|
|
| |
|
|
|
Ameris Bancorp
310 First Street, S.E. Moultrie, Georgia 31768 Attn: Corporate Secretary |
| |
Atlantic Coast Financial Corporation
4655 Salisbury Road, Suite 110 Jacksonville, Florida 32256 Attn: Corporate Secretary |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 33 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 38 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 50 | | | |
| | | | 52 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 71 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 72 | | |
| | |
Page
|
| |||
| | | | 73 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 84 | | | |
| | | | 102 | | | |
| | | | 110 | | | |
EXPERTS | | | | | 110 | | |
| | | | 110 | | | |
| | | | 112 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
Date
|
| |
Ameris
Closing Price |
| |
Exchange
Ratio |
| |
Equivalent Atlantic
Per Share Value |
| |||||||||
November 16, 2017
|
| | | $ | 47.30 | | | | | | 0.17 | | | | | $ | 9.43 | | |
February 12, 2018
|
| | | $ | 52.60 | | | | | | 0.17 | | | | | $ | 10.33 | | |
| | |
Three Months Ended
December 31, |
| |
Twelve Months Ended
December 31, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(dollars in thousands except per share data)
|
| |||||||||||||||||||||
Net income available to common shareholders
|
| | | $ | 9,150 | | | | | $ | 18,177 | | | | | $ | 73,548 | | | | | $ | 72,100 | | |
Merger and conversion charges
|
| | | | 421 | | | | | | 17 | | | | | | 915 | | | | | | 6,376 | | |
Certain compliance resolution expenses
|
| | | | 434 | | | | | | 5,750 | | | | | | 5,163 | | | | | | 5,750 | | |
Accelerated premium amortization on loans sold from purchased loan pools
|
| | | | 456 | | | | | | — | | | | | | 456 | | | | | | — | | |
Financial impact of Hurricane Irma
|
| | | | — | | | | | | — | | | | | | 410 | | | | | | — | | |
Loss on sale of premises
|
| | | | 308 | | | | | | 430 | | | | | | 1,264 | | | | | | 992 | | |
Tax effect of management-adjusted charges
|
| | | | (567) | | | | | | (2,169) | | | | | | (2,873) | | | | | | (4,591) | | |
After tax management-adjusted charges
|
| | | | 1,052 | | | | | | 4,028 | | | | | | 5,335 | | | | | | 8,527 | | |
Tax expense attributable to remeasurement of deferred tax
assets and deferred tax liabilities at reduced federal corporate tax rate |
| | | | 13,388 | | | | | | — | | | | | | 13,388 | | | | | | — | | |
Adjusted operating net income
|
| | | $ | 23,590 | | | | | $ | 22,205 | | | | | $ | 92,271 | | | | | $ | 80,627 | | |
Reported net income per diluted share
|
| | | $ | 0.24 | | | | | $ | 0.52 | | | | | $ | 1.98 | | | | | $ | 2.08 | | |
Adjusted operating net income per diluted share
|
| | | $ | 0.63 | | | | | $ | 0.63 | | | | | $ | 2.48 | | | | | $ | 2.32 | | |
Reported return on average assets
|
| | | | 0.47% | | | | | | 1.10% | | | | | | 1.00% | | | | | | 1.17% | | |
Adjusted operating return on average assets
|
| | | | 1.20% | | | | | | 1.34% | | | | | | 1.26% | | | | | | 1.31% | | |
| | |
Twelve Months Ended
December 31, |
| | | |||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Total noninterest expense
|
| | | $ | 231,936 | | | | | $ | 215,835 | | | | | $ | 16,101 | | | | | | 7.5% | | |
Less: | | | | | | ||||||||||||||||||||
Merger and conversion charges
|
| | | | 915 | | | | | | 6,376 | | | | | | (5,461) | | | | | | (85.6)% | | |
Certain compliance resolution expenses
|
| | | | 5,163 | | | | | | 5,750 | | | | | | (587) | | | | | | (10.2)% | | |
