Ameris Bancorp
ABCB
#2963
Rank
$5.35 B
Marketcap
$78.40
Share price
-0.13%
Change (1 day)
54.79%
Change (1 year)

Ameris Bancorp - 10-Q quarterly report FY2016 Q1


Text size:

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

 

FORM 10-Q

 

 

(Mark One)

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

 

For the quarterly period ended March 31, 2016

 

OR

 

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

 

Commission File Number: 001-13901

  

 

 

 

AMERIS BANCORP

(Exact name of registrant as specified in its charter)

 

 

 

GEORGIA58-1456434
(State of incorporation)(IRS Employer ID No.)

 

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

(Address of principal executive offices)

 

(229) 890-1111

(Registrant’s telephone number)

 

 

 

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

 

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

 

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

 

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

 

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

 

There were 34,831,329 shares of Common Stock outstanding as of April 30, 2016.

 

 

 

 

  

AMERIS BANCORP

TABLE OF CONTENTS

 

 Page
  
PART I - FINANCIAL INFORMATION 
   
Item 1.Financial Statements. 
   
 Consolidated Balance Sheets at March 31, 2016, December 31, 2015 and March 31, 20153
   
 Consolidated Statements of Earnings and Comprehensive Income for the Three Months Ended March 31, 2016 and 20154
   
 Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2016 and 20155
   
 Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2016 and 20156
   
 Notes to Consolidated Financial Statements8
   
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations.60
   
Item 3.Quantitative and Qualitative Disclosures About Market Risk.85
   
Item 4.Controls and Procedures.85
  
PART II – OTHER INFORMATION 
   
Item 1.Legal Proceedings.86
   
Item 1A.Risk Factors.86
   
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds.86
   
Item 3.Defaults Upon Senior Securities.86
   
Item 4.Mine Safety Disclosures.86
   
Item 5.Other Information.86
   
Item 6.Exhibits.86
   
Signatures 86

 

 2 

 

  

Item 1.Financial Statements

 

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

 

  March 31,
2016
  December 31,
2015
  March 31,
2015
 
  (Unaudited)  (Audited)  (Unaudited) 
Assets            
Cash and due from banks $146,863  $118,518  $80,142 
Federal funds sold and interest-bearing accounts  107,373   272,045   126,157 
Investment securities available for sale, at fair value  837,103   783,185   610,330 
Other investments  12,802   9,323   8,636 
Mortgage loans held for sale, at fair value  97,439   111,182   73,796 
             
Loans, net of unearned income  2,528,007   2,406,877   1,999,420 
Purchased loans not covered by FDIC loss-share agreements (“purchased non-covered loans”)  1,129,919   771,554   643,092 
Purchased loan pools not covered by FDIC loss-share agreements (“purchased loan pools”)  656,734   592,963   - 
Purchased loans covered by FDIC loss-share agreements (“covered loans”)  130,279   137,529   245,745 
Less: allowance for loan losses  (21,482)  (21,062)  (21,852)
Loans, net  4,423,457   3,887,861   2,866,405 
             
Other real estate owned, net  14,967   16,147   32,339 
Purchased, non-covered other real estate owned, net  15,048   14,333   13,818 
Covered other real estate owned, net  3,764   5,011   16,089 
Total other real estate owned, net  33,779   35,491   62,246 
             
Premises and equipment, net  124,747   121,639   98,292 
FDIC loss-share receivable, net  1,197   6,301   23,312 
Other intangible assets, net  21,892   17,058   7,591 
Goodwill  121,512   90,082   63,547 
Cash value of bank owned life insurance  76,676   64,251   59,212 
Other assets  92,931   72,004   73,238 
Total assets $6,097,771  $5,588,940  $4,152,904 
             
Liabilities and Stockholders’ Equity            
Liabilities            
Deposits:            
Noninterest-bearing $1,529,037  $1,329,857  $967,015 
Interest-bearing  3,701,750   3,549,433   2,513,216 
Total deposits  5,230,787   4,879,290   3,480,231 
Securities sold under agreements to repurchase  43,741   63,585   55,520 
Other borrowings  110,531   39,000   43,851 
Other liabilities  28,647   22,432   17,952 
Subordinated deferrable interest debentures  83,237   69,874   65,567 
Total liabilities  5,496,943   5,074,181   3,663,121 
             
Stockholders’ Equity            
Preferred stock, stated value $1,000; 5,000,000 shares authorized; 0 shares issued and outstanding  -   -   - 
Common stock, par value $1; 100,000,000 shares authorized; 36,272,185; 33,625,162 and 33,592,585 shares issued  36,272   33,625   33,593 
Capital surplus  407,726   337,349   335,578 
Retained earnings  163,395   152,820   126,566 
Accumulated other comprehensive income  6,411   3,353   6,353 
Treasury stock, at cost, 1,434,731; 1,413,777 and 1,410,442 shares  (12,976)  (12,388)  (12,307)
Total stockholders’ equity  600,828   514,759   489,783 
Total liabilities and stockholders’ equity $6,097,771  $5,588,940  $4,152,904 

 

See notes to unaudited consolidated financial statements

 

 3 

 

  

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME

(dollars in thousands, except per share data)

(Unaudited)

 

  Three Months Ended
March 31,
 
  

2016

 
  

2015

 
 
Interest income        
Interest and fees on loans $49,191  $38,618 
Interest on taxable securities  4,583   3,153 
Interest on nontaxable securities  446   469 
Interest on deposits in other banks and federal funds sold  336   128 
Total interest income  54,559   42,368 
         
Interest expense        
Interest on deposits  2,741   2,280 
Interest on other borrowings  1,382   1,256 
Total interest expense  4,123   3,536 
         
Net interest income  50,436   38,832 
Provision for loan losses  681   1,069 
Net interest income after provision for loan losses  49,755   37,763 
         
Noninterest income        
Service charges on deposit accounts  9,915   6,429 
Mortgage banking activity  10,211   8,083 
Other service charges, commissions and fees  1,111   668 
Gain on sale of securities  94   12 
Other noninterest income  2,955   2,383 
Total noninterest income  24,286   17,575 
         
Noninterest expense        
Salaries and employee benefits  26,187   20,632 
Occupancy and equipment expense  5,700   4,554 
Advertising and marketing expense  805   641 
Amortization of intangible assets  1,020   630 
Data processing and communications costs  6,113   4,260 
Credit resolution related expenses  1,799   3,161 
Merger and conversion charges  6,359   15 
Other noninterest expenses  7,617   6,934 
Total noninterest expense  55,600   40,827 
Income before income tax expense  18,441   14,511 
Income tax expense  6,124   4,747 
Net income  12,317   9,764 
         
Other comprehensive income        
Unrealized holding gains arising during period on investment securities available for sale, net of tax of $2,011 and $350  3,734   650 
Reclassification adjustment for gains included in earnings, net of tax of $33 and $4  (61)  (8)
Unrealized loss on cash flow hedges arising during period, net of tax of $331 and $208  (615)  (387)
Other comprehensive income  3,058   255 
Total comprehensive income  15,375   10,019 
Basic earnings per common share $0.38  $0.32 
Diluted earnings per common share $0.37  $0.32 
Dividends declared per common share $0.05  $0.05 
Weighted average common shares outstanding        
Basic  32,752   30,443 
Diluted  33,054   30,796 

 

See notes to unaudited consolidated financial statements

 

 4 

 

  

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(dollars in thousands, except per share data)

(Unaudited)

 

  Three Months Ended  Three Months Ended 
  March 31, 2016  March 31, 2015 
  Shares  Amount  Shares  Amount 
PREFERRED STOCK                
Balance at beginning of period  -  $-   -  $- 
Balance at end of period  -  $-   -  $- 
                 
COMMON STOCK                
Balance at beginning of period  33,625,162  $33,625   28,159,027  $28,159 
Issuance of common shares  2,549,469   2,549   5,320,000   5,320 
Issuance of restricted shares  96,749   97   71,000   71 
Cancellation of restricted shares  (3,000)  (3)  -   - 
Proceeds from exercise of stock options  3,805   4   42,558   43 
Balance at end of period  36,272,185  $36,272   33,592,585  $33,593 
                 
CAPITAL SURPLUS                
Balance at beginning of period     $337,349      $225,015 
Stock-based compensation      492       380 
Issuance of common shares, net of issuance costs of $0 and $4,811      69,906       109,569 
Issuance of restricted shares      (97)      (71)
Cancellation of restricted shares      3       - 
Proceeds from exercise of stock options      73       685 
Balance at end of period     $407,726      $335,578 
                 
RETAINED EARNINGS                
Balance at beginning of period     $152,820      $118,412 
Net income      12,317       9,764 
Dividends on common shares      (1,742)      (1,610)
Balance at end of period     $163,395      $126,566 
                 
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET OF TAX                
Unrealized gains on securities and derivatives:                
Balance at beginning of period     $3,353      $6,098 
Other comprehensive income during the period      3,058       255 
Balance at end of period     $6,411      $6,353 
                 
TREASURY STOCK                
Balance at beginning of period  (1,413,777) $(12,388)  (1,385,164) $(11,656)
Purchase of treasury shares  (20,954)  (588)  (25,278)  (651)
Balance at end of period  (1,434,731) $(12,976)  (1,410,442) $(12,307)
TOTAL STOCKHOLDERS’ EQUITY     $600,828      $489,783 

 

See notes to unaudited consolidated financial statements.

 

 5 

 

  

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)

(Unaudited)

 

  Three Months Ended
March 31,
 
  2016  2015 
Cash flows from operating activities:        
Net income $12,317  $9,764 
Adjustments reconciling net income to net cash provided by operating activities:        
Depreciation  2,723   1,938 
Amortization of intangible assets  1,020   630 
Net amortization of investment securities available for sale  1,441   1,158 
Net gains on securities available for sale  (94)  (12)
Stock based compensation expense  492   380 
Net (gains) losses on sale or disposal of premises and equipment  (77)  89 
Net write-downs and losses on sale of other real estate owned  1,498   1,834 
Provision for loan losses  681   1,069 
Accretion of discount on covered loans  (1,487)  (4,466)
Accretion of discount on purchased non-covered loans  (2,647)  (3,111)
Changes in FDIC loss-share receivable, net of cash payments received  1,805   3,899 
Increase in cash surrender value of BOLI  (357)  (345)
Originations of mortgage loans held for sale  (266,587)  (186,332)
Proceeds from sales of mortgage loans held for sale  280,022   204,173 
Net gains on sale of mortgage loans held for sale  (11,405)  (8,619)
Originations of SBA loans  (17,134)  (17,185)
Proceeds from sales of SBA loans  13,300   8,163 
Net gains on sale of SBA loans  (1,086)  (909)
Change attributable to other operating activities  (946)  170 
Net cash provided by operating activities  13,479   12,288 
         
Cash flows from investing activities:        
Purchase of securities available for sale  (56,168)  (89,811)
Proceeds from maturities of securities available for sale  24,666   16,022 
Proceeds from sales of securities available for sale  41,564   5,118 
Decrease in other investments, net  (1,274)  1,639 
Net increase in loans, excluding purchased non-covered and covered loans  (94,916)  (90,716)
Purchases of loan pools  (90,369)  - 
Payments received on purchased non-covered loans  43,807   32,920 
Payments received on purchased loan pools  26,598   - 
Payments received on covered loans  8,218   25,958 
Purchases of premises and equipment  (3,694)  (2,999)
Proceeds from sales of premises and equipment  131   173 
Proceeds from sales of other real estate owned  4,497   9,340 
Payments received from FDIC under loss-share agreements  3,299   6,390 
Net cash proceeds received (paid) from acquisitions  (7,205)  - 
Net cash used in investing activities  (100,846)  (85,966)
         
Cash flows from financing activities:        
Net increase (decrease) in deposits  (49,863)  49,082 
Net decrease in securities sold under agreements to repurchase  (19,844)  (17,790)
Proceeds from other borrowings  23,000   - 
Repayment of other borrowings  -   (35,030)
Dividends paid – common stock  (1,742)  (1,610)
Purchase of treasury shares  (588)  (651)
Issuance of common stock  -   114,889 
Proceeds from exercise of stock options  77   728 

 

 6 

 

  

  Three Months Ended
March 31,
 
  2016  2015 
Net cash provided by (used in) financing activities  (48,960)  109,618 
         
Net increase (decrease) in cash and cash equivalents  (136,327)  35,940 
Cash and cash equivalents at beginning of period  390,563   170,359 
Cash and cash equivalents at end of period $254,236  $206,299 
         
SUPPLEMENTAL DISCLOSURES OF NON-CASH INFORMATION        
Cash paid during the period for:        
Interest $4,059  $3,741 
Income taxes $804  $215 
Loans (excluding purchased non-covered and covered loans)  transferred to other real estate owned $1,044  $2,444 
Purchased non-covered loans transferred to other real estate owned $1,243  $1,094 
Covered loans transferred to other real estate owned $158  $1,230 
Loans provided for the sales of other real estate owned $585  $1,573 
Change in unrealized gain on securities available for sale $3,673  $642 
Change in unrealized loss on cash flow hedge (interest rate swap) $(615) $(387)
Issuance of common stock in acquisitions $72,456  $- 

 

See notes to unaudited consolidated financial statements

  

 7 

 

  

AMERIS BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2016

(Unaudited)

 

NOTE 1 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

 

Ameris Bancorp (the “Company” or “Ameris”) is a financial holding company headquartered in Moultrie, Georgia. Ameris conducts substantially all of its operations through its wholly owned banking subsidiary, Ameris Bank (the “Bank”). At March 31, 2016, the Bank operated 103 branches in select markets in Georgia, Alabama, Florida and South Carolina. Our business model capitalizes on the efficiencies of a large financial services company while still providing the community with the personalized banking service expected by our customers. We manage our Bank through a balance of decentralized management responsibilities and efficient centralized operating systems, products and loan underwriting standards. The Company’s Board of Directors and senior managers establish corporate policy, strategy and administrative policies. Within our established guidelines and policies, the banker closest to the customer responds to the differing needs and demands of his or her unique market.

 

The accompanying unaudited consolidated financial statements for Ameris have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation. The interim consolidated financial statements included herein are unaudited but reflect all adjustments (consisting of normal recurring accruals) which, in the opinion of management, are necessary for a fair presentation of the consolidated financial position and results of operations for the interim periods presented. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the period ended March 31, 2016 are not necessarily indicative of the results to be expected for the full year. These financial statements should be read in conjunction with the financial statements and notes thereto and the report of our registered independent public accounting firm included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.

 

Newly Issued Accounting Pronouncements

 

ASU 2016-02 – Leases (Topic 842)(“ASU 2016-02”). ASU 2016-02 amends the existing standards for lease accounting effectively requiring most leases be carried on the balance sheets of the related lessees by requiring them to recognize a right-of-use asset and a corresponding lease liability. ASU 2016-02 includes qualitative and quantitative disclosure requirements intended to provide greater insight into the nature of an entity’s leasing activities. The standard must be adopted using a modified retrospective transition with a cumulative-effect adjustment to equity as of the beginning of the period in which it is adopted. ASU 2016-02 is effective for annual reporting periods beginning after December 15, 2018, and interim periods within those annual periods with early adoption permitted. The Company is currently evaluating the impact this standard will have on the Company’s results of operations, financial position or disclosures.

 

ASU 2015-16 – Business Combinations (Topic 805) - Simplifying the Accounting for Measurement-Period Adjustments (“ASU 2015-16”). ASU 2015-16 requires that an acquirer recognize adjustments to estimated amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the estimated amounts, calculated as if the accounting had been completed at the acquisition date. The standard also requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the estimated amounts had been recognized as of the acquisition date. ASU 2015-16 is effective for public business entities for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date with earlier application permitted for financial statements that have not been issued. The Company has early adopted the provisions of this amendment, and the adoption did not have a material impact on the Company's consolidated financial statements.

 

ASU 2015-03 – Interest – Imputation of Interest (“ASU 2015-03”). ASU 2015-03 simplifies presentation of debt issuance costs by requiring that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the debt liability, consistent with debt discounts. ASU 2015-03 is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015, and early adoption is permitted. It should be applied on a retrospective basis. The adoption of this standard did not have a material effect on the Company’s results of operations, financial position or disclosures.

 

 8 

 

  

ASU 2015-02 “Consolidation (Topic 810) - Amendments to the Consolidation Analysis (“ASU 2015-02”)ASU 2015-02 includes amendments that are intended to improve targeted areas of consolidation for legal entities including reducing the number of consolidation models from four to two and simplifying the FASB Accounting Standards Codification. ASU 2015-02 is effective for annual and interim periods within those annual periods, beginning after December 15, 2015. The amendments may be applied retrospectively in previously issued financial statements for one or more years with a cumulative effect adjustment to retained earnings as of the beginning of the first year restated. Early adoption is permitted, including adoption in an interim period. The adoption of this standard did not have a material effect on the Company’s results of operations, financial position or disclosures.

 

ASU 2015-01- Income Statement – Extraordinary and Unusual Items (“ASU 2015-01”). ASU 2015-01 eliminates the concept of extraordinary items by no longer allowing companies to segregate an extraordinary item from the results of operations, separately present an extraordinary item on the income statement, or disclose income taxes or earnings-per-share data applicable to an extraordinary item. ASU 2015-01 is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015, and early adoption is permitted. The adoption of this standard did not have a material effect on the Company’s results of operations, financial position or disclosures.

 

ASU 2014-09 – Revenue from Contracts with Customers (“ASU 2014-09”). ASU 2014-09 provides guidance that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2014-09 is effective prospectively, for annual and interim periods, beginning after December 15, 2016. The Company is currently evaluating the impact this standard will have on the Company’s results of operations, financial position or disclosures.

 

NOTE 2 – BUSINESS COMBINATIONS

 

Jacksonville Bancorp, Inc.

 

On March 11, 2016, the Company completed its acquisition of Jacksonville Bancorp, Inc. (“JAXB”), a bank holding company headquartered in Jacksonville, Florida.  Upon consummation of the acquisition, JAXB was merged with and into the Company, with Ameris as the surviving entity in the merger. At that time, JAXB’s wholly owned banking subsidiary, The Jacksonville Bank (“Jacksonville Bank”), was also merged with and into the Bank. The acquisition expanded the Company’s existing market presence, as Jacksonville Bank had a total of eight full-service branches located in Jacksonville and Jacksonville Beach, Duval County, Florida. Under the terms of the merger, JAXB’s common shareholders received 0.5861 shares of Ameris common stock or $16.50 in cash for each share of JAXB common stock or nonvoting common stock they previously held, subject to the total consideration being allocated 75% stock and 25% cash. As a result, the Company issued 2,549,469 common shares at a fair value of $72.5 million and paid $23.9 million in cash to former shareholders of JAXB.

 

The acquisition of JAXB was accounted for using the acquisition method of accounting in accordance with FASB ASC 805, Business Combinations. Assets acquired, liabilities assumed and consideration exchanged were recorded at their respective acquisition date fair values. Determining the fair value of assets and liabilities is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available. In addition, management assessed and recorded the deferred tax assets resulting from differences in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for income tax purposes. This estimate also reflects acquired net operating loss carryforwards and other acquired assets with built-in losses that are expected to be settled or otherwise recovered in future periods where the realization of such benefits would be subject to applicable limitations under Section 382 of the Internal Revenue Code of 1986, as amended. Management continues to evaluate fair value adjustments related to loans, other real estate owned, premises, intangibles and deferred tax assets.

 

 9 

 

  

The following table presents the assets acquired and liabilities of JAXB assumed as of March 11, 2016 and their initial fair value estimates. The fair value adjustments shown in the following table continue to be evaluated by management and may be subject to further adjustment:

 

(Dollars in Thousands) As Recorded by
JAXB
  Fair Value
Adjustments
  As Recorded
by Ameris
 
Assets            
Cash and cash equivalents $9,704  $-  $9,704 
Federal funds sold and interest-bearing balances  7,027   -   7,027 
Investment securities  60,836   (942)(a)  59,894 
Other investments  2,458   -   2,458 
Loans  416,831   (15,746)(b)  401,085 
Less allowance for loan losses  (12,613)  12,613(c)  - 
Loans, net  404,218   (3,133)  401,085 
Other real estate owned  2,873   (1,035)(d)  1,838 
Premises and equipment  4,798   -   4,798 
Intangible assets  288   5,566(e)  5,854 
Other assets  14,141   23,266(f)  37,407 
Total assets $506,343  $23,722  $530,065 
Liabilities            
Deposits:            
Noninterest-bearing $123,399  $-  $123,399 
Interest-bearing  277,539   421(g)  277,960 
Total deposits  400,938   421   401,359 
Other borrowings  48,350   84(h)  48,434 
Other liabilities  2,354   -   2,354 
Subordinated deferrable interest debentures  16,294   (3,393)(i)  12,901 
Total liabilities  467,936   (2,888)  465,048 
Net identifiable assets acquired over (under) liabilities assumed  38,407   26,610   65,017 
Goodwill  -   31,375   31,375 
Net assets acquired over (under) liabilities assumed $38,407  $57,985  $96,392 
Consideration:            
Ameris Bancorp common shares issued  2,549,469         
Purchase price per share of the Company's common stock $28.42         
Company common stock issued  72,456         
Cash exchanged for shares  23,936         
Fair value of total consideration transferred $96,392         

 

 

 

Explanation of fair value adjustments

 

(a)Adjustment reflects the fair value adjustments of the portfolio of securities available for sale as of the acquisition date.

 

(b)Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio, net of the reversal of JAXB remaining fair value adjustments from their prior acquisitions.

