EX-99.1 2 tm2412737d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

News Release

 

AMERIS BANCORP ANNOUNCES FINANCIAL RESULTS FOR FIRST QUARTER 2024

 

Highlights of Ameris’s results for the first quarter of 2024 include the following:

 

·Net income of $74.3 million, or $1.08 per diluted share; Adjusted net income(1) of $75.6 million, or $1.10 per diluted share

 

·Return on average assets ("ROA") of 1.18%; Adjusted ROA(1) of 1.20%

 

·Pre-tax, pre-provision net revenue (PPNR) ROA(1) of 1.89%

 

·Growth in tangible book value(1) of $0.88 per share, or 10.5% annualized, to $34.52 at March 31, 2024

 

·TCE ratio(1) of 9.71%, compared with 9.64% at December 31, 2023 and 8.55% one year ago

 

·Net interest margin of 3.51% for the first quarter of 2024

 

·Organic growth in loans of $331.0 million, or 6.5% annualized

 

·Growth in total deposits of $288.9 million, or 5.6% annualized

 

·Increase in the allowance for credit losses to 1.55% of loans, from 1.52% at December 31, 2023

 

·Adjusted efficiency ratio(1) of 54.56%

 

ATLANTA, GA, April 25, 2024 - Ameris Bancorp (Nasdaq: ABCB) (the “Company”) today reported net income of $74.3 million, or $1.08 per diluted share, for the quarter ended March 31, 2024, compared with $60.4 million, or $0.87 per diluted share, for the quarter ended March 31, 2023. Excluding the FDIC special assessment and gain on bank owned life insurance ("BOLI") proceeds, adjusted net income(1) was $75.6 million, or $1.10 per diluted share, for the quarter ended March 31, 2024, compared with $59.9 million, or $0.86 per diluted share, for the quarter ended March 31, 2023.

 

Commenting on the Company’s results, Palmer Proctor, the Company’s Chief Executive Officer, said, “The first quarter results demonstrate another period of solid fundamental performance for Ameris. We maintain our disciplined approach, aiming to enhance shareholder value by consistently increasing tangible book value and sustained core profitability, as demonstrated by this quarter's financial performance. We are poised for a successful 2024, with our primary focus on core deposit growth and operating efficiency across our vibrant Southeastern operation."

 

Net Interest Income and Net Interest Margin

 

Net interest income on a tax-equivalent basis (TE) was $202.3 million in the first quarter of 2024, a decrease of $4.7 million, or 2.3%, from last quarter and $10.2 million, or 4.8%, compared with the first quarter of 2023. The Company's net interest margin was 3.51% for the first quarter of 2024, down from 3.54% reported for the fourth quarter of 2023 and 3.76% reported for the first quarter of 2023. The decrease in net interest margin this quarter is primarily attributable to rising deposit costs in the current interest rate environment. The rate of change in deposit costs continues to slow as market interest rates remain relatively stable.

 

Yields on earning assets increased four basis points during the quarter to 5.73%, compared with 5.69% in the fourth quarter of 2023, and increased 48 basis points from 5.25% in the first quarter of 2023. Yields on loans increased to 5.92% during the first quarter of 2024, compared with 5.83% for the fourth quarter of 2023 and 5.44% for the first quarter of 2023.

 

 

 

The Company’s total cost of funds was 2.41% in the first quarter of 2024, an increase of nine basis points compared with the fourth quarter of 2023. Deposit costs increased 13 basis points during the first quarter of 2024 to 2.29%, compared with 2.16% in the fourth quarter of 2023. Costs of interest-bearing deposits increased during the quarter from 3.17% in the fourth quarter of 2023 to 3.31% in the first quarter of 2024, reflecting a shift in mix to CDs and money market accounts.

 

Noninterest Income

 

Noninterest income increased $9.6 million, or 17.1%, in the first quarter of 2024 to $65.9 million, compared with $56.2 million for the fourth quarter of 2023, primarily as a result of increased mortgage banking activity, which increased by $8.0 million, or 25.3%, to $39.4 million in the first quarter of 2024, compared with $31.5 million for the fourth quarter of 2023. Gain on sale spreads increased to 2.49% in the first quarter of 2024 from 1.93% for the fourth quarter of 2023. Total production in the retail mortgage division increased $19.1 million, or 2.1%, to $910.2 million in the first quarter of 2024, compared with $891.1 million for the fourth quarter of 2023. The retail mortgage open pipeline was $606.7 million at the end of the first quarter of 2024, compared with $400.1 million for the fourth quarter of 2023. Also included in noninterest income was $998,000 of gain on BOLI proceeds during the quarter.

