UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): |
|
|
||
(Exact Name of Registrant as Specified in Charter)
|
||
Georgia |
|
|
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
(Address of Principal Executive Offices) |
(Zip Code)
|
Registrant’s telephone number, including area code: |
( |
|
(Former Name or Former Address, if Changed Since Last Report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 |
Results of Operations and Financial Condition. |
On October 28, 2021, Ameris Bancorp (the “Company”) issued a press release announcing its unaudited financial results for the quarter ended September 30, 2021. A copy of that press release is attached to this Current Report on Form 8-K (this “Report”) as Exhibit 99.1.
The information contained in this Item 2.02 and in Exhibit 99.1 attached to this Report is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of such section. Furthermore, such information shall not be deemed to be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended.
Item 7.01 |
Regulation FD Disclosure. |
A copy of the investor presentation material that the Company will present regarding its earnings during the teleconference beginning at 9:00 a.m. Eastern time on October 29, 2021 is attached to this Report as Exhibit 99.2. The investor presentation material is also available on the “Investor Relations” page of the Company’s website (http://www.amerisbank.com).
The information contained in this Item 7.01 and in Exhibit 99.2 attached to this Report is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of such section. Furthermore, such information shall not be deemed to be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
(d) |
|
Exhibits. |
99.1 |
|
|
99.2 |
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
AMERIS BANCORP |
|
By: |
/s/ Nicole S. Stokes |
|
Nicole S. Stokes |
|
Chief Financial Officer |
Date: October 28, 2021
Exhibit 99.1
Ameris Bancorp Announces Financial Results For Third Quarter 2021
ATLANTA, Oct. 28, 2021 /PRNewswire/ -- Ameris Bancorp (Nasdaq: ABCB) (the "Company") today reported net income of $81.7 million, or $1.17 per diluted share, for the quarter ended September 30, 2021, compared with $116.1 million, or $1.67 per diluted share, for the quarter ended September 30, 2020. The Company reported adjusted net income of $83.9 million, or $1.20 per diluted share, for the quarter ended September 30, 2021, compared with $116.9 million, or $1.69 per diluted share, for the same period in 2020. Adjusted net income excludes after-tax merger and conversion charges, servicing right valuation adjustments, restructuring charges related to branch consolidations and efficiency initiatives, certain legal expenses, gain on bank owned life insurance ("BOLI") proceeds, (gain)/loss on bank premises and expenses related to the COVID-19 pandemic.
For the year-to-date period ending September 30, 2021, the Company reported net income of $295.0 million, or $4.23 per diluted share, compared with $167.7 million, or $2.42 per diluted share, for the same period in 2020. The Company reported adjusted net income of $287.2 million, or $4.12 per diluted share, for the nine months ended September 30, 2021, compared with $198.5 million, or $2.86 per diluted share, for the same period in 2020. Adjusted net income for the year-to-date period excludes the same items listed above for the Company's quarter-to-date period.
Commenting on the Company's results, Palmer Proctor, the Company's Chief Executive Officer, said, "Our continued organic success and strong third quarter results show the strength and focus of our team of bankers. We grew loans 7% annualized, exclusive of PPP loans, while growing low cost deposits at the same pace. In addition, we had another solid quarter of tangible book value growth at 3.8% for the quarter due to the core earnings power of our Company. We remain focused on growth opportunities in the premier markets in the Southeast, which we are confident will lead us to continue to deliver top financial results. I am energized by our momentum and look forward to a strong 2022."
Significant items from the Company's results for the third quarter of 2021 include the following:
Net Interest Income and Net Interest Margin
Net interest income on a tax-equivalent basis for the third quarter of 2021 totaled $162.8 million, compared with $163.0 million for the second quarter of 2021 and $163.9 million for the third quarter of 2020. The Company's net interest margin was 3.22% for the third quarter of 2021, down from 3.34% reported for the second quarter of 2021 and 3.64% reported for the third quarter of 2020. The decrease in net interest margin in the current quarter is attributable to excess liquidity held on the balance sheet, as the average balance in interest-bearing deposits in banks continued to increase during the quarter. The yield on earning assets declined 14 basis points due to this excess liquidity, as well as a decline in accretion income, and the decline was partially offset by improvement in the cost of interest-bearing liabilities of three basis points during the quarter and increases in average loans. Accretion income for the third quarter of 2021 decreased to $2.9 million, compared with $4.5 million for the second quarter of 2021, and $6.5 million for the third quarter of 2020. The decrease in accretion income for the third quarter is primarily attributable to decreased accelerated income related to payoffs of acquired loans during the third quarter of 2021 and continued attrition of the purchased portfolio.
Yields on loans decreased to 4.24% during the third quarter of 2021, compared with 4.33% for the second quarter of 2021 and 4.42% reported for the third quarter of 2020. Contributing to interest income on loans for the third quarter of 2021 was $6.2 million related to accelerated fee income on Paycheck Protection Program ("PPP") loan forgiveness, compared with $6.1 million in the second quarter of 2021. Loan production in the banking division during the third quarter of 2021 was $913.3 million, with weighted average yields of 3.56%, compared with $911.3 million and 3.75%, respectively, in the second quarter of 2021 and $869.0 million and 4.00%, respectively, in the third quarter of 2020. Loan production in the lines of business (including retail mortgage, warehouse lending, SBA and premium finance) amounted to an additional $5.8 billion during the third quarter of 2021, with weighted average yields of 3.37%, compared with $6.4 billion and 3.36%, respectively, during the second quarter of 2021 and $7.7 billion and 3.33%, respectively, during the third quarter of 2020.
Interest expense during the third quarter of 2021 decreased to $11.4 million, compared with $11.9 million in the second quarter of 2021 and $17.4 million in the third quarter of 2020. The Company's total cost of funds moved two basis points lower to 0.24% in the third quarter of 2021 as compared with the second quarter of 2021. Deposit costs decreased two basis points during the third quarter of 2021 to 0.11%, compared with 0.13% in the second quarter of 2021. Costs of interest-bearing deposits decreased during the quarter from 0.21% in the second quarter of 2021 to 0.18% in the third quarter of 2021.
Noninterest Income
Noninterest income decreased $12.7 million, or 14.2%, in the third quarter of 2021 to $76.6 million, compared with $89.2 million for the second quarter of 2021, primarily as a result of decreased mortgage banking activity, which declined by $13.8 million, or 19.6%, to $56.5 million in the third quarter of 2021, compared with $70.2 million for the second quarter of 2021. This decrease was primarily the result of a $18.5 million reduction in mortgage pair-off fees compared with the second quarter of 2021. Gain on sale spreads increased to 3.17% in the third quarter of 2021 from 2.77% for the second quarter of 2021. Total production in the retail mortgage division decreased to $2.06 billion in the third quarter of 2021, compared with $2.39 billion for the second quarter of 2021. Mortgage banking activity was negatively impacted during the third quarter of 2021 by a $1.4 million servicing right impairment, compared with a recovery of $749,000 for the second quarter of 2021. The retail mortgage open pipeline was $1.93 billion at the end of the third quarter of 2021, compared with $1.75 billion at June 30, 2021.
Service charge revenue increased $479,000, or 4.4%, to $11.5 million in the third quarter of 2021, compared with $11.0 million for the second quarter of 2021, resulting from an increase in volume. Other noninterest income was flat in the third quarter of 2021 at $6.9 million, compared with the second quarter of 2021, primarily as a result of increases in trust services income of $260,000, BOLI income of $217,000 and merchant fee income of $130,000, offset by a decrease in gain on sale of SBA loans of $654,000.
Noninterest Expense
Noninterest expense increased $1.4 million, or 1.1%, to $137.2 million during the third quarter of 2021, compared with $135.8 million for the second quarter of 2021. During the third quarter of 2021, the Company recorded a net loss of $1.1 million related to bank premises and merger and conversion charges of $183,000, compared with a net gain on bank premises of $236,000 during the second quarter of 2021. Excluding these charges, adjusted expenses decreased approximately $120,000, or 0.1%, to $135.9 million in the third quarter of 2021, from $136.0 million in the second quarter of 2021. The majority of this decrease is attributable to a $5.8 million reduction in salaries and employee benefits, primarily variable compensation related to mortgage production, and a $1.2 million decrease in data processing and telecommunications expense. These decreases were offset by increases in legal and other professional fees, loan servicing expenses and other mortgage expenses that are not expected to be recurring. The adjusted efficiency ratio was 56.56% in the third quarter of 2021, compared with 54.07% in the second quarter of 2021.
Income Tax Expense
The Company's effective tax rate for the third quarter of 2021 was 26.2%, compared with 23.3% in the second quarter of 2021. The increased rate for the third quarter of 2021 was primarily a result of an adjustment to the Company's state tax liability. The Company's future effective rate is expected to be between 23% and 24%.
Balance Sheet Trends
Total assets at September 30, 2021 were $22.53 billion, compared with $20.44 billion at December 31, 2020. Total loans, including loans held for sale, were $16.26 billion at September 30, 2021, compared with $15.65 billion at December 31, 2020. Total loans held for investment were $14.82 billion at September 30, 2021, compared with $14.48 billion at December 31, 2020, an increase of $343.6 million, or 2.4%. Loan production in the banking division during the third quarter of 2021 remained strong at $913.3 million, which was consistent with the second quarter of 2021 and up 5% from the third quarter of 2020.
At September 30, 2021, total deposits amounted to $18.83 billion, or 97.1% of total funding, compared with $16.96 billion and 96.8%, respectively, at December 31, 2020. At September 30, 2021, noninterest-bearing deposit accounts were $7.62 billion, or 40.4% of total deposits, compared with $6.15 billion, or 36.3% of total deposits, at December 31, 2020. Non-rate sensitive deposits (including noninterest-bearing, NOW and savings) totaled $12.01 billion at September 30, 2021, compared with $10.23 billion at December 31, 2020. These funds represented 63.8% of the Company's total deposits at September 30, 2021, compared with 60.3% at the end of 2020.
Shareholders' equity at September 30, 2021 totaled $2.90 billion, an increase of $253.7 million, or 9.6%, from December 31, 2020. The increase in shareholders' equity was primarily the result of earnings of $295.0 million during the first nine months of 2021, partially offset by dividends declared. Tangible book value per share was $27.46 at September 30, 2021, compared with $23.69 at December 31, 2020. Tangible common equity as a percentage of tangible assets was 8.88% at September 30, 2021, compared with 8.47% at the end of 2020.
Credit Quality
Credit quality remains strong in the Company. During the third quarter of 2021, the Company recorded a provision for credit losses reversal of $9.7 million, compared with a provision of $142,000 in the second quarter of 2021. This provision reversal was primarily attributable to improvements in forecast economic conditions, particularly levels of home prices and commercial real estate prices, compared with forecast conditions during the second quarter of 2021. The Company has been prudently working with borrowers to support their credit needs during the challenging economic conditions and is monitoring the level of modifications on an ongoing basis, such that loans remaining on deferral at the end of the third quarter of 2021 equaled approximately 0.6% of total loans, down from approximately 1.2% and 4.3% of total loans at the end of the second quarter of 2021 and the third quarter of 2020, respectively. Nonperforming assets as a percentage of total assets was stable at 0.32% during the quarter. The Company recorded net recoveries in the third quarter of 2021 of $127,000, such that the net charge-off ratio was zero basis points for the quarter, compared with seven basis points in the second quarter of 2021 and 10 basis points in the third quarter of 2020.
Share Repurchase Program
The Company's board of directors has also approved the extension of the share repurchase program authorized in September 2019, under which the Company was authorized to repurchase up to $100 million of its outstanding common stock. As extended, the program now allows for repurchases of shares to occur through October 31, 2022. Currently, $79,190,199 in aggregate value remains for repurchase under the program.
Conference Call
The Company will host a teleconference at 9:00 a.m. Eastern time on Friday, October 29, 2021, to discuss the Company's results and answer appropriate questions. The conference call can be accessed by dialing 1-844-200-6205 (or 1-833-950-0062 for participants in Canada and 1-929-526-1599 for other international participants). The conference call access code is 162447. A replay of the call will be available one hour after the end of the conference call until November 5, 2021. To listen to the replay, dial 1-866-813-9403. The conference replay access code is 133904. The financial information discussed will also be available on the Investor Relations page of the Ameris Bank website at ir.amerisbank.com.
About Ameris Bancorp
Ameris Bancorp is a bank holding company headquartered in Atlanta, Georgia. The Company's banking subsidiary, Ameris Bank, had 165 locations in Georgia, Alabama, Florida, North Carolina and South Carolina at the end of the most recent quarter.
This news release contains certain performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). The Company's management uses these non-GAAP measures in its analysis of the Company's performance. These measures are useful when evaluating the underlying performance and efficiency of the Company's operations and balance sheet. The Company's management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant gains and charges in the current period. The Company's management believes that investors may use these non-GAAP financial measures to evaluate the Company's financial performance without the impact of unusual items that may obscure trends in the Company's underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
This news release contains forward-looking statements, as defined by federal securities laws, including, among other forward-looking statements, certain plans, expectations and goals. Words such as "may," "believe," "expect," "anticipate," "intend," "will," "should," "plan," "estimate," "predict," "continue" and "potential" or the negative of these terms or other comparable terminology, as well as similar expressions, are meant to identify forward-looking statements. The forward-looking statements in this news release are based on current expectations and are provided to assist in the understanding of potential future performance. Such forward-looking statements involve numerous assumptions, risks and uncertainties that may cause actual results to differ materially from those expressed or implied in any such statements, including, without limitation, the following: general competitive, economic, unemployment, political and market conditions and fluctuations, including real estate market conditions, and the effects of such conditions and fluctuations on the creditworthiness of borrowers, collateral values, asset recovery values and the value of investment securities; movements in interest rates and their impacts on net interest margin; expectations on credit quality and performance; legislative and regulatory changes; changes in U.S. government monetary and fiscal policy; the impact of the COVID-19 pandemic on the general economy, our customers and the allowance for loan losses; the benefits that may be realized by our customers from government assistance programs and regulatory actions related to the COVID-19 pandemic; the potential impact of the phase-out of the London Interbank Offered Rate ("LIBOR") or other changes involving LIBOR; competitive pressures on product pricing and services; the cost savings and any revenue synergies expected to result from acquisition transactions, which may not be fully realized within the expected timeframes if at all; the success and timing of other business strategies; our outlook and long-term goals for future growth; and natural disasters, geopolitical events, acts of war or terrorism or other hostilities, public health crises and other catastrophic events beyond our control. For a discussion of some of the other risks and other factors that may cause such forward-looking statements to differ materially from actual results, please refer to the Company's filings with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ended December 31, 2020 and its subsequently filed periodic reports and other filings. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements.