Financial impact of Hurricane Irma
|
| | | | 410 | | | | | | — | | | | | | 410 | | | | | | NM | | |
Loss on sale of premises
|
| | | | 1,264 | | | | | | 992 | | | | | | 272 | | | | | | 27.4% | | |
Premium finance division noninterest expense
|
| | | | 14,295 | | | | | | 315 | | | | | | 13,980 | | | | | | NM | | |
Subtotal
|
| | | | 209,889 | | | | | | 202,402 | | | | | | 7,487 | | | | | | 3.7% | | |
Less: | | | | | | ||||||||||||||||||||
Retail mortgage division noninterest expense
|
| | | | 41,084 | | | | | | 38,402 | | | | | | 2,682 | | | | | | 7.0% | | |
Warehouse lending division noninterest expense
|
| | | | 795 | | | | | | 832 | | | | | | (37) | | | | | | (4.4)% | | |
SBA division noninterest expense
|
| | | | 4,100 | | | | | | 3,675 | | | | | | 425 | | | | | | 11.6% | | |
Core bank noninterest expense
|
| | | $ | 163,910 | | | | | $ | 159,493 | | | | | $ | 4,417 | | | | | | 2.8% | | |
|
| | |
At December 31,
|
| |||||||||
Key Capital Measures
|
| |
2017
|
| |
2016
|
| ||||||
Total risk-based capital ratio (to risk-weighted assets)
|
| | | | 12.53% | | | | | | 14.83% | | |
Common equity tier 1 (core) risk-based capital ratio (to risk-weighted assets)
|
| | | | 11.43% | | | | | | 13.58% | | |
Tier 1 (core) risk-based capital ratio (to risk-weighted assets)
|
| | | | 11.43% | | | | | | 13.58% | | |
Tier 1 (core) capital ratio (to adjusted total assets)
|
| | | | 9.67% | | | | | | 9.44% | | |
| | |
At December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(Dollars in millions)
|
| |||||||||
Nonperforming loans
|
| | | $ | 7.8 | | | | | $ | 10.1 | | |
Nonperforming loans to total portfolio loans
|
| | | | 1.02% | | | | | | 1.57% | | |
Other real estate owned
|
| | | $ | 1.7 | | | | | $ | 2.9 | | |
Nonperforming assets
|
| | | $ | 9.5 | | | | | $ | 13.0 | | |
Nonperforming assets to total assets
|
| | | | 0.97% | | | | | | 1.44% | | |
Troubled debt restructurings performing for less than 12 months
under terms of modification (1) |
| | | $ | 15.2 | | | | | $ | 14.6 | | |
Troubled debt restructurings performing for more than 12 months
under terms of modification |
| | | $ | 15.7 | | | | | $ | 20.3 | | |
| | |
At and for the
Three Months Ended |
| |
At and for the
Year Ended |
| ||||||||||||||||||||||||
| | |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
Dec. 31,
2016 |
| |
Dec. 31,
2017 |
| |
Dec. 31,
2016 |
| |||||||||||||||
| | |
(Dollars in millions)
|
| |||||||||||||||||||||||||||
Provision for portfolio loan losses
|
| | | $ | 0.2 | | | | | $ | 0.2 | | | | | $ | 0.1 | | | | | $ | 0.7 | | | | | $ | 0.6 | | |
Allowance for portfolio loan losses
|
| | | $ | 8.6 | | | | | $ | 8.4 | | | | | $ | 8.2 | | | | | $ | 8.6 | | | | | $ | 8.2 | | |
Allowance for portfolio loan losses to total portfolio loans
|
| | | | 1.12% | | | | | | 1.12% | | | | | | 1.26% | | | | | | 1.12% | | | | | | 1.26% | | |
Allowance for portfolio loan losses to nonperforming loans
|
| | | | 110.43% | | | | | | 88.16% | | | | | | 80.38% | | | | | | 110.43% | | | | | | 80.38% | | |
Net charge-offs (recoveries)
|
| | | $ | 0.0 | | | | | $ | (0.0) | | | | | $ | 0.0 | | | | | $ | 0.3 | | | | | $ | 0.2 | | |
Net charge-offs (recoveries) to average outstanding portfolio loans (annualized)
|
| | | | 0.02% | | | | | | (0.01)% | | | | | | 0.02% | | | | | | 0.04% | | | | | | 0.03% | | |
| | |
Three Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||
