		—
Real estate – commercial & farmland		5,392		1,580		5,333		12,305		776,349		788,654		—
Real estate – residential		4,735		5,256		11,745		21,736		335,949		357,685		—
Consumer installment loans		432		175		548		1,155		35,768		36,923		—
Other		—		—		—		—		29,534		29,534		—
Total	$	13,646	$	7,617	$	27,057	$	48,320	$	1,507,507	$	1,555,827	$	—

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of December 30, 2012:
Commercial, financial & agricultural	$	258	$	312	$	3,969	$	4,539	$	169,678	$	174,217	$	—
Real estate – construction & development		347		332		8,969		9,648		104,551		114,199		—
Real estate – commercial & farmland		2,867		2,296		9,544		14,707		717,615		732,322		—
Real estate – residential		7,651		2,766		10,990		21,407		325,073		346,480		—
Consumer installment loans		702		391		815		1,908		38,270		40,178		—
Other		—		—		—		—		43,239		43,239		—
Total	$	11,825	$	6,097	$	34,287	$	52,209	$	1,398,426	$	1,450,635	$	—

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	531	$	701	$	4,371	$	5,603	$	169,300	$	174,903	$	—
Real estate – construction & development		1,986		2,119		7,855		11,960		112,596		124,556		—
Real estate – commercial & farmland		5,282		6,930		8,597		20,809		654,595		675,404		—
Real estate – residential		5,665		3,885		14,782		24,332		307,792		332,124		—
Consumer installment loans		545		221		1,117		1,883		39,548		41,431		1
Other		—		—		—		—		17,071		17,071		—
Total	$	14,009	$	13,856	$	36,722	$	64,587	$	1,300,902	$	1,365,489	$	1

Summary of Impaired Financial Receivables

The following is a summary of information pertaining to non-covered impaired loans:

	As of and For the Period Ended
	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Nonaccrual loans	$	31,811	$	38,885	$	44,421
Troubled debt restructurings not included above		18,015		18,744		22,970
Total impaired loans	$	49,826	$	57,629	$	67,391
Impaired loans not requiring a related allowance	$	—	$	—	$	—
Impaired loans requiring a related allowance	$	49,826	$	57,629	$	67,391
Allowance related to impaired loans	$	5,072	$	5,115	$	7,136
Average investment in impaired loans	$	54,481	$	70,209	$	78,432
Interest income recognized on impaired loans	$	451	$	495	$	153
Foregone interest income on impaired loans	$	172	$	718	$	332

The following table presents an analysis of information pertaining to non-covered impaired loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	7,723	$	—	$	5,384	$	5,384	$	1,018	$	4,960
Real estate – construction & development		15,324		—		7,394		7,394		687		9,894
Real estate – commercial & farmland		19,759		—		16,491		16,491		1,657		18,692
Real estate – residential		23,373		—		19,893		19,893		1,692		20,178
Consumer installment loans		808		—		664		664		18		757
Total	$	66,987	$	—	$	49,826	$	49,826	$	5,072	$	54,481

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of December 31, 2012:
Commercial, financial & agricultural	$	8,024	$	—	$	4,940	$	4,940	$	743	$	4,968
Real estate – construction & development		20,316		—		11,016		11,016		910		11,706
Real estate – commercial & farmland		25,076		—		20,910		20,910		2,191		30,638
Real estate – residential		24,155		—		19,848		19,848		1,246		21,813
Consumer installment loans		1,187		—		915		915		25		1,084
Total	$	78,758	$	—	$	57,629	$	57,629	$	5,115	$	70,209
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	8,116	$	—	$	4,968	$	4,968	$	692	$	4,936
Real estate – construction & development		18,805		—		10,184		10,184		1,070		12,611
Real estate – commercial & farmland		32,265		—		27,021		27,021		2,081		37,111
Real estate – residential		27,069		—		24,014		24,014		3,254		22,637
Consumer installment loans		1,331		—		1,204		1,204		39		1,137
Total	$	87,586	$	—	$	67,391	$	67,391	$	7,136	$	78,432