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Financial Highlights | Table 1 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands except per share data) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net income | $ | 81,680 |
|
| $ | 88,327 |
|
| $ | 124,962 |
|
| $ | 94,285 |
|
| $ | 116,145 |
|
| $ | 294,969 |
|
| $ | 167,703 |
|
Adjusted net income | $ | 83,861 |
|
| $ | 87,548 |
|
| $ | 115,746 |
|
| $ | 101,995 |
|
| $ | 116,879 |
|
| $ | 287,155 |
|
| $ | 198,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Earnings per share available to common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Basic | $ | 1.18 |
|
| $ | 1.27 |
|
| $ | 1.80 |
|
| $ | 1.36 |
|
| $ | 1.68 |
|
| $ | 4.25 |
|
| $ | 2.42 |
|
Diluted | $ | 1.17 |
|
| $ | 1.27 |
|
| $ | 1.79 |
|
| $ | 1.36 |
|
| $ | 1.67 |
|
| $ | 4.23 |
|
| $ | 2.42 |
|
Adjusted diluted EPS | $ | 1.20 |
|
| $ | 1.25 |
|
| $ | 1.66 |
|
| $ | 1.47 |
|
| $ | 1.69 |
|
| $ | 4.12 |
|
| $ | 2.86 |
|
Cash dividends per share | $ | 0.15 |
|
| $ | 0.15 |
|
| $ | 0.15 |
|
| $ | 0.15 |
|
| $ | 0.15 |
|
| $ | 0.45 |
|
| $ | 0.45 |
|
Book value per share (period end) | $ | 41.66 |
|
| $ | 40.66 |
|
| $ | 39.56 |
|
| $ | 38.07 |
|
| $ | 36.91 |
|
| $ | 41.66 |
|
| $ | 36.91 |
|
Tangible book value per share (period end) | $ | 27.46 |
|
| $ | 26.45 |
|
| $ | 25.27 |
|
| $ | 23.69 |
|
| $ | 22.46 |
|
| $ | 27.46 |
|
| $ | 22.46 |
|
Weighted average number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Basic | 69,439,845 |
|
| 69,496,666 |
|
| 69,391,734 |
|
| 69,252,307 |
|
| 69,230,667 |
|
| 69,445,270 |
|
| 69,243,280 |
| |||||||
Diluted | 69,756,135 |
|
| 69,791,670 |
|
| 69,740,860 |
|
| 69,493,105 |
|
| 69,346,141 |
|
| 69,772,084 |
|
| 69,403,104 |
| |||||||
Period end number of shares | 69,635,435 |
|
| 69,767,209 |
|
| 69,713,426 |
|
| 69,541,481 |
|
| 69,490,546 |
|
| 69,635,435 |
|
| 69,490,546 |
| |||||||
Market data |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
High intraday price | $ | 53.63 |
|
| $ | 59.85 |
|
| $ | 57.81 |
|
| $ | 39.53 |
|
| $ | 27.81 |
|
| $ | 59.85 |
|
| $ | 43.79 |
|
Low intraday price | $ | 44.92 |
|
| $ | 47.44 |
|
| $ | 36.60 |
|
| $ | 22.37 |
|
| $ | 19.91 |
|
| $ | 36.60 |
|
| $ | 17.12 |
|
Period end closing price | $ | 51.88 |
|
| $ | 50.63 |
|
| $ | 52.51 |
|
| $ | 38.07 |
|
| $ | 22.78 |
|
| $ | 51.88 |
|
| $ | 22.78 |
|
Average daily volume | 392,533 |
|
| 429,233 |
|
| 460,744 |
|
| 394,641 |
|
| 359,059 |
|
| 426,963 |
|
| 429,758 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Return on average assets | 1.47 | % |
| 1.64 | % |
| 2.44 | % |
| 1.89 | % |
| 2.33 | % |
| 1.84 | % |
| 1.18 | % | |||||||
Adjusted return on average assets | 1.51 | % |
| 1.63 | % |
| 2.26 | % |
| 2.04 | % |
| 2.35 | % |
| 1.79 | % |
| 1.39 | % | |||||||
Return on average common equity | 11.27 | % |
| 12.66 | % |
| 18.80 | % |
| 14.30 | % |
| 18.27 | % |
| 14.14 | % |
| 8.96 | % | |||||||
Adjusted return on average tangible common equity | 17.65 | % |
| 19.46 | % |
| 27.66 | % |
| 25.04 | % |
| 30.53 | % |
| 21.38 | % |
| 17.84 | % | |||||||
Earning asset yield (TE) | 3.44 | % |
| 3.58 | % |
| 3.85 | % |
| 3.98 | % |
| 4.02 | % |
| 3.62 | % |
| 4.29 | % | |||||||
Total cost of funds | 0.24 | % |
| 0.26 | % |
| 0.30 | % |
| 0.36 | % |
| 0.41 | % |
| 0.26 | % |
| 0.60 | % | |||||||
Net interest margin (TE) | 3.22 | % |
| 3.34 | % |
| 3.57 | % |
| 3.64 | % |
| 3.64 | % |
| 3.37 | % |
| 3.72 | % | |||||||
Noninterest income excluding securities transactions, as a percent of total revenue (TE) | 30.32 | % |
| 33.78 | % |
| 39.71 | % |
| 38.37 | % |
| 46.72 | % |
| 34.88 | % |
| 37.74 | % | |||||||
Efficiency ratio | 57.59 | % |
| 54.07 | % |
| 52.59 | % |
| 54.83 | % |
| 47.80 | % |
| 54.61 | % |
| 55.34 | % | |||||||
Adjusted efficiency ratio (TE) | 56.56 | % |
| 54.07 | % |
| 54.62 | % |
| 52.67 | % |
| 47.34 | % |
| 55.05 | % |
| 52.00 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
CAPITAL ADEQUACY (period end) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Shareholders' equity to assets | 12.87 | % |
| 12.96 | % |
| 12.87 | % |
| 12.95 | % |
| 12.90 | % |
| 12.87 | % |
| 12.90 | % | |||||||
Tangible common equity to tangible assets | 8.88 | % |
| 8.83 | % |
| 8.62 | % |
| 8.47 | % |
| 8.27 | % |
| 8.88 | % |
| 8.27 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
EQUITY TO ASSETS RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Tangible common equity to tangible assets | 8.88 | % |
| 8.83 | % |
| 8.62 | % |
| 8.47 | % |
| 8.27 | % |
| 8.88 | % |
| 8.27 | % | |||||||
Effect of goodwill and other intangibles | 3.99 | % |
| 4.13 | % |
| 4.25 | % |
| 4.48 | % |
| 4.63 | % |
| 3.99 | % |
| 4.63 | % | |||||||
Equity to assets (GAAP) | 12.87 | % |
| 12.96 | % |
| 12.87 | % |
| 12.95 | % |
| 12.90 | % |
| 12.87 | % |
| 12.90 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
OTHER DATA (period end) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Full time equivalent employees |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Banking Division | 1,821 |
|
| 1,817 |
|
| 1,815 |
|
| 1,816 |
|
| 1,807 |
|
| 1,821 |
|
| 1,807 |
| |||||||
Retail Mortgage Division | 749 |
|
| 759 |
|
| 765 |
|
| 748 |
|
| 734 |
|
| 749 |
|
| 734 |
| |||||||
Warehouse Lending Division | 12 |
|
| 12 |
|
| 12 |
|
| 12 |
|
| 11 |
|
| 12 |
|
| 11 |
| |||||||
SBA Division | 29 |
|
| 30 |
|
| 29 |
|
| 24 |
|
| 33 |
|
| 29 |
|
| 33 |
| |||||||
Premium Finance Division | 67 |
|
| 68 |
|
| 70 |
|
| 71 |
|
| 71 |
|
| 67 |
|
| 71 |
| |||||||
Total Ameris Bancorp FTE headcount | 2,678 |
|
| 2,686 |
|
| 2,691 |
|
| 2,671 |
|
| 2,656 |
|
| 2,678 |
|
| 2,656 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Assets per Banking Division FTE | $ | 12,374 |
|
| $ | 12,046 |
|
| $ | 11,806 |
|
| $ | 11,255 |
|
| $ | 10,998 |
|
| $ | 12,374 |
|
| $ | 10,998 |
|
Branch locations | 165 |
|
| 165 |
|
| 165 |
|
| 164 |
|
| 170 |
|
| 165 |
|
| 170 |
| |||||||
Deposits per branch location | $ | 114,142 |
|
| $ | 110,655 |
|
| $ | 108,339 |
|
| $ | 103,401 |
|
| $ | 94,493 |
|
| $ | 114,142 |
|
| $ | 94,493 |
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||
Income Statement | Table 2 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands except per share data) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Interest and fees on loans | $ | 166,358 |
|
| $ | 167,761 |
|
| $ | 171,157 |
|
| $ | 171,971 |
|
| $ | 172,351 |
|
| $ | 505,276 |
|
| $ | 518,938 |
|
Interest on taxable securities | 5,296 |
|
| 5,244 |
|
| 6,118 |
|
| 6,398 |
|
| 7,259 |
|
| 16,658 |
|
| 26,688 |
| |||||||
Interest on nontaxable securities | 139 |
|
| 139 |
|
| 141 |
|
| 150 |
|
| 159 |
|
| 419 |
|
| 473 |
| |||||||
Interest on deposits in other banks | 1,244 |
|
| 595 |
|
| 522 |
|
| 252 |
|
| 153 |
|
| 2,361 |
|
| 1,487 |
| |||||||
Interest on federal funds sold | 9 |
|
| 12 |
|
| 12 |
|
| 12 |
|
| 12 |
|
| 33 |
|
| 134 |
| |||||||
Total interest income | 173,046 |
|
| 173,751 |
|
| 177,950 |
|
| 178,783 |
|
| 179,934 |
|
| 524,747 |
|
| 547,720 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Interest on deposits | 5,106 |
|
| 5,775 |
|
| 6,798 |
|
| 8,870 |
|
| 11,822 |
|
| 17,679 |
|
| 50,197 |
| |||||||
Interest on other borrowings | 6,279 |
|
| 6,124 |
|
| 6,175 |
|
| 6,457 |
|
| 5,574 |
|
| 18,578 |
|
| 23,226 |
| |||||||
Total interest expense | 11,385 |
|
| 11,899 |
|
| 12,973 |
|
| 15,327 |
|
| 17,396 |
|
| 36,257 |
|
| 73,423 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | 161,661 |
|
| 161,852 |
|
| 164,977 |
|
| 163,456 |
|
| 162,538 |
|
| 488,490 |
|
| 474,297 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Provision for loan losses | (3,984) |
|
| (899) |
|
| (16,579) |
|
| (6,700) |
|
| 26,692 |
|
| (21,462) |
|
| 132,188 |
| |||||||
Provision for unfunded commitments | (5,516) |
|
| 1,299 |
|
| (11,839) |
|
| 5,481 |
|
| (10,131) |
|
| (16,056) |
|
| 13,581 |
| |||||||
Provision for other credit losses | (175) |
|
| (258) |
|
| (173) |
|
| (291) |
|
| 1,121 |
|
| (606) |
|
| 1,121 |
| |||||||
Provision for credit losses | (9,675) |
|
| 142 |
|
| (28,591) |
|
| (1,510) |
|
| 17,682 |
|
| (38,124) |
|
| 146,890 |
| |||||||
Net interest income after provision for credit losses | 171,336 |
|
| 161,710 |
|
| 193,568 |
|
| 164,966 |
|
| 144,856 |
|
| 526,614 |
|
| 327,407 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Service charges on deposit accounts | 11,486 |
|
| 11,007 |
|
| 10,829 |
|
| 11,465 |
|
| 10,914 |
|
| 33,322 |
|
| 32,680 |
| |||||||
Mortgage banking activity | 56,460 |
|
| 70,231 |
|
| 98,486 |
|
| 95,192 |
|
| 138,627 |
|
| 225,177 |
|
| 278,885 |
| |||||||
Other service charges, commissions and fees | 1,154 |
|
| 1,056 |
|
| 1,016 |
|
| 965 |
|
| 1,039 |
|
| 3,226 |
|
| 2,949 |
| |||||||
Gain (loss) on securities | 530 |
|
| 1 |
|
| (12) |
|
| — |
|
| — |
|
| 519 |
|
| 5 |
| |||||||
Other noninterest income | 6,932 |
|
| 6,945 |
|
| 7,654 |
|
| 4,521 |
|
| 8,438 |
|
| 21,531 |
|
| 19,838 |
| |||||||
Total noninterest income | 76,562 |
|
| 89,240 |
|
| 117,973 |
|
| 112,143 |
|
| 159,018 |
|
| 283,775 |
|
| 334,357 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 79,671 |
|
| 85,505 |
|
| 95,985 |
|
| 92,466 |
|
| 96,698 |
|
| 261,161 |
|
| 267,812 |
| |||||||
Occupancy and equipment | 11,979 |
|
| 10,812 |
|
| 11,781 |
|
| 12,709 |
|
| 13,805 |
|
| 34,572 |
|
| 39,640 |
| |||||||
Data processing and communications expenses | 10,681 |
|
| 11,877 |
|
| 11,884 |
|
| 11,323 |
|
| 12,226 |
|
| 34,442 |
|
| 34,694 |
| |||||||
Credit resolution-related expenses(1) | 377 |
|
| 622 |
|
| 547 |
|
| 1,156 |
|
| 802 |
|
| 1,546 |
|
| 3,950 |
| |||||||
Advertising and marketing | 2,676 |
|
| 1,946 |
|
| 1,431 |
|
| 3,267 |
|
| 966 |
|
| 6,053 |
|
| 4,779 |
| |||||||
Amortization of intangible assets | 3,387 |
|
| 4,065 |
|
| 4,126 |
|
| 4,190 |
|
| 4,190 |
|
| 11,578 |
|
| 15,422 |
| |||||||
Merger and conversion charges | 183 |
|
| — |
|
| — |
|
| — |
|
| (44) |
|
| 183 |
|
| 1,391 |
| |||||||
Other noninterest expenses | 28,242 |
|
| 20,934 |
|
| 23,044 |
|
| 26,005 |
|
| 25,049 |
|
| 72,220 |
|
| 79,825 |
| |||||||
Total noninterest expense | 137,196 |
|
| 135,761 |
|
| 148,798 |
|
| 151,116 |
|
| 153,692 |
|
| 421,755 |
|
| 447,513 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Income before income tax expense | 110,702 |
|
| 115,189 |
|
| 162,743 |
|
| 125,993 |
|
| 150,182 |
|
| 388,634 |
|
| 214,251 |
| |||||||
Income tax expense | 29,022 |
|
| 26,862 |
|
| 37,781 |
|
| 31,708 |
|
| 34,037 |
|
| 93,665 |
|
| 46,548 |
| |||||||
Net income | $ | 81,680 |
|
| $ | 88,327 |
|
| $ | 124,962 |
|
| $ | 94,285 |
|
| $ | 116,145 |
|
| $ | 294,969 |
|