| | |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
Dec. 31,
2016 |
| |
Dec. 31,
2017 |
| |
Dec. 31,
2016 |
| |||||||||||||||
| | |
(Dollars in millions)
|
| |||||||||||||||||||||||||||
Net interest income
|
| | | $ | 7.2 | | | | | $ | 6.8 | | | | | $ | 7.1 | | | | | $ | 27.0 | | | | | $ | 26.5 | | |
Net interest margin
|
| | | | 3.24% | | | | | | 3.18% | | | | | | 3.30% | | | | | | 3.20% | | | | | | 3.12% | | |
Yield on investment securities
|
| | | | 2.09% | | | | | | 2.05% | | | | | | 2.29% | | | | | | 2.25% | | | | | | 2.11% | | |
Yield on loans
|
| | | | 4.47% | | | | | | 4.31% | | | | | | 4.40% | | | | | | 4.33% | | | | | | 4.37% | | |
Total cost of funds
|
| | | | 1.03% | | | | | | 0.98% | | | | | | 0.78% | | | | | | 0.93% | | | | | | 0.92% | | |
Average cost of deposits
|
| | | | 0.85% | | | | | | 0.80% | | | | | | 0.66% | | | | | | 0.77% | | | | | | 0.62% | | |
Rates paid on borrowed funds
|
| | | | 1.83% | | | | | | 2.02% | | | | | | 1.14% | | | | | | 1.88% | | | | | | 1.70% | | |
| | |
Three Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||
| | |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
Dec. 31,
2016 |
| |
Dec. 31,
2017 |
| |
Dec. 31,
2016 |
| |||||||||||||||
| | |
(Dollars in millions)
|
| |||||||||||||||||||||||||||
Noninterest income
|
| | | $ | 1.3 | | | | | $ | 1.2 | | | | | $ | 1.9 | | | | | $ | 7.0 | | | | | $ | 9.2 | | |
Noninterest expense
|
| | | $ | 6.4 | | | | | $ | 6.1 | | | | | $ | 6.0 | | | | | $ | 25.6 | | | | | $ | 25.1 | | |
Income tax expense
|
| | | $ | 2.5 | | | | | $ | 0.6 | | | | | $ | 1.0 | | | | | $ | 4.6 | | | | | $ | 3.6 | | |
| | |
Three Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||
| | |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
Dec. 31,
2016 |
| |
Dec. 31,
2017 |
| |
Dec. 31,
2016 |
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Net income, as reported
|
| | | $ | (616) | | | | | $ | 1,115 | | | | | $ | 2,002 | | | | | $ | 3,168 | | | | | $ | 6,418 | | |
Less FHLB gain(1)
|
| | | | — | | | | | | — | | | | | | (255) | | | | | | — | | | | | | (255) | | |
Plus merger-related costs(2)
|
| | | | 400 | | | | | | — | | | | | | — | | | | | | 411 | | | | | | — | | |
Plus impact of newly enacted tax laws(3)
|
| | | | 1,641 | | | | | | — | | | | | | — | | | | | | 1,641 | | | | | | — | | |
Adjusted net income (core earnings)
|
| | | $ | 1,425 | | | | | $ | 1,115 | | | | | $ | 1,747 | | | | | $ | 5,220 | | | | | $ | 6,163 | | |
Income per diluted share, as reported
|
| | | $ | (0.04) | | | | | $ | 0.07 | | | | | $ | 0.13 | | | | | $ | 0.21 | | | | | $ | 0.42 | | |
Less FHLB gain
|
| | | | — | | | | | | — | | | | | | (0.02) | | | | | | — | | | | | | (0.02) | | |
Plus merger-related costs
|
| | | | 0.03 | | | | | | — | | | | | | — | | | | | | 0.03 | | | | | | — | | |
Plus impact of newly enacted tax laws
|
| | | | 0.11 | | | | | | — | | | | | | — | | | | | | 0.11 | | | | | | — | | |
Adjusted income per diluted share (core earnings per diluted
share)(4) |
| | | $ | 0.09 | | | | | $ | 0.07 | | | | | $ | 0.11 | | | | | $ | 0.34 | | | | | $ | 0.40 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands, except per share data and ratios)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 7,649,820 | | | | | $ | 6,493,495 | | | | | $ | 6,892,031 | | | | | $ | 5,588,940 | | | | | $ | 4,037,077 | | | | | $ | 3,667,649 | | | | | $ | 3,019,052 | | |