 

(c)Adjustment reflects the elimination of JAXB’s allowance for loan losses.

 

(d)Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired OREO portfolio, which is based largely on contracted sale prices.

 

(e)Adjustment reflects the recording of core deposit intangible on the acquired core deposit accounts.

 

(f)Adjustment reflects the deferred taxes on the difference in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes and the reversal of JAXB valuation allowance established on their deferred tax assets.

 

(g)Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired deposits.

 

(h)Adjustment reflects the fair value adjustments based on the Company’s evaluation of the liability for other borrowings.

 

 10 

 

  

(i)Adjustment reflects the fair value adjustment to the subordinated deferrable interest debentures at the acquisition date, net of the reversal of JAXB remaining fair value adjustments from their prior acquisitions.

 

Goodwill of $31.4 million, which is the excess of the purchase price over the fair value of net assets acquired, was recorded in the JAXB acquisition and is the result of expected operational synergies and other factors. This goodwill is not expected to be deductible for tax purposes.

 

In the acquisition, the Company purchased $401.1 million of loans at fair value, net of $15.7 million, or 3.78%, estimated discount to the outstanding principal balance. Of the total loans acquired, management identified $28.3 million that were considered to be credit impaired and are accounted for under ASC Topic 310-30. The table below summarizes the total contractually required principal and interest cash payment, management’s estimate of expected total cash payments and fair value of the loans as of acquisition date for purchased credit impaired loans. Contractually required principal and interest payment have been adjusted for estimated prepayments.

 

Contractually required principal and interest $42,314 
Non-accretable difference  (7,877)
Cash flows expected to be collected  34,437 
Accretable yield  (6,182)
Total purchased credit-impaired loans acquired $28,255 

 

The following table presents the acquired loan data for the JAXB acquisition.

 

  Fair Value of
Acquired Loans at
Acquisition Date
  Gross
Contractual
Amounts
Receivable at
Acquisition
Date
  Best Estimate
at Acquisition
Date of
Contractual
Cash Flows
Not Expected
to be Collected
 
  (Dollars in Thousands) 
Acquired receivables subject to ASC 310-30 $28,255  $42,314  $7,877 
Acquired receivables not subject to ASC 310-30 $372,830  $488,346  $- 

 

Branch Acquisition

 

On June 12, 2015, the Company completed its acquisition of 18 branches from Bank of America, National Association located in Calhoun, Columbia, Dixie, Hamilton, Suwanee and Walton Counties, Florida and Ben Hill, Colquitt, Dougherty, Laurens, Liberty, Thomas, Tift and Ware Counties, Georgia. Under the terms of the Purchase and Assumption Agreement dated January 28, 2015, the Company paid a deposit premium of $20.0 million, equal to 3.00% of the average daily deposits for the 15 calendar-day period immediately prior to the acquisition date. In addition, the Company acquired approximately $4.0 million in loans and $10.7 million in premises and equipment.

 

The acquisition of the 18 branches was accounted for using the acquisition method of accounting in accordance with FASB ASC 805, Business Combinations. Assets acquired, liabilities assumed and consideration exchanged were recorded at their respective acquisition date fair values. Determining the fair value of assets and liabilities is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available. During the third and fourth quarters of 2015, management revised its initial estimates regarding the valuation of loans, premises and intangible assets acquired.  Management continues to evaluate fair value adjustments related to premises acquired.

 

 11 

 

  

The following table presents the assets acquired and liabilities assumed as of June 12, 2015 and their fair value estimates. The fair value adjustments shown in the following table continue to be evaluated by management and may be subject to further adjustment:

 

(Dollars in Thousands) As Recorded by
Bank of America
  Initial Fair
Value
Adjustments
  Subsequent
Fair Value
Adjustments
  As Recorded
by Ameris
 
Assets                
Cash and cash equivalents $630,220  $-  $-  $630,220 
Loans  4,363   -   (364)(d)  3,999 
Premises and equipment  10,348   1,060(a)  (755)(e)  10,653 
Intangible assets  -   7,651(b)  985(f)  8,636 
Other assets  126       -   126 
Total assets $645,057  $8,711  $(134) $653,634 
Liabilities                
Deposits:                
Noninterest-bearing $149,854  $-  $-  $149,854 
Interest-bearing  495,110   (215)(c)  -   494,895 
Total deposits  644,964   (215)  -   644,749 
Other liabilities  93   -   -   93 
Total liabilities  645,057   (215)  -   644,842 
Net identifiable assets acquired over (under) liabilities assumed  -   8,926   (134)  8,792 
Goodwill  -   11,076   134   11,210 
Net assets acquired over (under) liabilities assumed $-  $20,002  $-  $20,002 
Consideration:                
Cash paid as deposit premium $20,002             
Fair value of total consideration transferred $20,002             

  

 

 

Explanation of fair value adjustments

 

(a)Adjustment reflects the fair value adjustments of the premises and equipment as of the acquisition date.

 

(b)Adjustment reflects the recording of core deposit intangible on the acquired core deposit accounts.

 

(c)Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired deposits.

 

(d)Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio.

 

(e)Adjustment reflects additional recording of fair value adjustment of the premises and equipment.

 

(f)Adjustment reflects additional recording of core deposit intangible on the acquired core deposit accounts.

 

Goodwill of $11.2 million, which is the excess of the purchase consideration over the fair value of net assets acquired, was recorded in the branch acquisition and is the result of expected operational synergies and other factors.

 

In the acquisition, the Company purchased $4.0 million of loans at fair value. Management identified $364,000 of overdrafts that were considered to be credit impaired and were subsequently charged off as uncollectible under ASC Topic 310-30.

 

 12 

 

  

Merchants & Southern Banks of Florida, Incorporated

 

On May 22, 2015, the Company completed its acquisition of all shares of the outstanding common stock of Merchants & Southern Banks of Florida, Incorporated (“Merchants”), a bank holding company headquartered in Gainesville, Florida, for a total purchase price of $50,000,000.  Upon consummation of the stock purchase, Merchants was merged with and into the Company, with Ameris as the surviving entity in the merger. At that time, Merchants’ wholly owned banking subsidiary, Merchants and Southern Bank, was also merged with and into the Bank. The acquisition grew the Company’s existing market presence, as Merchants and Southern Bank had a total of 13 banking locations in Alachua, Marion and Clay Counties, Florida.

 

The acquisition of Merchants was accounted for using the acquisition method of accounting in accordance with FASB ASC 805, Business Combinations. Assets acquired, liabilities assumed and consideration exchanged were recorded at their respective acquisition date fair values. Determining the fair value of assets and liabilities is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available. During the third and fourth quarters of 2015, management revised its initial estimates regarding the valuation of investment securities, core deposit intangible and other assets acquired. In addition, management continued its assessment and recorded the deferred tax assets resulting from differences in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for income tax purposes. This estimate also reflects acquired net operating loss carryforwards and other acquired assets with built-in losses that are expected to be settled or otherwise recovered in future periods where the realization of such benefits would be subject to applicable limitations under Section 382 of the Internal Revenue Code of 1986, as amended. Management continues to evaluate fair value adjustments related to loans and premises acquired. 

 

 13 

 

  

The following table presents the assets acquired and liabilities of Merchants assumed as of May 22, 2015 and their fair value estimates. The fair value adjustments shown in the following table continue to be evaluated by management and may be subject to further adjustment:

 

(Dollars in Thousands) As Recorded by
Merchants
  Initial Fair
Value
Adjustments
  Subsequent
Fair Value
Adjustments
  As Recorded
by Ameris
 
Assets                
Cash and cash equivalents $7,527  $-  $-  $7,527 
Federal funds sold and interest-bearing balances  106,188   -   -   106,188 
Investment securities  164,421   (553)(a)  (639)(j)  163,229 
Other investments  872   -   (253)(k)  619 
Loans  199,955   (8,500)(b)  -   191,455 
Less allowance for loan losses  (3,354)  3,354(c)  -   - 
Loans, net  196,601   (5,146)  -   191,455 
Other real estate owned  4,082   (1,115)(d)  -   2,967 
Premises and equipment  14,614   (3,680)(e)  -   10,934 
Intangible assets  -   4,577(f)  (634)(l)  3,943 
Other assets  2,333   2,335(g)  (1,109)(m)  3,559 
Total assets $496,638  $(3,582) $(2,635) $490,421 
Liabilities                
Deposits:                
Noninterest-bearing $121,708  $-  $-  $121,708 
Interest-bearing  286,112   -   41,588(n)  327,700 
Total deposits  407,820   -   -   449,408 
Federal funds purchased and securities sold under agreements to repurchase  41,588   -   (41,588)(n)  - 
Other liabilities  2,151   81(h)  -   2,232 
Subordinated deferrable interest debentures  6,186   (2,680)(i)  -   3,506 
Total liabilities  457,745   (2,599)  -   455,146 
Net identifiable assets acquired over (under) liabilities assumed  38,893   (983)  (2,635)  35,275 
Goodwill  -   12,090   2,635   14,725 
Net assets acquired over (under) liabilities assumed $38,893  $11,107  $-  $50,000 
Consideration:                
Cash exchanged for shares $50,000             
Fair value of total consideration transferred $50,000             

 

 

 

Explanation of fair value adjustments

 

(a)Adjustment reflects the fair value adjustments of the portfolio of securities available for sale as of the acquisition date.

 

(b)Adjustment reflects the fair value adjustments based on the Company’s evaluation of the acquired loan portfolio.

 

(c)Adjustment reflects the elimination of Merchants’ allowance for loan losses.

 

(d)Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired OREO portfolio.

 

(e)Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired premises.

 

(f)Adjustment reflects the recording of core deposit intangible on the acquired core deposit accounts.

 

 14 

 

  

(g)Adjustment reflects the deferred taxes on the difference in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes.

 

(h)Adjustment reflects the fair value adjustments based on the Company’s evaluation of interest rate swap liabilities.

 

(i)Adjustment reflects the fair value adjustment to the subordinated deferrable interest debentures at the acquisition date.

 

(j)Adjustment reflects the additional fair value adjustments of the portfolio of securities available for sale as of the acquisition date.

 

(k)Adjustment reflects the fair value adjustments of other investments as of the acquisition date.

 

(l)Adjustment reflects adjustment to the core deposit intangible on the acquired core deposit accounts.

 

(m)Adjustment reflects the additional deferred taxes on the difference in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes.

 

(n)Subsequent to acquisition, the acquired securities sold under agreements to repurchase were converted to deposit accounts and are no longer reported as securities sold under agreements to repurchase on the Consolidated Balance Sheet as of December 31, 2015.

 

Goodwill of $14.7 million, which is the excess of the purchase price over the fair value of net assets acquired, was recorded in the Merchants acquisition and is the result of expected operational synergies and other factors. This goodwill is not expected to be deductible for tax purposes.

 

In the acquisition, the Company purchased $191.5 million of loans at fair value, net of $8.5 million, or 4.25%, estimated discount to the outstanding principal balance. Of the total loans acquired, management identified $11.2 million that were considered to be credit impaired and are accounted for under ASC Topic 310-30. The table below summarizes the total contractually required principal and interest cash payment, management’s estimate of expected total cash payments and fair value of the loans as of acquisition date for purchased credit impaired loans. Contractually required principal and interest payment have been adjusted for estimated prepayments.

 

Contractually required principal and interest $17,201 
Non-accretable difference  (2,712)
Cash flows expected to be collected  14,489 
Accretable yield  (3,254)
Total purchased credit-impaired loans acquired $11,235 

 

The following table presents the acquired loan data for the Merchants acquisition.

 

  Fair Value of
Acquired Loans at
Acquisition Date
  Gross
Contractual
Amounts
Receivable at
Acquisition
Date
  Best Estimate
at Acquisition
Date of
Contractual
Cash Flows
Not Expected
to be Collected
 
  (Dollars in Thousands) 
Acquired receivables subject to ASC 310-30 $11,235  $14,086  $2,712 
Acquired receivables not subject to ASC 310-30 $180,220  $184,906  $- 

 

 15 

 

  

The results of operations of JAXB and Merchants subsequent to the respective acquisition dates are included in the Company’s consolidated statements of operations. The following unaudited pro forma information reflects the Company’s estimated consolidated results of operations as if the acquisitions had occurred on January 1, 2015, unadjusted for potential cost savings (in thousands).

 

  Three Months Ended
March 31,
 
  2016  2015 
       
Net interest income and noninterest income $78,798  $64,931 
Net income $13,052  $12,195 
Income per common share available to common stockholders – basic $0.38  $0.37 
Income per common share available to common stockholders – diluted $0.37  $0.37 
Average number of shares outstanding, basic  34,741   32,992 
Average number of shares outstanding, diluted  35,043   33,345 

 

A rollforward of purchased non-covered loans for the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015 is shown below:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Balance, January 1 $771,554  $674,239  $674,239 
Charge-offs, net of recoveries  (317)  (991)  (244)
Additions due to acquisitions  401,085   195,818   - 
Accretion  2,647   10,590   3,111 
Transfers to purchased non-covered other real estate owned  (1,243)  (4,473)  (1,094)
Transfer from covered loans due to loss-share expiration  -   50,568   - 
Payments received  (43,807)  (154,666)  (32,920)
Other  -   469   - 
Ending balance $1,129,919  $771,554  $643,092 

 

The following is a summary of changes in the accretable discounts of purchased non-covered loans during the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Balance, January 1 $24,785  $25,716  $25,716 
Additions due to acquisitions  9,991   5,788   - 
Accretion  (2,647)  (10,590)  (3,111)
Transfer from covered loans due to loss-share expiration  -   1,665   - 
Accretable discounts removed due to charge-offs  (11)  (1,768)  (1,380)
Transfers between non-accretable and accretable discounts, net  353   3,974   (996)
Ending balance $32,471  $24,785  $20,229 

 

 16 

 

 

NOTE 3 – INVESTMENT SECURITIES

 

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

 

The amortized cost and estimated fair value of investment securities available for sale at March 31, 2016, December 31, 2015 and March 31, 2015 are presented below:

 

  Amortized
Cost
  Gross
Unrealized
Gains
  Gross
Unrealized
Losses
  Fair
Value
 
  (Dollars in Thousands) 
March 31, 2016:                
U.S. government agencies $7,592  $45  $(9) $7,628 
State, county and municipal securities  152,764   4,894   (125)  157,533 
Corporate debt securities  8,407   139   (24)  8,522 
Mortgage-backed securities  657,764   7,042   (1,386)  663,420 
Total debt securities $826,527  $12,120  $(1,544) $837,103 
                 
December 31, 2015:                
U.S. government agencies $14,959  $-  $(69) $14,890 
State, county and municipal securities  157,681   4,046   (411)  161,316 
Corporate debt securities  5,900   145   (28)  6,017 
Mortgage-backed securities  599,721   3,945   (2,704)  600,962 
Total debt securities $778,261  $8,136  $(3,212) $783,185 
                 
March 31, 2015:                
U.S. government agencies $14,954  $72  $(42) $14,984 
State, county and municipal securities  154,499   4,800   (235)  159,064 
Corporate debt securities  10,794   193   (52)  10,935 
Mortgage-backed securities  420,497   6,185   (1,335)  425,347 
Total debt securities $600,744  $11,250  $(1,664) $610,330 

 

 17 

 

  

The amortized cost and fair value of available-for-sale securities at March 31, 2016 by contractual maturity are summarized in the table below. Expected maturities for mortgage-backed securities may differ from contractual maturities because in certain cases borrowers can prepay obligations without prepayment penalties. Therefore, these securities are shown separately in the following maturity summary.

 

  Amortized
Cost
  Fair
Value
 
  (Dollars in Thousands) 
Due in one year or less $4,028  $4,060 
Due from one year to five years  52,090   53,677 
Due from five to ten years  51,887   53,967 
Due after ten years  60,758   61,979 
Mortgage-backed securities  657,764   663,420 
  $826,527  $837,103 

 

Securities with a carrying value of approximately $493.0 million serve as collateral to secure public deposits and for other purposes required or permitted by law at March 31, 2016, compared with $551.0 million and $426.6 million at December 31, 2015 and March 31, 2015, respectively.

 

The following table details the gross unrealized losses and fair value of securities aggregated by category and duration of the continuous unrealized loss position at March 31, 2016, December 31, 2015 and March 31, 2015.

 

  Less Than 12 Months  12 Months or More  Total 
Description of Securities Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
 
  (Dollars in Thousands) 
March 31, 2016:                        
U.S. government agencies $4,991  $(9) $-  $-  $4,991  $(9)
State, county and municipal securities  5,845   (96)  1,639   (29)  7,484   (125)
Corporate debt securities  883   (24)  -   -   883   (24)
Mortgage-backed securities  142,687   (975)  24,762   (411)  167,449   (1,386)
Total debt securities $154,406  $(1,104) $26,401  $(440) $180,807  $(1,544)
                         
December 31, 2015:                        
U.S. government agencies $9,932  $(27) $4,958  $(42) $14,890  $(69)
State, county and municipal securities  19,293   (199)  11,557   (212)  30,850   (411)
Corporate debt securities  1,383   (28)  -   -   1,383   (28)
Mortgage-backed securities  263,281   (1,950)  29,950   (754)  293,231   (2,704)
Total debt securities $293,889  $(2,204) $46,465  $(1,008) $340,354  $(3,212)
                         
March 31, 2015:                        
U.S. government agencies $-  $-  $4,958  $(42) $4,958  $(42)
State, county and municipal securities  4,675   (34)  10,579   (201)  15,254   (235)
Corporate debt securities  5,007   (52)  -   -   5,007   (52)
Mortgage-backed securities  46,361   (378)  31,483   (957)  77,844   (1,335)
Total debt securities $56,043  $(464) $47,020  $(1,200) $103,063  $(1,664)

 

As of March 31, 2016, the Company’s security portfolio consisted of 406 securities, 55 of which were in an unrealized loss position. The majority of unrealized losses are related to the Company’s mortgage-backed and state, county and municipal securities, as discussed below.

 

At March 31, 2016, the Company held 46 mortgage-backed securities that were in an unrealized loss position, all of which were issued by U.S. government-sponsored entities and agencies. Because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and because the Company does not have the intent to sell these mortgage-backed securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the Company does not consider these securities to be other-than-temporarily impaired at March 31, 2016.

 

 18 

 

  

At March 31, 2016, the Company held six state, county and municipal securities, one U.S. government-sponsored agency security, and two corporate securities that were in an unrealized loss position. Because the decline in fair value is attributable to changes in interest rates, and not credit quality, and because the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the Company does not consider these securities to be other-than-temporarily impaired at March 31, 2016. During the first three months of 2016 and 2015, the Company received timely and current interest and principal payments on all of the securities classified as corporate debt securities. The Company’s investments in subordinated debt include investments in regional and super-regional banks on which the Company prepares regular analysis through review of financial information and credit ratings. Investments in preferred securities are also concentrated in the preferred obligations of regional and super-regional banks through non-pooled investment structures. The Company did not have investments in “pooled” trust preferred securities at March 31, 2016, December 31, 2015 or March 31, 2015.

 

Management and the Company’s Asset and Liability Committee (the “ALCO Committee”) evaluate securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. While the majority of the unrealized losses on debt securities relate to changes in interest rates, corporate debt securities have also been affected by reduced levels of liquidity and higher risk premiums. Occasionally, management engages independent third parties to evaluate the Company’s position in certain corporate debt securities to aid management and the ALCO Committee in its determination regarding the status of impairment. The Company believes that each investment poses minimal credit risk and further, that the Company does not intend to sell these investment securities at an unrealized loss position at March 31, 2016, and it is more likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Therefore, at March 31, 2016, these investments are not considered impaired on an other-than-temporary basis.

 

At March 31, 2016, December 31, 2015 and March 31, 2015, all of the Company’s mortgage-backed securities were obligations of government-sponsored agencies.

 

The following table is a summary of sales activities in the Company’s investment securities available for sale for the three months ended March 31, 2016, year ended December 31, 2015 and three months ended March 31, 2015:

 

  March 31, 2016  December 31, 2015  March 31, 2015 
  (Dollars in Thousands) 
Gross gains on sales of securities $312  $396  $31 
Gross losses on sales of securities  (218)  (259)  (19)
Net realized gains on sales of securities available for sale $94  $137  $12 
Sales proceeds $41,564  $72,528  $5,118 

 

 19 

 

 

NOTE 4 - LOANS

 

The Bank engages in a full complement of lending activities, including real estate-related loans, agriculture-related loans, commercial and financial loans and consumer installment loans within select markets in Georgia, Alabama, Florida and South Carolina. The Bank also purchased loan pools during 2015 and 2016 collateralized by properties located outside our Southeast markets, specifically in California, Washington and Illinois. The Bank concentrates the majority of its lending activities in real estate loans. While risk of loss in the Company’s portfolio is primarily tied to the credit quality of the various borrowers, risk of loss may increase due to factors beyond the Company’s control, such as local, regional and/or national economic downturns. General conditions in the real estate market may also impact the relative risk in the real estate portfolio.

 

A substantial portion of the Bank’s loans are secured by real estate in the Bank’s primary market area. In addition, a substantial portion of the OREO is located in those same markets. Accordingly, the ultimate collectability of a substantial portion of the Bank’s loan portfolio and the recovery of a substantial portion of the carrying amount of OREO are susceptible to changes in real estate conditions in the Bank’s primary market area.