Summary of Credit Quality Indicate Financial Receivable

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2013.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	37,173	$	—	$	298	$	498	$	6,883	$	—	$	44,852
15		17,783		4,934		154,369		63,078		1,527		—		241,691
20		82,636		36,654		402,677		137,518		19,586		29,534		708,605
23		108		6,878		9,575		13,104		165		—		29,830
25		60,981		75,273		189,109		110,244		7,497		—		443,104
30		3,154		3,183		12,104		10,666		159		—		29,266
40		5,991		7,685		20,522		22,577		1,104		—		57,879
50		598		—		—		—		—		—		598
60		—		—		—		—		2		—		2
Total	$	208,424	$	134,607	$	788,654	$	357,685	$	36,923	$	29,534	$	1,555,827

The following table presents the non-covered loan portfolio by risk grade as of December 31, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	24,623	$	—	$	309	$	464	$	7,597	$	—	$	32,993
15		11,316		4,373		147,966		71,254		1,591		—		236,500
20		79,522		31,413		351,997		114,418		21,361		43,239		641,950
23		42		8,521		9,012		13,788		70		—		31,433
25		49,071		52,577		176,395		113,591		7,576		—		399,210
30		2,343		3,394		19,401		9,672		488		—		35,298
40		7,200		13,765		27,242		23,292		1,495		—		72,994
50		100		156		—		1		—		—		257
60		—		—		—		—		—		—		—
Total	$	174,217	$	114,199	$	732,322	$	346,480	$	40,178	$	43,239	$	1,450,635

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	20,395	$	17	$	230	$	414	$	7,226	$	—	$	28,282
15		11,909		3,628		158,608		75,752		1,260		—		251,157
20		79,985		39,077		287,874		93,018		23,537		17,071		540,562
23		—		6,691		9,578		13,839		23		—		30,131
25		54,072		57,266		170,342		109,269		7,035		—		397,984
30		1,404		4,018		17,870		12,461		554		—		36,307
40		7,137		13,703		30,902		27,306		1,776		—		80,824
50		1		156		—		65		20		—		242
60		—		—		—		—		—		—		—
Total	$	174,903	$	124,556	$	675,404	$	332,124	$	41,431	$	17,071	$	1,365,489

Covered Loans [Member]

Summary of Financial Receivable Nonaccrual Basis

The following table presents an analysis of covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commercial, financial and agricultural	$	8,729	$	10,765	$	13,406
Real estate – construction and development		17,039		20,027		28,225
Real estate – commercial and farmland		47,427		55,946		71,271
Real estate – residential		15,459		28,672		37,669
Consumer installment		285		302		654
	$	88,939	$	115,712	$	151,225

Summary of Past Due Financial Receivables

The following table presents an aging analysis of covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	529	$	441	$	7,333	$	8,303	$	19,068	$	27,371	$	63
Real estate – construction & development		2,672		743		15,911		19,326		33,646		52,972		348
Real estate – commercial & farmland		4,020		3,929		41,250		49,199		205,903		255,102		636
Real estate – residential		6,283		772		12,155		19,210		87,897		107,107		60
Consumer installment loans		68		6		255		329		636		965		—
Total	$	13,572	$	5,891	$	76,904	$	96,367	$	347,150	$	443,517	$	1,107

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of December 30, 2012:
Commercial, financial & agricultural	$	2,390	$	1,105	$	10,612	$	14,107	$	18,499	$	32,606	$	98
Real estate – construction & development		1,584		2,592		19,656		23,832		46,352		70,184		1,077
Real estate – commercial & farmland		11,451		7,373		52,570		71,394		207,112		278,506		1,347
Real estate – residential		6,066		3,396		24,976		34,438		90,618		125,056		779
Consumer installment loans		45		13		258		316		1,044		1,360		—
Total	$	21,536	$	14,479	$	108,072	$	144,087	$	363,625	$	507,712	$	3,301

	Loans 30-59 Days Past Due		Loans 60-89 Days Past Due		Loans 90 or More Days Past Due		Total Loans Past Due		Current Loans		Total Loans		Loans 90 Days or More Past Due and Still Accruing
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	851	$	754	$	12,703	$	14,308	$	27,064	$	41,372	$	298
Real estate – construction & development		2,688		3,007		25,021		30,716		53,275		83,991		—
Real estate – commercial & farmland		12,452		7,656		60,879		80,987		241,406		322,393		891
Real estate – residential		5,366		3,180		31,607		40,153		110,530		150,683		78
Consumer installment loans		70		40		430		540		2,758		3,298		—
Total	$	21,427	$	14,637	$	130,640	$	166,704	$	435,033	$	601,737	$	1,267