 

Noninterest Expense

 

Noninterest expense decreased $300,000, or 0.2%, to $148.7 million during the first quarter of 2024, compared with $149.0 million for the fourth quarter of 2023. During the first quarter of 2024, the Company recorded an additional $2.9 million related to the FDIC special assessment, compared with $11.6 million in the fourth quarter of 2023. The Company also recorded a gain on sale of bank premises of $1.9 million in the fourth quarter of 2023. Excluding those items, adjusted expenses(1) increased approximately $6.5 million, or 4.6%, to $145.8 million in the first quarter of 2024 from $139.3 million in the fourth quarter of 2023. The increase in adjusted expenses(1) resulted from a $7.0 million increase in salaries and employee benefits related primarily to cyclical payroll tax and 401(k) expenses and variable mortgage compensation. Management continues to focus on operating efficiency, and the adjusted efficiency ratio(1) increased to 54.56% in the first quarter of 2024, compared with 52.87% in the fourth quarter of 2023, primarily as a result of the cyclical compensation expenses.

 

Income Tax Expense

 

The Company's effective tax rate for the first quarter of 2024 was 23.7%, compared with 27.1% for the fourth quarter of 2023. The increased rate for the fourth quarter of 2023 was primarily a result of a return to provision adjustment made when the Company filed its 2022 income tax returns in the fourth quarter of 2023.

 

Balance Sheet Trends

 

Total assets at March 31, 2024 were $25.66 billion, compared with $25.20 billion at December 31, 2023. Debt securities available-for-sale increased slightly to $1.41 billion, compared with $1.40 billion at December 31, 2023. Loans, net of unearned income, increased $331.0 million, or 6.5% annualized, to $20.60 billion at March 31, 2024, compared with $20.27 billion at December 31, 2023. Loans held for sale increased to $364.3 million at March 31, 2024 from $281.3 million at December 31, 2023.

 

At March 31, 2024, total deposits amounted to $21.00 billion, compared with $20.71 billion at December 31, 2023. During the first quarter of 2024, deposits grew $288.9 million, with noninterest bearing accounts increasing $46.7 million, money market accounts increasing $164.6 million and CDs increasing $200.8 million, with such increases offset in part by a $103.5 million decrease in interest bearing demand accounts and a $19.7 million decrease in savings accounts. Noninterest bearing accounts as a percent of total deposits was minimally changed, such that at March 31, 2024, noninterest bearing deposit accounts represented $6.54 billion, or 31.1% of total deposits, compared with $6.49 billion, or 31.3% of total deposits, at December 31, 2023.

 

 

 

Shareholders’ equity at March 31, 2024 totaled $3.48 billion, an increase of $58.0 million, or 1.7%, from December 31, 2023.  The increase in shareholders’ equity was primarily the result of earnings of $74.3 million during the first quarter of 2024, partially offset by dividends declared, share repurchases and an increase in other comprehensive loss of $4.0 million resulting from changes in interest rates on the Company's investment portfolio. Tangible book value per share(1) increased $0.88 per share, or 10.5% annualized, during the first three months of 2024 to $34.52 at March 31, 2024. Tangible common equity as a percentage of tangible assets was 9.71% at March 31, 2024, compared with 9.64% at the end of 2023. The Company repurchased 45,174 of its shares in the quarter ending March 31, 2024 at an average cost of $46.58 per share, equating to approximately $2.1 million.

 

Credit Quality

 

Credit quality remains strong in the Company. During the first quarter of 2024, the Company recorded a provision for credit losses of $21.1 million, bringing the allowance for credit losses on loans to 1.55%, compared with a provision of $23.0 million in the fourth quarter of 2023. Nonperforming assets as a percentage of total assets were up two basis points to 0.71% during the quarter. Approximately $84.2 million, or 46.1%, of the nonperforming assets at March 31, 2024 were GNMA-guaranteed mortgage loans, which have minimal loss exposure. Excluding these government-guaranteed loans, nonperforming assets as a percentage of total assets increased five basis points to 0.38% at March 31, 2024, compared with 0.33% at the fourth quarter of 2023. The net charge-off ratio was 25 basis points for the first quarter of 2024, compared with 26 basis points in the fourth quarter of 2023.

 

Conference Call

 

The Company will host a teleconference at 9:00 a.m. Eastern time on Friday, April 26, 2024, to discuss the Company's results and answer appropriate questions. The conference call can be accessed by dialing 1-844-481-2939. The conference call ID is Ameris Bancorp. A replay of the call will be available one hour after the end of the conference call until May 3, 2024. To listen to the replay, dial 1-877-344-7529. The conference replay access code is 8309156. The financial information discussed will be available on the Investor Relations page of the Ameris Bank website at ir.amerisbank.com. Participants also may listen to a live webcast of the presentation by visiting the link on the Investor Relations page of the Ameris Bank website.

 

About Ameris Bancorp

 

Ameris Bancorp is a bank holding company headquartered in Atlanta, Georgia. The Company’s banking subsidiary, Ameris Bank, had 164 locations in Georgia, Alabama, Florida, North Carolina and South Carolina at the end of the most recent quarter.

 

(1) Considered non-GAAP financial measure - See reconciliation of GAAP to non-GAAP financial measures in tables 9A - 9E.