 

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

 

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

 

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

 

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

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $434,073  $449,623  $334,917 
Real estate – construction and development  264,820   244,693   178,568 
Real estate – commercial and farmland  1,154,887   1,104,991   947,274 
Real estate – residential  629,138   570,430   496,043 
Consumer installment  31,901   31,125   29,113 
Other  13,188   6,015   13,505 
  $2,528,007  $2,406,877  $1,999,420 

 

Purchased non-covered loans are defined as loans that were acquired in bank acquisitions that are not covered, or are no longer covered, by a loss-sharing agreement with the Federal Deposit Insurance Corporation (“FDIC”). Purchased non-covered loans totaling $1.13 billion, $771.6 million and $643.1 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively, are not included in the above schedule.

 

Purchased non-covered loans are shown below according to major loan type as of the end of the periods shown:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $111,537  $45,462  $36,258 
Real estate – construction and development  103,753   72,080   53,668 
Real estate – commercial and farmland  598,935   390,755   291,760 
Real estate – residential  309,770   258,153   257,216 
Consumer installment  5,924   5,104   4,190 
  $1,129,919  $771,554  $643,092 

 

 20 

 

 

Purchased loan pools are defined as groups of loans that were not acquired in bank acquisitions or FDIC-assisted transactions. As of March 31, 2016, purchased loan pools totaled $656.7 million and consisted of whole-loan, adjustable rate residential mortgages on properties outside the Company’s markets, with principal balances totaling $644.3 million and $12.4 million of remaining purchase premium paid at acquisition. As of December 31, 2015, purchased loan pools totaled $593.0 million and consisted of whole-loan, adjustable rate residential mortgages on properties outside the Company’s markets, with principal balances totaling $580.7 million and $12.3 million of purchase premium paid at acquisition. The Company did not have any purchased loan pools at March 31, 2015. At March 31, 2016 and December 31, 2015, all loans included in the purchased loan pools were performing current loans, all risk-rated grade 20. At March 31, 2016 and December 31, 2015, the Company had allocated $1.3 million and $581,000, respectively, of allowance for loan losses for the purchased loan pools. As part of the due diligence process prior to purchasing an individual mortgage pool, a complete re-underwrite of the individual loan files was conducted. The underwriting process included a review of all income, asset, credit and property related documentation that was used to originate the loan. Underwriters utilized the originating lender’s program guidelines, as well as general prudent mortgage lending standards, to assess each individual loan file.  Additional research was conducted to assess the real estate market conditions and market expectations in the geographic areas where a collateral concentration existed. As part of this review, an automated valuation model was employed to provide current collateral valuations and to support individual loan-to-value ratios.  Additionally, a sample of site inspections was completed to provide further assurance.  The results of the due diligence review were evaluated by officers of the Company in order to determine overall conformance to the Bank’s credit and lending policies.

 

Covered loans are defined as loans that were acquired in FDIC-assisted transactions and are still covered by a loss-sharing agreement with the FDIC. Covered loans totaling $130.3 million, $137.5 million and $245.7 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively, are not included in the above schedules.

 

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

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $4,739  $5,546  $20,905 
Real estate – construction and development  7,205   7,612   19,519 
Real estate – commercial and farmland  67,055   71,226   130,290 
Real estate – residential  51,176   53,038   74,847 
Consumer installment  104   107   184 
  $130,279  $137,529  $245,745 

 

Nonaccrual and Past-Due Loans

 

A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as nonaccrual is subsequently applied to principal until the loans are returned to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Past-due loans are loans whose principal or interest is past due 30 days or more. In some cases, where borrowers are experiencing financial difficulties, loans may be restructured to provide terms significantly different from the original contractual terms.

 

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

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $1,266  $1,302  $1,015 
Real estate – construction and development  1,776   1,812   3,286 
Real estate – commercial and farmland  7,067   7,019   7,893 
Real estate – residential  5,191   6,278   8,246 
Consumer installment  400   449   401 
  $15,700  $16,860  $20,841 

 

 21 

 

 

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

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $660  $1,064  $198 
Real estate – construction and development  1,620   1,106   785 
Real estate – commercial and farmland  10,895   4,920   9,096 
Real estate – residential  5,925   6,168   7,202 
Consumer installment  87   72   27 
  $19,187  $13,330  $17,308 

 

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

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $2,799  $2,803  $8,404 
Real estate – construction and development  1,537   1,701   6,262 
Real estate – commercial and farmland  5,265   5,034   17,000 
Real estate – residential  3,694   3,663   6,606 
Consumer installment  36   37   87 
  $13,331  $13,238  $38,359 

 

 22 

 

  

The following table presents an analysis of past due loans, excluding purchased non-covered and covered loans, as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due  and
Still
Accruing
 
  (Dollars in Thousands) 
As of March 31, 2016:                            
Commercial, financial & agricultural $1,161  $633  $870  $2,664  $431,409  $434,073  $- 
Real estate – construction & development  793   709   1,476   2,978   261,842   264,820   - 
Real estate – commercial & farmland  1,015   539   6,955   8,509   1,146,378   1,154,887   - 
Real estate – residential  6,078   1,084   4,176   11,338   617,800   629,138   - 
Consumer installment loans  399   92   291   782   31,119   31,901   - 
Other  -   -   -   -   13,188   13,188   - 
Total $9,446  $3,057  $13,768  $26,271  $2,501,736  $2,528,007  $- 

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due  and
Still
Accruing
 
  (Dollars in Thousands) 
As of December 30, 2015:                            
Commercial, financial & agricultural $568  $271  $835  $1,674  $447,949  $449,623  $- 
Real estate – construction & development  1,413   261   1,739   3,413   241,280   244,693   - 
Real estate – commercial & farmland  1,781   641   6,912   9,334   1,095,657   1,104,991   - 
Real estate – residential  3,806   2,120   5,121   11,047   559,383   570,430   - 
Consumer installment loans  374   188   238   800   30,325   31,125   - 
Other  -   -   -   -   6,015   6,015   - 
Total $7,942  $3,481  $14,845  $26,268  $2,380,609  $2,406,877  $- 

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due and
Still
Accruing
 
  (Dollars in Thousands) 
As of March 31, 2015:                            
Commercial, financial & agricultural $1,258  $2,821  $984  $5,063  $329,854  $334,917  $- 
Real estate – construction & development  404   240   3,205   3,849   174,719   178,568   - 
Real estate – commercial & farmland  6,398   1,285   7,732   15,415   931,859   947,274   - 
Real estate – residential  4,430   1,879   7,569   13,878   482,165   496,043   - 
Consumer installment loans  367   136   256   759   28,354   29,113   - 
Other  -   -   -   -   13,505   13,505   - 
Total $12,857  $6,361  $19,746  $38,964  $1,960,456  $1,999,420  $- 

 

 23 

 

  

The following table presents an analysis of purchased non-covered past-due loans as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due  and
Still
Accruing
 
  (Dollars in Thousands) 
As of March 31, 2016:                            
Commercial, financial & agricultural $172  $73  $445  $690  $110,847  $111,537  $- 
Real estate – construction & development  1,481   32   1,149   2,662   101,091   103,753   - 
Real estate – commercial & farmland  2,204   488   9,126   11,818   587,117   598,935   - 
Real estate – residential  2,951   2,172   4,652   9,775   299,995   309,770   - 
Consumer installment loans  4   -   66   70   5,854   5,924   - 
Total $6,812  $2,765  $15,438  $25,015  $1,104,904  $1,129,919  $- 

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due  and
Still
Accruing
 
  (Dollars in Thousands) 
As of December 30, 2015:                            
Commercial, financial & agricultural $248  $13  $846  $1,107  $44,355  $45,462  $- 
Real estate – construction & development  416   687   420   1,523   70,557   72,080   - 
Real estate – commercial & farmland  2,479   1,629   3,347   7,455   383,300   390,755   - 
Real estate – residential  4,965   2,176   4,928   12,069   246,084   258,153   - 
Consumer installment loans  31   9   70   110   4,994   5,104   - 
Total $8,139  $4,514  $9,611  $22,264  $749,290  $771,554  $- 

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due and
Still
Accruing
 
  (Dollars in Thousands) 
As of March 31, 2015:                            
Commercial, financial & agricultural $216  $-  $85  $301  $35,957  $36,258  $- 
Real estate – construction & development  393   17   766   1,176   52,492   53,668   - 
Real estate – commercial & farmland  1,611   831   8,495   10,937   280,823   291,760   - 
Real estate – residential  3,113   2,454   6,490   12,057   245,159   257,216   - 
Consumer installment loans  100   -   19   119   4,071   4,190   - 
Total $5,433  $3,302  $15,855  $24,590  $618,502  $643,092  $- 

 

 24 

 

  

The following table presents an analysis of covered past-due loans as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due  and
Still
Accruing
 
  (Dollars in Thousands) 
As of March 31, 2016:                            
Commercial, financial & agricultural $75  $-  $2,757  $2,832  $1,907  $4,739  $- 
Real estate – construction & development  87   -   1,471   1,558   5,647   7,205   - 
Real estate – commercial & farmland  744   50   2,736   3,530   63,525   67,055   - 
Real estate – residential  1,532   805   2,580   4,917   46,259   51,176   - 
Consumer installment loans  -   -   36   36   68   104   - 
Total $2,438  $855  $9,580  $12,873  $117,406  $130,279  $- 

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due  and
Still
Accruing
 
  (Dollars in Thousands) 
As of December 30, 2015:                            
Commercial, financial & agricultural $-  $-  $2,802  $2,802  $2,744  $5,546  $- 
Real estate – construction & development  96   -   1,633   1,729   5,883   7,612   - 
Real estate – commercial & farmland  170   205   3,064   3,439   67,787   71,226   - 
Real estate – residential  2,155   1,001   2,658   5,814   47,224   53,038   - 
Consumer installment loans  -   -   37   37   70   107   - 
Total $2,421  $1,206  $10,194  $13,821  $123,708  $137,529  $- 

 

  Loans
30-59
Days Past
Due
  Loans
60-89
Days
Past Due
  Loans 90
or More
Days Past
Due
  Total
Loans
Past Due
  Current
Loans
  Total
Loans
  Loans 90
Days or
More Past
Due and
Still
Accruing
 
  (Dollars in Thousands) 
As of March 31, 2015:                            
Commercial, financial & agricultural $165  $225  $1,776  $2,166  $18,739  $20,905  $- 
Real estate – construction & development  455   -   5,605   6,060   13,459   19,519   - 
Real estate – commercial & farmland  2,364   1,150   11,063   14,577   115,713   130,290   - 
Real estate – residential  2,293   1,019   4,999   8,310   66,536   74,847   - 
Consumer installment loans  -   -   87   87   97   184   - 
Total $5,277  $2,394  $23,530  $31,201  $214,544  $245,745  $- 

 

 25 

 

  

Impaired Loans

 

Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. Impaired loans include loans on nonaccrual status and accruing troubled debt restructurings. When determining if the Company will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considers the borrower’s capacity to pay, which includes such factors as the borrower’s current financial statements, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as guarantor support and collateral value. The Company individually assesses for impairment all nonaccrual loans greater than $125,000 and all troubled debt restructurings greater than $100,000. The tables below include all loans deemed impaired, whether or not individually assessed for impairment. If a loan is deemed impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis.

 

 26 

 

  

The following is a summary of information pertaining to impaired loans, excluding purchased non-covered and covered loans:

 

  As of and For the Period Ended 
  March 31,
2016
  December 31,
2015
  March 31,
2015
 
  (Dollars in Thousands) 
Nonaccrual loans $15,700  $16,860  $20,841 
Troubled debt restructurings not included above  14,385   14,418   12,935 
Total impaired loans $30,085  $31,278  $33,776 
             
Interest income recognized on impaired loans $318  $909  $168 
Foregone interest income on impaired loans $242  $1,204  $109 

 

The following table presents an analysis of information pertaining to impaired loans, excluding purchased non-covered and covered loans as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of March 31, 2016:                        
Commercial, financial & agricultural $3,150  $339  $1,206  $1,545  $408  $1,544 
Real estate – construction & development  3,278   230   2,022   2,252   742   2,428 
Real estate – commercial & farmland  14,530   5,142   7,870   13,012   874   12,898 
Real estate – residential  13,976   1,662   11,177   12,839   2,223   13,345 
Consumer installment loans  519   -   437   437   7   466 
Total $35,453  $7,373  $22,712  $30,085  $4,254  $30,681 

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of December 31, 2015:                        
Commercial, financial & agricultural $3,062  $158  $1,385  $1,543  $135  $2,275 
Real estate – construction & development  3,581   230   2,374   2,604   774   3,228 
Real estate – commercial & farmland  14,385   6,702   6,083   12,785   1,067   15,105 
Real estate – residential  15,809   1,621   12,230   13,851   2,224   11,977 
Consumer installment loans  592   -   495   495   9   488 
Total $37,429  $8,711  $22,567  $31,278  $4,209  $33,073 

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of March 31, 2015:                        
Commercial, financial & agricultural $2,378  $5  $1,287  $1,292  $240  $1,627 
Real estate – construction & development  7,397   274   3,801   4,075   667   4,264 
Real estate – commercial & farmland  16,980   3,280   11,922   15,202   2,127   14,909 
Real estate – residential  14,181   1,592   11,166   12,758   1,869   12,833 
Consumer installment loans  548   -   449   449   6   491 
Total $41,484  $5,151  $28,625  $33,776  $4,909  $34,124 

 

 27 

 

  

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

 

  As of and For the Period Ended 
  March 31,
2016
  December 31,
2015
  March 31,
2015
 
  (Dollars in Thousands) 
Nonaccrual loans $19,187  $13,330  $17,308 
Troubled debt restructurings not included above  9,193   9,373   1,526 
Total impaired loans $28,380  $22,703  $18,834 
             
Interest income recognized on impaired loans $357  $785  $18 
Foregone interest income on impaired loans $356  $1,365  $21 

 

The following table presents an analysis of information pertaining to impaired purchased non-covered loans as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of March 31, 2016:                        
Commercial, financial & agricultural $2,632  $236  $426  $662  $-  $864 
Real estate – construction & development  3,599   892   1,237   2,129   2   1,799 
Real estate – commercial & farmland  15,358   8,480   8,694   17,174   182   14,154 
Real estate – residential  9,774   1,648   6,675   8,323   270   8,640 
Consumer installment loans  87   92   -   92   -   85 
Total $31,450  $11,348  $17,032  $28,380  $454  $25,542 

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of December 31, 2015:                        
Commercial, financial & agricultural $3,103  $1,066  $-  $1,066  $-  $392 
Real estate – construction & development  8,987   1,469   -   1,469   -   1,429 
Real estate – commercial & farmland  14,999   11,134   -   11,134   -   10,806 
Real estate – residential  14,946   8,957   -   8,957   -   8,067 
Consumer installment loans  94   77   -   77   -   65 
Total $42,129  $22,703  $-  $22,703  $-  $20,759 

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of March 31, 2015:                        
Commercial, financial & agricultural $1,331  $198  $-  $198  $-  $187 
Real estate – construction & development  2,153   1,113   -   1,113   -   1,275 
Real estate – commercial & farmland  13,911   9,816   -   9,816   -   10,202 
Real estate – residential  12,183   7,679   -   7,679   -   7,435 
Consumer installment loans  38   28   -   28   -   50 
Total $29,616  $18,834  $-  $18,834  $-  $19,148 

  

 28 

 

  

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

 

  As of and For the Period Ended 
  March 31,
2016
  December 31,
2015
  March 31,
2015
 
  (Dollars in Thousands) 
Nonaccrual loans $13,331  $13,238  $38,359 
Troubled debt restructurings not included above  12,308   13,283   20,721 
Total impaired loans $25,639  $26,521  $59,080 
             
Interest income recognized on impaired loans $185  $886  $220 
Foregone interest income on impaired loans $170  $1,596  $130 

 

The following table presents an analysis of information pertaining to impaired covered loans as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of March 31, 2016:                        
Commercial, financial & agricultural $4,842  $-  $3,107  $3,107  $111  $2,801 
Real estate – construction & development  8,347   -   2,354   2,354   84   2,403 
Real estate – commercial & farmland  10,264   -   6,712   6,712   168   6,789 
Real estate – residential  15,457   4,167   9,256   13,423   166   14,042 
Consumer installment loans  51   43   -   43   -   45 
Total $38,961  $4,210  $21,429  $25,639  $529  $26,080 

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of December 31, 2015:                        
Commercial, financial & agricultural $5,188  $2,802  $-  $2,802  $-  $7,408 
Real estate – construction & development  15,119   2,480   -   2,480   -   6,906 
Real estate – commercial & farmland  20,508   7,001   -   7,001   -   18,504 
Real estate – residential  15,830   14,192   -   14,192   -   16,010 
Consumer installment loans  60   46   -   46   -   86 
Total $56,705  $26,521  $-  $26,521  $-  $48,914 

 

  Unpaid
Contractual
Principal
Balance
  Recorded
Investment
With No
Allowance
  Recorded
Investment
With
Allowance
  Total
Recorded
Investment
  Related
Allowance
  Average
Recorded
Investment
 
  (Dollars in Thousands) 
As of March 31, 2015:                        
Commercial, financial & agricultural $13,512  $8,407  $-  $8,407  $-  $8,495 
Real estate – construction & development  24,503   9,080   -   9,080   -   9,859 
Real estate – commercial & farmland  35,493   23,462   -   23,462   -   22,062 
Real estate – residential  23,585   18,042   -   18,042   -   18,048 
Consumer installment loans  119   89   -   89   -   92 
Total $97,212  $59,080  $-  $59,080  $-  $58,556 

 

 29 

 

  

Credit Quality Indicators

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

 30 

 

 

The following table presents the loan portfolio, excluding purchased non-covered and covered loans, by risk grade as of March 31, 2016:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $243,355  $-  $2,316  $1,479  $7,053  $-  $254,203 
15  22,705   4,170   112,167   73,341   1,127   -   213,510 
20  90,196   58,014   729,346   434,434   20,872   13,188   1,346,050 
23  581   7,414   10,040   6,813   199   -   25,047 
25  72,557   188,385   275,297   89,834   1,969   -   628,042 
30  1,908   3,829   10,517   5,730   157   -   22,141 
40  2,771   3,008   15,204   17,507   523   -   39,013 
50  -   -   -   -   -   -   - 
60  -   -   -   -   1   -   1 
Total $434,073  $264,820  $1,154,887  $629,138  $31,901  $13,188  $2,528,007 

 

The following table presents the loan portfolio, excluding purchased non-covered and covered loans, by risk grade as of December 31, 2015:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $241,721  $294  $116  $1,606  $6,872  $-  $250,609 
15  28,420   2,074   117,880   78,165   1,191   -   227,730 
20  97,142   46,221   685,538   369,624   19,780   6,015   1,224,320 
23  559   7,827   13,073   6,112   36   -   27,607 
25  77,829   183,512   254,012   91,465   2,595   -   609,413 
30  1,492   1,620   13,821   7,347   143   -   24,423 
40  2,460   3,145   20,551   16,111   506   -   42,773 
50  -   -   -   -   -   -   - 
60  -   -   -   -   2   -   2 
Total $449,623  $244,693  $1,104,991  $570,430  $31,125  $6,015  $2,406,877 

 

The following table presents the loan portfolio, excluding purchased non-covered and covered loans, by risk grade as of March 31, 2015:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $147,820  $1,751  $152  $1,727  $6,011  $-  $157,461 
15  24,619   3,504   119,032   57,583   1,191   -   205,929 
20  90,407   47,148   541,490   303,463   16,720   13,505   1,012,733 
23  981   8,521   11,934   7,141   66   -   28,643 
25  60,018   110,570   238,026   100,175   4,222   -   513,011 
30  3,911   1,890   11,364   8,007   289   -   25,461 
40  7,161   5,184   25,276   17,947   610   -   56,178 
50  -   -   -   -   4   -   4 
60  -   -   -   -   -   -   - 
Total $334,917  $178,568  $947,274  $496,043  $29,113  $13,505  $1,999,420 

 

 31 

 

 

The following table presents the purchased non-covered loan portfolio by risk grade as of March 31, 2016:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $9,306  $-  $-  $138  $1,061  $-  $10,505 
15  1,206   1,135   9,302   35,904   682   -   48,229 
20  20,666   13,477   188,912   119,213   2,211   -   344,479 
23  -   4,334   9,773   13,338   -   -   27,445 
25  73,016   73,700   343,928   115,422   1,772   -   607,838 
30  5,308   7,948   25,615   11,613   33   -   50,517 
40  2,003   3,159   21,405   14,142   165   -   40,874 
50  30   -   -   -   -   -   30 
60  2   -   -   -   -   -   2 
Total $111,537  $103,753  $598,935  $309,770  $5,924  $-  $1,129,919 

 

The following table presents the purchased non-covered loan portfolio by risk grade as of December 31, 2015:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $8,592  $-  $-  $-  $1,010  $-  $9,602 
15  1,186   1,143   10,490   37,808   541   -   51,168 
20  10,057   13,678   183,219   128,005   2,031   -   336,990 
23  -   438   5,177   6,414   -   -   12,029 
25  17,565   47,517   162,253   66,166   1,328   -   294,829 
30  6,657   4,185   14,297   5,503   51   -   30,693 
40  1,373   5,119   15,319   14,257   143   -   36,211 
50  30   -   -   -   -   -   30 
60  2   -   -   -   -   -   2 
Total $45,462  $72,080  $390,755  $258,153  $5,104  $-  $771,554 

 