Summary of Impaired Financial Receivables

The following is a summary of information pertaining to covered impaired loans:

	As of and For the Period Ended
	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Nonaccrual loans	$	88,939	$	115,712	$	151,225
Troubled debt restructurings not included above		22,709		19,194		14,842
Total impaired loans	$	111,648	$	134,906	$	166,067
Impaired loans not requiring a related allowance	$	111,648	$	134,906	$	166,067
Impaired loans requiring a related allowance	$	—	$	—	$	—
Allowance related to impaired loans	$	—	$	—	$	—
Average investment in impaired loans	$	122,220	$	163,825	$	178,130
Interest income recognized on impaired loans	$	784	$	849	$	628
Foregone interest income on impaired loans	$	242	$	491	$	482

The following table presents an analysis of information pertaining to impaired covered loans as of June 30, 2013, December 31, 2012 and June 30, 2012.

	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2013:
Commercial, financial & agricultural	$	12,150	$	8,769	$	—	$	8,769	$	—	$	9,442
Real estate – construction & development		28,494		22,830		—		22,830		—		23,348
Real estate – commercial & farmland		65,516		53,837		—		53,837		—		57,962
Real estate – residential		31,535		25,927		—		25,927		—		31,191
Consumer installment loans		340		285		—		285		—		277
Total	$	138,035	$	111,648	$	—	$	111,648	$	—	$	122,220
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of December 31, 2012:
Commercial, financial & agricultural	$	27,060	$	10,802	$	—	$	10,802	$	—	$	12,506
Real estate – construction & development		85,279		23,236		—		23,236		—		29,970
Real estate – commercial & farmland		159,493		64,231		—		64,231		—		78,790
Real estate – residential		63,559		36,335		—		36,335		—		42,061
Consumer installment loans		393		302		—		302		—		498
Total	$	335,784	$	134,906	$	—	$	134,906	$	—	$	163,825
	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Average Recorded Investment
	(Dollars in Thousands)
As of June 30, 2012:
Commercial, financial & agricultural	$	22,616	$	13,464	$	—	$	13,464	$	—	$	13,250
Real estate – construction & development		46,439		30,586		—		30,586		—		34,260
Real estate – commercial & farmland		110,388		81,330		—		81,330		—		85,639
Real estate – residential		58,645		40,033		—		40,033		—		44,393
Consumer installment loans		1,034		654		—		654		—		588
Total	$	239,122	$	166,067	$	—	$	166,067	$	—	$	178,130

Covered Loans [Member]

Summary of Credit Quality Indicate Financial Receivable

The following table presents the covered loan portfolio by risk grade as of June 30, 2013.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	—	$	—	$	—	$	—	$	—	$	—	$	—
15		—		27		1,571		634		—		—		2,232
20		2,815		10,533		36,360		25,277		231		—		75,216
23		69		1,666		11,323		2,671		—		—		15,729
25		8,469		11,574		118,867		41,408		348		—		180,666
30		1,999		3,505		26,144		9,175		25		—		40,848
40		14,019		25,667		60,837		27,942		361		—		128,826
50		—		—		—		—		—		—		—
60		—		—		—		—		—		—		—
Total	$	27,371	$	52,972	$	255,102	$	107,107	$	965	$	—	$	443,517

The following table presents the covered loan portfolio by risk grade as of December 31, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	—	$	—	$	—	$	—	$	—	$	—	$	—
15		—		39		1,640		644		—		—		2,323
20		3,997		12,194		37,098		31,337		292		—		84,918
23		28		1,174		9,576		2,052		—		—		12,830
25		10,013		19,216		114,849		40,194		558		—		184,830
30		4,294		7,214		38,665		11,883		50		—		62,106
40		14,274		30,347		76,678		38,946		460		—		160,705
50		—		—		—		—		—		—		—
60		—		—		—		—		—		—		—
Total	$	32,606	$	70,184	$	278,506	$	125,056	$	1,360	$	—	$	507,712

The following table presents the covered loan portfolio by risk grade as of June 30, 2012.

