|
Georgia
|
| |
6022
|
| |
58-1456434
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Ameris Bancorp 310 First St., S.E. Moultrie, Georgia 31768 (229) 890-1111 |
| |
Mr. Edwin W. Hortman, Jr.
Executive Chairman, President and Chief Executive Officer Ameris Bancorp 310 First St., S.E. Moultrie, Georgia 31768 (229) 890-1111 |
|
|
(Address, including ZIP code, and telephone number,
including area code, of Registrant’s principal executive offices) |
| |
(Name, address, including ZIP code, and telephone number,
including area code, of agent for service) |
|
|
COPIES TO:
|
| |||
|
Lori A. Gelchion, Esq.
Jody L. Spencer, Esq. Rogers & Hardin LLP 2700 International Tower 229 Peachtree Street, NE Atlanta, Georgia 30303 (404) 522-4700 (404) 525-2224 (facsimile) |
| |
A. George Igler, Esq.
Richard Pearlman, Esq. Igler and Pearlman, P.A. 2075 Centre Pointe Boulevard, Suite 100 Tallahassee, Florida 32308 (850) 878-2411 (850) 878-1230 (facsimile) |
|
| Large accelerated filer | | | ☒ | | | Accelerated Filer | | | ☐ | |
| Non-accelerated filer | | | ☐ | | | Smaller reporting company | | | ☐ | |
| (Do not check if a smaller reporting company) | | | | | | | |
Calculation of Registration Fee
|
| ||||||||||||||||||||||||
Title of each class of securities to be registered
|
| |
Amount to be
registered(1) |
| |
Proposed
maximum offering price per share |
| |
Proposed
maximum aggregate offering price(2) |
| |
Amount of
registration fee(3) |
| ||||||||||||
Common Stock, $1.00 par value
|
| | | | 2,644,131 | | | | | | N/A | | | | | $ | 132,984,211.95 | | | | | $ | 16,556.53 | | |
|
|
| |
|
|
|
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 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 29 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 53 | | | |
| | | | 53 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | |
| | |
Page
|
| |||
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 73 | | | |
| | | | 91 | | | |
| | | | 99 | | | |
EXPERTS | | | | | 99 | | |
| | | | 99 | | | |
| | | | 101 | | | |
| | | | 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 | | |
[•]
|
| | | $ | [•] | | | | | | 0.17 | | | | | $ | [•] | | |
| | |
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 January 12, 2018)
|
| | | $ | 53.45 | | | | | $ | 47.90 | | | | | | — | | |
First Quarter 2017 Fiscal Year
|
| | | | 49.50 | | | | | | 41.60 | | | | | $ | 0.10 | | |
Second Quarter 2017 Fiscal Year
|
| | | | 49.80 | | | | | | 42.60 | | | | | | 0.10 | | |
Third Quarter 2017 Fiscal Year
|
| | | | 51.28 | | | | | | 41.05 | | | | | | 0.10 | | |
Fourth Quarter 2017 Fiscal Year
|
| | | | 51.30 | | | | | | 44.75 | | | | | | 0.10 | | |
First Quarter 2016 Fiscal Year
|
| | | | 33.81 | | | | | | 24.96 | | | | | | 0.05 | | |
Second Quarter 2016 Fiscal Year
|
| | | | 32.76 | | | | | | 27.73 | | | | | | 0.05 | | |
Third Quarter 2016 Fiscal Year
|
| | | | 36.20 | | | | | | 28.90 | | | | | | 0.10 | | |
Fourth Quarter 2016 Fiscal Year
|
| | | | 47.70 | | | | | | 34.61 | | | | | | 0.10 | | |
QUARTER DATA
|
| |
HIGH
|
| |
LOW
|
| |
DIVIDEND DECLARED
|
| |||||||||
First Quarter 2018 Fiscal Year (through January 12, 2018)
|
| | | $ | 10.33 | | | | | $ | 9.38 | | | | | | — | | |
First Quarter 2017 Fiscal Year
|
| | | | 8.27 | | | | | | 6.76 | | | | | | — | | |
Second Quarter 2017 Fiscal Year
|
| | | | 8.35 | | | | | | 7.27 | | | | | | — | | |
Third Quarter 2017 Fiscal Year
|
| | | | 8.89 | | | | | | 7.05 | | | | | | — | | |
Fourth Quarter 2017 Fiscal Year
|
| | | | 9.95 | | | | | | 8.27 | | | | | | — | | |
First Quarter 2016 Fiscal Year
|
| | | | 6.20 | | | | | | 5.16 | | | | | | — | | |
Second Quarter 2016 Fiscal Year
|
| | | | 6.51 | | | | | | 5.53 | | | | | | — | | |
Third Quarter 2016 Fiscal Year
|
| | | | 6.95 | | | | | | 5.84 | | | | | | — | | |
Fourth Quarter 2016 Fiscal Year
|
| | | | 7.35 | | | | | | 6.26 | | | | | | — | | |
Date
|
| |
Atlantic Closing Price
|
| |
Ameris Closing Price
|
| |
Exchange Ratio
|