| $ | 167,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Diluted earnings per common share | $ | 1.17 |
|
| $ | 1.27 |
|
| $ | 1.79 |
|
| $ | 1.36 |
|
| $ | 1.67 |
|
| $ | 4.23 |
|
| $ | 2.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
(1) Includes expenses associated with problem loans and OREO, as well as OREO losses and writedowns. |
|
|
|
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||
| |||||||||||||||||||
Period End Balance Sheet | Table 3 | ||||||||||||||||||
| Three Months Ended | ||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep | ||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 | ||||||||||
Assets |
|
|
|
|
|
|
|
|
| ||||||||||
Cash and due from banks | $ | 239,028 |
|
| $ | 259,729 |
|
| $ | 224,159 |
|
| $ | 203,349 |
|
| $ | 257,026 |
|
Federal funds sold and interest-bearing deposits in banks | 3,513,412 |
|
| 3,044,795 |
|
| 2,534,969 |
|
| 1,913,957 |
|
| 494,765 |
| |||||
Time deposits in other banks | — |
|
| — |
|
| 249 |
|
| 249 |
|
| 249 |
| |||||
Investment securities available-for-sale, at fair value | 684,504 |
|
| 778,167 |
|
| 859,652 |
|
| 982,879 |
|
| 1,117,436 |
| |||||
Investment securities held-to-maturity, at amortized cost | 64,451 |
|
| 29,055 |
|
| — |
|
| — |
|
| — |
| |||||
Other investments | 27,619 |
|
| 27,621 |
|
| 27,620 |
|
| 28,202 |
|
| 47,329 |
| |||||
Loans held for sale | 1,435,805 |
|
| 1,210,589 |
|
| 1,509,528 |
|
| 1,167,659 |
|
| 1,414,889 |
| |||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Loans, net of unearned income | 14,824,539 |
|
| 14,780,791 |
|
| 14,599,805 |
|
| 14,480,925 |
|
| 14,943,593 |
| |||||
Allowance for credit losses | (171,213) |
|
| (175,070) |
|
| (178,570) |
|
| (199,422) |
|
| (231,924) |
| |||||
Loans, net | 14,653,326 |
|
| 14,605,721 |
|
| 14,421,235 |
|
| 14,281,503 |
|
| 14,711,669 |
| |||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Other real estate owned | 4,594 |
|
| 5,775 |
|
| 8,841 |
|
| 11,880 |
|
| 17,969 |
| |||||
Premises and equipment, net | 226,430 |
|
| 229,994 |
|
| 231,550 |
|
| 222,890 |
|
| 231,278 |
| |||||
Goodwill | 928,005 |
|
| 928,005 |
|
| 928,005 |
|
| 928,005 |
|
| 928,005 |
| |||||
Other intangible assets, net | 60,396 |
|
| 63,783 |
|
| 67,848 |
|
| 71,974 |
|
| 76,164 |
| |||||
Cash value of bank owned life insurance | 279,389 |
|
| 277,839 |
|
| 176,575 |
|
| 176,467 |
|
| 175,605 |
| |||||
Deferred income taxes, net | 4,329 |
|
| 9,081 |
|
| 22,367 |
|
| 33,314 |
|
| 53,039 |
| |||||
Other assets | 411,853 |
|
| 416,777 |
|
| 414,529 |
|
| 416,310 |
|
| 348,428 |
| |||||
Total assets | $ | 22,533,141 |
|
| $ | 21,886,931 |
|
| $ | 21,427,127 |
|
| $ | 20,438,638 |
|
| $ | 19,873,851 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Liabilities |
|
|
|
|
|
|
|
|
| ||||||||||
Deposits |
|
|
|
|
|
|
|
|
| ||||||||||
Noninterest-bearing | $ | 7,616,728 |
|
| $ | 6,983,761 |
|
| $ | 6,804,776 |
|
| $ | 6,151,070 |
|
| $ | 5,909,316 |
|
Interest-bearing | 11,216,761 |
|
| 11,274,236 |
|
| 11,071,097 |
|
| 10,806,753 |
|
| 10,154,490 |
| |||||
Total deposits | 18,833,489 |
|
| 18,257,997 |
|
| 17,875,873 |
|
| 16,957,823 |
|
| 16,063,806 |
| |||||
Federal funds purchased and securities sold under agreements to repurchase | 4,502 |
|
| 5,544 |
|
| 9,320 |
|
| 11,641 |
|
| 9,103 |
| |||||
Other borrowings | 425,375 |
|
| 425,303 |
|
| 425,231 |
|
| 425,155 |
|
| 875,255 |
| |||||
Subordinated deferrable interest debentures | 125,830 |
|
| 125,331 |
|
| 124,833 |
|
| 124,345 |
|
| 123,860 |
| |||||
FDIC loss-share payable, net | — |
|
| — |
|
| — |
|
| — |
|
| 19,476 |
| |||||
Other liabilities | 243,175 |
|
| 235,752 |
|
| 234,274 |
|
| 272,586 |
|
| 217,668 |
| |||||
Total liabilities | 19,632,371 |
|
| 19,049,927 |
|
| 18,669,531 |
|
| 17,791,550 |
|
| 17,309,168 |
| |||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Shareholders' Equity |
|
|
|
|
|
|
|
|
| ||||||||||
Preferred stock | — |
|
| — |
|
| — |
|
| — |
|
| — |
| |||||
Common stock | 72,016 |
|
| 72,008 |
|
| 71,954 |
|
| 71,754 |
|
| 71,703 |
| |||||
Capital stock | 1,922,964 |
|
| 1,920,566 |
|
| 1,917,990 |
|
| 1,913,285 |
|
| 1,911,031 |
| |||||
Retained earnings | 934,979 |
|
| 863,828 |
|
| 785,984 |
|
| 671,510 |
|
| 587,657 |
| |||||
Accumulated other comprehensive income, net of tax | 21,885 |
|
| 25,024 |
|
| 26,090 |
|
| 33,505 |
|
| 37,252 |
| |||||
Treasury stock | (51,074) |
|
| (44,422) |
|
| (44,422) |
|
| (42,966) |
|
| (42,960) |
| |||||
Total shareholders' equity | 2,900,770 |
|
| 2,837,004 |
|
| 2,757,596 |
|
| 2,647,088 |
|
| 2,564,683 |
| |||||
Total liabilities and shareholders' equity | $ | 22,533,141 |
|
| $ | 21,886,931 |
|
| $ | 21,427,127 |
|
| $ | 20,438,638 |
|
| $ | 19,873,851 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Other Data |
|
|
|
|
|
|
|
|
| ||||||||||
Earning assets | $ | 20,550,330 |
|
| $ | 19,871,018 |
|
| $ | 19,531,823 |
|
| $ | 18,573,871 |
|
| $ | 18,018,261 |
|
Intangible assets | 988,401 |
|
| 991,788 |
|
| 995,853 |
|
| 999,979 |
|
| 1,004,169 |
| |||||
Interest-bearing liabilities | 11,772,468 |
|
| 11,830,414 |
|
| 11,630,481 |
|
| 11,367,894 |
|
| 11,162,708 |
| |||||
Average assets | 22,087,642 |
|
| 21,538,894 |
|
| 20,734,414 |
|
| 19,876,338 |
|
| 19,810,084 |
| |||||
Average common shareholders' equity | 2,874,691 |
|
| 2,798,269 |
|
| 2,695,005 |
|
| 2,622,942 |
|
| 2,529,471 |
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||
Asset Quality Information | Table 4 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Allowance for Credit Losses |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Balance at beginning of period | $ | 197,782 |
|
| $ | 200,241 |
|
| $ | 233,105 |
|
| $ | 260,417 |
|
| $ | 246,295 |
|
| $ | 233,105 |
|
| $ | 39,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
CECL adoption impact on allowance for loan losses | — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 78,661 |
| |||||||
CECL adoption impact on allowance for unfunded commitments | — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 12,714 |
| |||||||
Total CECL adoption impact | — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 91,375 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Acquired allowance for unfunded commitments | — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Provision for loan losses | (3,984) |
|
| (899) |
|
| (16,579) |
|
| (6,700) |
|
| 26,692 |
|
| (21,462) |
|
| 132,188 |
| |||||||
Provision for unfunded commitments | (5,516) |
|
| 1,299 |
|
| (11,839) |
|
| 5,481 |
|
| (10,131) |
|
| (16,056) |
|
| 13,581 |
| |||||||
Provision for other credit losses | (175) |
|
| (258) |
|
| (173) |
|
| (291) |
|
| 1,121 |
|
| (606) |
|
| 1,121 |
| |||||||
Provision for credit losses | (9,675) |
|
| 142 |
|
| (28,591) |
|
| (1,510) |
|
| 17,682 |
|
| (38,124) |
|
| 146,890 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Charge-offs | 3,537 |
|
| 7,138 |
|
| 7,574 |
|
| 29,094 |
|
| 7,370 |
|
| 18,249 |
|
| 25,370 |
| |||||||
Recoveries | 3,664 |
|
| 4,537 |
|
| 3,301 |
|
| 3,292 |
|
| 3,810 |
|
| 11,502 |
|
| 8,256 |
| |||||||
Net charge-offs | (127) |
|
| 2,601 |
|
| 4,273 |
|
| 25,802 |
|
| 3,560 |
|
| 6,747 |
|
| 17,114 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Ending balance | $ | 188,234 |
|
| $ | 197,782 |
|
| $ | 200,241 |
|
| $ | 233,105 |
|
| $ | 260,417 |
|
| $ | 188,234 |
|
| $ | 260,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Allowance for loan losses | $ | 171,213 |
|
| $ | 175,070 |
|
| $ | 178,570 |
|
| $ | 199,422 |
|
| $ | 231,924 |
|
| $ | 171,213 |
|
| $ | 231,924 |
|
Allowance for unfunded commitments | 16,797 |
|
| 22,313 |
|
| 21,014 |
|
| 32,853 |
|
| 27,372 |
|
| 16,797 |
|
| 27,372 |
| |||||||
Allowance for other credit losses | 224 |
|
| 399 |
|
| 657 |
|
| 830 |
|
| 1,121 |
|
| 224 |
|
| 1,121 |
| |||||||
Total allowance for credit losses | $ | 188,234 |
|
| $ | 197,782 |
|
| $ | 200,241 |
|
| $ | 233,105 |
|
| $ | 260,417 |
|
| $ | 188,234 |
|
| $ | 260,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net Charge-off Information |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Charge-offs |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Commercial, financial and agricultural | $ | 858 |
|
| $ | 3,529 |
|
| $ | 2,370 |
|
| $ | 5,960 |
|
| $ | 1,715 |
|
| $ | 6,757 |
|
| $ | 4,687 |
|
Consumer installment | 1,647 |
|
| 1,669 |
|
| 1,448 |
|
| 2,861 |
|
| 677 |
|
| 4,764 |
|
| 2,781 |
| |||||||
Indirect automobile | 178 |
|
| 141 |
|
| 829 |
|
| 658 |
|
| 697 |
|
| 1,148 |
|
| 2,944 |
| |||||||
Premium Finance | 605 |
|
| 1,194 |
|
| 1,343 |
|
| 2,240 |
|
| 1,158 |
|
| 3,142 |
|
| 3,893 |
| |||||||
Real estate - construction and development | — |
|
| 186 |
|
| 26 |
|
| — |
|
| 9 |
|
| 212 |
|
| 83 |
| |||||||
Real estate - commercial and farmland | 210 |
|
| 27 |
|
| 1,395 |
|
| 17,284 |
|
| 2,977 |
|
| 1,632 |
|
| 10,220 |
| |||||||
Real estate - residential | 39 |
|
| 392 |
|
| 163 |
|
| 91 |
|
| 137 |
|
| 594 |
|
| 762 |
| |||||||
Total charge-offs | 3,537 |
|
| 7,138 |
|
| 7,574 |
|
| 29,094 |
|
| 7,370 |
|
| 18,249 |
|
| 25,370 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Commercial, financial and agricultural | 1,986 |
|
| 625 |
|
| 727 |
|
| 754 |
|
| 470 |
|
| 3,338 |
|
| 1,135 |
| |||||||
Consumer installment | 199 |
|
| 212 |
|
| 356 |
|
| 480 |
|
| 516 |
|
| 767 |
|
| 1,273 |
| |||||||
Indirect automobile | 278 |
|
| 372 |
|
| 700 |
|
| 637 |
|
| 317 |
|
| 1,350 |
|
| 1,020 |
| |||||||
Premium Finance | 649 |
|
| 2,466 |
|
| 1,122 |
|
| 605 |
|
| 1,224 |
|
| 4,237 |
|
| 2,584 |
| |||||||
Real estate - construction and development | 45 |
|
| 84 |
|
| 167 |
|
| 125 |
|
| 182 |
|
| 296 |
|
| 692 |
| |||||||
Real estate - commercial and farmland | 266 |
|
| 185 |
|
| 41 |
|
| 439 |
|
| 904 |
|
| 492 |
|
| 1,010 |
| |||||||
Real estate - residential | 241 |
|
| 593 |
|
| 188 |
|
| 252 |
|
| 197 |
|
| 1,022 |
|
| 542 |
| |||||||
Total recoveries | 3,664 |
|
| 4,537 |
|
| 3,301 |
|
| 3,292 |
|
| 3,810 |
|
| 11,502 |
|
| 8,256 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net charge-offs | $ | (127) |
|
| $ | 2,601 |
|
| $ | 4,273 |
|
| $ | 25,802 |
|
| $ | 3,560 |
|
| $ | 6,747 |
|
| $ | 17,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Non-Performing Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Nonaccrual loans | $ | 58,932 |
|
| $ | 59,921 |
|
| $ | 71,189 |
|
| $ | 76,457 |
|
| $ | 138,163 |
|
| $ | 58,932 |
|
| $ | 138,163 |
|
Other real estate owned | 4,594 |
|
| 5,775 |
|
| 8,841 |
|
| 11,880 |
|
| 17,969 |
|
| 4,594 |
|
| 17,969 |
| |||||||
Repossessed assets | 152 |
|
| 226 |
|
| 840 |
|
| 544 |
|
| 258 |
|
| 152 |
|
| 258 |
| |||||||
Accruing loans delinquent 90 days or more | 7,472 |
|
| 4,874 |
|
| 5,097 |
|
| 8,326 |
|