Risk Grade	Commercial, financial & agricultural		Real estate - construction & development		Real estate - commercial & farmland		Real estate - residential		Consumer installment loans		Other		Total
	(Dollars in Thousands)
10	$	172	$	9	$	—	$	857	$	412	$	—	$	1,450
15		115		47		1,717		560		10		—		2,449
20		5,963		15,440		37,729		38,108		745		—		97,985
23		11		1,602		3,784		1,840		—		—		7,237
25		13,545		19,814		139,886		49,254		1,254		—		223,753
30		4,544		9,843		38,306		10,873		89		—		63,655
40		17,017		37,236		100,971		49,080		788		—		205,092
50		5		—		—		111		—		—		116
60		—		—		—		—		—		—		—
Total	$	41,372	$	83,991	$	322,393	$	150,683	$	3,298	$	—	$	601,737

XML

Accumulated Other Comprehensive Income

6 Months Ended

Jun. 30, 2013

Text Block [Abstract]

Accumulated Other Comprehensive Income

NOTE 9 – ACCUMULATED OTHER COMPREHENSIVE INCOME

Accumulated other comprehensive income for the Company consists of changes in net unrealized gains and losses on investment securities available for sale and interest rate swap derivatives. The following tables present a summary of the accumulated other comprehensive income balances, net of tax, as of June 30, 2013 and 2012.

(Dollars in Thousands)	Unrealized Gain (Loss) on Derivatives			Unrealized Gain (Loss) on Securities			Accumulated Other Comprehensive Income (Loss)
Balance, January 1, 2013	$	(23	)	$	6,630		$	6,607
Reclassification for gains included in net income		—			(111	)		(111	)
Current year changes		1,204			(4,118	)		(2,914	)
Balance, June 30, 2013	$	1,181		$	2,401		$	3,582

(Dollars in Thousands)	Unrealized Gain (Loss) on Derivatives			Unrealized Gain (Loss) on Securities		Accumulated Other Comprehensive Income (Loss)
Balance, January 1, 2012	$	856		$	6,440	$	7,296
Reclassification for gains included in net income		—			—		—
Current year changes		(735	)		1,244		509
Balance, June 30, 2012	$	121		$	7,684	$	7,805

XML

Commitments (Tables)

6 Months Ended

Jun. 30, 2013

Commitments And Contingencies Disclosure [Abstract]

Summary of Commitments to Extend Credit and Standby Letters of Credit

The Company’s commitments to extend credit and standby letters of credit are presented in the following table:

(Dollars in Thousands)	June 30, 2013		December 31, 2012		June 30, 2012
Commitments to extend credit	$	193,515	$	180,733	$	143,890
Standby letters of credit	$	7,142	$	6,788	$	9,039

XML

Assets Acquired in Fdic-Assisted Acquisitions (Tables)

6 Months Ended

Jun. 30, 2013

Schedule of Acquisition Details

From October 2009 through July 2012, the Company participated in ten FDIC-assisted acquisitions whereby the Company purchased certain failed institutions out of the FDIC’s receivership. These institutions include the following:

Bank Acquired	Location:	Branches:	Date Acquired
American United Bank (“AUB”)	Lawrenceville, Ga.	1	October 23, 2009
United Security Bank (“USB”)	Sparta, Ga.	2	November 6, 2009
Satilla Community Bank (“SCB”)	St. Marys, Ga.	1	May 14, 2010
First Bank of Jacksonville (“FBJ”)	Jacksonville, Fl.	2	October 22, 2010
Tifton Banking Company (“TBC”)	Tifton, Ga.	1	November 12, 2010
Darby Bank & Trust (“DBT”)	Vidalia, Ga.	7	November 12, 2010
High Trust Bank (“HTB”)	Stockbridge, Ga.	2	July 15, 2011
One Georgia Bank (“OGB”)	Midtown Atlanta, Ga.	1	July 15, 2011
Central Bank of Georgia (“CBG”)	Ellaville, Ga.	5	February 24, 2012
Montgomery Bank & Trust (“MBT”)	Ailey, Ga.	2	July 6, 2012