The following table presents the purchased non-covered loan portfolio by risk grade as of March 31, 2015:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $6,696  $-  $-  $289  $459  $-  $7,444 
15  995   641   9,396   12,136   472   -   23,640 
20  13,751   13,746   115,359   62,056   1,568   -   206,480 
23  73   -   3,174   6,777   -   -   10,024 
25  12,585   31,512   136,581   155,187   1,521   -   337,386 
30  958   3,564   9,404   8,332   65   -   22,323 
40  1,170   4,205   17,846   12,417   105   -   35,743 
50  30   -   -   22   -   -   52 
60  -   -   -   -   -   -   - 
Total $36,258  $53,668  $291,760  $257,216  $4,190  $-  $643,092 

 

 32 

 

 

The following table presents the covered loan portfolio by risk grade as of March 31, 2016:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $-  $-  $-  $-  $-  $-  $- 
15  -   -   -   -   -   -   - 
20  47   770   10,443   9,635   -   -   20,895 
23  25   -   1,797   5,024   -   -   6,846 
25  1,932   3,704   37,276   23,388   11   -   66,311 
30  4   823   3,003   4,338   48   -   8,216 
40  2,731   1,908   14,536   8,791   45   -   28,011 
50  -   -   -   -   -   -   - 
60  -   -   -   -   -   -   - 
Total $4,739  $7,205  $67,055  $51,176  $104  $-  $130,279 

 

The following table presents the covered loan portfolio by risk grade as of December 31, 2015:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $-  $-  $-  $-  $-  $-  $- 
15  -   -   -   -   -   -   - 
20  93   800   11,698   10,040   -   -   23,631 
23  52   -   2,957   5,723   -   -   8,732 
25  2,594   3,907   38,741   24,345   11   -   69,598 
30  5   828   2,857   4,552   -   -   8,242 
40  2,802   2,077   14,973   8,378   96   -   28,326 
50  -   -   -   -   -   -   - 
60  -   -   -   -   -   -   - 
Total $5,546  $7,612  $71,226  $53,038  $107  $-  $137,529 

 

The following table presents the covered loan portfolio by risk grade as of March 31, 2015:

 

Risk

Grade

 Commercial,
financial &
agricultural
  Real estate -
construction &
development
  Real estate -
commercial &
farmland
  Real estate -
residential
  Consumer
installment loans
  Other  Total 
  (Dollars in Thousands) 
10 $-  $-  $-  $-  $-  $-  $- 
15  667   1,847   734   522   -   -   3,770 
20  75   458   21,010   13,353   51   -   34,947 
23  4,481   8,567   6,382   6,130   -   -   25,560 
25  5,094   2,594   69,536   36,510   37   -   113,771 
30  10,588   6,053   4,053   5,893   9   -   26,596 
40  -   -   28,575   12,439   87   -   41,101 
50  -   -   -   -   -   -   - 
60  -   -   -   -   -   -   - 
Total $20,905  $19,519  $130,290  $74,847  $184  $-  $245,745 

 

 33 

 

 

Troubled Debt Restructurings

 

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

 

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

 

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

 

In the normal course of business, the Company renews loans with a modification of the interest rate or terms that are not deemed as troubled debt restructurings because the borrower is not experiencing financial difficulty. The Company modified loans in the first three months of 2016 and 2015 totaling $36.8 million and $32.0 million, respectively, under such parameters

 

As of March 31, 2016, December 31, 2015 and March 31, 2015, the Company had a balance of $17.5 million, $16.4 million and $13.9 million, respectively, in troubled debt restructurings, excluding purchased non-covered and covered loans. The Company has recorded $1.2 million, $1.3 million and $1.6 million in previous charge-offs on such loans at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. The Company’s balance in the allowance for loan losses allocated to such troubled debt restructurings was $2.7 million, $2.7 million and $1.6 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. At March 31, 2016, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

 

During the three months ending March 31, 2016 and 2015, the Company modified loans as troubled debt restructurings, excluding purchased non-covered and covered loans, with principal balances of $1.7 million and $2.7 million, respectively, and these modifications did not have a material impact on the Company’s allowance for loan loss. The following table presents the loans by class modified as troubled debt restructurings, excluding purchased non-covered and covered loans, which occurred during the three months ending March 31, 2016 and 2015:

 

  March 31, 2016  March 31, 2015 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $12   -  $- 
Real estate – construction & development  -   -   -   - 
Real estate – commercial & farmland  2   1,605   2   2,015 
Real estate – residential  1   60   7   666 
Consumer installment  -   -   3   17 
Total  4  $1,676   12  $2,698 

 

 34 

 

 

Troubled debt restructurings, excluding purchased non-covered and covered loans, with an outstanding balance of $793,000 and $1.5 million defaulted during the three months ended March 31, 2016 and 2015, respectively, and these defaults did not have a material impact on the Company’s allowance for loan loss. The following table presents the troubled debt restructurings by class that defaulted (defined as 30 days past due) during the three months ending March 31, 2016 and 2015:

 

  March 31, 2016  March 31, 2015 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  2  $7   1  $5 
Real estate – construction & development  1   18   -   - 
Real estate – commercial & farmland  1   194   3   746 
Real estate – residential  9   563   6   748 
Consumer installment  1   11   4   20 
Total  14  $793   14  $1,519 

 

The following table presents the amount of troubled debt restructurings by loan class, excluding purchased non-covered and covered loans, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Loan class: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Commercial, financial & agricultural  5  $279   10  $75 
Real estate – construction & development  9   476   2   30 
Real estate – commercial & farmland  17   5,945   3   1,871 
Real estate – residential  52   7,648   19   1,040 
Consumer installment  10   37   21   87 
Total  93  $14,385   55  $3,103 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Commercial, financial & agricultural  4  $240   10  $110 
Real estate – construction & development  11   792   3   63 
Real estate – commercial & farmland  16   5,766   3   596 
Real estate – residential  51   7,574   20   1,123 
Consumer installment  12   46   23   94 
Total  94  $14,418   59  $1,986 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Commercial, financial & agricultural  5  $277   3  $17 
Real estate – construction & development  9   789   4   90 
Real estate – commercial & farmland  20   7,309   1   64 
Real estate – residential  42   4,513   11   736 
Consumer installment  10   47   15   90 
Total  86  $12,935   34  $997 

 

 35 

 

 

As of March 31, 2016, December 31, 2015 and March 31, 2015, the Company had a balance of $9.9 million, $10.0 million and $1.7 million, respectively, in troubled debt restructurings included in purchased non-covered loans. The Company has recorded $377,000 in previous charge-offs on such loans at March 31, 2016 and December 31, 2015. The Company had not recorded any previous charge-offs on such loans at March 31, 2015. At March 31, 2016, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

 

During the three months ending March 31, 2016 and 2015, the Company modified purchased non-covered loans as troubled debt restructurings, with principal balances of $494,000 and $5,000, respectively, and these modifications did not have a material impact on the Company’s allowance for loan loss. The following table presents the purchased non-covered loans by class modified as troubled debt restructurings, which occurred during the three months ending March 31, 2016 and 2015:

 

  March 31, 2016  March 31, 2015 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   1  $1 
Real estate – construction & development  -   -   -   - 
Real estate – commercial & farmland  1   29   -   - 
Real estate – residential  1   465   -   - 
Consumer installment  -   -   1   4 
Total  2  $494   2  $5 

 

Troubled debt restructurings included in purchased non-covered loans with an outstanding balance of $12,000 and $329,000 defaulted during the three months ended March 30, 2015 and 2014, respectively, and these defaults did not have a material impact on the Company’s allowance for loan loss. The following table presents the troubled debt restructurings by class that defaulted (defined as 30 days past due) during the three months ending March 31, 2016 and 2015:

 

  March 31, 2016  March 31, 2015 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   -  $- 
Real estate – construction & development  1   12   1   328 
Real estate – commercial & farmland  -   -   -   - 
Real estate – residential  -   -   -   - 
Consumer installment  -   -   1   1 
Total  1  $12   2  $329 

 

 36 

 

 

The following table presents the amount of troubled debt restructurings by loan class of purchased non-covered loans, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $2   2  $19 
Real estate – construction & development  2   510   3   39 
Real estate – commercial & farmland  12   6,003   4   431 
Real estate – residential  12   2,397   5   486 
Consumer installment  2   5   2   2 
Total  29  $8,917   16  $977 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $2   2  $21 
Real estate – construction & development  1   363   3   42 
Real estate – commercial & farmland  14   6,214   3   412 
Real estate – residential  13   2,789   4   180 
Consumer installment  2   5   2   3 
Total  31  $9,373   14  $658 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   1  $1 
Real estate – construction & development  1   328   -   - 
Real estate – commercial & farmland  3   720   1   69 
Real estate – residential  5   477   2   93 
Consumer installment  1   1   1   4 
Total  10  $1,526   5  $167 

 

 37 

 

 

As of March 31, 2016, December 31, 2015 and March 31, 2015, the Company had a balance of $15.7 million, $15.5 million and $23.3 million, respectively, in troubled debt restructurings included in covered loans. The Company has recorded $1.2 million, $1.2 million and $1.1 million in previous charge-offs on such loans at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. At March 31, 2016, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

 

During the three months ending March 31, 2016 and 2015, the Company modified covered loans as troubled debt restructurings with principal balances of $574,000 and $115,000, respectively, and these modifications did not have a material impact on the Company’s allowance for loan loss. The following table presents the covered loans by class modified as troubled debt restructurings, during the three months ending March 31, 2016 and 2015:

 

  March 31, 2016  March 31, 2015 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $76   -  $- 
Real estate – construction & development  -   -   -   - 
Real estate – commercial & farmland  1   475   -   - 
Real estate – residential  1   23   2   115 
Consumer installment  -   -   -   - 
Total  3  $574   2  $115 

 

Troubled debt restructurings of covered loans with an outstanding balance of $1.1 million and $2.1 million defaulted during the three months ended March 30, 2016 and 2015, respectively, and these defaults did not have a material impact on the Company’s allowance for loan loss. The following table presents the troubled debt restructurings by class that defaulted (defined as 30 days past due) during the three months ending March 31, 2016 and 2015:

 

  March 31, 2016  March 31, 2015 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   -  $- 
Real estate – construction & development  -   -   -   - 
Real estate – commercial & farmland  1   613   2   1,728 
Real estate – residential  7   489   5   362 
Consumer installment  -   -   -   - 
Total  8  $1,102   7  $2,090 

 

 38 

 

 

The following table presents the amount of troubled debt restructurings by loan class of covered loans, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   3  $77 
Real estate – construction & development  4   790   -   - 
Real estate – commercial & farmland  3   1,311   5   2,133 
Real estate – residential  96   10,200   26   1,224 
Consumer installment  1   7   -   - 
Total  104  $12,308   34  $3,434 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   2  $1 
Real estate – construction & development  4   779   -   - 
Real estate – commercial & farmland  4   1,967   3   1,067 
Real estate – residential  97   10,529   26   1,116 
Consumer installment  2   8   -   - 
Total  107  $13,283   31  $2,184 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $3   2  $- 
Real estate – construction & development  3   2,819   1   13 
Real estate – commercial & farmland  13   6,461   2   1,736 
Real estate – residential  97   11,436   10   821 
Consumer installment  1   2   -   - 
Total  115  $20,721   15  $2,570 

 

 39 

 

 

Allowance for Loan Losses

 

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

 

The Company has developed a methodology for determining the adequacy of the allowance for loan losses which is monitored by the Company’s Chief Credit Officer. Procedures provide for the assignment of a risk rating for every loan included in the total loan portfolio, with the exception of certain mortgage loans serviced at a third party, mortgage warehouse lines and overdraft protection loans, which are treated as pools for risk-rating purposes. The risk rating schedule provides nine ratings of which five ratings are classified as pass ratings and four ratings are classified as criticized ratings. Each risk rating is assigned a percentage factor to be applied to the loan balance to determine the adequate amount of reserve. All relationships greater than $1.0 million and a sample of relationships greater than $250,000 are reviewed annually by the Bank’s independent internal loan review department. As a result of these loan reviews, certain loans may be identified as having deteriorating credit quality. Other loans that surface as problem loans may also be assigned specific reserves. Past-due loans are assigned risk ratings based on the number of days past due. The calculation of the allowance for loan losses, including underlying data and assumptions, is reviewed regularly by the Company’s Chief Financial Officer and the independent internal loan review department.

 

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

 

 40 

 

 

The following table details activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

  Commercial,
financial &
agricultural
  Real estate –
construction &
development
  Real estate –
commercial &
farmland
  Real estate –
residential
  Consumer
installment
loans and
Other
  Purchased
non-covered
loans,
including
pools
  Covered
loans
  Total 
   
Three months ended March 31, 2016:                                
Balance, January 1, 2016 $1,144  $5,009  $7,994  $4,760  $1,574  $581  $-  $21,062 
Provision for loan losses  788   (1,051)  (669)  25   399   828   361   681 
Loans charged off  (406)  (155)  (347)  (468)  (59)  (307)  (72)  (1,814)
Recoveries of loans previously charged off  73   122   121   314   25   658   240   1,553 
Balance, March 31, 2016 $1,599  $3,925  $7,099  $4,631  $1,939  $1,760  $529  $21,482 
                                 
Period-end amount allocated to:                                
Loans individually evaluated for impairment $400  $733  $873  $2,153  $-  $454  $529  $5,142 
Loans collectively evaluated for impairment  1,199   3,192   6,226   2,478   1,939   1,306   -   16,340 
Ending balance $1,599  $3,925  $7,099  $4,631  $1,939  $1,760  $529  $21,482 
                                 
Loans:                                
Individually evaluated for impairment $799  $1,604  $12,050  $9,540  $-  $17,032  $21,429  $62,454 
Collectively evaluated for impairment  433,274   263,216   1,142,837   619,598   45,089   1,635,551   28,937   4,168,502 
Acquired with deteriorated credit quality  -   -   -   -   -   134,070   79,913   213,983 
Ending balance $434,073  $264,820  $1,154,887  $629,138  $45,089  $1,786,653  $130,279  $4,444,939 

 

  Commercial,
financial &
agricultural
  Real estate –
construction &
development
  Real estate –
commercial &
farmland
  Real estate –
residential
  Consumer
installment
loans and
Other
  Purchased
non-covered
loans,
including
pools
  Covered
loans
  Total 
  (Dollars in Thousands) 
Twelve months ended December 31, 2015:                                
Balance, January 1, 2015 $2,004  $5,030  $8,823  $4,129  $1,171  $-  $-  $21,157 
Provision for loan losses  (73)  278   1,221   2,067   676   344   751   5,264 
Loans charged off  (1,438)  (622)  (2,367)  (1,587)  (410)  (950)  (1,759)  (9,133)
Recoveries of loans previously charged off  651   323   317   151   137   1,187   1,008   3,774 
Balance, December 31, 2015 $1,144  $5,009  $7,994  $4,760  $1,574  $581  $-  $21,062 
                                 
Period-end amount allocated to:                                
Loans individually evaluated for impairment $126  $759  $1,074  $2,172  $-  $-  $-  $4,131 
Loans collectively evaluated for impairment  1,018   4,250   6,920   2,588   1,574   581   -   16,931 
Ending balance $1,144  $5,009  $7,994  $4,760  $1,574  $581  $-  $21,062 
                                 
Loans:                                
Individually evaluated for impairment $323  $1,958  $11,877  $9,554  $-  $-  $-  $23,712 
Collectively evaluated for impairment  449,300   242,735   1,093,114   560,876   37,140   1,261,821   52,451   3,697,437 
Acquired with deteriorated credit quality  -   -   -   -   -   102,696   85,078   187,774 
Ending balance $449,623  $244,693  $1,104,991  $570,430  $37,140  $1,364,517  $137,529  $3,908,923 

 

 41 

 

 

  Commercial,
financial &
agricultural
  Real estate –
construction &
development
  Real estate –
commercial &
farmland
  Real estate -
residential
  Consumer
installment
loans and
Other
  Purchased
non-covered
loans
  Covered
loans
  Total 
  (Dollars in Thousands) 
Three months ended March 31, 2015:                                
Balance, January 1, 2015 $2,004  $5,030  $8,823  $4,129  $1,171  $-  $-  $21,157 
Provision for loan losses  (498)  347   (56)  1,090   217   (432)  401   1,069 
Loans charged off  (392)  (97)  (12)  (268)  (86)  (230)  (563)  (1,648)
Recoveries of loans previously charged off  285   31   15   57   62   662   162   1,274 
Balance, March 31, 2015 $1,399  $5,311  $8,770  $5,008  $1,364  $-  $-  $21,852 
                                 
Period-end amount allocated to:                                
Loans individually evaluated for impairment $230  $627  $2,123  $1,837  $-  $-  $-  $4,817 
Loans collectively evaluated for impairment  1,169   4,684   6,647   3,171   1,364   -   -   17,035 
Ending balance $1,399  $5,311  $8,770  $5,008  $1,364  $-  $-  $21,852 
                                 
Loans:                                
Individually evaluated for impairment $324  $2,982  $14,557  $11,124  $-  $-  $-  $28,987 
Collectively evaluated for impairment  334,593   175,586   932,717   484,919   42,618   552,837   108,113   2,631,383 
Acquired with deteriorated credit quality  -   -   -   -   -   90,255   137,632   227,887 
Ending balance $334,917  $178,568  $947,274  $496,043  $42,618  $643,092  $245,745  $2,888,257 

 

NOTE 5 – ASSETS ACQUIRED IN FDIC-ASSISTED ACQUISITIONS

 

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

 

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

 

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

 

 42 

 

 

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

 

Each acquisition with loss-sharing agreements has separate agreements for the single family residential assets (“SFR”) and the non-single family assets (“NSF”). The SFR agreements cover losses and recoveries for ten years. The NSF agreements are for eight years. During the first five years, losses and recoveries are covered. During the final three years, only recoveries, net of expenses, are covered. The AUB SFR agreement was terminated during 2012 and Ameris received a payment of $87,000. The AUB and USB NSF agreements passed their five-year anniversaries during the fourth quarter of 2014, the SCB NSF agreement passed its five-year anniversary during the second quarter of 2015 and the FBJ, TBC and DBT NSF agreements passed their five-year anniversaries during the fourth quarter of 2015. Losses will no longer be reimbursed on these agreements. The remaining NSF assets for these six agreements have been reclassified to purchased non-covered loans and purchased non-covered other real estate owned.

 

At March 31, 2016, the Company’s FDIC loss-sharing receivable totaled $1.2 million, which is comprised of $5.1 million in indemnification asset (for reimbursements associated with anticipated losses in future quarters) and $4.4 million in current charge-offs and expenses already incurred but not yet submitted for reimbursement, less the accrued clawback liability of $8.3 million.