| 7,003 |
|
| 7,472 |
|
| 7,003 |
| |||||||
Total non-performing assets | $ | 71,150 |
|
| $ | 70,796 |
|
| $ | 85,967 |
|
| $ | 97,207 |
|
| $ | 163,393 |
|
| $ | 71,150 |
|
| $ | 163,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Non-performing assets as a percent of total assets | 0.32 | % |
| 0.32 | % |
| 0.40 | % |
| 0.48 | % |
| 0.82 | % |
| 0.32 | % |
| 0.82 | % | |||||||
Net charge-offs as a percent of average loans (annualized) | — | % |
| 0.07 | % |
| 0.12 | % |
| 0.70 | % |
| 0.10 | % |
| 0.06 | % |
| 0.17 | % |
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||
| |||||||||||||||||||
Loan Information | Table 5 | ||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep | ||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 | ||||||||||
Loans by Type |
|
|
|
|
|
|
|
|
| ||||||||||
Commercial, financial and agricultural | $ | 1,217,575 |
|
| $ | 1,406,421 |
|
| $ | 1,611,029 |
|
| $ | 1,627,477 |
|
| $ | 1,879,788 |
|
Consumer installment | 207,111 |
|
| 229,411 |
|
| 257,097 |
|
| 306,995 |
|
| 450,810 |
| |||||
Indirect automobile | 325,057 |
|
| 397,373 |
|
| 482,637 |
|
| 580,083 |
|
| 682,396 |
| |||||
Mortgage warehouse | 768,577 |
|
| 841,347 |
|
| 880,216 |
|
| 916,353 |
|
| 995,942 |
| |||||
Municipal | 624,430 |
|
| 647,578 |
|
| 659,228 |
|
| 659,403 |
|
| 725,669 |
| |||||
Premium Finance | 840,737 |
|
| 780,328 |
|
| 706,379 |
|
| 687,841 |
|
| 710,890 |
| |||||
Real estate - construction and development | 1,454,824 |
|
| 1,527,883 |
|
| 1,533,234 |
|
| 1,606,710 |
|
| 1,628,255 |
| |||||
Real estate - commercial and farmland | 6,409,704 |
|
| 6,051,472 |
|
| 5,616,826 |
|
| 5,300,006 |
|
| 5,116,252 |
| |||||
Real estate - residential | 2,976,524 |
|
| 2,898,978 |
|
| 2,853,159 |
|
| 2,796,057 |
|
| 2,753,591 |
| |||||
Total loans | $ | 14,824,539 |
|
| $ | 14,780,791 |
|
| $ | 14,599,805 |
|
| $ | 14,480,925 |
|
| $ | 14,943,593 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Troubled Debt Restructurings |
|
|
|
|
|
|
|
|
| ||||||||||
Accruing troubled debt restructurings |
|
|
|
|
|
|
|
|
| ||||||||||
Commercial, financial and agricultural | $ | 1,683 |
|
| $ | 1,038 |
|
| $ | 930 |
|
| $ | 521 |
|
| $ | 459 |
|
Consumer installment | 22 |
|
| 28 |
|
| 27 |
|
| 32 |
|
| 36 |
| |||||
Indirect automobile | 1,284 |
|
| 1,647 |
|
| 1,931 |
|
| 2,277 |
|
| 2,689 |
| |||||
Real estate - construction and development | 887 |
|
| 898 |
|
| 501 |
|
| 506 |
|
| 510 |
| |||||
Real estate - commercial and farmland | 43,895 |
|
| 46,025 |
|
| 43,398 |
|
| 36,707 |
|
| 73,763 |
| |||||
Real estate - residential | 29,521 |
|
| 31,570 |
|
| 33,324 |
|
| 38,800 |
|
| 28,777 |
| |||||
Total accruing troubled debt restructurings | $ | 77,292 |
|
| $ | 81,206 |
|
| $ | 80,111 |
|
| $ | 78,843 |
|
| $ | 106,234 |
|
Nonaccrual troubled debt restructurings |
|
|
|
|
|
|
|
|
| ||||||||||
Commercial, financial and agricultural | $ | 112 |
|
| $ | 805 |
|
| $ | 854 |
|
| $ | 849 |
|
| $ | 1,002 |
|
Consumer installment | 38 |
|
| 43 |
|
| 53 |
|
| 56 |
|
| 64 |
| |||||
Indirect automobile | 297 |
|
| 301 |
|
| 321 |
|
| 461 |
|
| 482 |
| |||||
Real estate - construction and development | 271 |
|
| 301 |
|
| 706 |
|
| 707 |
|
| 709 |
| |||||
Real estate - commercial and farmland | 6,715 |
|
| 7,103 |
|
| 2,233 |
|
| 1,401 |
|
| 19,942 |
| |||||
Real estate - residential | 2,687 |
|
| 2,515 |
|
| 2,818 |
|
| 2,671 |
|
| 4,477 |
| |||||
Total nonaccrual troubled debt restructurings | $ | 10,120 |
|
| $ | 11,068 |
|
| $ | 6,985 |
|
| $ | 6,145 |
|
| $ | 26,676 |
|
Total troubled debt restructurings | $ | 87,412 |
|
| $ | 92,274 |
|
| $ | 87,096 |
|
| $ | 84,988 |
|
| $ | 132,910 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Loans by Risk Grade |
|
|
|
|
|
|
|
|
| ||||||||||
Grades 1 through 5 - Pass | $ | 14,562,058 |
|
| $ | 14,477,905 |
|
| $ | 14,204,219 |
|
| $ | 14,109,418 |
|
| $ | 14,506,555 |
|
Grade 6 - Other assets especially mentioned | 87,757 |
|
| 100,750 |
|
| 135,213 |
|
| 108,541 |
|
| 151,501 |
| |||||
Grade 7 - Substandard | 174,724 |
|
| 202,134 |
|
| 260,369 |
|
| 262,947 |
|
| 285,537 |
| |||||
Grade 8 - Doubtful | — |
|
| — |
|
| — |
|
| 19 |
|
| — |
| |||||
Grade 9 - Loss | — |
|
| 2 |
|
| 4 |
|
| — |
|
| — |
| |||||
Total loans | $ | 14,824,539 |
|
| $ | 14,780,791 |
|
| $ | 14,599,805 |
|
| $ | 14,480,925 |
|
| $ | 14,943,593 |
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||
Average Balances | Table 6 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Earning Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Federal funds sold | $ | 20,000 |
|
| $ | 20,000 |
|
| $ | 20,000 |
|
| $ | 20,000 |
|
| $ | 20,004 |
|
| $ | 20,000 |
|
| $ | 23,868 |
|
Interest-bearing deposits in banks | 3,082,413 |
|
| 2,461,092 |
|
| 2,145,403 |
|
| 879,481 |
|
| 467,188 |
|
| 2,566,401 |
|
| 428,386 |
| |||||||
Time deposits in other banks | — |
|
| 244 |
|
| 249 |
|
| 249 |
|
| 249 |
|
| 163 |
|
| 249 |
| |||||||
Investment securities - taxable | 757,278 |
|
| 811,234 |
|
| 910,834 |
|
| 1,024,335 |
|
| 1,160,585 |
|
| 825,886 |
|
| 1,267,015 |
| |||||||
Investment securities - nontaxable | 19,053 |
|
| 18,225 |
|
| 19,225 |
|
| 20,112 |
|
| 21,619 |
|
| 18,834 |
|
| 22,010 |
| |||||||
Other investments | 27,622 |
|
| 27,620 |
|
| 27,516 |
|
| 31,552 |
|
| 64,656 |
|
| 27,586 |
|
| 72,561 |
| |||||||
Loans held for sale | 1,497,320 |
|
| 1,705,167 |
|
| 1,284,821 |
|
| 1,281,762 |
|
| 1,507,481 |
|
| 1,496,548 |
|
| 1,569,337 |
| |||||||
Loans | 14,685,878 |
|
| 14,549,104 |
|
| 14,453,975 |
|
| 14,752,664 |
|
| 14,688,317 |
|
| 14,563,835 |
|
| 13,772,102 |
| |||||||
Total Earning Assets | $ | 20,089,564 |
|
| $ | 19,592,686 |
|
| $ | 18,862,023 |
|
| $ | 18,010,155 |
|
| $ | 17,930,099 |
|
| $ | 19,519,253 |
|
| $ | 17,155,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Noninterest-bearing deposits | $ | 7,168,717 |
|
| $ | 6,874,471 |
|
| $ | 6,412,268 |
|
| $ | 5,970,672 |
|
| $ | 5,782,163 |
|
| $ | 6,821,256 |
|
| $ | 4,977,833 |
|
NOW accounts | 3,447,909 |
|
| 3,314,334 |
|
| 3,182,245 |
|
| 2,968,596 |
|
| 2,718,315 |
|
| 3,315,803 |
|
| 2,483,383 |
| |||||||
MMDA | 4,966,492 |
|
| 4,872,500 |
|
| 4,761,279 |
|
| 4,534,243 |
|
| 4,273,899 |
|
| 4,867,509 |
|
| 4,167,207 |
| |||||||
Savings accounts | 908,189 |
|
| 876,887 |
|
| 823,039 |
|
| 793,414 |
|
| 749,314 |
|
| 869,684 |
|
| 695,238 |
| |||||||
Retail CDs | 1,919,184 |
|
| 2,005,265 |
|
| 2,066,410 |
|
| 2,109,600 |
|
| 2,274,150 |
|
| 1,996,413 |
|
| 2,455,833 |
| |||||||
Brokered CDs | 511 |
|
| 1,000 |
|
| 1,000 |
|
| 1,140 |
|
| 1,933 |
|
| 835 |
|
| 21,650 |
| |||||||
Total Deposits | 18,411,002 |
|
| 17,944,457 |
|
| 17,246,241 |
|
| 16,377,665 |
|
| 15,799,774 |
|
| 17,871,500 |
|
| 14,801,144 |
| |||||||
Non-Deposit Funding |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 5,133 |
|
| 6,883 |
|
| 9,284 |
|
| 9,929 |
|
| 10,483 |
|
| 7,085 |
|
| 12,849 |
| |||||||
FHLB advances | 48,866 |
|
| 48,910 |
|
| 48,951 |
|
| 127,797 |
|
| 799,034 |
|
| 48,909 |
|
| 1,091,885 |
| |||||||
Other borrowings | 376,489 |
|
| 376,376 |
|
| 376,260 |
|
| 376,295 |
|
| 272,443 |
|
| 376,376 |
|
| 270,407 |
| |||||||
Subordinated deferrable interest debentures | 125,567 |
|
| 125,068 |
|
| 124,574 |
|
| 124,091 |
|
| 123,604 |
|
| 125,073 |
|
| 124,814 |
| |||||||
Total Non-Deposit Funding | 556,055 |
|
| 557,237 |
|
| 559,069 |
|
| 638,112 |
|
| 1,205,564 |
|
| 557,443 |
|
| 1,499,955 |
| |||||||
Total Funding | $ | 18,967,057 |
|
| $ | 18,501,694 |
|
| $ | 17,805,310 |
|
| $ | 17,015,777 |
|
| $ | 17,005,338 |
|
| $ | 18,428,943 |
|
| $ | 16,301,099 |
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||
Interest Income and Interest Expense (TE) | Table 7 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Federal funds sold | $ | 9 |
|
| $ | 12 |
|
| $ | 12 |
|
| $ | 13 |
|
| $ | 13 |
|
| $ | 33 |
|
| $ | 134 |
|
Interest-bearing deposits in banks | 1,244 |
|
| 594 |
|
| 521 |
|
| 251 |
|
| 152 |
|
| 2,359 |
|
| 1,484 |
| |||||||
Time deposits in other banks | — |
|
| 1 |
|
| 1 |
|
| 1 |
|
| 1 |
|
| 2 |
|
| 3 |
| |||||||
Investment securities - taxable | 5,296 |
|
| 5,244 |
|
| 6,118 |
|
| 6,398 |
|
| 7,260 |
|
| 16,658 |
|
| 26,688 |
| |||||||
Investment securities - nontaxable (TE) | 176 |
|
| 176 |
|
| 178 |
|
| 190 |
|
| 202 |
|
| 530 |
|
| 599 |
| |||||||
Loans held for sale | 10,618 |
|
| 11,773 |
|
| 10,827 |
|
| 9,705 |
|
| 10,365 |
|
| 33,218 |
|
| 38,055 |
| |||||||
Loans (TE) | 156,861 |
|
| 157,112 |
|
| 161,473 |
|
| 163,532 |
|
| 163,352 |
|
| 475,446 |
|
| 484,605 |
| |||||||
Total Earning Assets | $ | 174,204 |
|
| $ | 174,912 |
|
| $ | 179,130 |
|
| $ | 180,090 |
|
| $ | 181,345 |
|
| $ | 528,246 |
|
| $ | 551,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Accretion income (included above) | $ | 2,948 |
|
| $ | 4,462 |
|
| $ | 6,127 |
|
| $ | 4,688 |
|
| $ | 6,525 |
|
| $ | 13,537 |
|
| $ | 22,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Interest-Bearing Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
NOW accounts | $ | 808 |
|
| $ | 816 |
|
| $ | 926 |
|
| $ | 1,091 |
|
| $ | 1,394 |
|
| $ | 2,550 |
|
| $ | 5,433 |
|
MMDA | 1,970 |
|
| 1,908 |
|
| 1,998 |
|
| 2,326 |
|
| 2,823 |
|
| 5,876 |
|
| 16,335 |
| |||||||
Savings accounts | 129 |
|
| 122 |
|
| 124 |
|
| 143 |
|
| 112 |
|
| 375 |
|
| 416 |
| |||||||
Retail CDs | 2,195 |
|
| 2,921 |
|
| 3,744 |
|
| 5,301 |
|
| 7,484 |
|
| 8,860 |
|
| 27,684 |
| |||||||
Brokered CDs | 4 |
|
| 8 |
|
| 6 |
|
| 9 |
|
| 9 |
|
| 18 |
|
| 329 |
| |||||||
Total Interest-Bearing Deposits | 5,106 |
|
| 5,775 |
|
| 6,798 |
|
| 8,870 |
|
| 11,822 |
|
| 17,679 |
|
| 50,197 |
| |||||||
Non-Deposit Funding |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 4 |
|
| 5 |
|
| 7 |
|
| 8 |
|
| 9 |
|
| 16 |
|
| 74 |
| |||||||
FHLB advances | 195 |
|
| 193 |
|
| 192 |
|
| 245 |
|
| 661 |
|
| 580 |
|
| 7,456 |
| |||||||
Other borrowings | 4,640 |
|
| 4,683 |
|
| 4,638 |
|
| 4,635 |
|
| 3,558 |
|
| 13,961 |
|
| 10,556 |
| |||||||
Subordinated deferrable interest debentures | 1,440 |
|
| 1,243 |
|
| 1,338 |
|
| 1,569 |
|
| 1,346 |
|
| 4,021 |
|
| 5,140 |
| |||||||
Total Non-Deposit Funding | 6,279 |
|
| 6,124 |
|
| 6,175 |
|
| 6,457 |
|
| 5,574 |
|
| 18,578 |
|
| 23,226 |
| |||||||
Total Interest-Bearing Funding | $ | 11,385 |
|
| $ | 11,899 |
|
| $ | 12,973 |
|
| $ | 15,327 |
|
| $ | 17,396 |
|
| $ | 36,257 |
|
| $ | 73,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net Interest Income (TE) | $ | 162,819 |
|
| $ | 163,013 |
|
| $ | 166,157 |
|
| $ | 164,763 |
|
| $ | 163,949 |
|
| $ | 491,989 |
|
| $ | 478,145 |
|
AMERIS BANCORP AND SUBSIDIARIES | ||||||||||||||||||||