 

 

 

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 financial 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 financial 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 financial 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, investment security valuations and other performance measures; expectations on credit quality and performance; legislative and regulatory changes; changes in U.S. government monetary and fiscal policy; competitive pressures on product pricing and services; 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, 2023 and the Company's 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.

 

For more information, contact:

 

Brady Gailey

Executive Director of Corporate Development

(404) 240-1517

 

 

 

AMERIS BANCORP AND SUBSIDIARIES
FINANCIAL TABLES
                   
Financial Highlights Table 1

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands except per share data)  2024   2023   2023   2023   2023 
EARNINGS                         
Net income  $74,312   $65,934   $80,115   $62,635   $60,421 
Adjusted net income(1)  $75,612   $73,568   $80,115   $62,635   $59,935 
                          
COMMON SHARE DATA                         
Earnings per share available to common shareholders                         
Basic  $1.08   $0.96   $1.16   $0.91   $0.87 
Diluted  $1.08   $0.96   $1.16   $0.91   $0.87 
Adjusted diluted EPS(1)  $1.10   $1.07   $1.16   $0.91   $0.86 
Cash dividends per share  $0.15   $0.15   $0.15   $0.15   $0.15 
Book value per share (period end)  $50.42   $49.62   $48.41   $47.51   $46.89 
Tangible book value per share (period end)(1)  $34.52   $33.64   $32.38   $31.42   $30.79 
Weighted average number of shares                         
Basic   68,808,393    68,824,004    68,879,352    68,989,549    69,171,562 
Diluted   69,014,116    69,014,793    68,994,247    69,034,763    69,322,664 
Period end number of shares   69,115,263    69,053,341    69,138,461    69,139,783    69,373,863 
Market data                         
High intraday price  $53.99   $53.84   $45.34   $37.18   $50.54 
Low intraday price  $44.00   $34.26   $33.21   $28.33   $34.28 
Period end closing price  $48.38   $53.05   $38.39   $34.21   $36.58 
Average daily volume   407,898    390,190    361,167    475,198    452,242 
                          
PERFORMANCE RATIOS                         
Return on average assets   1.18%   1.03%   1.25%   0.98%   0.98%
Adjusted return on average assets(1)   1.20%   1.15%   1.25%   0.98%   0.97%
Return on average common equity   8.63%   7.73%   9.56%   7.63%   7.54%
Adjusted return on average tangible common equity(1)   12.88%   12.81%   14.35%   11.53%   11.41%
Earning asset yield (TE)   5.73%   5.69%   5.62%   5.52%   5.25%
Total cost of funds   2.41%   2.32%   2.24%   2.05%   1.59%
Net interest margin (TE)   3.51%   3.54%   3.54%   3.60%   3.76%
Efficiency ratio   55.64%   56.80%   52.21%   53.60%   52.08%
Adjusted efficiency ratio (TE)(1)   54.56%   52.87%   52.02%   53.41%   51.99%
                          
CAPITAL ADEQUACY (period end)                         
Shareholders' equity to assets   13.58%   13.60%   13.02%   12.73%   12.47%
Tangible common equity to tangible assets(1)   9.71%   9.64%   9.11%   8.80%   8.55%
                          
OTHER DATA (period end)                         
Full time equivalent employees                         
Banking Division   2,082    2,088    2,082    2,104    2,132 
Retail Mortgage Division   596    595    601    613    630 
Warehouse Lending Division   8    7    8    8    8 
Premium Finance Division   73    75    78    76    78 
Total Ameris Bancorp FTE headcount   2,759    2,765    2,769    2,801    2,848 
                          
Branch locations   164    164    164    164    164 
Deposits per branch location  $128,033   $126,271   $125,551   $124,653   $121,326 

 

(1)Considered non-GAAP financial measure - See reconciliation of GAAP to non-GAAP financial measures in tables 9A - 9E

 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Income Statement Table 2

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands except per share data)  2024   2023   2023   2023   2023 
Interest income                    
Interest and fees on loans  $303,393   $303,487   $304,699   $292,012   $271,964 
Interest on taxable securities   13,092    14,033    14,754    15,915    14,300 
Interest on nontaxable securities   330    326    331    339    339 
Interest on deposits in other banks   12,637    14,368    10,769    13,686    9,113 
Total interest income   329,452    332,214    330,553    321,952    295,716 
                          
Interest expense                         
Interest on deposits   118,174    111,749    102,999    88,087    53,182 
Interest on other borrowings   9,890    14,364    19,803    24,325    30,882 
Total interest expense   128,064    126,113    122,802    112,412    84,064 
                          
Net interest income   201,388    206,101    207,751    209,540    211,652 
                          
Provision for loan losses   25,523    30,401    30,095    43,643    49,376 
Provision for unfunded commitments   (4,422)   (7,438)   (5,634)   1,873    346 
Provision for other credit losses   4    (11)   (2)       7 
Provision for credit losses   21,105    22,952    24,459    45,516    49,729 
Net interest income after provision for credit losses   180,283    183,149    183,292    164,024    161,923 
                          