 

The following table summarizes components of all covered assets at March 31, 2016, December 31, 2015 and March 31, 2015 and their origin:

 

  Covered loans  Less: Fair
value
adjustments
  Total
covered
loans
  OREO  Less: Fair
value
adjustments
  Total
covered
OREO
  Total
covered
assets
  FDIC loss-share
receivable
(payable)
 
As of March 31, 2016:                                
AUB $-  $-  $-  $-  $-  $-  $-  $261 
USB  3,561   (14)  3,547   -   -   -   3,547   (1,590)
SCB  5,187   (87)  5,100   -   -   -   5,100   138 
FBJ  4,498   (541)  3,957   68   -   68   4,025   (20)
DBT  15,147   (1,000)  14,147   -   -   -   14,147   (3,451)
TBC  2,027   (10)  2,017   -   -   -   2,017   94 
HTB  43,996   (3,750)  40,246   1,451   (328)  1,123   41,369   3,079 
OGB  22,512   (1,249)  21,263   136   -   136   21,399   556 
CBG  42,895   (2,893)  40,002   2,602   (165)  2,437   42,439   2,130 
Total $139,823  $(9,544) $130,279  $4,257  $(493) $3,764  $134,043  $1,197 

 

 43 

 

 

  Covered loans  

Less: Fair

value

adjustments

  

Total

covered

loans  

  OREO  

Less: Fair

value

adjustments  

  

Total

covered

OREO  

  

Total

covered

assets  

  

FDIC loss-share

receivable (payable)

 
As of December 31, 2015:                                
                                 
AUB $-  $-  $-  $-  $-  $-  $-  $111 
                                 
USB  3,639   16   3,623   165   -   165   3,788   (1,424)
                                 
SCB  5,228   124   5,104   -   -   -   5,104   149 
                                 
FBJ  4,782   562   4,220   41   -   41   4,261   252 
                                 
DBT  15,934   1,131   14,803   -   -   -   14,803   (1,084)
                                 
TBC  2,159   11   2,148   -   -   -   2,148   1,446 
                                 
HTB  44,405   3,881   40,524   2,433   643   1,790   42,314   3,875 
                                 
OGB  27,561   1,900   25,661   160   -   160   25,821   913 
                                 
CBG  44,865   3,419   41,446   3,139   284   2,855   44,301   2,063 
                                 
Total $148,573  $11,044  $137,529  $5,938  $927  $5,011  $142,540  $6,301 

 

  Covered loans  

Less: Fair

value

adjustments

  

Total

covered

loans

  OREO  

Less: Fair

value

adjustments

  

Total

covered

OREO

  

Total

covered

assets

  

FDIC loss-share

receivable

 
As of March 31, 2015:                                
                                 
AUB $-  $-  $-  $-  $-  $-  $-  $248 
                                 
USB  4,031   19   4,012   165   -   165   4,177   (1,216)
                                 
SCB  23,803   512   23,291   2,474   389   2,085   25,376   2,093 
                                 
FBJ  19,409   1,539   17,870   427   56   371   18,241   1,366 
                                 
DBT  53,832   4,740   49,092   5,716   381   5,335   54,427   3,576 
                                 
TBC  21,068   570   20,498   1,698   162   1,536   22,034   1,545 
                                 
HTB  48,384   4,331   44,053   2,885   938   1,947   46,000   7,069 
                                 
OGB  38,699   2,409   36,290   1,435   39   1,396   37,686   2,748 
                                 
CBG  56,262   5,623   50,639   3,731   477   3,254   53,893   5,883 
                                 
Total $265,488  $19,743  $245,745  $18,531  $2,442  $16,089  $261,834  $23,312 

 

 44 

 

 

A rollforward of acquired covered loans for the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015 is shown below:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Balance, January 1 $137,529  $271,279  $271,279 
Charge-offs  (361)  (5,558)  (2,812)
Accretion  1,487   9,658   4,466 
Transfer to covered other real estate owned  (158)  (7,910)  (1,230)
Transfer to purchased, non-covered loans due to loss-share expiration  -   (50,568)  - 
Payments received  (8,218)  (79,372)  (25,958)
Ending balance $130,279  $137,529  $245,745 

 

The following is a summary of changes in the accretable discounts of acquired loans during the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015:

 

(Dollars in Thousands) March 31,
2016
  

December 31,
2015

  

March 31,
2015

 
Balance, January 1 $9,063  $15,578  $15,578 
Accretion  (1,487)  (9,658)  (4,466)
Transfer to purchased, non-covered loans due to loss-share expiration  -   (1,665)  - 
Transfers between non-accretable and accretable discounts, net  366   4,808   1,853 
Ending balance $7,942  $9,063  $12,965 

 

 The shared-loss agreements are subject to the servicing procedures as specified in the agreement with the FDIC. The expected reimbursements under the shared-loss agreements were recorded as an indemnification asset at their estimated fair values on the acquisition dates. As of March 31, 2016, December 31, 2015 and March 31, 2015, the Company has recorded a clawback liability of $8.3 million, $8.2 million and $6.8 million, respectively, which represents the obligation of the Company to reimburse the FDIC should actual losses be less than certain thresholds established in each loss-share agreement. Changes in the FDIC shared-loss receivable for the three months ended March 31, 2016, for the year ended December 31, 2015 and for the three months ended March 31, 2015 are as follows:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  

March 31,
2015

 
Beginning balance, January 1 $6,301  $31,351  $31,351 
Payments received from FDIC  (3,299)  (19,273)  (6,390)
Amortization, net  (1,545)  (8,878)  (3,666)
Change in clawback liability  (91)  (2,008)  (569)
Increase in receivable due to:            
Charge-offs on covered loans  (673)  416   1,602 
Write downs of covered other real estate  581   4,752   804 
Reimbursable expenses on covered assets  244   2,582   651 
Other activity, net  (321)  (2,641)  (471)
Ending balance $1,197  $6,301  $23,312 

 

 45 

 

 

NOTE 6 – OTHER REAL ESTATE OWNED

 

The following is a summary of the activity in other real estate owned during the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Beginning balance, January 1 $16,147  $33,160  $33,160 
Loans transferred to other real estate owned  1,044   11,261   2,444 
Net gains (losses) on sale and write-downs  (736)  (9,971)  (958)
Sales proceeds  (1,488)  (18,303)  (2,307)
Ending balance $14,967  $16,147  $32,339 

 

The following is a summary of the activity in purchased, non-covered other real estate owned during the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015:

 

(Dollars in Thousands) 

March 31,
2016

  

December 31,
2015

  

March 31,
2015

 
Beginning balance, January 1 $14,333  $15,585  $15,585 
Loans transferred to other real estate owned  1,243   4,473   1,094 
Acquired in acquisitions  1,838   2,160   - 
Transfer from covered other real estate owned due to loss-share expiration  -   3,148   - 
Net gains (losses) on sale and write-downs  58   201   129 
Sales proceeds  (2,424)  (11,234)  (2,990)
Ending balance $15,048  $14,333  $13,818 

 

The following is a summary of the activity in covered other real estate owned during the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Beginning balance, January 1 $5,011  $19,907  $19,907 
Loans transferred to other real estate owned  158   7,910   1,230 
Transfer from covered other real estate owned due to loss-share expiration  -   (3,148)  - 
Net gains (losses) on sale and write-downs  (821)  (5,926)  (1,005)
Sales proceeds  (584)  (13,732)  (4,043)
Ending balance $3,764  $5,011  $16,089 

 

 

 46 

 

 

NOTE 7 – WEIGHTED AVERAGE SHARES OUTSTANDING

 

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

 

  For the Three
Months
Ended March 31,
 
  2016  2015 
  (share data in
thousands)
 
Basic average shares outstanding  32,752   30,443 
Plus: Dilutive effect of ISOs  114   124 
Plus: Dilutive effect of Restricted Share Grants  188   229 
Diluted average shares outstanding  33,054   30,796 

 

The Company has not excluded any potential common shares at March 31, 2016 and March 31, 2015.

 

NOTE 8 – SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

 

The Company classifies the sales of securities under agreements to repurchase as short-term borrowings. The amounts received under these agreements are reflected as a liability in the Company’s consolidated balance sheets and the securities underlying these agreements are included in investment securities in the Company’s consolidated balance sheets. At March 31, 2016, December 31, 2015 and March 31, 2015, all securities sold under agreements to repurchase mature on a daily basis. The market value of the securities fluctuate on a daily basis due to market conditions. The Company monitors the market value of the securities underlying these agreements on a daily basis and is required to transfer additional securities if the market value of the securities fall below the repurchase agreement price. The Company maintains an unpledged securities portfolio that it believes is sufficient to protect against a decline in the market value of the securities sold under agreements to repurchase.

 

The following is a summary of the Company’s securities sold under agreements to repurchase at March 31, 2016, December 31, 2015 and March 31, 2015:

 

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Securities sold under agreements to repurchase $43,741  $63,585  $55,520 

 

At March 31, 2016, December 31, 2015 and March 31, 2015, the investment securities underlying these agreements were all mortgage-backed securities.

 

 47 

 

 

NOTE 9 – OTHER BORROWINGS

 

The Company has, from time to time, utilized certain borrowing arrangements with various financial institutions to fund growth in earning assets or provide additional liquidity when appropriate spreads can be realized. At March 31, 2016, December 31, 2015 and March 31, 2015, there were $110.5 million, $39.0 million and $43.9 million, respectively, outstanding borrowings with the Company’s correspondent banks.

 

Other borrowings consist of the following:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Daily Rate Credit from Federal Home Loan Bank with a fixed interest rate of 0.51% $47,000  $-  $- 
Advance from Federal Home Loan Bank with a fixed interest rate of 2.81%, due July 15, 2016 $2,518  $-  $- 
Advance from Federal Home Loan Bank with a fixed interest rate of 1.40%, due January 9, 2017 $4,020  $-  $- 
Advance from Federal Home Loan Bank with a fixed interest rate of 1.23%, due May 30, 2017 $5,017  $-  $- 
Advances under revolving credit agreement with a regional bank with interest at 90-day LIBOR plus 3.50% (3.78% at March 31, 2016, 3.92% at December 31, 2015 and 3.73% at March 31, 2015) due in August 2017, secured by subsidiary bank stock  36,000   24,000   24,000 
Advances under revolving credit agreement with a regional bank with a fixed interest rate of 8.00% due January 2017  879   -   - 
Advance from correspondent bank with a fixed interest rate of 4.50%, due November 27, 2017, secured by subsidiary bank loan receivable  -   -   4,851 
Advance from correspondent bank with a fixed interest rate of 4.25%, due October 15, 2019, secured by subsidiary bank loan receivable  97   -   - 
Subordinated debt issued by The Prosperity Banking Company due September  2016 with an interest rate of 90-day LIBOR plus 1.75% (2.38% at March 31, 2016, 2.28% at December 31, 2015 and 2.02% at March 31, 2015)  15,000   15,000   15,000 
Total $110,531  $39,000  $43,851 

 

The advances from the Federal Home Loan Bank (“FHLB”) are collateralized by a blanket lien on all first mortgage loans and other specific loans in addition to FHLB stock. At March 31, 2016, $309.4 million was available for borrowing on lines with the FHLB.

 

As of March 31, 2016, the Company maintained credit arrangements with various financial institutions to purchase federal funds up to $55 million.

 

At March 31, 2016, $4.0 million was available for borrowing under the revolving credit agreement with a regional bank, secured by subsidiary bank stock.

 

The Company also participates in the Federal Reserve discount window borrowings. At March 31, 2016, the Company had $677.4 million of loans pledged at the Federal Reserve discount window and had $432.0 million available for borrowing.

 

 48 

 

 

NOTE 10 – COMMITMENTS AND CONTINGENCIES

 

Loan Commitments

 

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

 

The Company’s exposure to credit loss is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. A summary of the Company’s commitments is as follows:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
          
Commitments to extend credit $604,133  $548,898  $328,191 
             
Unused lines of credit $52,814  $52,798  $143,962 
             
Financial standby letters of credit $81,599  $14,712  $10,548 
             
Mortgage interest rate lock commitments $135,250  $77,710  $91,482 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer.

 

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. Collateral is required in instances which the Company deems necessary.

 

Contingencies

 

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company’s management and its legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed.

 

Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee would be disclosed.

 

A former borrower of the Company has filed a claim related to a loan previously made by the Company asserting lender liability.  The case was tried without a jury and an order was issued by the court against the Company awarding the borrower approximately $2.9 million on August 8, 2013.  The order is currently on appeal to the South Carolina Court of Appeals and the Company is asserting it had no fiduciary responsibility to the borrower.  As of March 31, 2016, the Company believes that it has valid bases in law and fact to overturn on appeal the verdict. As a result, the Company believes that the likelihood that the amount of the judgment will be affirmed is not probable, and, accordingly, that the amount of any loss cannot be reasonably estimated at this time. Because the Company believes that this potential loss is not probable or estimable, it has not recorded any reserves or contingencies related to this legal matter. In the event that the Company's assumptions used to evaluate this matter as neither probable nor estimable change in future periods, it may be required to record a liability for an adverse outcome.

 

 49 

 

 

NOTE 11 – ACCUMULATED OTHER COMPREHENSIVE INCOME

 

Accumulated other comprehensive income for the Company consists of changes in net unrealized gains and losses on investment securities available for sale and interest rate swap derivatives. The following tables present a summary of the accumulated other comprehensive income balances, net of tax, as of March 31, 2016 and 2015.

 

(Dollars in Thousands) 

Unrealized Gain (Loss)

on Derivatives 

  Unrealized Gain (Loss)
on Securities
  Accumulated Other
Comprehensive Income
(Loss)
 
Balance, January 1, 2016 $152  $3,201  $3,353 
Reclassification for gains included in net income, net of tax  -   (61)  (61)
Current year changes, net of tax  (615)  3,734   3,119 
Balance, March 31, 2016 $(463) $6,874  $6,411 

 

(Dollars in Thousands) 

Unrealized Gain (Loss)

on Derivatives 

  

Unrealized Gain (Loss)

on Securities 

  

Accumulated Other

Comprehensive Income

(Loss) 

 
Balance, January 1, 2015 $508  $5,590  $6,098 
Reclassification for gains included in net income, net of tax  -   (8)  (8)
Current year changes, net of tax  (387)  650   263 
Balance, March 31, 2015 $121  $6,232  $6,353 

 

NOTE 12 – FAIR VALUE OF FINANCIAL INSTRUMENTS

 

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

 

The Company has elected to record mortgage loans held-for-sale at fair value in order to eliminate the complexities and inherent difficulties of achieving hedge accounting and to better align reported results with the underlying economic changes in value of the loans and related hedge instruments. This election impacts the timing and recognition of origination fees and costs, as well as servicing value, which are now recognized in earnings at the time of origination. Interest income on mortgage loans held-for-sale is recorded on an accrual basis in the consolidated statement of earnings and comprehensive income under the heading “Interest income – interest and fees on loans”. The servicing value is included in the fair value of the interest rate lock commitments (“IRLCs”) with borrowers. The mark to market adjustments related to loans held-for-sale and the associated economic hedges are captured in mortgage banking activities. Net gains of $3.0 million and $2.6 million resulting from fair value changes of these mortgage loans were recorded in income during the three months ended March 31, 2016 and 2015, respectively. The amount does not reflect changes in fair values of related derivative instruments used to hedge exposure to market-related risks associated with these mortgage loans. The change in fair value of both mortgage loans held for sale and the related derivative instruments are recorded in “Mortgage banking activity” in the Consolidated Statements of Earnings and Comprehensive Income. The Company’s valuation of mortgage loans held for sale incorporates an assumption for credit risk; however, given the short-term period that the Company holds these loans, valuation adjustments attributable to instrument-specific credit risk is nominal.

 

 50 

 

 

The following table summarizes the difference between the fair value and the principal balance for mortgage loans held for sale measured at fair value as of March 31, 2016, December 31, 2015 and March 31, 2015:

 

  March 31,
2016
  December 31,
2015
  March 31,
2015
 
  (Dollars in Thousands) 
Aggregate Fair Value of Mortgage Loans held for sale $97,439  $111,182  $73,796 
             
Aggregate Unpaid Principal Balance $94,346  $107,652  $70,905 
             
Past-due loans of 90 days or more $-  $-  $- 
             
Nonaccrual loans $-  $-  $- 

 

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available for sale and derivatives are recorded at fair value on a recurring basis. From time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans and OREO. Additionally, the Company is required to disclose, but not record, the fair value of other financial instruments.

 

Fair Value Hierarchy

 

The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:

 

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

 

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

 

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

 

The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments:

 

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

 

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

 

Other Investments: FHLB stock is included in other investments at its original cost basis. It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

 

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

 

 51 

 

 

Loans: The carrying amount of variable-rate loans that reprice frequently and have no significant change in credit risk approximates fair value. The fair value of fixed-rate loans is estimated based on discounted contractual cash flows, using interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The fair value of impaired loans is estimated based on discounted contractual cash flows or underlying collateral values, where applicable. A loan is determined to be impaired if the Company believes it is probable that all principal and interest amounts due according to the terms of the note will not be collected as scheduled. The fair value of impaired loans is determined in accordance with ASC 310-10, Accounting by Creditors for Impairment of a Loan, and generally results in a specific reserve established through a charge to the provision for loan losses. Losses on impaired loans are charged to the allowance when management believes the uncollectability of a loan is confirmed. Management has determined that the majority of impaired loans are Level 3 assets due to the extensive use of market appraisals.

 

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

 

Covered Other Real Estate Owned:Covered other real estate owned includes other real estate owned on which the majority of losses would be covered by loss-sharing agreements with the FDIC. Management initially valued these assets at fair value using mostly unobservable inputs and, as such, has classified these assets as Level 3.

 

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

 

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

 

Accrued Interest Receivable/Payable: The carrying amount of accrued interest receivable and accrued interest payable approximates fair value.

 

Cash Value of Bank Owned Life Insurance:The carrying value of cash value of bank owned life insurance approximates fair value.

 

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

 

Securities Sold under Agreements to Repurchase and Other Borrowings: The carrying amount of variable rate borrowings and securities sold under repurchase agreements approximates fair value and are classified as Level 1. The fair value of fixed rate other borrowings is estimated based on discounted contractual cash flows using the current incremental borrowing rates for similar borrowing arrangements and are classified as Level 2.

 

Subordinated Deferrable Interest Debentures:The fair value of the Company’s variable rate trust preferred securities is based primarily upon discounted cash flows using rates for securities with similar terms and remaining maturities and are classified as Level 2.

 

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

 

 52 

 

 

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

 

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

 

Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself or the counterparty. However, as of March 31, 2016, December 31, 2015 and March 31, 2015, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustment is not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuation in its entirety is classified in Level 2 of the fair value hierarchy.

 

The following table presents the fair value measurements of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of March 31, 2016, December 31, 2015 and March 31, 2015 (dollars in thousands):

 

  Fair Value Measurements on a Recurring Basis
As of March 31, 2016
 
  Fair Value  Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
             
U.S. government agencies $7,628  $-  $7,628  $- 
State, county and municipal securities  157,533   -   157,533   - 
Corporate debt securities  8,522   -   7,022   1,500 
Mortgage-backed securities  663,420   -   663,420   - 
Mortgage loans held for sale  97,439   -   97,439   - 
Mortgage banking derivative instruments  4,234   -   4,234   - 
                 
Total recurring assets at fair value $938,763  $-  $937,263  $1,500 
                 
Derivative financial instruments $2,281  $-  $2,281  $- 
Mortgage banking derivative instruments  592   -   592   - 
Total recurring liabilities at fair value $2,873  $-  $2,873  $- 

 

 53 

 

 

  Fair Value Measurements on a Recurring Basis
As of December 31, 2015
 
  Fair Value  Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
             
U.S. government agencies $14,890  $-  $14,890  $- 
State, county and municipal securities  161,316   -   161,316   - 
Corporate debt securities  6,017   -   3,019   2,998 
Mortgage-backed securities  600,962   -   600,962   - 
Mortgage loans held for sale  111,182   -   111,182   - 
Mortgage banking derivative instruments  2,687   -   2,687   - 
                 
Total recurring assets at fair value $897,054  $-  $894,056  $2,998 
                 
Derivative financial instruments $1,439  $-  $1,439  $- 
Mortgage banking derivative instruments  137   -   137   - 
Total recurring liabilities at fair value $1,576  $-  $1,576  $- 

 

  Fair Value Measurements on a Recurring Basis
As of March 31, 2015
 
  Fair Value  Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
             
U.S. government agencies $14,984  $-  $14,984  $- 
State, county and municipal securities  159,064   -   159,064   - 
Corporate debt securities  10,935   -   8,435   2,500 
Mortgage-backed securities  425,347   -   425,347   - 
Mortgage loans held for sale  73,796   -   73,796   - 
Mortgage banking derivative instruments  4,006   -   4,006   - 
                 
Total recurring assets at fair value $688,132  $-  $685,632  $2,500 
                 
Derivative financial instruments $1,805  $-  $1,805  $- 
Mortgage banking derivative instruments  548   -   548   - 
Total recurring liabilities at fair value $2,353  $-  $2,353  $- 

 

 54 

 

 

 The following table presents the fair value measurements of assets measured at fair value on a non-recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of March 31, 2016, December 31, 2015 and March 31, 2015 (dollars in thousands):

 

  Fair Value Measurements on a Nonrecurring Basis
As of March 31, 2016
 
  Fair
Value
  Quoted
Prices
in Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
             
Impaired loans carried at fair value $25,831  $-  $-  $25,831 
Other real estate owned  1,857   -   -   1,857 
Purchased, non-covered other real estate owned  15,048   -   -   15,048 
Covered other real estate owned  3,764   -   -   3,764 
Total nonrecurring assets at fair value $46,500  $-  $-  $46,500 

 

  Fair Value Measurements on a Nonrecurring Basis
As of December 31, 2015
 
  Fair
Value
  Quoted
Prices
in Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
Impaired loans carried at fair value $27,069  $-  $-  $27,069 
Other real estate owned  10,456   -   -   10,456 
Purchased, non-covered other real estate owned  14,333   -   -   14,333 
Covered other real estate owned  5,011   -   -   5,011 
Total nonrecurring assets at fair value $56,869  $-  $-  $56,869 

 

  Fair Value Measurements on a Nonrecurring Basis
As of March 31, 2015
 
  Fair
Value
  Quoted
Prices
in Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
Impaired loans carried at fair value $28,867  $-  $-  $28,867 
Purchased, non-covered other real estate owned  13,818   -   -   13,818 
Covered other real estate owned  16,089   -   -   16,089 
Total nonrecurring assets at fair value $58,774  $-  $-  $58,774 

 

 55 

 

 

The inputs used to determine estimated fair value of impaired loans and covered loans include market conditions, loan terms, underlying collateral characteristics and discount rates. The inputs used to determine fair value of other real estate owned and covered other real estate owned include market conditions, estimated marketing period or holding period, underlying collateral characteristics and discount rates.

 

For the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015, there was not a change in the methods and significant assumptions used to estimate fair value.