FINANCIAL TABLES | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Yields(1) | Table 8 | |||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | |||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | |||||||
| 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | |||||||
Earning Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Federal funds sold | 0.18 | % |
| 0.24 | % |
| 0.24 | % |
| 0.26 | % |
| 0.26 | % |
| 0.22 | % |
| 0.75 | % |
Interest-bearing deposits in banks | 0.16 | % |
| 0.10 | % |
| 0.10 | % |
| 0.11 | % |
| 0.13 | % |
| 0.12 | % |
| 0.46 | % |
Time deposits in other banks | — | % |
| 1.64 | % |
| 1.63 | % |
| 1.60 | % |
| 1.60 | % |
| 1.64 | % |
| 1.61 | % |
Investment securities - taxable | 2.77 | % |
| 2.59 | % |
| 2.72 | % |
| 2.48 | % |
| 2.49 | % |
| 2.70 | % |
| 2.81 | % |
Investment securities - nontaxable (TE) | 3.66 | % |
| 3.87 | % |
| 3.75 | % |
| 3.76 | % |
| 3.72 | % |
| 3.76 | % |
| 3.64 | % |
Loans held for sale | 2.81 | % |
| 2.77 | % |
| 3.42 | % |
| 3.01 | % |
| 2.74 | % |
| 2.97 | % |
| 3.24 | % |
Loans (TE) | 4.24 | % |
| 4.33 | % |
| 4.53 | % |
| 4.41 | % |
| 4.42 | % |
| 4.36 | % |
| 4.70 | % |
Total Earning Assets | 3.44 | % |
| 3.58 | % |
| 3.85 | % |
| 3.98 | % |
| 4.02 | % |
| 3.62 | % |
| 4.29 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest-Bearing Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
NOW accounts | 0.09 | % |
| 0.10 | % |
| 0.12 | % |
| 0.15 | % |
| 0.20 | % |
| 0.10 | % |
| 0.29 | % |
MMDA | 0.16 | % |
| 0.16 | % |
| 0.17 | % |
| 0.20 | % |
| 0.26 | % |
| 0.16 | % |
| 0.52 | % |
Savings accounts | 0.06 | % |
| 0.06 | % |
| 0.06 | % |
| 0.07 | % |
| 0.06 | % |
| 0.06 | % |
| 0.08 | % |
Retail CDs | 0.45 | % |
| 0.58 | % |
| 0.73 | % |
| 1.00 | % |
| 1.31 | % |
| 0.59 | % |
| 1.51 | % |
Brokered CDs | 3.11 | % |
| 3.21 | % |
| 2.43 | % |
| 3.14 | % |
| 1.85 | % |
| 2.88 | % |
| 2.03 | % |
Total Interest-Bearing Deposits | 0.18 | % |
| 0.21 | % |
| 0.25 | % |
| 0.34 | % |
| 0.47 | % |
| 0.21 | % |
| 0.68 | % |
Non-Deposit Funding |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Federal funds purchased and securities sold under agreements to repurchase | 0.31 | % |
| 0.29 | % |
| 0.31 | % |
| 0.32 | % |
| 0.34 | % |
| 0.30 | % |
| 0.77 | % |
FHLB advances | 1.58 | % |
| 1.58 | % |
| 1.59 | % |
| 0.76 | % |
| 0.33 | % |
| 1.59 | % |
| 0.91 | % |
Other borrowings | 4.89 | % |
| 4.99 | % |
| 5.00 | % |
| 4.90 | % |
| 5.20 | % |
| 4.96 | % |
| 5.21 | % |
Subordinated deferrable interest debentures | 4.55 | % |
| 3.99 | % |
| 4.36 | % |
| 5.03 | % |
| 4.33 | % |
| 4.30 | % |
| 5.50 | % |
Total Non-Deposit Funding | 4.48 | % |
| 4.41 | % |
| 4.48 | % |
| 4.03 | % |
| 1.84 | % |
| 4.46 | % |
| 2.07 | % |
Total Interest-Bearing Liabilities | 0.38 | % |
| 0.41 | % |
| 0.46 | % |
| 0.55 | % |
| 0.62 | % |
| 0.42 | % |
| 0.87 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Interest Spread | 3.06 | % |
| 3.17 | % |
| 3.39 | % |
| 3.43 | % |
| 3.40 | % |
| 3.20 | % |
| 3.42 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Interest Margin(2) | 3.22 | % |
| 3.34 | % |
| 3.57 | % |
| 3.64 | % |
| 3.64 | % |
| 3.37 | % |
| 3.72 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total Cost of Funds(3) | 0.24 | % |
| 0.26 | % |
| 0.30 | % |
| 0.36 | % |
| 0.41 | % |
| 0.26 | % |
| 0.60 | % |
(1) Interest and average rates are calculated on a tax-equivalent basis using an effective tax rate of 21%. |
|
|
|
| ||||||||||||||||
(2) Rate calculated based on average earning assets. |
|
|
|
| ||||||||||||||||
(3) Rate calculated based on total average funding including noninterest-bearing deposits. |
|
|
|
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Non-GAAP Reconciliations |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Adjusted Net Income | Table 9A | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands except per share data) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Net income available to common shareholders | $ | 81,680 |
|
| $ | 88,327 |
|
| $ | 124,962 |
|
| $ | 94,285 |
|
| $ | 116,145 |
|
| $ | 294,969 |
|
| $ | 167,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Adjustment items: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Merger and conversion charges | 183 |
|
| — |
|
| — |
|
| — |
|
| (44) |
|
| 183 |
|
| 1,391 |
| |||||||
Restructuring charges | — |
|
| — |
|
| — |
|
| — |
|
| 50 |
|
| — |
|
| 1,513 |
| |||||||
Servicing right impairment (recovery) | 1,398 |
|
| (749) |
|
| (10,639) |
|
| 9,501 |
|
| 412 |
|
| (9,990) |
|
| 30,566 |
| |||||||
Gain on BOLI proceeds | — |
|
| — |
|
| (603) |
|
| — |
|
| (103) |
|
| (603) |
|
| (948) |
| |||||||
Expenses related to SEC and DOJ Investigation | — |
|
| — |
|
| — |
|
| 53 |
|
| 268 |
|
| — |
|
| 3,005 |
| |||||||
Natural disaster and pandemic charges (Note 1) | — |
|
| — |
|
| — |
|
| 235 |
|
| 470 |
|
| — |
|
| 3,061 |
| |||||||
(Gain) loss on bank premises | 1,136 |
|
| (236) |
|
| (264) |
|
| (30) |
|
| (97) |
|
| 636 |
|
| 654 |
| |||||||
Tax effect of adjustment items (Note 2) | (536) |
|
| 206 |
|
| 2,290 |
|
| (2,049) |
|
| (222) |
|
| 1,960 |
|
| (8,438) |
| |||||||
After tax adjustment items | 2,181 |
|
| (779) |
|
| (9,216) |
|
| 7,710 |
|
| 734 |
|
| (7,814) |
|
| 30,804 |
| |||||||
Adjusted net income | $ | 83,861 |
|
| $ | 87,548 |
|
| $ | 115,746 |
|
| $ | 101,995 |
|
| $ | 116,879 |
|
| $ | 287,155 |
|
| $ | 198,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Weighted average number of shares - diluted | 69,756,135 |
|
| 69,791,670 |
|
| 69,740,860 |
|
| 69,493,105 |
|
| 69,346,141 |
|
| 69,772,084 |
|
| 69,403,104 |
| |||||||
Net income per diluted share | $ | 1.17 |
|
| $ | 1.27 |
|
| $ | 1.79 |
|
| $ | 1.36 |
|
| $ | 1.67 |
|
| $ | 4.23 |
|
| $ | 2.42 |
|
Adjusted net income per diluted share | $ | 1.20 |
|
| $ | 1.25 |
|
| $ | 1.66 |
|
| $ | 1.47 |
|
| $ | 1.69 |
|
| $ | 4.12 |
|
| $ | 2.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Average assets | $ | 22,087,642 |
|
| $ | 21,538,894 |
|
| $ | 20,734,414 |
|
| $ | 19,876,338 |
|
| $ | 19,810,084 |
|
| $ | 21,462,501 |
|
| $ | 19,045,028 |
|
Return on average assets | 1.47 | % |
| 1.64 | % |
| 2.44 | % |
| 1.89 | % |
| 2.33 | % |
| 1.84 | % |
| 1.18 | % | |||||||
Adjusted return on average assets | 1.51 | % |
| 1.63 | % |
| 2.26 | % |
| 2.04 | % |
| 2.35 | % |
| 1.79 | % |
| 1.39 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Average common equity | $ | 2,874,691 |
|
| $ | 2,798,269 |
|
| $ | 2,695,005 |
|
| $ | 2,622,942 |
|
| $ | 2,529,471 |
|
| $ | 2,789,979 |
|
| $ | 2,500,689 |
|
Average tangible common equity | $ | 1,884,622 |
|
| $ | 1,804,324 |
|
| $ | 1,696,946 |
|
| $ | 1,620,742 |
|
| $ | 1,523,066 |
|
| $ | 1,795,984 |
|
| $ | 1,486,579 |
|
Return on average common equity | 11.27 | % |
| 12.66 | % |
| 18.80 | % |
| 14.30 | % |
| 18.27 | % |
| 14.14 | % |
| 8.96 | % | |||||||
Adjusted return on average tangible common equity | 17.65 | % |
| 19.46 | % |
| 27.66 | % |
| 25.04 | % |
| 30.53 | % |
| 21.38 | % |
| 17.84 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Note 1: Pandemic charges include "thank you" pay for certain employees, additional sanitizing expenses at our locations, protective equipment for our employees and branch locations, and additional equipment required to support our remote workforce. | |||||||||||||||||||||||||||
Note 2: Tax effect is calculated utilizing a 21% rate for taxable adjustments. Gain on BOLI proceeds is non-taxable and no tax effect is included. A portion of the merger and conversion charges for 3Q21, 3Q20 and both year-to-date periods are nondeductible for tax purposes. |
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||
Non-GAAP Reconciliations (continued) |
|
| |||||||||||||||||||||||||
|
|
| |||||||||||||||||||||||||
Adjusted Efficiency Ratio (TE) | Table 9B | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Adjusted Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Total noninterest expense | $ | 137,196 |
|
| $ | 135,761 |
|
| $ | 148,798 |
|
| $ | 151,116 |
|
| $ | 153,692 |
|
| $ | 421,755 |
|
| $ | 447,513 |
|
Adjustment items: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Merger and conversion charges | (183) |
|
| — |
|
| — |
|
| — |
|
| 44 |
|
| (183) |
|
| (1,391) |
| |||||||
Restructuring charges | — |
|
| — |
|
| — |
|
| — |
|
| (50) |
|
| — |
|
| (1,513) |
| |||||||
Expenses related to SEC and DOJ Investigation | — |
|
| — |
|
| — |
|
| (53) |
|
| (268) |
|
| — |
|
| (3,005) |
| |||||||
Natural disaster and pandemic charges | — |
|
| — |
|
| — |
|
| (235) |
|
| (470) |
|
| — |
|
| (3,061) |
| |||||||
Gain (loss) on bank premises | (1,136) |
|
| 236 |
|
| 264 |
|
| 30 |
|
| 97 |
|
| (636) |
|
| (654) |
| |||||||
Adjusted noninterest expense | $ | 135,877 |
|
| $ | 135,997 |
|
| $ | 149,062 |
|
| $ | 150,858 |
|
| $ | 153,045 |
|
| $ | 420,936 |
|
| $ | 437,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 161,661 |
|
| $ | 161,852 |
|
| $ | 164,977 |
|
| $ | 163,456 |
|
| $ | 162,538 |
|
| $ | 488,490 |
|
| $ | 474,297 |
|
Noninterest income | 76,562 |
|
| 89,240 |
|
| 117,973 |
|
| 112,143 |
|
| 159,018 |
|
| 283,775 |
|
| 334,357 |
| |||||||
Total revenue | $ | 238,223 |
|
| $ | 251,092 |
|
| $ | 282,950 |
|
| $ | 275,599 |
|
| $ | 321,556 |
|
| $ | 772,265 |
|
| $ | 808,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Adjusted Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income (TE) | $ | 162,819 |
|
| $ | 163,013 |
|
| $ | 166,157 |
|
| $ | 164,763 |
|
| $ | 163,949 |
|
| $ | 491,989 |
|
| $ | 478,145 |
|
Noninterest income | 76,562 |
|
| 89,240 |
|
| 117,973 |
|
| 112,143 |
|
| 159,018 |
|
| 283,775 |
|
| 334,357 |
| |||||||
Total revenue (TE) | 239,381 |
|
| 252,253 |
|
| 284,130 |
|
| 276,906 |
|
| 322,967 |
|
| 775,764 |
|
| 812,502 |
| |||||||
Adjustment items: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
(Gain) loss on securities | (530) |
|
| (1) |
|
| 12 |
|
| — |
|
| — |
|
| (519) |
|
| (5) |
| |||||||
Gain on BOLI proceeds | — |
|
| — |
|
| (603) |
|
| — |
|
| (103) |
|
| (603) |
|
| (948) |
| |||||||
Servicing right impairment (recovery) | 1,398 |
|
| (749) |
|
| (10,639) |
|
| 9,501 |
|
| 412 |
|
| (9,990) |
|
| 30,566 |
| |||||||
Adjusted total revenue (TE) | $ | 240,249 |
|
| $ | 251,503 |
|
| $ | 272,900 |
|
| $ | 286,407 |
|
| $ | 323,276 |
|
| $ | 764,652 |
|
| $ | 842,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Efficiency ratio | 57.59 | % |
| 54.07 | % |
| 52.59 | % |
| 54.83 | % |
| 47.80 | % |
| 54.61 | % |
| 55.34 | % | |||||||
Adjusted efficiency ratio (TE) | 56.56 | % |
| 54.07 | % |
| 54.62 | % |
| 52.67 | % |
| 47.34 | % |
| 55.05 | % |