Earning assets
|
| | | | 7,074,828 | | | | | | 5,925,072 | | | | | | 6,293,670 | | | | | | 5,084,658 | | | | | | 3,574,561 | | | | | | 3,232,769 | | | | | | 2,554,551 | | |
Loans held for sale
|
| | | | 137,392 | | | | | | 126,263 | | | | | | 105,924 | | | | | | 111,182 | | | | | | 94,759 | | | | | | 67,278 | | | | | | 48,786 | | |
Loans, net of unearned income
|
| | | | 4,574,678 | | | | | | 3,091,039 | | | | | | 3,626,821 | | | | | | 2,406,877 | | | | | | 1,889,881 | | | | | | 1,618,454 | | | | | | 1,450,635 | | |
Purchased, non-covered loans (excluding loan pools)
|
| | | | 885,256 | | | | | | 1,067,090 | | | | | | 1,011,031 | | | | | | 771,554 | | | | | | 674,239 | | | | | | 448,753 | | | | | | — | | |
Purchased, non-covered loan pools
|
| | | | 465,218 | | | | | | 624,886 | | | | | | 568,314 | | | | | | 592,963 | | | | | | — | | | | | | — | | | | | | — | | |
Covered loans
|
| | | | 31,870 | | | | | | 62,291 | | | | | | 58,160 | | | | | | 137,529 | | | | | | 271,279 | | | | | | 390,237 | | | | | | 507,712 | | |
Investment securities available for sale
|
| | | | 819,593 | | | | | | 838,124 | | | | | | 822,735 | | | | | | 783,185 | | | | | | 541,805 | | | | | | 486,235 | | | | | | 346,909 | | |
FDIC loss-share receivable, net of clawback
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,301 | | | | | | 31,351 | | | | | | 65,441 | | | | | | 159,724 | | |
Total deposits
|
| | | | 5,895,504 | | | | | | 5,306,098 | | | | | | 5,575,163 | | | | | | 4,879,290 | | | | | | 3,431,149 | | | | | | 2,999,231 | | | | | | 2,624,663 | | |
FDIC loss-share payable including clawback
|
| | | | 8,190 | | | | | | 7,775 | | | | | | 6,313 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shareholders’ equity
|
| | | | 801,921 | | | | | | 642,583 | | | | | | 646,437 | | | | | | 514,759 | | | | | | 366,028 | | | | | | 316,699 | | | | | | 279,017 | | |
Selected Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 214,783 | | | | | $ | 176,109 | | | | | $ | 239,065 | | | | | $ | 190,393 | | | | | $ | 164,566 | | | | | $ | 126,322 | | | | | $ | 129,479 | | |
Interest expense
|
| | | | 24,181 | | | | | | 14,017 | | | | | | 19,694 | | | | | | 14,856 | | | | | | 14,680 | | | | | | 10,137 | | | | | | 15,074 | | |
Net interest income
|
| | | | 190,602 | | | | | | 162,092 | | | | | | 219,371 | | | | | | 175,537 | | | | | | 149,886 | | | | | | 116,185 | | | | | | 114,405 | | |
Provision for loan losses
|
| | | | 5,828 | | | | | | 2,381 | | | | | | 4,091 | | | | | | 5,264 | | | | | | 5,648 | | | | | | 11,486 | | | | | | 31,089 | | |
Noninterest income
|
| | | | 80,894 | | | | | | 81,529 | | | | | | 105,801 | | | | | | 85,586 | | | | | | 62,836 | | | | | | 46,549 | | | | | | 57,874 | | |
Noninterest expenses
|
| | | | 172,599 | | | | | | 161,158 | | | | | | 215,835 | | | | | | 199,115 | | | | | | 150,869 | | | | | | 121,945 | | | | | | 119,470 | | |
Income before income taxes
|
| | | | 93,069 | | | | | | 80,082 | | | | | | 105,246 | | | | | | 56,744 | | | | | | 56,205 | | | | | | 29,303 | | | | | | 21,720 | | |
Income tax expense
|
| | | | 28,671 | | | | | | 26,159 | | | | | | 33,146 | | | | | | 15,897 | | | | | | 17,482 | | | | | | 9,285 | | | | | | 7,285 | | |
Net income
|
| | | | 64,398 | | | | | | 53,923 | | | | | | 72,100 | | | | | | 40,847 | | | | | | 38,723 | | | | | | 20,018 | | | | | | 14,435 | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 286 | | | | | | 1,738 | | | | | | 3,577 | | |