 

The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets and liabilities:

 

  Fair Value  Valuation Technique Unobservable Inputs Range of
Discounts
  Weighted
Average
Discount
 
    
As of March 31, 2016                
Nonrecurring:                
Impaired loans $25,830  Third-party appraisals and discounted cash flows Collateral discounts and discount rates  0% - 100%  27%
Other real estate owned $1,857  Third-party appraisals, sales contracts, broker price opinions Collateral discounts and estimated costs to sell  10% -90%  13%
Purchased non-covered real estate owned $15,048  Third-party appraisals Collateral discounts and estimated costs to sell  10% -75%  16%
Covered real estate owned $3,764  Third-party appraisals Collateral discounts and estimated costs to sell  15% - 59%  17%
Recurring:                
Investment securities available for sale $1,500  Discounted par values Credit quality of underlying issuer  0%  0%
                 
As of December 31, 2015                
Nonrecurring:                
Impaired loans $27,069  Third-party appraisals and discounted cash flows Collateral discounts and discount rates  0% - 100%  29%
Other real estate owned $10,456  Third-party appraisals, sales contracts, broker price opinions Collateral discounts and estimated costs to sell  10% -90%  13%
Purchased non-covered real estate owned $14,333  Third-party appraisals Collateral discounts and estimated costs to sell  10% -69%  19%
Covered real estate owned $5,011  Third-party appraisals Collateral discounts and estimated costs to sell  0% - 74%  12%
Recurring:                
Investment securities available for sale $2,998  Discounted par values Credit quality of underlying issuer  0%  0%
                 
As of March 31, 2015                
Nonrecurring:                
Impaired loans $28,867  Third-party appraisals and discounted cash flows Collateral discounts and discount rates  0% - 70%  24%
Purchased non-covered real estate owned $13,818  Third-party appraisals Collateral discounts and estimated costs to sell  10% -96%  16%
Covered real estate owned $16,089  Third-party appraisals Collateral discounts and estimated costs to sell  10% - 70%  9%
Recurring:                
Investment securities available for sale $2,500  Discounted par values Credit quality of underlying issuer  0%  0%

 

 56 

 

 

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

 

     Fair Value Measurements at March 31, 2016 Using: 
  Carrying
Amount
  Level 1  Level 2  Level 3  Total 
  (Dollars in Thousands) 
Financial assets:                    
Cash and due from banks $146,863  $146,863  $-  $-  $146,863 
Federal funds sold and interest-bearing accounts  107,373   107,373   -   -   107,373 
Loans, net  4,495,066   -   -   4,518,521   4,518,521 
FDIC loss-share receivable  1,197   -   -   (5,114)  (5,114)
Accrued interest receivable  20,940   20,940   -   -   20,940 
                     
Financial liabilities:                    
Deposits $5,230,787  $-  $5,231,556  $-  $5,231,556 
Securities sold under agreements to repurchase  43,741   43,741   -   -   43,741 
Other borrowings  110,531   -   110,531   -   110,531 
Accrued interest payable  1,119   1,119   -   -   1,119 
Subordinated deferrable interest debentures  83,237   -   66,783   -   66,783 

 

     Fair Value Measurements at December 31, 2015 Using: 
  Carrying
Amount
  Level 1  Level 2  Level 3  Total 
  (Dollars in Thousands) 
Financial assets:                    
Cash and due from banks $118,518  $118,518  $-  $-  $118,518 
Federal funds sold and interest-bearing accounts  272,045   272,045   -   -   272,045 
Loans, net  3,971,974   -   -   3,982,606   3,982,606 
FDIC loss-share receivable  6,301   -   -   (944)  (944)
Accrued interest receivable  21,274   21,274   -   -   21,274 
                     
Financial liabilities:                    
Deposits $4,879,290  $-  $4,880,294  $-  $4,880,294 
Securities sold under agreements to repurchase  63,585   63,585   -   -   63,585 
Other borrowings  39,000   -   39,000   -   39,000 
Accrued interest payable  1,054   1,054   -   -   1,054 
Subordinated deferrable interest debentures  69,874   -   52,785   -   52,785 

 

 

 57 

 

 

     Fair Value Measurements at March 31, 2015 Using: 
  Carrying
Amount
  Level 1  Level 2  Level 3  Total 
  (Dollars in Thousands) 
Financial assets:                    
Cash and due from banks $80,142  $80,142  $-  $-  $80,142 
Federal funds sold and interest-bearing accounts  126,157   126,157   -   -   126,157 
Loans, net  2,837,538   -   -   2,885,524   2,885,524 
FDIC loss-share receivable  23,312   -   -   9,990   9,990 
Accrued interest receivable  15,332   15,332   -   -   15,332 
                     
Financial liabilities:                    
Deposits $3,480,231  $-  $3,481,470  $-  $3,481,470 
Securities sold under agreements to repurchase  55,520   55,520   -   -   55,520 
Other borrowings  43,851   -   43,851   -   43,851 
Accrued interest payable  1,177   1,177   -   -   1,177 
Subordinated deferrable interest debentures  65,567   -   47,055   -   47,055 

 

 58 

 

 

NOTE 13 – SEGMENT REPORTING

 

The following tables present selected financial information with respect to the Company’s reportable business segments for the three months ended March 31, 2016 and 2015:

 

  Three Months Ended
March 31, 2016
 
  Banking Division  Retail Mortgage
Division
  Warehouse
Lending
Division
  SBA Division  Total 
  (Dollars in Thousands) 
Interest income $49,779  $3,020  $1,019  $741  $54,559 
Interest expense  3,978   -   -   145   4,123 
Net interest income  45,801   3,020   1,019   596   50,436 
Provision for loan losses  681   -   -   -   681 
Noninterest income  12,735   9,624   333   1,594   24,286 
Noninterest expense                    
Salaries and employee benefits  18,989   6,347   188   663   26,187 
Equipment and occupancy expenses  5,150   488   1   61   5,700 
Data processing and telecommunications expenses  5,820   272   20   1   6,113 
Other expenses  16,436   956   25   183   17,600 
Total noninterest expense  46,395   8,063   234   908   55,600 
Income before income tax expense  11,460   4,581   1,118   1,282   18,441 
Income tax expense  3,681   1,603   391   449   6,124 
Net income $7,779  $2,978  $727  $833  $12,317 
Total assets $5,634,850  $260,038  $137,461  $65,422  $6,097,771 
Other intangible assets, net $21,892  $-  $-  $-  $21,892 
Goodwill $121,512  $-  $-  $-  $121,512 

 

  

Three Months Ended

March 31, 2015

 
  Banking
Division
  Retail Mortgage
Division
  Warehouse
Lending Division
  SBA Division  Total 
  (Dollars in Thousands) 
Interest income $39,297  $1,545  $835  $691  $42,368 
Interest expense  3,458   -   -   78   3,536 
Net interest income  35,839   1,545   835   613   38,832 
Provision for loan losses  927   142   -   -   1,069 
Noninterest income  8,780   7,610   273   912   17,575 
Noninterest expense                    
Salaries and employee benefits  15,362   4,527   127   616   20,632 
Equipment and occupancy expenses  4,144   380   2   28   4,554 
Data processing and telecommunications expenses  4,011   212   33   4   4,260 
Other expenses  10,356   932   36   57   11,381 
Total noninterest expense  33,873   6,051   198   705   40,827 
Income before income tax expense  9,819   2,962   910   820   14,511 
Income tax expense  3,105   1,037   319   287   4,747 
Net income $6,714  $1,925  $592  $533  $9,764 
Total assets $3,839,417  $154,766  $89,711  $69,010  $4,152,904 
Other intangible assets, net $7,591  $-  $-  $-  $7,591 
Goodwill $63,547  $-  $-  $-  $63,547 

 

 59 

 

 

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

 

Cautionary Note Regarding Any Forward-Looking Statements

 

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

 

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

 

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

 

Overview

 

The following is management’s discussion and analysis of certain significant factors which have affected the financial condition and results of operations of the Company as reflected in the unaudited consolidated balance sheet as of March 31, 2016, as compared with December 31, 2015, and operating results for the three-month periods ended March 31, 2016 and 2015. These comments should be read in conjunction with the Company’s unaudited consolidated financial statements and accompanying notes appearing elsewhere herein.

 

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

 

 60 

 

 

 

  2016  2015 
(in thousands, except share data, taxable
equivalent)
 First
Quarter
  Fourth
Quarter
  Third
Quarter
  Second
Quarter
  First
Quarter
 
Results of Operations:                    
Net interest income $50,436  $48,618  $47,399  $40,688  $38,832 
Net interest income (tax equivalent)  51,177   49,403   48,120   41,267   39,323 
Provision for loan losses  681   553   986   2,656   1,069 
Non-interest income  24,286   22,407   24,978   20,626   17,575 
Non-interest expense  55,600   53,028   48,396   56,864   40,827 
Income tax expense  6,124   3,296   7,368   486   4,747 
Net income available to common shareholders  12,317   14,148   15,627   1,308   9,764 
Selected Average Balances:                    
Mortgage loans held for sale $82,803  $98,765  $102,961  $81,823  $75,831 
Loans, net of unearned income  2,410,747   2,333,577   2,224,490   2,111,507   1,911,601 
Purchased non-covered loans  836,187   752,508   788,351   671,705   650,331 
Purchased loan pools  627,178   454,884   323,258   17,308   - 
Covered loans  134,383   180,493   195,175   246,422   262,693 
Investment securities  806,699   809,641   854,123   680,426   566,601 
Earning assets  5,106,011   4,926,671   4,692,915   3,999,148   3,630,843 
Assets  5,618,397   5,427,367   5,213,275   4,464,558   4,079,750 
Deposits  4,874,310   4,724,531   4,539,715   3,770,253   3,432,127 
Common shareholders’ equity  542,264   513,098   494,957   491,959   452,132 
Period-End Balances:                    
Mortgage loans held for sale $97,439  $111,182  $111,807  $108,829  $73,796 
Loans, net of unearned income  2,528,007   2,406,877   2,290,649   2,171,600   1,999,420 
Purchased non-covered loans  1,129,919   771,554   767,494   808,313   643,092 
Purchased loan pools  656,734   592,963   410,072   268,984   - 
Covered loans  130,279   137,529   191,021   209,598   245,745 
Earning assets  5,486,854   5,075,335   4,703,353   4,669,282   3,698,540 
Total assets  6,097,771   5,588,940   5,216,300   5,205,734   4,152,904 
Deposits  5,230,787   4,879,290   4,530,523   4,511,547   3,480,231 
Common shareholders’ equity  600,828   514,759   502,300   486,770   489,783 
Per Common Share Data:                    
Earnings per share – Basic $0.38  $0.44  $0.49  $0.04  $0.32 
Earnings per share – Diluted  0.37   0.43   0.48   0.04   0.32 
Common book value per share  17.25   15.98   15.60   15.12   15.22 
Tangible book value per share  13.13   12.65   12.31   11.81   13.01 
End of period shares outstanding  34,837,454   32,211,385   32,196,117   32,195,089   32,182,143 
Weighted average shares outstanding                    
Basic  32,752,063   32,199,632   32,195,435   32,184,355   30,442,998 
Diluted  33,053,554   32,594,929   32,553,167   32,520,453   30,796,148 
Market Data:                    
High closing price $32.68  $34.90  $28.75  $26.87  $26.55 
Low closing price  25.09   27.65   24.97   24.73   22.75 
Closing price for quarter  29.58   33.99   28.75   25.29   26.39 
Average daily trading volume  253,779   301,775   174,900   107,413   105,152 
Cash dividends per share  0.05   0.05   0.05   0.05   0.05 
Closing price to book value  1.71   2.13   1.84   1.67   1.73 
Performance Ratios:                    
Return on average assets  0.88%  1.03%  1.19%  0.12%  0.97%
Return on average common equity  9.14%  10.94%  12.53%  1.07%  8.76%
Average loan to average deposits  83.94%  80.86%  80.05%  82.53%  84.51%
Average equity to average assets  9.65%  9.45%  9.49%  11.02%  11.08%
Net interest margin (tax equivalent)  4.03%  3.98%  4.07%  4.14%  4.39%
Efficiency ratio (tax equivalent)  74.41%  74.66%  66.87%  92.74%  72.38%

  

 61 

 

  

Results of Operations for the Three Months Ended March 31, 2016

 

Consolidated Earnings and Profitability

 

Ameris reported net income available to common shareholders of $12.3 million, or $0.37 per diluted share, for the quarter ended March 31, 2016, compared with $9.8 million, or $0.32 per diluted share, for the same quarter in 2015. The Company’s returns on average assets and average stockholders’ equity in the first quarter of 2016 were 0.88% and 9.14%, respectively, compared with 0.97% and 8.76%, respectively, in the first quarter of 2015. During the first quarter of 2016, the Company recorded $4.2 million of after-tax merger and conversion charges related to the acquisition of JAXB. Excluding these charges, the Company reported net income of $16.5 million, or $0.50 per diluted share, for the first quarter of 2016. The Company’s mortgage banking activities have had a significant impact on the overall financial results of the Company. Below is a more detailed analysis of the retail banking activities, retail mortgage banking activities, warehouse lending activities and SBA activities of the Company during the first quarter of 2016 and 2015, respectively.

 

  Three Months Ended
March 31, 2016
 
  Banking Division  Retail Mortgage
Division
  Warehouse
Lending
Division
  SBA Division  Total 
  (Dollars in Thousands) 
Interest income $49,779  $3,020  $1,019  $741  $54,559 
Interest expense  3,978   -   -   145   4,123 
Net interest income  45,801   3,020   1,019   596   50,436 
Provision for loan losses  681   -   -   -   681 
Noninterest income  12,735   9,624   333   1,594   24,286 
Noninterest expense                    
Salaries and employee benefits  18,989   6,347   188   663   26,187 
Equipment and occupancy expenses  5,150   488   1   61   5,700 
Data processing and telecommunications expenses  5,820   272   20   1   6,113 
Other expenses  16,436   956   25   183   17,600 
Total noninterest expense  46,395   8,063   234   908   55,600 
Income before income tax expense  11,460   4,581   1,118   1,282   18,441 
Income tax expense  3,681   1,603   391   449   6,124 
Net income $7,779  $2,978  $727  $833  $12,317 

 

  Three Months Ended
March 31, 2015
 
  Banking Division  Retail Mortgage
Division
  Warehouse
Lending
Division
  SBA Division  Total 
  (Dollars in Thousands) 
Interest income $39,297  $1,545  $835  $691  $42,368 
Interest expense  3,458   -   -   78   3,536 
Net interest income  35,839   1,545   835   613   38,832 
Provision for loan losses  927   142   -   -   1,069 
Noninterest income  8,780   7,610   273   912   17,575 
Noninterest expense                    
Salaries and employee benefits  15,362   4,527   127   616   20,632 
Equipment and occupancy expenses  4,144   380   2   28   4,554 
Data processing and telecommunications expenses  4,011   212   33   4   4,260 
Other expenses  10,356   932   36   57   11,381 
Total noninterest expense  33,873   6,051   198   705   40,827 
Income before income tax expense  9,819   2,962   910   820   14,511 
Income tax expense  3,105   1,037   319   287   4,747 
Net income $6,714  $1,925  $592  $533  $9,764 

 

 62 

 

  

Net Interest Income and Margins

 

The following tables set forth the amount of the Company’s interest income or interest expense for each category of interest-earning assets and interest-bearing liabilities and the average interest rate for total interest-earning assets and total interest-bearing liabilities, net interest spread and net interest margin on average interest-earning assets. Federally tax-exempt income is presented on a taxable-equivalent basis assuming a 35% federal tax rate.

 

  Quarter Ended March 31, 
  2016  2015 
  Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Rate Paid
  Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Rate Paid
 
  (in Thousands) 
ASSETS                        
Interest-earning assets:                        
Mortgage loans held for sale $82,803  $755   3.67% $75,831  $692   3.70%
Loans  2,410,747   28,684   4.79   1,911,601   22,418   4.76 
Purchased non-covered loans  836,187   13,133   6.32   650,331   11,840   7.38 
Purchased loan pools  627,178   5,144   3.30   -   -   - 
Covered loans  134,383   2,060   6.17   262,693   3,995   6.17 
Investment securities  806,699   5,188   2.59   566,601   3,786   2.71 
Short-term assets  208,014   336   0.65   163,786   128   0.32 
                         
Total interest- earning assets  5,106,011   55,300   4.36   3,630,843   42,859   4.79 
                         
Noninterest-earning assets  512,386           448,907         
                         
Total assets $5,618,397          $4,079,750         
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                        
Interest-bearing liabilities:                        
Savings and interest-bearing demand deposits $2,666,383  $1,551   0.23% $1,777,765  $1,076   0.25%
Time deposits  845,920   1,190   0.57   756,425   1,204   0.65 
Other borrowings  42,096   370   3.54   43,871   366   3.38 
FHLB advances  9,648   23   0.96   16,778   15   0.36 
Federal funds purchased and securities sold under agreements to repurchase  52,787   35   0.27   52,707   43   0.33 
Subordinated deferrable interest debentures  72,589   954   5.29   65,436   832   5.16 
Total interest-bearing liabilities  3,689,423   4,123   0.45   2,712,982   3,536   0.53 
                         
Demand deposits  1,362,007           897,937         
Other liabilities  24,703           16,699         
Stockholders’ equity  542,264           452,132         
                         
Total liabilities and stockholders’ equity $5,618,397          $4,079,750         
Interest rate spread          3.91%          4.26%
Net interest income     $51,177          $39,323     
                         
Net interest margin          4.03%          4.39%

 

 63 

 

  

On a tax-equivalent basis, net interest income for the first quarter of 2016 was $51.2 million, an increase of $11.9 million from the same quarter in 2015. The higher net interest income is a result of the acquisition activity during the second quarter of 2015, along with organic growth in the loan portfolio, and continued low rates in the Company’s cost of funds. The Company’s net interest margin decreased during the first quarter of 2016 to 4.03%, compared with 4.39% during the first quarter of 2015, but increased as compared with 3.98% reported in the fourth quarter of 2015.

 

Total interest income, on a tax-equivalent basis, during the first quarter of 2016 was $55.3 million, compared with $42.9 million in the same quarter of 2015. Yields on earning assets declined to 4.36%, compared with 4.79% reported in the first quarter of 2015. During the first quarter of 2016, loans comprised 80.1% of earning assets, compared with 79.9% in the same quarter of 2015. Yields on legacy loans increased to 4.79% in the first quarter of 2016, compared with 4.76% in the same period of 2015. The yield on purchased non-covered loans was 6.32% for the first quarter of 2016, compared with 7.38% in the same quarter of 2015. The yield on the newly acquired loan pools was 3.30% during the first quarter of 2016. Covered loan yields remained constant at 6.17% in the first quarter of 2016 and 2015. Management anticipates improving economic conditions and increased loan demand will provide consistent interest income.

 

Total cost of interest bearing liabilities improved from 0.53% in the first quarter of 2015 to 0.45% in the first quarter of 2016. Total funding costs, inclusive of noninterest bearing demand deposits, decreased to 0.33% in the first quarter of 2016, compared with 0.40% during the first quarter of 2015. Deposit costs decreased from 0.27% in the first quarter of 2015 to 0.23% in the first quarter of 2016. A continued shift in the funding mix toward noninterest-bearing demand and other lower cost deposit categories was the primary reason for the decline. Ongoing efforts to maintain the percentage of funding from transaction deposits have succeeded such that non-CD deposits averaged 82.6% of total deposits in the first quarter of 2016, compared with 78.0% during the first quarter of 2015. Lower costs on deposits were realized due mostly to the lower rate environment and the Company’s ability to be less competitive on higher priced CDs due to its larger than normal position in short-term assets. Further opportunity to realize savings on deposits exists but may be limited due to current costs. Average balances of interest-bearing deposits and their respective costs for the first quarter of 2016 and 2015 are shown below:

 

(Dollars in Thousands) March 31, 2016  March 31, 2015 
  Average
Balance
  Average
Cost
  Average
Balance
  Average
Cost
 
NOW $1,137,076   0.17% $756,795   0.20%
MMDA  1,278,199   0.33%  857,346   0.31%
Savings  251,108   0.07%  163,624   0.09%
Retail CDs < $100,000  438,122   0.47%  372,463   0.56%
Retail CDs > $100,000  406,699   0.67%  383,962   0.73%
Brokered CDs  1,099   0.73%  -   -%
                 
Interest-bearing deposits $3,512,303   0.31% $2,534,190   0.36%

 

Provision for Loan Losses

 

The Company’s provision for loan losses during the first quarter of 2016 amounted to $681,000, compared with $553,000 in the fourth quarter of 2015 and $1.1 million in the first quarter of 2015. At March 31, 2016, classified loans still accruing totaled $39.5 million, compared with $52.6 million at March 31, 2015. Nonperforming loans as a percentage of loans (excluding covered loans) decreased from 1.44% at March 31, 2015 to 0.81% at March 31, 2016. Nonperforming loans as a percentage of total assets decreased from 0.92% at March 31, 2015 to 0.57% at March 31, 2016. Net charge-offs on loans during the first quarter of 2016 were $780,000, or 0.12% of loans on an annualized basis, compared with $405,000, or 0.08% of loans, in the first quarter of 2015. The Company’s allowance for loan losses at March 31, 2016 was $21.5 million, or 0.85% of total loans and 136.83% of nonperforming loans, compared with $21.9 million, or 1.09% of total loans and 104.85% of nonperforming loans, at March 31, 2015.

 

 64 

 

  

Noninterest Income

 

Total noninterest income for the first quarter of 2016 was $24.3 million, compared with $17.6 million in the first quarter of 2015. Service charges on deposit accounts in the first quarter of 2016 increased to $9.9 million, compared with $6.4 million in the first quarter of 2015. Stronger growth in commercial and treasury management accounts contributed to the growth in income, as did growth in balances that resulted from the Company’s acquisitions during the second quarter of 2015. Income from mortgage banking activity increased from $8.1 million in the first three months of 2015 to $10.2 million in the first three months of 2016 due to higher levels of production. Total production in the first quarter of 2016 amounted to $268.6 million (85% retail and 15% wholesale), compared with $188.3 million in the same quarter of 2015 (83% retail and 17% wholesale). Open pipelines finished the first quarter of 2016 at $161.5 million, compared with $94.5 million at the beginning of the first quarter of 2016 and $110.9 million at the end of the first quarter of 2015. Other non-interest income increased from $2.4 million during the first quarter of 2015 to $3.0 million during the first quarter of 2016 due to the increase in gains on sales of SBA loans.

 

Noninterest Expense

 

Total noninterest expense for the first quarter of 2016 increased to $55.6 million, compared with $40.8 million at the same time in 2015. During the first quarter of 2016, the Company incurred merger and conversion charges of $6.4 million, before tax, compared with only de minimis amounts in the first quarter of 2015. Increases in noninterest expenses were primarily the result of the acquisition of Merchants and the branch acquisition during the second quarter of 2015 and additional expenses related to increases in mortgage volume. Salaries and employee benefits increased from $20.6 million in the first quarter of 2015 to $26.2 million in the first quarter of 2016. Occupancy and equipment expense increased during the quarter from $4.6 million in the first quarter of 2015 to $5.7 million in the first quarter of 2016. Total data processing and telecommunications expense in the first quarter of 2016 was $6.1 million, compared with $4.3 million in the first quarter of 2015. Credit-related expenses, including problem loan and OREO expense and OREO write-downs and losses, decreased to $1.8 million in the first quarter of 2016, compared with $3.2 million in the first quarter of 2015. During the first quarter of 2015, the Company brought several larger non-performing assets closer to resolution and incurred higher than normal expenses associated with these efforts.