| 52.00 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Tangible Book Value Per Share | Table 9C | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands except per share data) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Total shareholders' equity | $ | 2,900,770 |
|
| $ | 2,837,004 |
|
| $ | 2,757,596 |
|
| $ | 2,647,088 |
|
| $ | 2,564,683 |
|
| $ | 2,900,770 |
|
| $ | 2,564,683 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Goodwill | 928,005 |
|
| 928,005 |
|
| 928,005 |
|
| 928,005 |
|
| 928,005 |
|
| 928,005 |
|
| 928,005 |
| |||||||
Other intangibles, net | 60,396 |
|
| 63,783 |
|
| 67,848 |
|
| 71,974 |
|
| 76,164 |
|
| 60,396 |
|
| 76,164 |
| |||||||
Total tangible shareholders' equity | $ | 1,912,369 |
|
| $ | 1,845,216 |
|
| $ | 1,761,743 |
|
| $ | 1,647,109 |
|
| $ | 1,560,514 |
|
| $ | 1,912,369 |
|
| $ | 1,560,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Period end number of shares | 69,635,435 |
|
| 69,767,209 |
|
| 69,713,426 |
|
| 69,541,481 |
|
| 69,490,546 |
|
| 69,635,435 |
|
| 69,490,546 |
| |||||||
Book value per share (period end) | $ | 41.66 |
|
| $ | 40.66 |
|
| $ | 39.56 |
|
| $ | 38.07 |
|
| $ | 36.91 |
|
| $ | 41.66 |
|
| $ | 36.91 |
|
Tangible book value per share (period end) | $ | 27.46 |
|
| $ | 26.45 |
|
| $ | 25.27 |
|
| $ | 23.69 |
|
| $ | 22.46 |
|
| $ | 27.46 |
|
| $ | 22.46 |
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||
Segment Reporting | Table 10 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
Banking Division |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 113,524 |
|
| $ | 110,670 |
|
| $ | 112,816 |
|
| $ | 112,964 |
|
| $ | 119,562 |
|
| $ | 337,010 |
|
| $ | 358,267 |
|
Provision for credit losses | (9,578) |
|
| (3,949) |
|
| (23,904) |
|
| 1,847 |
|
| 487 |
|
| (37,431) |
|
| 123,289 |
| |||||||
Noninterest income | 17,896 |
|
| 16,171 |
|
| 16,738 |
|
| 15,659 |
|
| 15,265 |
|
| 50,805 |
|
| 47,506 |
| |||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 40,020 |
|
| 37,814 |
|
| 42,723 |
|
| 38,668 |
|
| 39,718 |
|
| 120,557 |
|
| 121,762 |
| |||||||
Occupancy and equipment expenses | 10,196 |
|
| 9,050 |
|
| 10,120 |
|
| 10,958 |
|
| 11,955 |
|
| 29,366 |
|
| 33,981 |
| |||||||
Data processing and telecommunications expenses | 9,159 |
|
| 10,280 |
|
| 10,201 |
|
| 9,608 |
|
| 9,716 |
|
| 29,640 |
|
| 29,432 |
| |||||||
Other noninterest expenses | 21,723 |
|
| 18,763 |
|
| 19,710 |
|
| 25,806 |
|
| 21,517 |
|
| 60,196 |
|
| 80,159 |
| |||||||
Total noninterest expense | 81,098 |
|
| 75,907 |
|
| 82,754 |
|
| 85,040 |
|
| 82,906 |
|
| 239,759 |
|
| 265,334 |
| |||||||
Income before income tax expense | 59,900 |
|
| 54,883 |
|
| 70,704 |
|
| 41,736 |
|
| 51,434 |
|
| 185,487 |
|
| 17,150 |
| |||||||
Income tax expense | 17,784 |
|
| 14,196 |
|
| 18,456 |
|
| 13,992 |
|
| 13,453 |
|
| 50,436 |
|
| 5,146 |
| |||||||
Net income | $ | 42,116 |
|
| $ | 40,687 |
|
| $ | 52,248 |
|
| $ | 27,744 |
|
| $ | 37,981 |
|
| $ | 135,051 |
|
| $ | 12,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Retail Mortgage Division |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 21,289 |
|
| $ | 22,533 |
|
| $ | 18,984 |
|
| $ | 19,908 |
|
| $ | 20,393 |
|
| $ | 62,806 |
|
| $ | 62,451 |
|
Provision for credit losses | 1,678 |
|
| 5,647 |
|
| (4,553) |
|
| (1,621) |
|
| 15,051 |
|
| 2,772 |
|
| 17,471 |
| |||||||
Noninterest income | 55,555 |
|
| 69,055 |
|
| 97,640 |
|
| 94,109 |
|
| 137,583 |
|
| 222,250 |
|
| 276,147 |
| |||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 36,373 |
|
| 44,798 |
|
| 49,838 |
|
| 50,165 |
|
| 53,500 |
|
| 131,009 |
|
| 134,600 |
| |||||||
Occupancy and equipment expenses | 1,590 |
|
| 1,553 |
|
| 1,476 |
|
| 1,577 |
|
| 1,676 |
|
| 4,619 |
|
| 5,133 |
| |||||||
Data processing and telecommunications expenses | 1,357 |
|
| 1,435 |
|
| 1,546 |
|
| 1,534 |
|
| 2,349 |
|
| 4,338 |
|
| 4,741 |
| |||||||
Other noninterest expenses | 11,675 |
|
| 7,638 |
|
| 8,189 |
|
| 7,442 |
|
| 7,889 |
|
| 27,502 |
|
| 20,713 |
| |||||||
Total noninterest expense | 50,995 |
|
| 55,424 |
|
| 61,049 |
|
| 60,718 |
|
| 65,414 |
|
| 167,468 |
|
| 165,187 |
| |||||||
Income before income tax expense | 24,171 |
|
| 30,517 |
|
| 60,128 |
|
| 54,920 |
|
| 77,511 |
|
| 114,816 |
|
| 155,940 |
| |||||||
Income tax expense | 5,076 |
|
| 6,408 |
|
| 12,627 |
|
| 11,535 |
|
| 16,112 |
|
| 24,111 |
|
| 32,751 |
| |||||||
Net income | $ | 19,095 |
|
| $ | 24,109 |
|
| $ | 47,501 |
|
| $ | 43,385 |
|
| $ | 61,399 |
|
| $ | 90,705 |
|
| $ | 123,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Warehouse Lending Division |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 8,712 |
|
| $ | 8,720 |
|
| $ | 9,906 |
|
| $ | 9,017 |
|
| $ | 6,546 |
|
| $ | 27,338 |
|
| $ | 14,874 |
|
Provision for credit losses | (291) |
|
| (155) |
|
| (145) |
|
| 1,673 |
|
| 495 |
|
| (591) |
|
| 889 |
| |||||||
Noninterest income | 1,037 |
|
| 1,333 |
|
| 980 |
|
| 1,113 |
|
| 1,064 |
|
| 3,350 |
|
| 2,751 |
| |||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 264 |
|
| 278 |
|
| 330 |
|
| 296 |
|
| 266 |
|
| 872 |
|
| 685 |
| |||||||
Occupancy and equipment expenses | — |
|
| 1 |
|
| 1 |
|
| 1 |
|
| 1 |
|
| 2 |
|
| 3 |
| |||||||
Data processing and telecommunications expenses | 59 |
|
| 68 |
|
| 49 |
|
| 101 |
|
| 73 |
|
| 176 |
|
| 169 |
| |||||||
Other noninterest expenses | 200 |
|
| 30 |
|
| 33 |
|
| 26 |
|
| 28 |
|
| 263 |
|
| 150 |
| |||||||
Total noninterest expense | 523 |
|
| 377 |
|
| 413 |
|
| 424 |
|
| 368 |
|
| 1,313 |
|
| 1,007 |
| |||||||
Income before income tax expense | 9,517 |
|
| 9,831 |
|
| 10,618 |
|
| 8,033 |
|
| 6,747 |
|
| 29,966 |
|
| 15,729 |
| |||||||
Income tax expense | 1,999 |
|
| 2,064 |
|
| 2,230 |
|
| 1,687 |
|
| 1,431 |
|
| 6,293 |
|
| 3,317 |
| |||||||
Net income | $ | 7,518 |
|
| $ | 7,767 |
|
| $ | 8,388 |
|
| $ | 6,346 |
|
| $ | 5,316 |
|
| $ | 23,673 |
|
| $ | 12,412 |
|
AMERIS BANCORP AND SUBSIDIARIES | |||||||||||||||||||||||||||
FINANCIAL TABLES | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Segment Reporting (continued) | Table 10 | ||||||||||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||||||||||
| Sep |
| Jun |
| Mar |
| Dec |
| Sep |
| Sep |
| Sep | ||||||||||||||
(dollars in thousands) | 2021 |
| 2021 |
| 2021 |
| 2020 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||
SBA Division |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 10,699 |
|
| $ | 12,882 |
|
| $ | 16,635 |
|
| $ | 14,909 |
|
| $ | 8,966 |
|
| $ | 40,216 |
|
| $ | 18,181 |
|
Provision for credit losses | (1,104) |
|
| (607) |
|
| (547) |
|
| (2,997) |
|
| 4,297 |
|
| (2,258) |
|
| 5,716 |
| |||||||
Noninterest income | 2,070 |
|
| 2,677 |
|
| 2,611 |
|
| 1,247 |
|
| 5,106 |
|
| 7,358 |
|
| 7,953 |
| |||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 1,320 |
|
| 937 |
|
| 1,382 |
|
| 1,233 |
|
| 1,572 |
|
| 3,639 |
|
| 5,660 |
| |||||||
Occupancy and equipment expenses | 116 |
|
| 132 |
|
| 106 |
|
| 100 |
|
| 97 |
|
| 354 |
|
| 291 |
| |||||||
Data processing and telecommunications expenses | 18 |
|
| — |
|
| 1 |
|
| 1 |
|
| 4 |
|
| 19 |
|
| 32 |
| |||||||
Other noninterest expenses | 370 |
|
| 284 |
|
| 295 |
|
| 363 |
|
| 595 |
|
| 949 |
|
| 1,469 |
| |||||||
Total noninterest expense | 1,824 |
|
| 1,353 |
|
| 1,784 |
|
| 1,697 |
|
| 2,268 |
|
| 4,961 |
|
| 7,452 |
| |||||||
Income before income tax expense | 12,049 |
|
| 14,813 |
|
| 18,009 |
|
| 17,456 |
|
| 7,507 |
|
| 44,871 |
|
| 12,966 |
| |||||||
Income tax expense | 2,530 |
|
| 3,111 |
|
| 3,782 |
|
| 3,666 |
|
| 1,577 |
|
| 9,423 |
|
| 2,723 |
| |||||||
Net income | $ | 9,519 |
|
| $ | 11,702 |
|
| $ | 14,227 |
|
| $ | 13,790 |
|
| $ | 5,930 |
|
| $ | 35,448 |
|
| $ | 10,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Premium Finance Division |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 7,437 |
|
| $ | 7,047 |
|
| $ | 6,636 |
|
| $ | 6,658 |
|
| $ | 7,071 |
|
| $ | 21,120 |
|
| $ | 20,524 |
|
Provision for credit losses | (380) |
|
| (794) |
|
| 558 |
|
| (412) |
|
| (2,648) |
|
| (616) |
|
| (475) |
| |||||||
Noninterest income | 4 |
|
| 4 |
|
| 4 |
|
| 15 |
|
| — |
|
| 12 |
|
| — |
| |||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 1,694 |
|
| 1,678 |
|
| 1,712 |
|
| 2,104 |
|
| 1,642 |
|
| 5,084 |
|
| 5,105 |
| |||||||
Occupancy and equipment expenses | 77 |
|
| 76 |
|
| 78 |
|
| 73 |
|
| 76 |
|
| 231 |
|
| 232 |
| |||||||
Data processing and telecommunications expenses | 88 |
|
| 94 |
|
| 87 |
|
| 79 |
|
| 84 |
|
| 269 |
|
| 320 |
| |||||||
Other noninterest expenses | 897 |
|
| 852 |
|
| 921 |
|
| 981 |
|
| 934 |
|
| 2,670 |
|
| 2,876 |
| |||||||
Total noninterest expense | 2,756 |
|
| 2,700 |
|
| 2,798 |
|
| 3,237 |
|
| 2,736 |
|
| 8,254 |
|
| 8,533 |
| |||||||
Income before income tax expense | 5,065 |
|
| 5,145 |
|
| 3,284 |
|
| 3,848 |
|
| 6,983 |
|
| 13,494 |
|
| 12,466 |
| |||||||
Income tax expense | 1,633 |
|
| 1,083 |
|
| 686 |
|
| 828 |
|
| 1,464 |
|
| 3,402 |
|
| 2,611 |
| |||||||
Net income | $ | 3,432 |
|
| $ | 4,062 |
|
| $ | 2,598 |
|
| $ | 3,020 |
|
| $ | 5,519 |
|
| $ | 10,092 |
|
| $ | 9,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Total Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Net interest income | $ | 161,661 |
|
| $ | 161,852 |
|
| $ | 164,977 |
|
| $ | 163,456 |
|
| $ | 162,538 |
|
| $ | 488,490 |
|
| $ | 474,297 |
|
Provision for credit losses | (9,675) |
|
| 142 |
|
| (28,591) |
|
| (1,510) |
|
| 17,682 |
|
| (38,124) |
|
| 146,890 |
| |||||||
Noninterest income | 76,562 |
|
| 89,240 |
|
| 117,973 |
|
| 112,143 |
|
| 159,018 |
|
| 283,775 |
|
| 334,357 |
| |||||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Salaries and employee benefits | 79,671 |
|
| 85,505 |
|
| 95,985 |
|
| 92,466 |
|
| 96,698 |
|
| 261,161 |
|
| 267,812 |
| |||||||
Occupancy and equipment expenses | 11,979 |
|
| 10,812 |
|
| 11,781 |
|
| 12,709 |
|
| 13,805 |
|
| 34,572 |
|
| 39,640 |
| |||||||
Data processing and telecommunications expenses | 10,681 |
|
| 11,877 |
|
| 11,884 |
|
| 11,323 |
|
| 12,226 |
|
| 34,442 |
|
| 34,694 |
| |||||||
Other noninterest expenses | 34,865 |
|
| 27,567 |
|
| 29,148 |
|
| 34,618 |
|
| 30,963 |
|
| 91,580 |
|
| 105,367 |
| |||||||
Total noninterest expense | 137,196 |
|
| 135,761 |
|
| 148,798 |
|
| 151,116 |
|
| 153,692 |
|
| 421,755 |
|
| 447,513 |
| |||||||
Income before income tax expense | 110,702 |
|
| 115,189 |
|
| 162,743 |
|
| 125,993 |
|
| 150,182 |
|
| 388,634 |
|
| 214,251 |
| |||||||
Income tax expense |
29,022 |
|
|
26,862 |
|
|
37,781 |
|
|
31,708 |
|
|
34,037 |
|
|
93,665 |
|
|
46,548 |
| |||||||
Net income | $ | 81,680 |
|
| $ | 88,327 |
|
| $ | 124,962 |
|
| $ | 94,285 |
|
| $ | 116,145 |
|
| $ | 294,969 |
|
| $ | 167,703 |
|
CONTACT: Nicole S. Stokes, Chief Financial Officer, (404) 240-1514
3rd Quarter 2021 Results Investor Presentation Exhibit 99.2