Noninterest income                         
Service charges on deposit accounts   11,759    12,252    12,092    11,295    10,936 
Mortgage banking activity   39,430    31,461    36,290    40,742    31,392 
Other service charges, commissions and fees   1,202    1,234    1,221    975    971 
Gain (loss) on securities   (7)   (288)   (16)   (6)   6 
Other noninterest income   13,494    11,589    13,594    14,343    12,745 
Total noninterest income   65,878    56,248    63,181    67,349    56,050 
                          
Noninterest expense                         
Salaries and employee benefits   82,930    75,966    81,898    81,336    80,910 
Occupancy and equipment   12,885    13,197    12,745    12,522    12,986 
Data processing and communications expenses   14,654    14,028    12,973    13,451    13,034 
Credit resolution-related expenses(1)   486    157    (1,360)   848    435 
Advertising and marketing   2,545    2,974    2,723    2,627    3,532 
Amortization of intangible assets   4,422    4,425    4,425    4,688    4,706 
Other noninterest expenses   30,789    38,264    28,042    32,931    23,818 
Total noninterest expense   148,711    149,011    141,446    148,403    139,421 
                          
Income before income tax expense   97,450    90,386    105,027    82,970    78,552 
Income tax expense   23,138    24,452    24,912    20,335    18,131 
Net income  $74,312   $65,934   $80,115   $62,635   $60,421 
                          
Diluted earnings per common share  $1.08   $0.96   $1.16   $0.91   $0.87 

 

(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

 

   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Assets                         
Cash and due from banks  $235,931   $230,470   $241,137   $284,552   $266,400 
Interest-bearing deposits in banks   975,321    936,834    1,304,636    1,034,578    1,754,453 
Debt securities available-for-sale, at fair value   1,414,419    1,402,944    1,424,081    1,460,356    1,496,836 
Debt securities held-to-maturity, at amortized cost   147,022    141,512    141,859    142,513    134,175 
Other investments   77,480    71,794    104,957    109,656    146,715 
Loans held for sale   364,332    281,332    381,466    391,472    395,096 
                          
Loans, net of unearned income   20,600,260    20,269,303    20,201,079    20,471,759    19,997,871 
Allowance for credit losses   (320,023)   (307,100)   (290,104)   (272,071)   (242,658)
Loans, net   20,280,237    19,962,203    19,910,975    20,199,688    19,755,213 
                          
Other real estate owned   2,158    6,199    3,397    6,170    1,502 
Premises and equipment, net   214,801    216,435    217,564    218,662    218,878 
Goodwill   1,015,646    1,015,646    1,015,646    1,015,646    1,015,646 
Other intangible assets, net   83,527    87,949    92,375    96,800    101,488 
Cash value of bank owned life insurance   396,804    395,778    393,769    391,483    389,201 
Other assets   447,767    454,603    465,968    449,042    412,781 
Total assets  $25,655,445   $25,203,699   $25,697,830   $25,800,618   $26,088,384 
                          
Liabilities                         
Deposits                         
Noninterest-bearing  $6,538,322   $6,491,639   $6,589,610   $6,706,897   $7,297,893 
Interest-bearing   14,459,068    14,216,870    14,000,735    13,736,228    12,599,562 
Total deposits   20,997,390    20,708,509    20,590,345    20,443,125    19,897,455 
Other borrowings   631,380    509,586    1,209,553    1,536,989    2,401,327 
Subordinated deferrable interest debentures   130,814    130,315    129,817    129,319    128,820 
Other liabilities   411,123    428,542    421,046    406,555    407,587 
Total liabilities   22,170,707    21,776,952    22,350,761    22,515,988    22,835,189 
                          
Shareholders' Equity                         
Preferred stock                    
Common stock   72,683    72,516    72,514    72,515    72,484 
Capital stock   1,948,352    1,945,385    1,942,852    1,939,865    1,937,664 
Retained earnings   1,603,832    1,539,957    1,484,424    1,414,742    1,362,512 
Accumulated other comprehensive loss, net of tax   (39,959)   (35,939)   (60,818)   (50,618)   (35,581)
Treasury stock   (100,170)   (95,172)   (91,903)   (91,874)   (83,884)
Total shareholders' equity   3,484,738    3,426,747    3,347,069    3,284,630    3,253,195 
Total liabilities and shareholders' equity  $25,655,445   $25,203,699   $25,697,830   $25,800,618   $26,088,384 
                          
Other Data                         
Earning assets  $23,578,834   $23,103,719   $23,558,078   $23,610,334   $23,925,146 
Intangible assets   1,099,173    1,103,595    1,108,021    1,112,446    1,117,134 
Interest-bearing liabilities   15,221,262    14,856,771    15,340,105    15,402,536    15,129,709 
Average assets   25,295,088    25,341,990    25,525,913    25,631,846    25,115,927 
Average common shareholders' equity   3,462,871    3,383,554    3,324,960    3,293,049    3,250,289 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Asset Quality Information Table 4