 

Income taxes

 

Income tax expense is influenced by the amount of taxable income, the amount of tax-exempt income and the amount of non-deductible expenses. For the first quarter of 2016, the Company reported income tax expense of $6.1 million, compared with $4.7 million in the same period of 2015. The Company’s effective tax rate for the three months ended March 31, 2016 and 2015 was 33.2% and 32.7%, respectively.

 

Balance Sheet Comparison

 

Securities

 

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

 

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

 

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

 

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Substantially all of the unrealized losses on debt securities are related to changes in interest rates and do not affect the expected cash flows of the issuer or underlying collateral. All unrealized losses are considered temporary because each security carries an acceptable investment grade and the Company does not intend to sell these investment securities at an unrealized loss position at March 31, 2016, and it is more likely than not that the Company will not be required to sell these securities prior to recovery or maturity. Therefore, at March 31, 2016, these investments are not considered impaired on an other-than temporary basis.

 

 

 65 

 

  

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

 

  Book Value  Fair Value  Yield  Modified
Duration
  Estimated
Cash Flows
12 months
 
  Dollars in Thousands 
March 31, 2016:                    
U.S. government agencies $7,592  $7,628   1.91%  0.63  $5,600 
State, county and municipal securities $152,764  $157,533   4.16%  6.15  $6,102 
Corporate debt securities $8,407  $8,522   3.08%  7.13  $1,500 
Mortgage-backed securities $657,764  $663,420   2.29%  3.75  $121,438 
Total debt securities $826,527  $837,103   2.64%  4.20  $134,640 
                     
March 31, 2015:                    
U.S. government agencies $14,954  $14,984   1.85%  4.71  $- 
State, county and municipal securities $154,499  $159,064   4.07%  6.31  $8,352 
Corporate debt securities $10,794  $10,935   6.67%  7.37  $1,250 
Mortgage-backed securities $420,497  $425,347   2.26%  3.69  $84,117 
Total debt securities $600,744  $610,330   2.80%  4.46  $93,719 

 

Loans and Allowance for Loan Losses

 

At March 31, 2016, gross loans outstanding (including purchased non-covered and covered loans and mortgage loans held for sale) were $4.54 billion, an increase from the $4.02 billion reported at December 31, 2015. Mortgage loans held for sale decreased from $111.2 million at December 31, 2015 to $97.4 million at March 31, 2016. Legacy loans (excluding purchased non-covered, purchased non-covered loan pools and covered loans) increased $121.1 million, from $2.41 billion at December 31, 2015 to $2.53 billion at March 31, 2016. Purchased non-covered loans increased $358.4 million, from $771.6 million at December 31, 2015 to $1.13 billion at March 31, 2016. Purchased non-covered loan pools increased $63.8 million, from $593.0 million at December 31, 2015 to $656.7 million at March 31, 2016. Covered loans decreased $7.3 million, from $137.5 million at December 31, 2015 to $130.3 million at March 31, 2016.

 

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

 

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

 

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

 

 66 

 

  

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

 

For the three months ended March 31, 2016, the Company recorded net charge-offs totaling $780,000, compared with 405,000 for the period ended March 31, 2015. The provision for loan losses for the three months ended March 31, 2016 decreased to $681,000, compared with $1.1 million during the three months ended March 31, 2015. At the end of the first quarter of 2016, the allowance for loan losses totaled $21.5 million, or 0.85% of total loans, compared with $21.1 million, or 0.88% of total loans, at December 31, 2015 and $21.9 million, or 1.09% of total loans, at March 31, 2015. This decline is attributable to the addition of purchased loans where there is not a carryover of the allowance for loan loss.

 

The following table presents an analysis of the allowance for loan losses for the three-month periods ended March 31, 2016 and March 31, 2015:

 

(Dollars in Thousands) March 31,
2016
  March 31,
2015
 
Balance of allowance for loan losses at beginning of period $21,062  $21,157 
Provision charged to operating expense  681   1,069 
Charge-offs:        
Commercial, financial and agricultural  406   392 
Real estate – residential  468   268 
Real estate – commercial and farmland  347   12 
Real estate – construction and development  155   97 
Consumer installment  59   86 
Purchased, non-covered loans  307   230 
Covered loans  72   563 
Total charge-offs  1,814   1,648 
         
Recoveries:        
Commercial, financial and agricultural  73   285 
Real estate – residential  314   57 
Real estate – commercial and farmland  121   15 
Real estate – construction and development  122   31 
Consumer installment  25   62 
Purchased, non-covered loans  658   662 
Covered loans  240   162 
Total recoveries  1,553   1,274 
         
Net charge-offs  261   374 
         
Balance of allowance for loan losses at end of period $21,482  $21,852 
Net annualized charge-offs as a percentage of average loans  0.12%  0.08%
Allowance for loan losses allocated to legacy loans as a percentage of legacy loans at end of period  0.76%  1.09%
Allowance for loan losses allocated to purchased, non-covered loans as a percentage of purchased, non-covered loans at end of period  0.04%  0.00%
Allowance for loan losses allocated to purchased loan pools as a percentage of purchased loan pools at end of period  0.20%  0.00%
Allowance for loan losses allocated to covered loans as a percentage of covered loans at end of period  0.41%  0.00%

 

 

 67 

 

 

Purchased Non-Covered Assets

 

Loans that were acquired in bank acquisitions and are not covered by the loss-sharing agreements with the FDIC (“purchased non-covered loans”) totaled $1.13 billion, $771.6 million and $643.1 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. OREO that was acquired in transactions and is not covered by the loss-sharing agreements with the FDIC totaled $15.0 million, $14.3 million and $13.8 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. Purchased non-covered assets include assets that were acquired in FDIC-assisted transactions, but are no longer covered by the loss-sharing agreements due to the expiration of the loss-sharing portion of the agreements.

 

The Bank initially recorded the loans at their fair values, taking into consideration certain credit quality, risk and liquidity marks. The Company believes its estimation of credit risk and its adjustments to the carrying balances of the acquired loans is adequate. If the Company determines that a loan or group of loans has deteriorated from its initial assessment of fair value, a reserve for loan losses will be established to account for that difference. During the three months ended March 31, 2016, the year ended December 31, 2015 and the three months ended March 31, 2015, the Company recorded a net provision for loan loss credit of $351,000, $237,000 and $432,000, respectively, due to recoveries received on previously charged off purchased non-covered loans. If the Company determines that a loan or group of loans has improved from its initial assessment of fair value, then the increase in cash flows over those expected at the acquisition date is recognized as interest income prospectively.

 

Purchased non-covered loans are shown below according to loan type as of the end of the periods shown:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $111,537  $45,462  $36,258 
Real estate – construction and development  103,753   72,080   53,668 
Real estate – commercial and farmland  598,935   390,755   291,760 
Real estate – residential  309,770   258,153   257,216 
Consumer installment  5,924   5,104   4,190 
  $1,129,919  $771,554  $643,092 

 

Purchased Loan Pools

 

Purchased loan pools are defined as groups of loans that were not acquired in bank acquisitions or FDIC-assisted transactions. As of March 31, 2016, purchased loan pools totaled $656.7 million and consisted of whole-loan, adjustable rate residential mortgages on properties outside the Company’s markets, with principal balances totaling $644.3 million and $12.4 million of purchase premium paid at acquisition. As of December 31, 2015, purchased loan pools totaled $593.0 million and consisted of whole-loan, adjustable rate residential mortgages on properties outside the Company’s markets, with principal balances totaling $580.7 million and $12.3 million of purchase premium paid at acquisition. The Company has allocated approximately $1.3 million and $581,000 of the allowance for loan losses to the purchased loan pools at March 31, 2016 and December 31, 2015, respectively. The Company did not have any purchased loan pools at March 31, 2015.

 

Assets Covered by Loss-Sharing Agreements with the FDIC

 

Loans that were acquired in FDIC-assisted transactions that are covered by the loss-sharing agreements with the FDIC (“covered loans”) totaled $130.3 million, $137.5 million and $245.7 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. OREO that is covered by the loss-sharing agreements with the FDIC totaled $3.8 million, $5.0 million and $16.1 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. The loss-sharing agreements are subject to the servicing procedures as specified in the agreements with the FDIC. The expected reimbursements under the loss-sharing agreements were recorded as an indemnification asset at their estimated fair value on the acquisition dates. The FDIC loss-share receivable reported at March 31, 2016, December 31, 2015 and March 31, 2015 was $1.2 million, $6.3 million and $23.3 million, respectively, which is net of the clawback liability the Bank expects to pay the FDIC.

 

 68 

 

  

The Bank initially recorded the loans at their fair values, taking into consideration certain credit quality, risk and liquidity marks. The Company believes its estimation of credit risk and its adjustments to the carrying balances of the acquired loans is adequate. If the Company determines that a loan or group of loans has deteriorated from its initial assessment of fair value, a reserve for loan losses will be established to account for that difference. During the three months ended March 31, 2016, the Company recorded a net provision for loan loss credit of $168,000, net of the FDIC loss-share receivable, due to recoveries received on previously charged off covered loans. During the year ended December 31, 2015 and the three months ended March 31, 2015, the Company recorded provision for loan loss expense of $751,000 and $401,000, respectively, net of the FDIC loss-share receivable, to account for losses where there was a decrease in cash flows from the initial estimates on loans acquired in FDIC-assisted transactions. If the Company determines that a loan or group of loans has improved from its initial assessment of fair value, then the increase in cash flows over those expected at the acquisition date is recognized as interest income prospectively over the remaining life of the loan, with an associated write off of the remaining indemnification asset over the shorter of the life of the loan or the loss-share agreement.

 

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

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Commercial, financial and agricultural $4,739  $5,546  $20,905 
Real estate – construction and development  7,205   7,612   19,519 
Real estate – commercial and farmland  67,055   71,226   130,290 
Real estate – residential  51,176   53,038   74,847 
Consumer installment  104   107   184 
  $130,279  $137,529  $245,745 

 

Non-Performing Assets

 

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

 

Nonaccrual loans, excluding purchased non-covered loans, purchased non-covered loan pools and covered loans, totaled $15.7 million at March 31, 2016, a 24.7% decrease from $20.8 million reported at the end of the first quarter of 2015. Nonaccrual purchased non-covered loans totaled $19.2 million at March 31, 2016, compared with $17.3 million at March 31, 2015. Nonaccrual loans acquired in the JAXB acquisition totaled $4.8 million at March 31, 2016. At March 31, 2016, OREO (excluding purchased non-covered and covered OREO) totaled $15.0 million, compared with $32.3 million at March 31, 2015. Purchased non-covered OREO totaled $15.0 million at March 31, 2016, compared with $13.8 million at March 31, 2015. OREO acquired in the JAXB acquisition totaled $1.8 million at March 31, 2016. Management regularly assesses the valuation of OREO through periodic reappraisal and through inquiries received in the marketing process.  At the end of the first quarter of 2016, total non-covered non-performing assets decreased to 1.06% of total assets compared with 2.03% at March 31, 2015. 

 

Non-performing assets (excluding covered assets) at March 31, 2016, December 31, 2015 and March 31, 2015 were as follows:

 

(Dollars in Thousands) March 31,
2016
  December 31,
2015
  March 31,
2015
 
Total nonaccrual loans (excluding purchased non-covered and covered loans) $15,700  $16,860  $20,841 
Nonaccrual purchased non-covered loans  19,187   13,330   17,308 
Accruing loans delinquent 90 days or more  -   -   - 
Foreclosed assets (excluding purchased assets)  14,967   16,147   32,339 
Purchased, non-covered other real estate owned  15,048   14,333   13,818 
Total non-performing assets, excluding covered assets $64,902  $60,670  $84,306 

 

 

 69 

 

 

Troubled Debt Restructurings

 

The restructuring of a loan is considered a “troubled debt restructuring” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession. The following table presents the amount of troubled debt restructurings by loan class, excluding purchased non-covered and covered loans, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Loan class: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Commercial, financial & agricultural  5  $279   10  $75 
Real estate – construction & development  9   476   2   30 
Real estate – commercial & farmland  17   5,945   3   1,871 
Real estate – residential  52   7,648   19   1,040 
Consumer installment  10   37   21   87 
Total  93  $14,385   55  $3,103 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Commercial, financial & agricultural  4  $240   10  $110 
Real estate – construction & development  11   792   3   63 
Real estate – commercial & farmland  16   5,766   3   596 
Real estate – residential  51   7,574   20   1,123 
Consumer installment  12   46   23   94 
Total  94  $14,418   59  $1,986 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Commercial, financial & agricultural  5  $277   3  $17 
Real estate – construction & development  9   789   4   90 
Real estate – commercial & farmland  20   7,309   1   64 
Real estate – residential  42   4,513   11   736 
Consumer installment  10   47   15   90 
Total  86  $12,935   34  $997 

 

 70 

 

  

The following table presents the amount of troubled debt restructurings by loan class, excluding purchased non-covered and covered loans, classified separately as those currently paying under restructured terms and those that have defaulted (defined as 30 days past due) under restructured terms at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Loans Currently Paying
Under Restructured
Terms
  Loans that have Defaulted
Under Restructured
Terms
 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  10  $312   5  $42 
Real estate – construction & development  9   476   2   30 
Real estate – commercial & farmland  18   5,985   2   1,831 
Real estate – residential  49   7,158   22   1,531 
Consumer installment  17   53   14   70 
Total  103  $13,984   45  $3,504 

 

As of December 31, 2015 Loans Currently Paying
Under Restructured
Terms
  Loans that have Defaulted
Under Restructured
Terms
 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  11  $314   3  $37 
Real estate – construction & development  10   771   4   83 
Real estate – commercial & farmland  16   5,739   3   624 
Real estate – residential  49   7,086   22   1,610 
Consumer installment  20   75   15   65 
Total  106  $13,985   47  $2,419 

 

As of March 31, 2015 Loans Currently Paying
Under Restructured
Terms
  Loans that have Defaulted
Under Restructured
Terms
 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  7  $289   1  $5 
Real estate – construction & development  9   789   4   90 
Real estate – commercial & farmland  17   6,563   4   810 
Real estate – residential  38   3,807   15   1,442 
Consumer installment  14   75   11   62 
Total  85  $11,523   35  $2,409 

 

 71 

 

  

The following table presents the amount of troubled debt restructurings, excluding purchased non-covered and covered loans, by types of concessions made, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Type of Concession: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Forbearance of Interest  10  $1,854   7  $208 
Forbearance of Principal  7   2,933   8   203 
Forgiveness of Principal  2   1,221   1   357 
Rate Reduction Only  14   1,845   1   29 
Rate Reduction, Forbearance of Interest  41   2,630   20   222 
Rate Reduction, Forbearance of Principal  10   3,112   15   1,728 
Rate Reduction, Forgiveness of Interest  9   790   2   353 
Rate Reduction, Forgiveness of Principal  -   -   1   3 
Total  93  $14,385   55  $3,103 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Type of Concession: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Forbearance of Interest  10  $1,891   8  $247 
Forgiveness of Principal  2   1,241   1   357 
Forbearances of Principal  6   2,798   8   158 
Rate Reduction Only  15   1,869   2   226 
Rate Reduction, Forbearance of Interest  39   2,504   23   383 
Rate Reduction, Forbearance of Principal  12   3,316   15   256 
Rate Reduction, Forgiveness of Interest  9   795   2   359 
Rate Reduction, Forgiveness of Principal  1   4   -   - 
Total  94  $14,418   59  $1,986 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Type of Concession: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Forbearance of Interest  10  $1,891   4  $267 
Forbearance of Principal  6   162   1   44 
Forgiveness of Principal  5   2,374   -   - 
Rate Reduction Only  16   2,346   2   32 
Rate Reduction, Forbearance of Interest  29   2,124   20   470 
Rate Reduction, Forbearance of Principal  9   2,953   7   184 
Rate Reduction, Forgiveness of Interest  10   1,081   -   - 
Rate Reduction, Forgiveness of Principal  1   4   -   - 
Total  86  $12,935   34  $997 

 

 72 

 

  

The following table presents the amount of troubled debt restructurings, excluding purchased non-covered and covered loans, by collateral types, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Collateral type: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Warehouse  5  $793   -  $- 
Raw Land  9   476   2   30 
Agriculture  1   59   -   - 
Apartments  3   1,505   -   - 
Hotel & Motel  3   1,842   -   - 
Office  3   495   -   - 
Retail, including Strip Centers  3   1,311   1   40 
1-4 Family Residential  51   7,588   21   1,055 
Church  -   -   2   1,831 
Automobile/Equipment/CD  14   93   28   143 
Unsecured  1   223   1   4 
Total  93  $14,385   55  $3,103 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Collateral type: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Warehouse  4  $608   1  $198 
Raw Land  6   165   3   62 
Apartment  1   1,314   -   - 
Hotel & Motel  3   1,882   -   - 
Office  3   499   -   - 
Retail, including Strip Centers  3   1,335   1   42 
1-4 Family Residential  58   8,329   22   1,139 
Church  -   -   1   357 
Automobile/Equipment/CD  15   61   30   184 
Unsecured  1   225   1   4 
Total  94  $14,418   59  $1,986 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Collateral type: #  

Balance

(in thousands)

  #  

Balance

(in thousands)

 
Warehouse  6  $923   -  $- 
Raw Land  9   789   4   90 
Agriculture  1   304   1   65 
Apartments  1   1,314   -   - 
Hotel & Motel  3   2,001   -   - 
Office  3   514   -   - 
Retail, including Strip Centers  5   1,893   -   - 
1-4 Family Residential  42   4,513   13   759 
Church  1   359   -   - 
Automobile/Equipment/CD  14   92   15   78 
Unsecured  1   233   1   5 
Total  86  $12,935   34  $997 

 

 73 

 

  

As of March 31, 2016, December 31, 2015 and March 31, 2015, the Company had a balance of $9.9 million, $10.0 million and $1.7 million, respectively, in troubled debt restructurings included in purchased non-covered loans. The following table presents the amount of troubled debt restructurings by loan class of purchased non-covered loans, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $2   2  $19 
Real estate – construction & development  2   509   3   39 
Real estate – commercial & farmland  12   6,003   4   431 
Real estate – residential  12   2,398   5   486 
Consumer installment  2   5   2   2 
Total  29  $8,917   16  $977 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $2   2  $21 
Real estate – construction & development  1   363   3   42 
Real estate – commercial & farmland  14   6,214   3   412 
Real estate – residential  13   2,789   4   180 
Consumer installment  2   5   2   3 
Total  31  $9,373   14  $658 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   1  $1 
Real estate – construction & development  1   328   -   - 
Real estate – commercial & farmland  3   720   1   69 
Real estate – residential  5   477   2   93 
Consumer installment  1   1   1   4 
Total  10  $1,526   5  $167 

 

 74 

 

  

The following table presents the amount of troubled debt restructurings by loan class of purchased non-covered loans, classified separately as those currently paying under restructured terms and those that have defaulted (defined as 30 days past due) under restructured terms at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Loans Currently Paying
Under Restructured Terms
  Loans that have Defaulted
Under Restructured Terms
 
Loan class:   #  Balance
(in thousands)
    #  Balance
(in thousands)
 
Commercial, financial & agricultural  3  $21   -  $- 
Real estate – construction & development  2   510   3   39 
Real estate – commercial & farmland  14   6,379   2   54 
Real estate – residential  11   2,059   6   824 
Consumer installment  3   7   1   1 
Total  33  $8,976   12  $918 

 

As of December 31, 2015 Loans Currently Paying
Under Restructured Terms
  Loans that have Defaulted
Under Restructured Terms
 
Loan class:  #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  3  $23   -  $- 
Real estate – construction & development  2   374   2   30 
Real estate – commercial & farmland  15   6,570   2   57 
Real estate – residential  9   2,086   8   883 
Consumer installment  3   7   1   1 
Total  32  $9,060   13  $971 

 

As of March 31, 2015 Loans Currently Paying
Under Restructured Terms
  Loans that have Defaulted
Under Restructured Terms
 
Loan class: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $1   -  $- 
Real estate – construction & development  1   328   -   - 
Real estate – commercial & farmland  3   720   1   69 
Real estate – residential  5   477   2   93 
Consumer installment  2   5   -   - 
Total  12  $1,531   3  $162 

 

 75 

 

  

The following table presents the amount of troubled debt restructurings included in purchased non-covered loans, by types of concessions made, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Type of Concession: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Forbearance of Interest  5  $1,893   3  $116 
Forbearance of Principal  2   570   -   - 
Payment Modification Only  1   346   -   - 
Forbearance of Principal, extended amortization  1   84   1   347 
Rate Reduction Only  7   4,044   2   76 
Rate Reduction, Forgiveness of Interest  2   151   -   - 
Rate Reduction, Forbearance of Interest  7   699   9   419 
Rate Reduction, Forbearance of Principal  4   1,130   1   19 
Total  29  $8,917   16  $977 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Type of Concession: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Forbearance of Interest  4  $1,465   2  $87 
Forbearance of Principal  2   574   -   - 
Payment Modification Only  2   892   -   - 
Forbearance of Principal, extended amortization  1   86   1   355 
Rate Reduction Only  8   4,054   2   77 
Rate Reduction, Forgiveness of Interest  2   152   -   - 
Rate Reduction, Forbearance of Interest  8   1,011   8   118 
Rate Reduction, Forbearance of Principal  4   1,139   1   21 
Total  31  $9,373   14  $658 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Type of Concession: #  Balance
(in thousands)
  #  Balance
(in thousands)
 