Cautionary Statements 1 This presentation contains forward-looking statements, as defined by federal securities laws, including, among other forward-looking statements, certain plans, expectations and goals. Words such as “may,” “believe,” “expect,” “anticipate,” “intend,” “will,” “should,” “plan,” “estimate,” “predict,” “continue” and “potential” or the negative of these terms or other comparable terminology, as well as similar expressions, are meant to identify forward-looking statements. The forward-looking statements in this presentation are based on current expectations and are provided to assist in the understanding of potential future performance. Such forward-looking statements involve numerous assumptions, risks and uncertainties that may cause actual results to differ materially from those expressed or implied in any such statements, including, without limitation, the following: general competitive, economic, unemployment, political and market conditions and fluctuations, including real estate market conditions, and the effects of such conditions and fluctuations on the creditworthiness of borrowers, collateral values, asset recovery values and the value of investment securities; movements in interest rates and their impacts on net interest margin; expectations on credit quality and performance; legislative and regulatory changes; changes in U.S. government monetary and fiscal policy; the impact of the COVID-19 pandemic on the general economy, our customers and the allowance for loan losses; the benefits that may be realized by our customers from government assistance programs and regulatory actions related to the COVID-19 pandemic; the potential impact of the phase-out of the London Interbank Offered Rate (“LIBOR”) or other changes involving LIBOR; competitive pressures on product pricing and services; the cost savings and any revenue synergies expected to result from acquisition transactions, which may not be fully realized within the expected timeframes if at all; the success and timing of other business strategies; our outlook and long-term goals for future growth; and natural disasters, geopolitical events, acts of war or terrorism or other hostilities, public health crises and other catastrophic events beyond our control. For a discussion of some of the other risks and other factors that may cause such forward-looking statements to differ materially from actual results, please refer to the Company’s filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 and its subsequently filed periodic reports and other filings. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements.
Ameris Profile Operating Strength Diversification Historically top quartile return on assets (> 1.50% ROA for last three years) Focus on expense control and improved operating efficiency Strong liquidity and continued funding opportunities Culture of disciplined banking Summary Experienced executive team with an average of 27 years banking experience in our market area Largest publicly traded bank headquartered in Atlanta, Georgia Premier Southeastern markets with attractive core deposit base Skills and leadership to continue to grow organically Capital levels to support opportunistic transactions Geographic diversification Diversified loan portfolio across product lines CRE concentrations are moderate Conservative credit culture with low levels of NPAs 2
3rd Quarter 2021 Financial Results
Earnings Summary 4 1 – Considered Non-GAAP measures – See reconciliation of GAAP to Non-GAAP measures in Appendix
3Q 2021 Operating Highlights 5 Net income of $81.7 million, or $1.17 per diluted share Adjusted net income(1) of $83.9 million, or $1.20 per diluted share Organic loan growth of $43.7 million, or 1% annualized (and $251.3 million, or 7.0% annualized, exclusive of PPP loans), during 3Q21 Adjusted efficiency ratio(1) of 56.56%, compared with 54.07% in 2Q21 Adjusted ROA(1) of 1.51%, compared with 1.63% in 2Q21 Adjusted ROTCE(1) of 17.65%, compared with 19.46% in 2Q21 Net interest margin of 3.22%, compared with 3.34% in 2Q21; decrease is mostly attributable to an increase in excess liquidity held on the balance sheet TBV (1) increased $1.01 per share to $27.46 per share, compared with $26.45 at the end of 2Q21 Non-performing assets were stable at 0.32% of total assets, consistent with June 30, 2021 1 – Considered Non-GAAP measures – See reconciliation of GAAP to Non-GAAP measures in Appendix
3Q21 YTD Operating Highlights 6 Net income of $295.0 million, or $4.23 per diluted share Adjusted net income(1) of $287.2 million, or $4.12 per diluted share Adjusted efficiency ratio(1) of 55.05%, compared with 52.00% for YTD 2020 Adjusted ROA(1) of 1.79%, compared with 1.39% for YTD 2020 Adjusted ROTCE(1) of 21.38%, compared with 17.84% for YTD 2020 Net interest margin of 3.37%, compared with 3.72% for YTD 2020; decrease attributable to excess liquidity held on the balance sheet YTD 2021 Organic loan growth of $343.6 million, or 3.2% annualized (and $890.8 million, or 8.7%, exclusive of PPP loans),YTD 2021 Non-performing assets decreased 16 basis points to 0.32% of total assets, compared with 0.48% at December 31, 2020 Improvement in deposit mix such that noninterest-bearing deposits represent 40.44% of total deposits, up from 36.27% at 4Q20 1 – Considered Non-GAAP measures – See reconciliation of GAAP to Non-GAAP measures in Appendix
Operating Highlights 7 Considered a Non-GAAP measure – See reconciliation of GAAP to Non-GAAP measures in Appendix Growth rates are annualized for the applicable periods
Net Interest Margin 8 Average earning assets up $496.9 million, while spread income decreased $194,000 compared with 2Q21 Margin down 12bps from 2Q21: 8bps due to growth in excess liquidity 3bps from $2 million decline in PPP income ($8.6 million in 3Q21 compared with $10.7 million in 2Q21) 3bps from decrease in accretion income Offset by 2bps improvement in funding costs Growth in noninterest bearing deposits during the first quarter such that noninterest bearing deposits are over 40% of total deposits at quarter end Excluding accretion and PPP income, net interest income increased $3.4 million in 3Q21 compared to 2Q21: Excludes the impact of excess liquidity (average interest-bearing cash balances above $500 million) Spread Income and Margin:
Noninterest Income 9 Noninterest Income Mortgage banking Revenue decreased $13.8 million, or 19.6%, in 3Q21 compared with 2Q21 Production decreased $335.3 million, or 14.0%, over the same period Gain on sale margin increased to 3.17% in 3Q21 compared with 2.77% in 2Q21 SBA Gain on sale of loans decreased 28.9% in 3Q21 compared with 2Q21 due to a decrease in volume of loans sold Other noninterest income Increase in BOLI income of $217,000 compared with 2Q21 Increase in securities gains of $529,000 related to the sale of one security Noninterest Income Highlights: Noninterest Income Trends
Expenses Adjusted Operating Expenses and Efficiency Ratio(1) OPEX Highlights: 10 Total adjusted operating expenses decreased $120,000 in 3Q21 compared with 2Q21 Increase of $3.6 million in 3Q21 Banking division operating expenses primarily due to: $2.2 million increase in salaries and employee benefits primarily related to a decrease in deferred origination costs and increased stock-based compensation resulting from expected performance levels $739,000 increase in advertising and marketing expenses $493,000 increase in leasehold depreciation resulting from accelerated exit of a leased location for efficiency Lines of business operating expenses decreased $3.8 million primarily due to variable costs (primarily commissions and incentives) driven by decreased mortgage production partially offset by certain mortgage expenses in Q3 that are not expect to be recurring Continue to drive expense control behaviors throughout the Company to fund future technology and innovation costs 1 – Considered Non-GAAP measures – See reconciliation of GAAP to Non-GAAP measures in Appendix
Retail Mortgage Division Details 11 Rationalization and Stabilization of Mortgage Operations: Retail mortgage originations represents 17% of the Company’s adjusted pre-provision, pre-tax income for 3Q21, down from 49% this time last year Approximately 80% of costs are variable costs relative to production: 14% reduction in production from 2Q21 to 3Q21 coincides with 8% reduction in noninterest expense over the same time period Gain on sale margins returned to normalized levels in 2021 the reduction compared with 3Q20 does not impact variable costs full impact of gain on sale contraction was absorbed in 3Q21 and 2Q21 efficiency ratios Purchase % is returning closer to normal levels Historically ran 85-90% purchase activity Two most recent quarters are 62% and 61% as refi boom is slowing, compared with 48% this time last year Consistent purchase business due to strong core relationships with builders and realtors
Balance Sheet Trends 12
Capital and TBV Consistent Growth in TBV Steady Capital Levels Support Growth Rate 13 Management remains focused on growth in TBV TBV increased $1.01 per share in 3Q21: $1.02 from retained earnings ($0.01) from all other items including stock compensation, share repurchases and OCI TBV increased $5.00 per share, or 22.3%, compared with 3Q20 TCE / TA at quarter end of 8.88%, up from 8.83% at the end of 2Q21 primarily due to retained earnings PPP loans impacted TCE/TA by 12bps at quarter end; Excess liquidity impacted TCE/TA by 144bps at quarter end Proforma TCE/TA excluding PPP and excess liquidity of 10.48% 3Q21 Adjusted ROTCE of 17.65% 1 – Considered Non-GAAP measures – See reconciliation of GAAP to Non-GAAP measures in Appendix
Loan Diversification and Credit Quality
Diversified Loan Portfolio 3Q21 Loan Portfolio 15 Loan portfolio is well diversified across loan types & geographies C&I loans represent third-largest category of loans PPP loans totaled $280.4 million at 3Q21, which added ~2% to this category Average loan size is $110.3 thousand across all loan types Loan growth for 3Q21 was 0.3%. Annualized, loan growth was 1.2% CRE and C&D concentrations are 253% and 61%, respectively, at 3Q21 Participations purchased remain < 1% of loans
Loan Growth 3Q21 Loan Balance Changes 16 3Q21 net loan growth was $43.7 million, even as PPP loan forgiveness ($207.5 million) and Indirect amortization ($72.3 million) produced headwinds to growth. Net of PPP, loan growth was $251.3 million, or 7.0% annualized. Growth was primarily driven by Investor CRE and Residential Mortgages. Almost 40% ($136.0 million) of CRE growth was attributable to a change from the Construction category (C&D) as projects were completed during the quarter.