| |
Estimated
Equivalent Per share Value(1) |
| ||||||||||||
November 16, 2017
|
| | | $ | 8.69 | | | | | $ | 47.30 | | | | | | 0.17 | | | | | $ | 9.43 | | |
[•]
|
| | | | [•] | | | | | | [•] | | | | | | 0.17 | | | | | | [•] | | |
Regional Group:
|
| |||
Buyer (State)
|
| |
Target (State)
|
|
State Bank Financial Corporation (GA) | | | AloStar Bank of Commerce (AL) | |
Southern National Bancorp of VA, Inc. (VA) | | | Eastern Virginia Bankshares, Inc. (VA) | |
Access National Corporation (VA) | | | Middleburg Financial Corporation (VA) | |
First Bancorp (NC) | | | Carolina Bank Holdings, Inc. (NC) | |
Hampton Roads Bankshares, Inc. (VA) | | | Xenith Bankshares, Inc. (VA) | |
BNC Bancorp (NC) | | | High Point Bank Corporation (NC) | |
Ameris Bancorp (GA) | | | Jacksonville Bancorp, Inc. (FL) | |
Private investor – Gaylon Lawrence Jr. | | | F&M Financial Corporation (TN) | |
Home BancShares, Inc. (AR) | | | Florida Business BancGroup, Inc. (FL) | |
Valley National Bancorp (NJ) | | | CNLBancshares, Inc. (FL) | |
Pinnacle Financial Partners, Inc. (TN) | | | Magna Bank (TN) | |
United Community Banks, Inc. (GA) | | | Palmetto Bancshares, Inc. (SC) | |
Pinnacle Financial Partners, Inc. (TN) | | | CapitalMark Bank & Trust (TN) | |
Nationwide Group:
|
| |||
Buyer (State)
|
| |
Target (State)
|
|
Old Line Bancshares, Inc. (MD) | | | Bay Bancorp, Inc. (MD) | |
Veritex Holdings, Inc. (TX) | | | Sovereign Bancshares, Inc. (TX) | |
Southern National Bancorp of VA, Inc. (VA) | | | Eastern Virginia Bankshares, Inc. (VA) | |
Access National Corporation (VA) | | | Middleburg Financial Corporation (VA) | |
Enterprise Financial Services Corp (MO) | | | Jefferson County Bancshares, Inc. (MO) | |
First Bancorp (NC) | | | Carolina Bank Holdings, Inc. (NC) | |
QCR Holdings, Inc. (IL) | | | Community State Bank (IA) | |
BNC Bancorp (NC) | | | High Point Bank Corporation (NC) | |
Nicolet Bankshares, Inc. (WI) | | | Baylake Corp. (WI) | |
Private investor – Gaylon Lawrence Jr. | | | F&M Financial Corporation (TN) | |
Home BancShares, Inc. (AR) | | | Florida Business BancGroup, Inc. (FL) | |
Valley National Bancorp (NJ) | | | CNLBancshares, Inc. (FL) | |
Pinnacle Financial Partners, Inc. (TN) | | | Magna Bank (TN) | |
United Community Banks, Inc. (GA) | | | Palmetto Bancshares, Inc. (SC) | |
| | |
Price-to-Tangible
Common Book Value Multiple |
| |
Price-to-Adjusted
Common Tangible Book Value(1) |
| |
Price-to-LTM Earnings
Multiple(2) |
| |
Premium-to-Core
Deposits Multiple(3) |
| ||||||||||||
Total Transaction Value
|
| | | | 158.3% | | | | | | 172.2% | | | | | | 25.0x | | | | | | 9.4% | | |
Precedent Transactions Regional Group:
|
| ||||||||||||||||||||||||
Median
|
| | | | 161.3% | | | | | | 165.3% | | | | | | 23.5x | | | | | | 8.4% | | |
Minimum
|
| | | | 101.4% | | | | | | 103.6% | | | | | | 13.6x | | | | | | 0.6% | | |
Maximum
|
| | | | 232.3% | | | | | | 237.1% | | | | | | 32.5x | | | | | | 16.1% | | |
Precedent Transactions Nationwide Group:
|
| ||||||||||||||||||||||||
Median
|
| | | | 160.9% | | | | | | 168.3% | | | | | | 21.8x | | | | | | 8.2% | | |
Minimum
|
| | | | 133.6% | | | | | | 142.2% | | | | | | 13.6x | | | | | | 4.4% | | |
Maximum
|
| | | | 200.7% | | | | | | 223.9% | | | | | | 39.3x | | | | | | 17.2% | | |
| | |
Tangible
Equity/ Tangible Assets |
| |
Core
Deposits(2) |
| |
LTM
ROAA |
| |
LTM
ROAE |
| |
Efficiency
Ratio |
| |
NPAs/
Assets(3) |
| |
LLR/
NPLs(4) |
| |||||||||||||||||||||
Atlantic(1) | | | | | 9.91% | | | | | | 84.18% | | | | | | 0.66% | | | | | | 6.49% | | | | | | 72.63% | | | | | | 3.81% | | | | | | 24.06% | | |
Precedent Transactions – Regional Group Median:
|
| | | | 9.42% | | | | | | 81.10% | | | | | | 0.72% | | | | | | 6.48% | | | | | | 73.98% | | | | | | 1.76% | | | | | | 54.18% | | |
Precedent Transactions – Nationwide Group Median:
|
| | | | 10.38% | | | | | | 87.41% | | | | | | 0.74% | | | | | | 6.87% | | | | | | 72.00% | | | | | | 1.98% | | | | | | 53.32% | | |
|