Components of Covered Assets

The following table summarizes components of all covered assets at June 30, 2013, December 31, 2012 and June 30, 2012 and their origin:

	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of June 30, 2013:	(Dollars in Thousands)
AUB	$	23,721	$	2,114	$	—	$	21,607	$	4,847	$	—	$	4,847	$	26,454	$	4,526
USB		23,298		2,552		—		20,746		4,127		140		3,987		24,733		5,802
SCB		38,478		2,882		—		35,596		4,655		306		4,349		39,945		4,603
FBJ		29,154		5,086		—		24,068		2,037		209		1,828		25,896		5,632
DBT		132,707		27,386		—		105,321		23,594		2,003		21,591		126,912		27,957
TBC		37,560		3,206		93		34,261		7,069		1,650		5,419		39,680		6,083
HTB		74,867		9,702		45		65,120		10,868		3,436		7,432		72,552		13,314
OGB		70,644		11,450		118		59,076		10,244		3,948		6,296		65,372		14,591
CBG		99,363		21,521		120		77,722		8,519		2,090		6,429		84,151		23,005
Total	$	529,792	$	85,899	$	376	$	443,517	$	75,960	$	13,782	$	62,178	$	505,695	$	105,513
	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of December 31, 2012:	(Dollars in Thousands)
AUB	$	27,169	$	2,481	$	—	$	24,688	$	10,636	$	102	$	10,534	$	35,222	$	2,905
USB		27,286		4,320		—		22,966		7,087		99		6,988		29,954		6,619
SCB		41,389		3,285		—		38,104		10,686		654		10,032		48,136		6,133
FBJ		32,574		6,204		27		26,343		3,260		526		2,734		29,077		6,589
DBT		169,527		41,631		207		127,689		30,395		2,160		28,235		155,924		47,012
TBC		46,796		4,979		173		41,644		11,089		1,381		9,708		51,352		8,073
HTB		90,602		16,072		52		74,478		13,980		4,954		9,026		83,504		20,020
OGB		81,908		17,127		136		64,645		9,168		4,078		5,090		69,735		16,871
CBG		124,200		36,884		161		87,155		9,046		3,120		5,926		93,081		45,502
Total	$	641,451	$	132,983	$	756	$	507,712	$	105,347	$	17,074	$	88,273	$	595,985	$	159,724

	Covered loans		Less:  Credit risk adjustments		Less: Liquidity and rate adjustments		Total covered loans		OREO		Less: Fair value adjustments		Total covered OREO		Total covered assets		FDIC indemnification asset
As of June 30, 2012:	(Dollars in Thousands)
AUB	$	29,740	$	2,542	$	—	$	27,198	$	11,489	$	—	$	11,489	$	38,687	$	2,620
USB		40,355		4,666		—		35,689		7,192		50		7,142		42,831		6,757
SCB		46,033		840		—		45,193		11,078		646		10,432		55,625		4,663
FBJ		35,618		6,645		59		28,914		2,787		515		2,272		31,186		7,051
DBT		222,724		60,218		455		162,051		24,121		1,422		22,699		184,750		65,684
TBC		63,593		8,155		252		55,186		8,616		1,184		7,432		62,618		14,838
HTB		98,624		20,676		60		77,888		16,860		6,499		10,361		88,249		25,249
OGB		88,717		22,041		156		66,520		13,397		6,573		6,824		73,344		26,105
CBG		153,342		50,037		207		103,098		8,637		3,821		4,816		107,914		50,834
Total	$	778,746	$	175,820	$	1,189	$	601,737	$	104,177	$	20,710	$	83,467	$	685,204	$	203,801

Loan-by-Loan Basis Performance of Fair Value Adjustments

The adjustments to fair value are performed on a loan-by-loan basis and have resulted in the following:

Total Amounts	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$	39,278	$	23,050	$	8,189
Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)		3,950		13,190		7,185
Amounts reflected in the Company’s Statement of Operations	June 30, 2013		December 31, 2012		June 30, 2012
	(Dollars in Thousands)
Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount)	$	2,942	$	4,610	$	1,638
Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)		790		2,638		1,437

Schedule of Changes in Accretable Discount Related Acquired Loan

The following is a summary of changes in the accretable discounts of acquired loans during the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012.