Allowance for Loan Losses 17 The ALL totaled $171.2 million at 3Q21, a net decrease of $3.9 million, or 2% from 2Q21 The reserve for unfunded commitments totaled $16.8 million, a decrease of $5.5 million, or 25% from 2Q21 During 3Q21, we reversed $9.7 million of previously-recorded provision expense, primarily the result of lower specific reserves on individually-evaluated loans and stabilizing forecast models The 3Q21 ALL equated to 1.15% of total loans and 1.18%, net of PPP loans. The ACL totaled $188.0 million, or 1.01% of total loans + unfunded commitments 3Q21 CECL Reserve
18 COVID-19 Response 3Q21 COVID-related Payment Extensions As a % of Portfolio Volume Active COVID deferrals totaled $90.7 million, or 0.6% of Total Loans The largest remaining category of active deferrals is SFR Mortgages at $51.0 million, or 56% of the total SBA’s Paycheck Protection Program – 4,251 total customers with balances totaling $280.4 million, excluding unearned fees During 3Q21, we received $216.3 million in forgiveness proceeds on existing PPP loans and extended $1.3 million in new loans under PPP2 Of the total PPP loans, 3,826 loans (90% of total) for $120.6 million were < $150,000, which is currently the SBA’s threshold for the streamlined forgiveness process
NPA / Charge-Off Trend 19 Non-Performing Assets (“NPAs”) increased $0.3 million, to $71.1 million at 3Q21, primarily as a result of: $2.6 million increase in 90+ past due loans Continued success with OREO sales, resulting in a net reduction of $1.3 million As a percentage of Total Assets, Total NPAs were stable at 0.32% Net Charge-Offs (“NCOs”) totaled ($127,000) in 3Q21, which equated to an annualized NCO ratio of 0.00% for the quarter and 0.06% YTD Decreasing Non-Performing Assets Low Net Charge-Offs
Problem Loan Trends 20 Total Classified Loans decreased $27.4 million, primarily the result of improved financial performance and lower deferrals in the hotel sector. Criticized Loans (Special Mention + Classified) decreased $40.4 million Non-Performing Loans increased $1.6 million to $66.4 million, primarily as a result of higher 90+ past due loans
Hotel Exposure 21 Hotel exposure totaled $463.0 million at 3Q21, a reduction of $54.3 million from 2Q21. Hotel loans represented 3.1% of Total Loans. Approximately 14% of total committed exposure was guaranteed by US Government Agencies (SBA or USDA) Top-Tier brands represent > 80% of exposure. All National brands totaled > 93% of committed balances. Approximately 79% of exposure was located within the Bank’s primary MSAs Approximately $49.3 million in loans are on the Bank’s watch list due to continued weakness in the sector, which represents a decrease of $37.9 million from 2Q21. Only $4.9 million remained under a COVID-related deferral The portion of the ALL attributable to the hotel portfolio totaled $18.2 million, or 3.9% of the outstanding balance
Investor CRE Loans 22 Approximately 94% of CRE loans are concentrated within our five-state footprint, primarily in the Bank’s primary MSAs of Atlanta, Jacksonville, Orlando, Charleston, Tampa and Greenville
Commercial Real Estate Production 3Q21 Commercial Real Estate Production Summary: 23 3Q21 Construction and Development Loan Production Summary: 3Q21 production of C&D and CRE loans - $1.21 billion in total committed exposure Residential Real Estate Construction: Spec/model to pre-sold ratio of 0.5:1 Total spec loans at low average loan size of $290.1 thousand Investor CRE 3Q21 production: Production totaled $804.5 million Weighted Average 1.72:1 debt service coverage Weighted Average 63.0% loan/value Summary of CRE Production by Collateral State-
Appendix
25 Reconciliation of GAAP to Non-GAAP Measures
26 Reconciliation of GAAP to Non-GAAP Measures
27 Reconciliation of GAAP to Non-GAAP Measures
Ameris Bancorp Press Release & Financial Highlights September 30, 2021
-_P7YC8D%__GZ21&& ?W\%
M'V2!_H <_+A^=(MYY ]^5XFRRMM^3X@4L3Y^7(:TER]^@H6;?)-^OH2Z8.E_
M#X/T0P!_EH-X':* Y(/?^J-])9<(XDA]')0QR5A])9%ZK\Y]2X\>E=9]AHT-
M>TY]UXL\7[1^-XF)0 O=9Y9+XVK5IS3''BHX)- !H>EZX1J
M "#'( >MS$G:\^;3Z^X:N37PFY.*A;4"JSS*8S0(6NUZ3.+[FJL*!%'+.H
M,9-G!LBE1H26 "#'( YA]V<',8T!MW2W/QN8!X'W3,HBIXZG6OBB1YLG:A
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M&\[&Q41O*5_$'+*K/1_'7//EQ]_-731@'5_5G7=:.Y_B';V4#%_
MSW@(-)J 67D'#UB!\GD\U(Q]47Q_P+)] !8-^)H.ZMUR15V^QIC6/GG#M
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M =6#)X$]L)** $N[9&;JIX8;]IK
MQJS(<29>Z:?O 2,RK7V*>Y/8MF_;>!G%%W%K>(FPQG+C>06;Y'1/
M>9*&E'6^>C1Q(G<]>NM;S'C4>Z]&K7J>?)0R)7RY?:36[VX8@P7#6V^_@E&O
M1'%4@:Z:>W+>@36%5W1O@-=P$G84@(I:ZG?1@#U%_7F_?_0QK7O[?YW5-&R/
MC<_!G6Y%C VMDF_LBF.9 '&1B-:$"7-#AW5N^W4*AAQ:#W;IA+9%6GCX@S@Q
M1'M1@7K3HFM'F'W $FT(E<6L"FZ]DQN7C'!RD(6"R'([C@5M[70ABYQ9/W8>
MB11$Q7A*AE@PZ7J\@S+26&I)HQB^SVP/GW:JR&W)F\B65&^(F".!JW%?E(QL
M]'-6D/98@'5OC4=$/W>UB4HPG'H[A,'14&F!K9>]RVM)J0VIOVT"I%B536[%
MGYV OG"JFNYL+7*REC)7W73:D4-#SW (5%'X@]>>8UQX:?>WXGB(4(?5F@;)$I
M>XV228]@>\6#AHVC>_YT 8O_?$5D*(ID?*-4/(C5?1A$JH=$?9PUC(7 ?CPG
MEX1 ?O>?>H_;@^^12(X9@W*"=(QN@NYS)(K2@FIC9(E0@?M3I8?8@99$0X9?
M@30U683W@-4GI(.1@'*>E8ZTC%B07(S_BR.!BXM?B=MR0(G/B(5BM8A0AS93
M&8;QA?-#Y(61A*0U+(1#@T,GL(+Z@+C%Q2D(8PBBI#A83DA^HT_8.LA8(GNH)Z@O6=*8TOG0*._(N*FEN
M+8GHEW)PWHA9E&)A<(;LD4Q2&H69CBM#/(1-BO(TVX,KAXDGPH(0@_B!S/X_.#65SXXD.T!5HN:_4N]UJ9ZN*
MINMK^:
#J9-&46V"\I&*/U6"99!"*V^!
M^Y =$>6"'HP9 " ( CR"%O*&^@0F$V9^6<>F#X9T;8
DVI?]9JZ@#%B<)?>;#UDWI4Q5VIG&I+ 07%H
MNY"O*&!H%X_*!WQS6840MHY9?ZL.I05<8J=\DIQ>_J.^?U]A=J (:VYCYYR9
M5JUF+)F/0-9GR9
(8G*%?^>$8DV!4V9JX.6 ""%H " ( 5F*G
M-))^3 RD>I(B0*>ANI%5-"Z?(Y"D)F>=+Y"9%B:<]HWD!6J8<(.I "!@(
M " ( M29A4UFRH_YCT5T#DC9F+V W?X9H<6-,:]YJGV9&5RALKFDE02IN
M8FO/)^MNVFW=!KETHV[%LRI=SF1AHG%@FF:LD-1C-FCF?DMEKFL0:KIH#6TH
M5AYJ0&\N0#5K_'$&)QAL$G)>!F-U-7-!L4Y:L6\!H*I=LW!*CTU@@W&,?-9C
M)G+.:6YEK'0-5/MG_G5#/SYINW96)E%I97<*!A=UM7@BKW17Y7F!GMU;%GG<
MC8Q>"7HY>UE@TGJ7:!1C?WL!4]1EZGMK/DYGJ'O$)9=FW7OK!=5V)'R:K;Y5
M>(/RG498SH-UC 1;XX+V>=Y>Q8)Y9N)AC(((4LAD$8&O/79ERH%8)/)DA($1
M!9UV@X!MK%)3=HYFF_=6Z8T8BLQ:%(O >+A=#8IJ9IH7
M0<%HV9A3+B)I&)=@%>5I3([. " ( CGQXYUBQ@2=Y4EP)
H.0%A?'AX(0I@!'CY
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M!F?M&]=M@FF; " &WPF\1>$%UTC5Y@L6!D?=IC)V,U;4)E?F7F6X1GMVAW
M2))IMFKD-!=K VT!&V=J36X@ " '+3F@M:6F=9BYY=0VEF?$]?]6M<:\QB
M?FT\6CQDXF\)1W=F^W"\,RMH+7(N&KIGD7+/ " '>#F%)6_7$FB>Y:(G)?
M>JY= W.':GA?MG2=60AB176G1G5D<7:D,F%EA7=V&BME.W>V " 'N6EKA4
M!7KLB'5777M?>4E::GN]:1Y=/GP*6 )?ZGQ618YB*'RD,:UC&WSE&;!C1'SN
M " '\2E611@H2UASQ5 81D>"M8,8/Z:!5;)8."5PQ=XX,21-5@)(*Y,1I@
M](*!&4AAI8*A " ( E%%/:(YSAC]3!HU?=T-63XPK9S]96HKR5D)<*XG4
M1"M>;HCF,*E?%(A2&/Q@38A) " ( DX%-N)@:A7M1;99$=HA4Q91)9I%7
MVY)259U:MY"30XQ<^H\M,"Q=>(Y\&+E?.8SM " ( DO1,=Z&7A.U0-Y\$
M=?=3DYQ$9@=6JYF95259B)=)0RQ;QI6-+\E<$Y3[&%E>9I!V " ( D5AI
MK%-B@YYK3%
Q
MYZQC#5J7)JCBG!9
M5):2B,%(L))@AQ(XKXW^A6XI^HE'@\FL[:K]FO6<:J:6E]2+JJ))E.=ZM)X9
MDBQIL)GYCX-8S97RC/A(5)'%BE8X@HUQAZ4J!(C1A."L1*IBHS>;R:7]GU*+
M"Z&PFYEZ&IV$F AI(YEFE(585I51D05( I$PC6LX6HSPB:\J#8ANA=2KGJGO
MJUZ;1*6 IJB*CJ$MHAAYG9T G:]HLYCOF517_93FE.5'Q9"[D$TX/HR(BX \NFBZ[W@ M*JG"'A'KJZ2O'BOJ)M^87E+HHYJ
M&7H3G&U6&'KQE@1"4GOZCRDO)GTPA['-KW=JQ%ZZ7'>LO::F7W?HMI22"'A%
MKUI]N7C@J"1IB7FOH-95I'J:F3Q!_WNPD2XN_WSOB)7("8?2<06V.H;H
(0A
M5XL,>XU\;:\#<)UQ):K8<9UE:*:=4*.RX7):!""LH4N:D!UN(2F;%YH%H0L
M;GM9_X.Z<*I+T8-8
2,P.8O>>J GE8C%?$$@5X75?>IK.)P ><-AG)EL>DI7K9:O>LQ-C9/+
M>U!#=I#3>^XY?HW:?*4P.8K5?6HGO8?>?D4@J843?R)JRIK6@$MA/9A,@%)7
M6)62@#I-0)*R@!1#-H_$?_PY:(S3?_PP/(GK@ @GWH<6@!L@[81P@#!J;9GI
MAJ1@\Y=FABQ7%Y2JA71- 9')A)Y"^8[E@],Y1HP#@QDP1XDA@FXG_H9K@;\A
M)8/I@15J)YDJC+]@LI:LB\-6UI/PBFE,QI$-B-]"QXXMAUXY%8M=A>LP-XB$
MA(XH'H7=@RLA4H-\@=1I[YBBDK)@IY8BD4E6RY-9CSM,LI!@C-Q"Q8UUBIDY
M*HJMB',P4(?TAFBEYQ(4+:;=O1H2E:[QD
M3(0V;;]8M(/';\=,WH-=<>9!#(,&="4UR8*]=H4K-8*6>1PB"H*/>]UXX8+O
M<31N6X*L