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Allowance for Credit Losses                         
Balance at beginning of period  $348,727   $339,180   $326,783   $295,497   $258,163 
                          
Adoption of ASU 2022-02                   (1,711)
                          
Provision for loan losses   25,523    30,401    30,095    43,643    49,376 
Provision for unfunded commitments   (4,422)   (7,438)   (5,634)   1,873    346 
Provision for other credit losses   4    (11)   (2)       7 
Provision for credit losses   21,105    22,952    24,459    45,516    49,729 
                          
Charge-offs   18,457    20,104    19,488    20,670    14,956 
Recoveries   5,857    6,699    7,426    6,440    4,272 
Net charge-offs (recoveries)   12,600    13,405    12,062    14,230    10,684 
                          
Ending balance  $357,232   $348,727   $339,180   $326,783   $295,497 
                          
Allowance for loan losses  $320,023   $307,100   $290,104   $272,071   $242,658 
Allowance for unfunded commitments   37,136    41,558    48,996    54,630    52,757 
Allowance for other credit losses   73    69    80    82    82 
Total allowance for credit losses  $357,232   $348,727   $339,180   $326,783   $295,497 
                          
Non-Performing Assets                         
Nonaccrual portfolio loans  $80,448   $60,961   $53,806   $57,025   $68,028 
Other real estate owned   2,158    6,199    3,397    6,170    1,502 
Repossessed assets   29    17    22    9    25 
Accruing loans delinquent 90 days or more   15,811    16,988    11,891    13,424    15,792 
Non-performing portfolio assets  $98,446   $84,165   $69,116   $76,628   $85,347 
Serviced GNMA-guaranteed mortgage nonaccrual loans   84,238    90,156    80,752    69,655    74,999 
Total non-performing assets  $182,684   $174,321   $149,868   $146,283   $160,346 
                          
Asset Quality Ratios                         
Non-performing portfolio assets as a percent of total assets   0.38%   0.33%   0.27%   0.30%   0.33%
Total non-performing assets as a percent of total assets   0.71%   0.69%   0.58%   0.57%   0.61%
Net charge-offs as a percent of average loans (annualized)   0.25%   0.26%   0.23%   0.28%   0.22%

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Loan Information Table 5

 

   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Loans by Type                         
Commercial, financial and agricultural  $2,758,716   $2,688,929   $2,632,836   $2,718,831   $2,722,180 
Consumer   232,993    241,552    259,797    307,486    349,775 
Indirect automobile   24,022    34,257    47,108    63,231    83,466 
Mortgage warehouse   891,336    818,728    852,823    1,147,413    958,418 
Municipal   477,567    492,668    497,093    510,410    505,515 
Premium Finance   998,726    946,562    1,007,334    988,731    947,257 
Real estate - construction and development   2,264,346    2,129,187    2,236,686    2,217,744    2,144,605 
Real estate - commercial and farmland   8,131,248    8,059,754    7,865,389    7,815,779    7,721,732 
Real estate - residential   4,821,306    4,857,666    4,802,013    4,702,134    4,564,923 
Total loans  $20,600,260   $20,269,303   $20,201,079   $20,471,759   $19,997,871 
                          
Loans by Risk Grade                         
Grades 1 through 5 - Pass  $20,221,302   $19,846,731   $19,812,895   $20,114,816   $19,654,232 
Grade 6 - Other assets especially mentioned   137,225    203,725    187,449    171,035    116,345 
Grade 7 - Substandard   241,733    218,847    200,735    185,908    227,294 
Total loans  $20,600,260   $20,269,303   $20,201,079   $20,471,759   $19,997,871 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Average Balances Table 6

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Earning Assets                         
Interest-bearing deposits in banks  $923,845   $936,733   $864,028   $998,609   $859,614 
Investment securities - taxable   1,599,705    1,591,567    1,650,164    1,699,096    1,717,448 
Investment securities - nontaxable   41,287    40,227    40,896    42,580    43,052 
Loans held for sale   323,351    405,080    464,452    577,606    490,295 
Loans   20,320,678    20,252,773    20,371,689    20,164,938    19,820,749 
Total Earning Assets  $23,208,866   $23,226,380   $23,391,229   $23,482,829   $22,931,158 
                          