Net income available to common shareholders
|
| | | | 64,398 | | | | | | 53,923 | | | | | | 72,100 | | | | | | 40,847 | | | | | | 38,437 | | | | | | 18,280 | | | | | | 10,858 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands, except per share data and ratios)
|
| |||||||||||||||||||||||||||||||||||||||
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share available to common shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.76 | | | | | $ | 1.58 | | | | | $ | 2.10 | | | | | $ | 1.29 | | | | | $ | 1.48 | | | | | $ | 0.76 | | | | | $ | 0.46 | | |
Diluted
|
| | | | 1.74 | | | | | | 1.56 | | | | | | 2.08 | | | | | | 1.27 | | | | | | 1.46 | | | | | | 0.75 | | | | | | 0.46 | | |
Common book value
|
| | | | 21.54 | | | | | | 18.42 | | | | | | 18.51 | | | | | | 15.98 | | | | | | 13.67 | | | | | | 11.50 | | | | | | 10.56 | | |
Tangible book value
|
| | | | 17.78 | | | | | | 14.38 | | | | | | 14.42 | | | | | | 12.65 | | | | | | 10.99 | | | | | | 9.87 | | | | | | 10.39 | | |
Cash dividends declared per share
|
| | | | 0.30 | | | | | | 0.20 | | | | | | 0.30 | | | | | | 0.20 | | | | | | 0.15 | | | | | | — | | | | | | — | | |
Profitability Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income to average total assets
|
| | | | 1.20% | | | | | | 1.19% | | | | | | 1.17% | | | | | | 0.85% | | | | | | 1.08% | | | | | | 0.70% | | | | | | 0.49% | | |
Net income to average common shareholders’ equity
|
| | | | 11.39% | | | | | | 12.01% | | | | | | 11.75% | | | | | | 8.37% | | | | | | 12.40% | | | | | | 8.06% | | | | | | 5.99% | | |
Net interest margin (fully taxable equivalent basis)
|
| | | | 3.96% | | | | | | 4.01% | | | | | | 3.99% | | | | | | 4.12% | | | | | | 4.59% | | | | | | 4.74% | | | | | | 4.60% | | |
Efficiency ratio
|
| | | | 63.57% | | | | | | 66.15% | | | | | | 66.38% | | | | | | 76.25% | | | | | | 70.92% | | | | | | 74.94% | | | | | | 69.35% | | |
Loan Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans*
|
| | | | 0.13% | | | | | | 0.10% | | | | | | 0.11% | | | | | | 0.22% | | | | | | 0.34% | | | | | | 0.75% | | | | | | 2.87% | | |
Allowance for loan losses to total loans*
|
| | | | 0.46% | | | | | | 0.63% | | | | | | 0.56% | | | | | | 0.85% | | | | | | 1.12% | | | | | | 1.38% | | | | | | 1.63% | | |
Non-performing assets to total loans and OREO**
|
| | | | 0.94% | | | | | | 1.25% | | | | | | 1.12% | | | | | | 1.60% | | | | | | 3.35% | | | | | | 3.49% | | | | | | 5.28% | | |
Liquidity Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans to total deposits
|
| | | | 101.04% | | | | | | 91.32% | | | | | | 94.42% | | | | | | 80.11% | | | | | | 82.64% | | | | | | 81.94% | | | | | | 74.61% | | |
Average loans to average earning assets
|
| | | | 83.42% | | | | | | 80.49% | | | | | | 80.83% | | | | | | 75.96% | | | | | | 80.22% | | | | | | 78.08% | | | | | | 77.83% | | |
Noninterest-bearing deposits to total deposits
|
| | | | 29.14% | | | | | | 29.46% | | | | | | 28.22% | | | | | | 27.26% | | | | | | 24.46% | | | | | | 22.29% | | | | | | 19.46% | | |
Capital Adequacy Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity to total assets
|
| | | | 10.48% | | | | | | 9.90% | | | | | | 9.38% | | | | | | 9.21% | | | | | | 9.07% | | | | | | 8.63% | | | | | | 9.24% | | |
Common stock dividend payout ratio
|