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	16,698		$	29,537		$	29,537
Additions due to acquisitions		—			9,863			9,863
Accretion		(25,841	)		(45,752	)		(25,166	)
Other activity, net		39,278			23,050			8,189
Ending balance	$	30,135		$	16,698		$	22,423

Changes in FDIC Shared Loss Receivable

Changes in the FDIC shared-loss receivable for the six months ended June 30, 2013, for the year ended December 31, 2012 and for the six months ended June 30, 2012 are as follows:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	159,724		$	242,394		$	242,394
Indemnification asset recorded in acquisitions		—			52,654			52,654
Payments received from FDIC		(45,604	)		(128,730	)		(86,482	)
Effect of change in expected cash flows on covered assets		(8,607	)		(6,594	)		(4,765	)
Ending balance	$	105,513		$	159,724		$	203,801

Loans with Deterioration of Credit Quality [Member]

Rollforward of Acquired Loans Deterioration of Credit Quality

A rollforward of acquired loans with deterioration of credit quality for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012 is shown below:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	282,737		$	307,790		$	307,790
Change in estimate of cash flows, net of charge-offs or recoveries		(8,464	)		(17,712	)		(3,702	)
Additions due to acquisitions		—			73,414			73,414
Other (loan payments, transfers, etc.)		(24,658	)		(80,755	)		(44,164	)
Ending balance	$	249,615		$	282,737		$	333,338

Loans without Deterioration of Credit Quality [Member]

Rollforward of Acquired Loans Deterioration of Credit Quality

A rollforward of acquired loans without deterioration of credit quality for the six months ended June 30, 2013, the year ended December 31, 2012 and the six months ended June 30, 2012 is shown below:

(Dollars in Thousands)	June 30, 2013			December 31, 2012			June 30, 2012
Balance, January 1	$	228,602		$	266,966		$	266,966
Change in estimate of cash flows, net of charge-offs or recoveries		(3,199	)		1,376			1,152
Additions due to acquisitions		—			51,368			51,367
Other (loan payments, transfers, etc.)		(31,205	)		(91,108	)		(42,627	)
Ending balance	$	194,198		$	228,602		$	276,858

XML

Document and Entity Information	6 Months Ended
	Jun. 30, 2013	Jul. 30, 2013
Document Document And Entity Information [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Jun. 30, 2013
Document Fiscal Year Focus	2013
Document Fiscal Period Focus	Q2
Entity Registrant Name	Ameris Bancorp
Entity Central Index Key	0000351569
Current Fiscal Year End Date	--12-31
Entity Filer Category	Accelerated Filer
Entity Common Stock, Shares Outstanding		23,898,392

XML

Weighted Average Shares Outstanding (Tables)

6 Months Ended

Jun. 30, 2013

Earnings Per Share [Abstract]

Summary of Weighted Average Number of Shares

Earnings per share have been computed based on the following weighted average number of common shares outstanding:

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2013		2012		2013		2012
	(Share Data in Thousands)				(Share Data in Thousands)
Basic shares outstanding		23,879		23,819		23,873		23,791
Plus: Dilutive effect of ISOs		346		105		346		105
Plus: Dilutive effect of Restricted grants		63		49		63		49
Diluted shares outstanding		24,288		23,973		24,282		23,945

XML

Accumulated Other Comprehensive Income - Summary of Accumulated Other Comprehensive Income (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2013	Jun. 30, 2012	Jun. 30, 2013	Jun. 30, 2012
Accumulated Other Comprehensive Income (Loss) [Line Items]
Beginning balance			$ 6,607	$ 7,296
Reclassification for gains included in net income	1		(111)
Current year changes	(2,693)	1,292	(3,025)	509
Ending balance	3,582	7,805	3,582	7,805
Unrealized Gain (Loss) on Derivatives [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Beginning balance			(23)	856
Current year changes			1,204	(735)
Ending balance	1,181	121	1,181	121
Unrealized Gain (Loss) on Securities [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Beginning balance			6,630	6,440
Reclassification for gains included in net income			(111)
Current year changes			(4,118)	1,244
Ending balance	$ 2,401	$ 7,684	$ 2,401	$ 7,684