Deposits                         
Noninterest-bearing deposits  $6,403,300   $6,572,190   $6,655,191   $6,729,789   $7,136,373 
NOW accounts   3,829,977    3,760,992    3,661,701    3,949,850    4,145,991 
MMDA   5,952,389    5,994,361    5,527,731    5,002,590    4,994,195 
Savings accounts   795,887    817,075    915,678    1,009,749    1,005,614 
Retail CDs   2,378,678    2,281,357    2,200,413    2,024,014    1,612,325 
Brokered CDs   1,381,382    1,122,684    1,441,854    1,393,206    125,133 
Total Deposits   20,741,613    20,548,659    20,402,568    20,109,198    19,019,631 
Non-Deposit Funding                         
FHLB advances   219,589    538,096    943,855    1,408,855    1,968,811 
Other borrowings   308,210    311,091    312,572    316,626    361,445 
Subordinated deferrable interest debentures   130,551    130,054    129,554    129,056    128,557 
Total Non-Deposit Funding   658,350    979,241    1,385,981    1,854,537    2,458,813 
Total Funding  $21,399,963   $21,527,900   $21,788,549   $21,963,735   $21,478,444 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Interest Income and Interest Expense (TE) Table 7

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Interest Income                         
Interest-bearing deposits in banks  $12,637   $14,368   $10,769   $13,686   $9,113 
Debt securities - taxable   13,092    14,033    14,754    15,915    14,300 
Debt securities - nontaxable (TE)   418    413    418    430    429 
Loans held for sale   5,348    6,846    7,460    8,398    7,007 
Loans (TE)   298,907    297,501    298,102    284,471    265,802 
Total Earning Assets  $330,402   $333,161   $331,503   $322,900   $296,651 
                          
Interest Expense                         
Interest-Bearing Deposits                         
NOW accounts  $20,574   $19,293   $17,255   $18,003   $15,033 
MMDA   53,953    54,002    45,683    35,224    27,809 
Savings accounts   986    974    1,791    2,296    1,288 
Retail CDs   24,576    22,257    19,013    14,751    7,629 
Brokered CDs   18,085    15,223    19,257    17,813    1,423 
Total Interest-Bearing Deposits   118,174    111,749    102,999    88,087    53,182 
Non-Deposit Funding                         
FHLB advances   2,578    7,089    12,543    17,222    22,448 
Other borrowings   3,879    3,798    3,821    3,902    5,349 
Subordinated deferrable interest debentures   3,433    3,477    3,439    3,201    3,085 
Total Non-Deposit Funding   9,890    14,364    19,803    24,325    30,882 
Total Interest-Bearing Funding  $128,064   $126,113   $122,802   $112,412   $84,064 
                          
Net Interest Income (TE)  $202,338   $207,048   $208,701   $210,488   $212,587 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES
FINANCIAL TABLES
                   
Yields(1)  Table 8

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
   2024   2023   2023   2023   2023 
Earning Assets                         
Interest-bearing deposits in banks   5.50%   6.09%   4.94%   5.50%   4.30%
Debt securities - taxable   3.29%   3.50%   3.55%   3.76%   3.38%
Debt securities - nontaxable (TE)   4.07%   4.07%   4.06%   4.05%   4.04%
Loans held for sale   6.65%   6.71%   6.37%   5.83%   5.80%
Loans (TE)   5.92%   5.83%   5.81%   5.66%   5.44%
Total Earning Assets   5.73%   5.69%   5.62%   5.52%   5.25%
                          
Interest-Bearing Deposits                         
NOW accounts   2.16%   2.04%   1.87%   1.83%   1.47%
MMDA   3.65%   3.57%   3.28%   2.82%   2.26%
Savings accounts   0.50%   0.47%   0.78%   0.91%   0.52%
Retail CDs   4.16%   3.87%   3.43%   2.92%   1.92%
Brokered CDs   5.27%   5.38%   5.30%   5.13%   4.61%
Total Interest-Bearing Deposits   3.31%   3.17%   2.97%   2.64%   1.82%
Non-Deposit Funding                         
FHLB advances   4.72%   5.23%   5.27%   4.90%   4.62%
Other borrowings   5.06%   4.84%   4.85%   4.94%   6.00%
Subordinated deferrable interest debentures   10.58%   10.61%   10.53%   9.95%   9.73%
Total Non-Deposit Funding   6.04%   5.82%   5.67%   5.26%   5.09%
Total Interest-Bearing Liabilities   3.43%   3.35%   3.22%   2.96%   2.38%
                          
Net Interest Spread   2.30%   2.34%   2.40%   2.56%   2.87%
                          
Net Interest Margin(2)   3.51%   3.54%   3.54%   3.60%   3.76%
                          
Total Cost of Funds(3)   2.41%   2.32%   2.24%   2.05%   1.59%

 

(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 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands except per share data)  2024   2023   2023   2023   2023 
Net income available to common shareholders  $74,312   $65,934   $80,115   $62,635   $60,421 
                          
Adjustment items:                         
Gain on BOLI proceeds   (998)               (486)
FDIC special assessment   2,909    11,566             
(Gain) loss on bank premises       (1,903)            
Tax effect of adjustment items (Note 1)   (611)   (2,029)            
After tax adjustment items   1,300    7,634            (486)
Adjusted net income  $75,612   $73,568   $80,115   $62,635   $59,935 
                          