| | | | 17.05% | | | | | | 12.66% | | | | | | 14.29% | | | | | | 15.50% | | | | | | 10.14% | | | | | | 0.00% | | | | | | 0.00% | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Tangible Book Value Per Share Reconciliation:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common shareholders’ equity
|
| | | $ | 801,921 | | | | | $ | 642,583 | | | | | $ | 646,437 | | | | | $ | 514,759 | | | | | $ | 366,028 | | | | | $ | 288,699 | | | | | $ | 251,355 | | |
Less: Goodwill
|
| | | | 125,532 | | | | | | 122,545 | | | | | | 125,532 | | | | | | 90,082 | | | | | | 63,547 | | | | | | 35,049 | | | | | | 956 | | |
Less: Other intangibles, net
|
| | | | 14,437 | | | | | | 18,472 | | | | | | 17,428 | | | | | | 17,058 | | | | | | 8,221 | | | | | | 6,009 | | | | | | 3,040 | | |
Total tangible shareholders’ equity
|
| | | $ | 661,952 | | | | | $ | 501,566 | | | | | $ | 503,477 | | | | | $ | 407,619 | | | | | $ | 294,260 | | | | | $ | 247,641 | | | | | $ | 247,359 | | |
Period end number of shares
|
| | | | 37,231,049 | | | | | | 34,891,304 | | | | | | 34,921,474 | | | | | | 32,211,385 | | | | | | 26,773,863 | | | | | | 25,098,427 | | | | | | 23,799,768 | | |
Book value per common share
|
| | | $ | 21.54 | | | | | $ | 18.42 | | | | | $ | 18.51 | | | | | $ | 15.98 | | | | | $ | 13.67 | | | | | $ | 11.50 | | | | | $ | 10.56 | | |
Tangible book value per common share
|
| | | | 17.78 | | | | | | 14.38 | | | | | | 14.42 | | | | | | 12.65 | | | | | | 10.99 | | | | | | 9.87 | | | | | | 10.39 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands, except per share data and ratios)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 921,935 | | | | | $ | 936,893 | | | | | $ | 907,459 | | | | | $ | 857,198 | | | | | $ | 706,498 | | | | | $ | 733,633 | | | | | $ | 772,619 | | |
Earning assets
|
| | | | 875,031 | | | | | | 880,074 | | | | | | 857,203 | | | | | | 801,272 | | | | | | 664,486 | | | | | | 690,317 | | | | | | 721,112 | | |
Loans held for sale
|
| | | | 5,025 | | | | | | 8,057 | | | | | | 7,147 | | | | | | 6,591 | | | | | | 7,219 | | | | | | 1,656 | | | | | | 4,089 | | |
Loans, net of unearned income
|
| | | | 793,927 | | | | | | 774,407 | | | | | | 727,984 | | | | | | 655,326 | | | | | | 487,949 | | | | | | 399,425 | | | | | | 500,569 | | |
Investment securities available for sale
|
| | | | 39,113 | | | | | | 49,003 | | | | | | 65,293 | | | | | | 120,110 | | | | | | 118,699 | | | | | | 159,732 | | | | | | 159,745 | | |
Investment securities held to maturity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,919 | | | | | | 19,266 | | | | | | — | | |
Total deposits
|
| | | | 676,416 | | | | | | 617,496 | | | | | | 628,413 | | | | | | 555,821 | | | | | | 440,780 | | | | | | 460,098 | | | | | | 499,760 | | |
Shareholders’ equity
|
| | | | 91,394 | | | | | | 86,126 | | | | | | 87,018 | | | | | | 80,738 | | | | | | 72,336 | | | | | | 65,525 | | | | | | 40,260 | | |
Selected Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 25,020 | | | | | $ | 25,184 | | | | | $ | 33,889 | | | | | $ | 29,796 | | | | | $ | 28,135 | | | | | $ | 28,836 | | | | | $ | 33,505 | | |
Interest expense
|
| | | | 5,244 | | | | | | 5,828 | | | | | | 7,417 | | | | | | 8,686 | | | | | | 10,512 | | | | | | 12,695 | | | | | | 14,270 | | |
Net interest income
|
| | | | 19,776 | | | | | | 19,356 | | | | | | 26,472 | | | | | | 21,110 | | | | | | 17,623 | | | | | | 16,141 | | | | | | 19,235 | | |
Provision for loan losses
|