Forbearance of Interest  1  $1   1  $68 
Payment Modification Only  1   117   -   - 
Rate Reduction Only  2   383   1   25 
Rate Reduction, Forgiveness of Interest  2   154   -   - 
Rate Reduction, Forbearance of Interest  1   231   -   - 
Rate Reduction, Forbearance of Principal  3   640   3   74 
Total  10  $1,526   5  $167 

 

 76 

 

 

The following table presents the amount of troubled debt restructurings included in purchased non-covered loans, by collateral types, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Collateral type:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Warehouse  3  $1,685   1  $29 
Raw Land  1   380   5   116 
Hotel & Motel  1   156   -   - 
Retail, including Strip Centers  4   3,372   -   - 
Office  2   526   -   - 
1-4 Family Residential  15   2,791   6   811 
Automobile/Equipment/Inventory  3   7   4   21 
Total  29  $8,917   16  $977 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Collateral type:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Warehouse  3  $1,722   -  $- 
Raw Land  -   -   4   63 
Hotel & Motel  1   158   -   - 
Retail, including Strip Centers  5   3,421   -   - 
Office  2   530   -   - 
1-4 Family Residential  17   3,535   6   571 
Automobile/Equipment/Inventory  3   7   4   24 
Total  31  $9,373   14  $658 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Collateral type:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Warehouse  1  $117   1  $69 
Raw Land  2   384   -   - 
Office  1   466   -   - 
Retail, including Strip Centers  1   136   -   - 
1-4 Family Residential  4   422   2   93 
Automobile/Equipment/Inventory  1   1   2   5 
Total  10  $1,526   5  $167 

 

 77 

 

  

As of March 31, 2016, December 31, 2015 and March 31, 2015, the Company had a balance of $15.7 million, $15.5 million and $22.3 million, respectively, in troubled debt restructurings included in covered loans. The following table presents the amount of troubled debt restructurings by loan class of covered loans, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Loan class:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   3  $77 
Real estate – construction & development  4   790   -   - 
Real estate – commercial & farmland  3   1,311   5   2,133 
Real estate – residential  96   10,200   26   1,224 
Consumer installment  1   7   -   - 
Total  104  $12,308   34  $3,434 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Commercial, financial & agricultural  -  $-   2  $1 
Real estate – construction & development  4   779   -   - 
Real estate – commercial & farmland  4   1,967   3   1,067 
Real estate – residential  97   10,529   26   1,116 
Consumer installment  2   8   -   - 
Total  107  $13,283   31  $2,184 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Loan class:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Commercial, financial & agricultural  1  $3   2  $- 
Real estate – construction & development  3   2,819   1   13 
Real estate – commercial & farmland  13   6,461   2   1,736 
Real estate – residential  97   11,436   10   821 
Consumer installment  1   2   -   - 
Total  115  $20,721   15  $2,570 

 

 78 

 

  

The following table presents the amount of troubled debt restructurings by loan class of covered loans, classified separately as those currently paying under restructured terms and those that have defaulted (defined as 30 days past due) under restructured terms at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Loans Currently Paying
Under Restructured Terms
  Loans that have Defaulted
Under Restructured Terms
 
Loan class:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Commercial, financial & agricultural  2  $1   1  $76 
Real estate – construction & development  4   790   -   - 
Real estate – commercial & farmland  7   2,831   1   613 
Real estate – residential  99   9,200   23   2,224 
Consumer installment  1   7   -   - 
Total  113  $12,829   25  $2,913 

 

As of December 31, 2015 Loans Currently Paying
Under Restructured Terms
  Loans that have Defaulted
Under Restructured Terms
 
Loan class:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Commercial, financial & agricultural  2  $-   -  $- 
Real estate – construction & development  4   779   -   - 
Real estate – commercial & farmland  5   2,890   2   144 
Real estate – residential  95   9,057   28   2,589 
Consumer installment  2   8   -   - 
Total  108  $12,734   30  $2,733 

 

As of March 31, 2015 Loans Currently Paying
Under Restructured Terms
  Loans that have Defaulted
Under Restructured Terms
 
Loan class:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Commercial, financial & agricultural  3  $3   -  $- 
Real estate – construction & development  3   2,819   1   13 
Real estate – commercial & farmland  14   6,469   2   1,728 
Real estate – residential  87   10,553   19   1,704 
Consumer installment  1   2   -   - 
Total  108  $19,846   22  $3,445 

 

 79 

 

  

The following table presents the amount of troubled debt restructurings included in covered loans, by types of concessions made, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Type of Concession:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Forbearance of Interest  5  $1,311   5  $597 
Forbearance of Principal  -   -   2   2 
Rate Reduction Only  80   9,318   9   1,521 
Rate Reduction, Forbearance of Interest  9   584   16   395 
Rate Reduction, Forbearance of Principal  7   702   2   919 
Rate Reduction, Forgiveness of Interest  3   393   -   - 
Total  104  $12,308   34  $3,434 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Type of Concession:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Forbearance of Interest  5  $1,347   4  $88 
Forbearance of Principal  -   -   2   4 
Rate Reduction Only  84   10,270   7   744 
Rate Reduction, Forbearance of Interest  8   564   16   422 
Rate Reduction, Forbearance of Principal  7   708   2   926 
Rate Reduction, Forgiveness of Interest  3   394   -   - 
Total  107  $13,283   31  $2,184 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Type of Concession:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Forbearance of Interest  4  $1,600   1  $8 
Forbearance of Principal  -   -   1   - 
Rate Reduction Only  96   16,836   7   1,480 
Rate Reduction, Forbearance of Interest  7   388   3   13 
Rate Reduction, Forbearance of Principal  5   1,498   3   1,069 
Rate Reduction, Forgiveness of Interest  3   399   -   - 
Total  115  $20,721   15  $2,570 

 

 80 

 

  

The following table presents the amount of troubled debt restructurings included in covered loans, by collateral types, classified separately as accrual and nonaccrual at March 31, 2016, December 31, 2015 and March 31, 2015:

 

As of March 31, 2016 Accruing Loans  Non-Accruing Loans 
Collateral type:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Raw Land  4  $790   -  $- 
Agriculture  1   523   -   - 
Hotel & Motel  -   -   2   1,530 
Office  -   -   1   475 
Retail, including Strip Centers  2   534   1   2 
1-4 Family Residential  95   10,399   27   1,351 
Automobile/Equipment/Inventory  2   62   3   76 
Total  104  $12,308   34  $3,434 

 

As of December 31, 2015 Accruing Loans  Non-Accruing Loans 
Collateral type:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Raw Land  5  $1,321   -  $- 
Hotel & Motel  1   620   1   923 
Retail, including Strip Centers  2   537   1   6 
1-4 Family Residential  97   10,742   27   1,255 
Automobile/Equipment/Inventory  2   63   2   - 
Total  107  $13,283   31  $2,184 

 

As of March 31, 2015 Accruing Loans  Non-Accruing Loans 
Collateral type:  #  Balance
(in thousands)
   #  Balance
(in thousands)
 
Warehouse  2  $1,489   -  $- 
Raw Land  2   424   1   13 
Hotel & Motel  4   3,208   1   946 
Office  1   90   1   782 
Retail, including Strip Centers  6   3,918   1   8 
1-4 Family Residential  99   11,589   9   821 
Automobile/Equipment/Inventory  1   3   2   - 
Total  115  $20,721   15  $2,570 

 

 81 

 

  

Commercial Lending Practices

 

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

 

The CRE guidance is applicable when either:

 

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

 

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

 

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

 

As of March 31, 2016, the Company exhibited a concentration in CRE loans based on Federal Reserve Call codes. The primary risks of CRE lending are:

 

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

 

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

 

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

 

The following table outlines CRE loan categories and CRE loans as a percentage of total loans as of March 31, 2016 and December 31, 2015. The loan categories and concentrations below are based on Federal Reserve Call codes and include all loans:

 

(Dollars in Thousands) March 31, 2016  December 31, 2015 
  Balance  % of Total
Loans
  Balance  % of Total
Loans
 
Construction and development loans $375,778   8% $324,385   8%
Multi-family loans  107,181   2%  102,320   3%
Nonfarm non-residential loans  1,713,696   39%  1,464,652   37%
Total CRE Loans $2,196,655   49% $1,891,357   48%
All other loan types  2,248,284   51%  2,017,566   52%
Total Loans $4,444,939   100% $3,908,923   100%

 

The following table outlines the percentage of total CRE loans, net of owner occupied loans, to total risk-based capital, and the Company’s internal concentration limits as of March 31, 2016 and December 31, 2015:

 

  Internal  March 31, 2016  December 31, 2015 
  Limit  Actual  Actual 
Construction and development  100%  63%  63%
             
Commercial real estate  300%  195%  189%

 

 

Short-Term Investments

 

The Company’s short-term investments are comprised of federal funds sold and interest-bearing balances. At March 31, 2016, the Company’s short-term investments were $107.4 million, compared with $272.0 million and $126.2 million at December 31, 2015 and March 31, 2015, respectively. At March 31, 2016, $8.7 million was in federal funds sold and $98.7 million was in interest-bearing balances at correspondent banks and the Federal Reserve Bank of Atlanta.

 

 82 

 

  

Derivative Instruments and Hedging Activities

 

The Company had a cash flow hedge that was scheduled to mature September 15, 2020 with a notional amount of $37.1 million at March 31, 2016, December 31, 2015 and March 31, 2015, for the purpose of converting the variable rate on the junior subordinated debentures to a fixed rate of 4.11%. The fair value of this instrument amounted to a liability of approximately $2.3 million, $1.4 million and $1.8 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. The Company also had forward contracts and IRLCs to hedge changes in the value of the mortgage inventory due to changes in market interest rates. The fair value of these instruments amounted to an asset of approximately $4.8 million, $2.7 million and $1.1 million at March 31, 2016, December 31, 2015 and March 31, 2015, respectively, and a liability of approximately $592,000, $137,000 and $548,000 at March 31, 2016, December 31, 2015 and March 31, 2015, respectively. No material hedge ineffectiveness from cash flow hedges was recognized in the statement of operations. All components of each derivative’s gain or loss are included in the assessment of hedge effectiveness.

 

Capital

 

On January 29, 2015, the Company completed a private placement of 5,320,000 shares of common stock at a price of $22.50 per share. The Company received net proceeds from the issuance of approximately $114.5 million, after deducting placement agent commissions and other issuance costs. The Company used the net proceeds to fund the acquisitions of Merchants and eighteen Bank of America branches located in North Florida and South Georgia.

 

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

 

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

 

In July 2013, the Federal Reserve publishedfinal rules for the adoption of the Basel III regulatory capital framework (the "Basel III Capital Rules"). The Basel III Capital Rules defined a new capital measure called "Common Equity Tier 1" ("CET1"), established that Tier 1 capital consist of Common Equity Tier 1 and "Additional Tier 1 Capital" instruments meeting specified requirements, defined Common Equity Tier 1, established a capital conservation buffer and expanded the scope of the adjustments as compared with existing regulations. The capital conservation buffer is being phased in from 0.0% for 2015 and 0.625% for 2016. It is being increased by 0.625% per year until reaching 2.50% by 2019. The Basel III Capital Rules became effective for us on January 1, 2015 with certain transition provisions fully phased in on January 1, 2019.

 

The regulatory capital standards are defined by the following key measurements:

 

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

 

b) The “CET1 Ratio” is defined as Common equity tier 1 capital to total risk weighted assets. To be considered “adequately capitalized” under this measurement, a bank must maintain a core capital ratio greater than or equal to 4.50%. For a bank to be considered “well capitalized,” it must maintain a core capital ratio greater than or equal to 6.50%.

 

c) The “Core Capital Ratio” is defined as Tier 1 capital to total risk weighted assets. To be considered “adequately capitalized” under this measurement, a bank must maintain a core capital ratio greater than or equal to 6.00%. For a bank to be considered “well capitalized,” it must maintain a core capital ratio greater than or equal to 8.00%.

 

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

 

 83 

 

  

As of March 31, 2016, under the regulatory capital standards, the Bank was considered “well capitalized” under all capital measurements. The following table sets forth the regulatory capital ratios of Ameris at March 31, 2016, December 31, 2015 and March 31, 2015:

 

  March 31,
2016
  December 31,
2015
  March 31,
2015
 
Leverage Ratio(tier 1 capital to average assets)            
Consolidated  8.49%  8.70%  10.12%
Ameris Bank  9.33   9.32   11.43 
CET1 Ratio(common equity tier 1capital to risk weighted assets)            
Consolidated  8.71   9.54   13.87 
Ameris Bank  11.23   11.74   15.67 
Core Capital Ratio(tier 1 capital to risk weighted assets)            
Consolidated  10.22   10.96   13.87 
Ameris Bank  11.23   11.74   15.67 
Total Capital Ratio(total capital to risk weighted assets)            
Consolidated  10.66   11.45   14.62 
Ameris Bank  11.67   12.24   16.42 

  

Interest Rate Sensitivity and Liquidity

 

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

 

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

 

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

 

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

 

 84 

 

  

Liquidity management involves the matching of the cash flow requirements of customers, who may be either depositors desiring to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs, and the ability of Ameris to manage those requirements. The Company strives to maintain an adequate liquidity position by managing the balances and maturities of interest-earning assets and interest-bearing liabilities so that the balance it has in short-term investments at any given time will adequately cover any reasonably anticipated immediate need for funds. Additionally, the Bank maintains relationships with correspondent banks, which could provide funds on short notice, if needed. The Company has invested in FHLB stock for the purpose of establishing credit lines with the FHLB. The credit availability to the Bank is equal to 20% of the Bank’s total assets as reported on the most recent quarterly financial information submitted to the regulators subject to the pledging of sufficient collateral. At March 31, 2016, December 31, 2015 and March 31, 2015, there were $110.5 million, $39.0 million and $43.9 million, respectively, outstanding borrowings with the Company’s correspondent banks.  

 

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

 

  March 31,
2016
  December 31,
2015
  September 30,
2015
  June 30,
2015
  March 31,
2015
 
Investment securities available for sale to total deposits  16.00%  16.05%  17.91%  19.11%  17.54%
Loans (net of unearned income) to total deposits  84.98%  80.11%  80.77%  76.66%  82.99%
Interest-earning assets to total assets  89.98%  90.81%  90.17%  89.69%  89.06%
Interest-bearing deposits to total deposits  70.77%  72.74%  71.84%  71.62%  72.21%

 

The liquidity resources of the Company are monitored continuously by the ALCO Committee and on a periodic basis by state and federal regulatory authorities. As determined under guidelines established by these regulatory authorities, the Company’s and the Bank’s liquidity ratios at March 31, 2016 were considered satisfactory. The Company is aware of no events or trends likely to result in a material change in liquidity.

 

Item 3.Quantitative and Qualitative Disclosures About Market Risk

 

The Company is exposed only to U.S. dollar interest rate changes, and, accordingly, the Company manages exposure by considering the possible changes in the net interest margin. The Company does not have any trading instruments nor does it classify any portion of the investment portfolio as held for trading. The Company’s hedging activities are limited to cash flow hedges and are part of the Company’s program to manage interest rate sensitivity. At March 31, 2016, the Company had one effective LIBOR rate swap with a notional amount of $37.1 million. The LIBOR rate swap exchanges fixed rate payments of 4.11% for floating rate payments based on the three month LIBOR and matures September 2020. The Company also had forward contracts and IRLCs to hedge changes in the value of the mortgage inventory due to changes in market interest rates. The fair value of these instruments amounted to a net asset of approximately $4.2 million, $2.5 million and $3.5 million at March 31, 2016, December 31, 2015, and March 31, 2015 respectively. Finally, the Company has no exposure to foreign currency exchange rate risk, commodity price risk and other market risks.

 

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

 

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

 

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

 

Item 4.Controls and Procedures

 

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

 

During the quarter ended March 31, 2016, there was no change in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the Exchange Act that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 85 

 

  

PART II - OTHER INFORMATION

 

Item 1.Legal Proceedings

 

From time to time, as a normal incident of the nature and kind of business in which the Company is engaged, various claims or charges are asserted against the Company or the Bank. In the ordinary course of business, the Company and the Bank are also subject to regulatory examinations, information gathering requests, inquiries and investigations. Other than ordinary routine litigation incidental to the Company’s business, management believes based on its current knowledge and after consultation with legal counsel that there are no pending or threatened legal proceedings that will, individually or in the aggregate, have a material adverse effect on the consolidated results of operations or financial condition of the Company.

 

Item 1A.Risk Factors

 

There have been no material changes to the risk factors disclosed in Item 1A. of Part 1 in our Annual Report on Form 10-K for the year ended December 31, 2015.

 

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

 

None.

 

Item 3.Defaults Upon Senior Securities

 

None.

 

Item 4.Mine Safety Disclosures

 

Not applicable.

 

Item 5.Other Information

 

None.

 

Item 6.Exhibits

 

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

  

SIGNATURE

 

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

 

  AMERIS BANCORP
Date: May 9, 2016  
  /s/ Dennis J. Zember Jr.
  Dennis J. Zember Jr.,
  Executive Vice President and Chief Financial Officer
  (duly authorized signatory and principal accounting and financial officer)

 

 86 

 

  

EXHIBIT INDEX

 

Exhibit
No. 
 Description 
   
3.1 Articles of Incorporation of Ameris Bancorp, as amended (incorporated by reference to Exhibit 2.1 to Ameris Bancorp’s Regulation A Offering Statement on Form 1-A filed with the Commission on August 14, 1987).
   
3.2 Amendment to Amended Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1.1 to Ameris Bancorp’s Form 10-K filed with the Commission on March 28, 1996).
   
3.3 Amendment to Amended Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 4.3 to Ameris Bancorp’s Registration Statement on Form S-4 filed with the Commission on July 17, 1996).
   
3.4 Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.5 to Ameris Bancorp’s Annual Report on Form 10-K filed with the Commission on March 25, 1998).
   
3.5 Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.7 to Ameris Bancorp’s Annual Report on Form 10-K filed with the Commission on March 26, 1999).
   
3.6 Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.9 to Ameris Bancorp’s Annual Report on Form 10-K filed with the Commission on March 31, 2003).
   
3.7 Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on December 1, 2005).
   
3.8 Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on November 21, 2008).
   
3.9 Articles of Amendment to the Articles of Incorporation of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on June 1, 2011).
   
3.10 Amended and Restated Bylaws of Ameris Bancorp (incorporated by reference to Exhibit 3.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2005).
   
4.1 Indenture between Ameris Bancorp (as successor to Jacksonville Bancorp, Inc.) and Wilmington Trust Company dated as of June 17, 2004 (incorporated by reference to Exhibit 4.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.2 First Supplemental Indenture dated as of March 11, 2016 by and among Ameris Bancorp, Jacksonville Bancorp, Inc. and Wilmington Trust Company (incorporated by reference to Exhibit 4.2 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.3 Form of Floating Rate Junior Subordinated Deferrable Interest Debenture Due 2034 (incorporated by reference to Exhibit 4.3 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.4 Indenture between Ameris Bancorp (as successor to Jacksonville Bancorp, Inc.) and Wilmington Trust Company dated as of September 15, 2005 (incorporated by reference to Exhibit 4.4 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.5 Second Supplemental Indenture dated as of March 11, 2016 by and among Ameris Bancorp, Jacksonville Bancorp, Inc. and Wilmington Trust (incorporated by reference to Exhibit 4.5 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).  
   
4.6 Form of Fixed/Floating Rate Junior Subordinated Deferrable Interest Debenture Due (incorporated by reference to Exhibit 4.6 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.7 Indenture between Ameris Bancorp (as successor to Jacksonville Bancorp, Inc.) and Wilmington Trust Company dated as of December 14, 2006 (incorporated by reference to Exhibit 4.7 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.8 First Supplemental Indenture dated as of March 11, 2016 by and among Ameris Bancorp, Jacksonville Bancorp, Inc. and Wilmington Trust Company (incorporated by reference to Exhibit 4.8 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.9 Form of Floating Rate Junior Subordinated Deferrable Interest Debenture Due 2036 (incorporated by reference to Exhibit 4.9 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).

 

 87 

 

  

Exhibit
No. 
 Description 
   
4.10 Indenture between Ameris Bancorp (as successor to Jacksonville Bancorp, Inc.) and Wells Fargo Bank, National Association dated as of June 20, 2008 (incorporated by reference to Exhibit 4.10 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.11 First Supplemental Indenture dated as of March 11, 2016 by and between Ameris Bancorp and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 4.11 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
4.12 Form of Junior Subordinated Debt Security Due 2038 (incorporated by reference to Exhibit 4.12 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on March 14, 2016).
   
31.1 Rule 13a-14(a)/15d-14(a) Certification by the Company’s Chief Executive Officer
   
31.2 Rule 13a-14(a)/15d-14(a) Certification by the Company’s Chief Financial Officer
   
32.1 Section 1350 Certification by the Company’s Chief Executive Officer
   
32.2 Section 1350 Certification by the Company’s Chief Financial Officer
   
101 The following financial statements from Ameris Bancorp’s Form 10-Q for the quarter ended March 31, 2016, formatted as interactive data files in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Earnings and Comprehensive Income; (iii) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements.

 

 88