Weighted average number of shares - diluted   69,014,116    69,014,793    68,994,247    69,034,763    69,322,664 
Net income per diluted share  $1.08   $0.96   $1.16   $0.91   $0.87 
Adjusted net income per diluted share  $1.10   $1.07   $1.16   $0.91   $0.86 
                          
Average assets  $25,295,088   $25,341,990   $25,525,913   $25,631,846   $25,115,927 
Return on average assets   1.18%   1.03%   1.25%   0.98%   0.98%
Adjusted return on average assets   1.20%   1.15%   1.25%   0.98%   0.97%
                          
Average common equity  $3,462,871   $3,383,554   $3,324,960   $3,293,049   $3,250,289 
Average tangible common equity  $2,361,544   $2,277,810   $2,214,775   $2,178,323   $2,130,856 
Return on average common equity   8.63%   7.73%   9.56%   7.63%   7.54%
Adjusted return on average tangible common equity   12.88%   12.81%   14.35%   11.53%   11.41%

 

Note 1:  Tax effect is calculated utilizing a 21% rate for taxable adjustments.  Gain on BOLI proceeds is non-taxable and no tax effect is included.                            

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Non-GAAP Reconciliations (continued)

 

Adjusted Efficiency Ratio (TE) Table 9B

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Adjusted Noninterest Expense                         
Total noninterest expense  $148,711   $149,011   $141,446   $148,403   $139,421 
Adjustment items:                         
FDIC special assessment   (2,909)   (11,566)            
Gain (loss) on bank premises       1,903             
Adjusted noninterest expense  $145,802   $139,348   $141,446   $148,403   $139,421 
                          
Total Revenue                         
Net interest income  $201,388   $206,101   $207,751   $209,540   $211,652 
Noninterest income   65,878    56,248    63,181    67,349    56,050 
Total revenue  $267,266   $262,349   $270,932   $276,889   $267,702 
                          
Adjusted Total Revenue                         
Net interest income (TE)  $202,338   $207,048   $208,701   $210,488   $212,587 
Noninterest income   65,878    56,248    63,181    67,349    56,050 
Total revenue (TE)   268,216    263,296    271,882    277,837    268,637 
Adjustment items:                         
(Gain) loss on securities   7    288    16    6    (6)
Gain on BOLI proceeds   (998)               (486)
Adjusted total revenue (TE)  $267,225   $263,584   $271,898   $277,843   $268,145 
                          
Efficiency ratio   55.64%   56.80%   52.21%   53.60%   52.08%
Adjusted efficiency ratio (TE)   54.56%   52.87%   52.02%   53.41%   51.99%

 

 

Tangible Book Value Per Share Table 9C

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands except per share data)  2024   2023   2023   2023   2023 
Total shareholders' equity  $3,484,738   $3,426,747   $3,347,069   $3,284,630   $3,253,195 
Less:                         
Goodwill   1,015,646    1,015,646    1,015,646    1,015,646    1,015,646 
Other intangibles, net   83,527    87,949    92,375    96,800    101,488 
Total tangible shareholders' equity  $2,385,565   $2,323,152   $2,239,048   $2,172,184   $2,136,061 
                          
Period end number of shares   69,115,263    69,053,341    69,138,461    69,139,783    69,373,863 
Book value per share (period end)  $50.42   $49.62   $48.41   $47.51   $46.89 
Tangible book value per share (period end)  $34.52   $33.64   $32.38   $31.42   $30.79 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Non-GAAP Reconciliations (continued)

 

Tangible Common Equity to Tangible Assets Table 9D

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands except per share data)  2024   2023   2023   2023   2023 
Total shareholders' equity  $3,484,738   $3,426,747   $3,347,069   $3,284,630   $3,253,195 
Less:                         
Goodwill   1,015,646    1,015,646    1,015,646    1,015,646    1,015,646 
Other intangibles, net   83,527    87,949    92,375    96,800    101,488 
Total tangible shareholders' equity  $2,385,565   $2,323,152   $2,239,048   $2,172,184   $2,136,061 
                          
Total assets  $25,655,445   $25,203,699   $25,697,830   $25,800,618   $26,088,384 
Less:                         
Goodwill   1,015,646    1,015,646    1,015,646    1,015,646    1,015,646 
Other intangibles, net   83,527    87,949    92,375    96,800    101,488 
Total tangible assets  $24,556,272   $24,100,104   $24,589,809   $24,688,172   $24,971,250 
                          
Equity to Assets   13.58%   13.60%   13.02%   12.73%   12.47%
Tangible Common Equity to Tangible Assets   9.71%   9.64%   9.11%   8.80%   8.55%

 

PPNR ROA Table 9E

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands except per share data)  2024   2023   2023   2023   2023 
Net income  $74,312   $65,934   $80,115   $62,635   $60,421 
Plus:                         
Income taxes   23,138    24,452    24,912    20,335    18,131 
Provision for credit losses   21,105    22,952    24,459    45,516    49,729 
PPNR  $118,555   $113,338   $129,486   $128,486   $128,281 
                          