| | | | 458 | | | | | | 569 | | | | | | 619 | | | | | | 807 | | | | | | 1,266 | | | | | | 7,026 | | | | | | 12,491 | | |
Noninterest income
|
| | | | 5,715 | | | | | | 7,307 | | | | | | 9,247 | | | | | | 6,850 | | | | | | 6,439 | | | | | | 6,328 | | | | | | 10,096 | | |
Noninterest expenses
|
| | | | 19,191 | | | | | | 19,074 | | | | | | 25,050 | | | | | | 28,942 | | | | | | 21,469 | | | | | | 26,849 | | | | | | 23,357 | | |
Income (loss) before taxes
|
| | | | 5,842 | | | | | | 7,020 | | | | | | 10,050 | | | | | | (1,789) | | | | | | 1,327 | | | | | | (11,406) | | | | | | (6,517) | | |
Income tax expense (benefit)
|
| | | | 2,058 | | | | | | 2,604 | | | | | | 3,632 | | | | | | (9,507) | | | | | | — | | | | | | — | | | | | | 150 | | |
Net income (loss)
|
| | | | 3,784 | | | | | | 4,416 | | | | | | 6,418 | | | | | | 7,718 | | | | | | 1,327 | | | | | | (11,406) | | | | | | (6,667) | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) available to common shareholders
|
| | | | 3,784 | | | | | | 4,416 | | | | | | 6,418 | | | | | | 7,718 | | | | | | 1,327 | | | | | | (11,406) | | | | | | (6,667) | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands, except per share data and ratios)
|
| |||||||||||||||||||||||||||||||||||||||
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share available to common shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.25 | | | | | $ | 0.29 | | | | | $ | 0.42 | | | | | $ | 0.50 | | | | | $ | 0.09 | | | | | $ | (3.23) | | | | | $ | (2.67) | | |
Diluted
|
| | | | 0.25 | | | | | | 0.29 | | | | | | 0.42 | | | | | | 0.50 | | | | | | 0.09 | | | | | | (3.23) | | | | | | (2.67) | | |
Common book value per share (period end)
|
| | | | 5.88 | | | | | | 5.55 | | | | | | 5.61 | | | | | | 5.21 | | | | | | 4.66 | | | | | | 4.22 | | | | | | 15.31 | | |
Cash dividends declared per share
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Profitability Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income to average total assets
|
| | | | 0.58% | | | | | | 0.66% | | | | | | 0.72% | | | | | | 1.00% | | | | | | 0.19% | | | | | | (1.55)% | | | | | | (0.85)% | | |
Net income to average shareholders’ equity
|
| | | | 5.61% | | | | | | 6.98% | | | | | | 7.54% | | | | | | 9.94% | | | | | | 1.89% | | | | | | (30.45)% | | | | | | (14.51)% | | |
Net interest margin
|
| | | | 3.19% | | | | | | 3.08% | | | | | | 3.12% | | | | | | 2.95% | | | | | | 2.61% | | | | | | 2.31% | | | | | | 2.58% | | |
Efficiency ratio
|
| | | | 75.29% | | | | | | 71.54% | | | | | | 70.13% | | | | | | 103.51% | | | | | | 89.22% | | | | | | 119.49% | | | | | | 79.63% | | |
Loan Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans
|
| | | | 0.04% | | | | | | 0.04% | | | | | | 0.03% | | | | | | 0.04% | | | | | | 0.27% | | | | | | 2.77% | | | | | | 3.59% | | |
Allowance for loan losses to total loans
|
| | | | 1.12% | | | | | | 1.24% | | | | | | 1.26% | | | | | | 1.27% | | | | | | 1.57% | | | | | | 1.83% | | | | | | 2.52% | | |
Non-performing assets to total loans and OREO
|
| | | | 1.30% | | | | | | 2.10% | | | | | | 2.03% | | | | | | 1.23% | | | | | | 1.87% | | | | | | 2.28% | | | | | | 7.68% | | |
Liquidity Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans to total deposits
|
| | | | 111.42% | | | | | | 106.04% | | | | | | 103.02% | | | | | | 109.97% | | | | | | 102.99% | | | | | | 82.35% | | | | | | 86.46% | | |
Average loans to average earning assets
|