Average Assets  $25,295,088   $25,341,990   $25,525,913   $25,631,846   $25,115,927 
                          
Return on Average Assets (ROA)   1.18%   1.03%   1.25%   0.98%   0.98%
PPNR ROA   1.89%   1.77%   2.01%   2.01%   2.07%

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Segment Reporting Table 10

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Retail Mortgage Division                         
Net interest income  $23,287   $24,053   $22,805   $21,417   $20,027 
Provision for credit losses   2,332    1,005    2,399    3,278    2,853 
Noninterest income   38,765    30,588    35,691    39,808    31,058 
Noninterest expense                         
Salaries and employee benefits   21,073    16,996    21,231    21,930    20,160 
Occupancy and equipment expenses   1,049    1,210    1,182    1,224    1,283 
Data processing and telecommunications expenses   1,366    1,318    1,052    1,397    1,069 
Other noninterest expenses   12,530    11,634    12,153    11,859    11,747 
Total noninterest expense   36,018    31,158    35,618    36,410    34,259 
Income before income tax expense   23,702    22,478    20,479    21,537    13,973 
Income tax expense   4,978    4,720    4,301    4,523    2,934 
Net income  $18,724   $17,758   $16,178   $17,014   $11,039 
                          
Warehouse Lending Division                         
Net interest income  $6,028   $5,965   $6,008   $6,166   $5,700 
Provision for credit losses   145    (68)   (589)   411    (194)
Noninterest income   740    929    662    1,404    480 
Noninterest expense                         
Salaries and employee benefits   888    296    924    772    802 
Occupancy and equipment expenses   7    3    1        1 
Data processing and telecommunications expenses   25    51    30    44    46 
Other noninterest expenses   237    229    219    223    202 
Total noninterest expense   1,157    579    1,174    1,039    1,051 
Income before income tax expense   5,466    6,383    6,085    6,120    5,323 
Income tax expense   1,148    1,340    1,278    1,285    1,118 
Net income  $4,318   $5,043   $4,807   $4,835   $4,205 
                          
Premium Finance Division                         
Net interest income  $7,605   $7,801   $9,381   $8,185   $8,640 
Provision for credit losses   (499)   27    139    572    34 
Noninterest income   10    9    4    9    9 
Noninterest expense                         
Salaries and employee benefits   2,053    1,973    2,308    2,122    2,197 
Occupancy and equipment expenses   76    83    89    83    59 
Data processing and telecommunications expenses   79    100    73    66    85 
Other noninterest expenses   1,028    1,057    1,027    1,036    1,097 
Total noninterest expense   3,236    3,213    3,497    3,307    3,438 
Income before income tax expense   4,878    4,570    5,749    4,315    5,177 
Income tax expense   984    945    1,170    869    1,050 
Net income  $3,894   $3,625   $4,579   $3,446   $4,127 

 

 

 

AMERIS BANCORP AND SUBSIDIARIES

FINANCIAL TABLES

 

Segment Reporting (continued) Table 10

 

   Three Months Ended 
   Mar   Dec   Sep   Jun   Mar 
(dollars in thousands)  2024   2023   2023   2023   2023 
Banking Division                         
Net interest income  $164,468   $168,282   $169,557   $173,772   $177,285 
Provision for credit losses   19,127    21,988    22,510    41,255    47,036 
Noninterest income   26,363    24,722    26,824    26,128    24,503 
Noninterest expense                         
Salaries and employee benefits   58,916    56,701    57,435    56,512    57,751 
Occupancy and equipment expenses   11,753    11,901    11,473    11,215    11,643 
Data processing and telecommunications expenses   13,184    12,559    11,818    11,944    11,834 
Other noninterest expenses   24,447    32,900    20,431    27,976    19,445 
Total noninterest expense   108,300    114,061    101,157    107,647    100,673 
Income before income tax expense   63,404    56,955    72,714    50,998    54,079 
Income tax expense   16,028    17,447    18,163    13,658    13,029 
Net income  $47,376   $39,508   $54,551   $37,340   $41,050 
                          
Total Consolidated                         
Net interest income  $201,388   $206,101   $207,751   $209,540   $211,652 
Provision for credit losses   21,105    22,952    24,459    45,516    49,729 
Noninterest income   65,878    56,248    63,181    67,349    56,050 
Noninterest expense                         
Salaries and employee benefits   82,930    75,966    81,898    81,336    80,910 
Occupancy and equipment expenses   12,885    13,197    12,745    12,522    12,986 
Data processing and telecommunications expenses   14,654    14,028    12,973    13,451    13,034 
Other noninterest expenses   38,242    45,820    33,830    41,094    32,491 
Total noninterest expense   148,711    149,011    141,446    148,403    139,421 
Income before income tax expense   97,450    90,386    105,027    82,970    78,552 
Income tax expense   23,138    24,452    24,912    20,335    18,131 
Net income  $74,312   $65,934   $80,115   $62,635   $60,421