| | | | 84.13% | | | | | | 77.00% | | | | | | 76.17% | | | | | | 69.00% | | | | | | 61.08% | | | | | | 56.77% | | | | | | 64.07% | | |
Noninterest-bearing deposits to total deposits
|
| | | | 10.35% | | | | | | 9.17% | | | | | | 9.50% | | | | | | 8.49% | | | | | | 9.37% | | | | | | 7.56% | | | | | | 8.38% | | |
Capital Adequacy Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity to total assets
|
| | | | 9.91% | | | | | | 9.19% | | | | | | 9.59% | | | | | | 9.42% | | | | | | 10.24% | | | | | | 8.93% | | | | | | 5.21% | | |
Common stock dividend payout ratio
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
| | |
For the Nine Months
Ended September 30, 2017 |
| |
For the Year
Ended December 31, 2016 |
| ||||||
| | |
(In thousands, except per share data)
|
| |||||||||
Pro Forma Condensed Consolidated Income Statement Data:
|
| | | | | | | | | | | | |
Net interest income
|
| | | $ | 212,490 | | | | | $ | 248,659 | | |
Provision for loan losses
|
| | | | 6,286 | | | | | | 4,710 | | |
Income before tax
|
| | | | 100,489 | | | | | | 117,400 | | |
Net income
|
| | | | 69,208 | | | | | | 79,886 | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | |
Net income available to common shareholders
|
| | | | 69,208 | | | | | | 79,886 | | |
Per Share Data: | | | | | | | | | | | | | |
Earnings (loss) per share available to common shareholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 1.76 | | | | | $ | 2.16 | | |
Diluted
|
| | | $ | 1.75 | | | | | $ | 2.14 | | |
Cash Dividends per share
|
| | | $ | 0.30 | | | | | $ | 0.30 | | |
Pro Forma Condensed Consolidated Balance Sheet Data:
|
| | | | | | | | | | | | |
Total loans
|
| | | $ | 6,711,920 | | | | | | | | |
Total assets
|
| | | | 8,611,567 | | | | | | | | |
Total deposits
|
| | | | 6,571,920 | | | | | | | | |
Other borrowings
|
| | | | 963,712 | | | | | | | | |
Subordinated deferrable interest debentures
|
| | | | 85,220 | | | | | | | | |
Shareholders’ equity
|
| | | | 928,829 | | | | | | | | |
| | |
As of and for the Nine Months Ended
September 30, 2017 |
| |
As of and for the Twelve Months Ended
December 31, 2016 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Ameris
Historical |
| |
Atlantic
Historical |
| |
Pro
Forma Combined |
| |
Per
Equivalent Atlantic Share(1) |
| |
Ameris
Historical |
| |
Atlantic
Historical |
| |
Pro
Forma Combined |
| |
Per
Equivalent Atlantic Share(1) |
| ||||||||||||||||||||||||
Net Income Per Common Share – Basic
|
| | | $ | 1.76 | | | | | $ | 0.25 | | | | | $ | 1.76 | | | | | $ | 0.30 | | | | | $ | 2.10 | | | | | $ | 0.42 | | | | | $ | 2.16 | | | | | $ | 0.37 | | |
Net Income Per Common Share – Diluted
|
| | | $ | 1.74 | | | | | $ | 0.25 | | | | | $ | 1.75 | | | | | $ | 0.30 | | | | | $ | 2.08 | | | | | $ | 0.42 | | | | | $ | 2.14 | | | | | $ | 0.36 | | |
Cash Dividends Per Common Share
|
| | | $ | 0.30 | | | | | $ | — | | | | | $ | 0.30 | | | | | $ | 0.05 | | | | | $ | 0.30 | | | | | $ | — | | | | | $ | 0.30 | | | | | $ | 0.05 | | |
Book Value Per Common Share
|
| | | $ | 21.54 | | | | | $ | 5.88 | | | | | $ | 23.30 | | | | | $ | 3.96 | | | | | $ | 18.51 | | | | | $ | 5.61 | | | | | $ | 20.59 | | | | | $ | 3.50 | | |
QUARTER DATA
|
| |
HIGH
|
| |
LOW
|
| |
DIVIDEND DECLARED
|
| |||||||||
First Quarter 2018 Fiscal Year (through February 12, 2018)
|
| | | $ | 56.85 | | | | | $ | 47.90 | | | | | | — | | |
First Quarter 2017 Fiscal Year
|
| | | | 49.50 | | | | | | 41.60 | | | | | $ | 0.10 | | |