10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

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

For the quarterly period ended September 30, 2014

OR

 

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

Commission File Number: 001-13901

 

 

 

LOGO

AMERIS BANCORP

(Exact name of registrant as specified in its charter)

 

 

 

GEORGIA   58-1456434
(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 filer   ¨    Accelerated filer   x
Non-accelerated filer   ¨  (Do not check if a 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 28,160,598 shares of Common Stock outstanding as of October 31, 2014.

 

 

 


Table of Contents

AMERIS BANCORP

TABLE OF CONTENTS

 

         Page  

PART I – FINANCIAL INFORMATION

  

Item 1.

 

Financial Statements.

  
 

Consolidated Balance Sheets at September 30, 2014, December 31, 2013 and September  30, 2013

     1   
 

Consolidated Statements of Earnings and Comprehensive Income for the Three and Nine Month Periods Ended September 30, 2014 and 2013

     2   
 

Consolidated Statements of Changes in Stockholders’ Equity for the Nine Months Ended September  30, 2014 and 2013

     3   
 

Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2014 and 2013

     4   
 

Notes to Consolidated Financial Statements

     5   

Item 2.

 

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

     45   

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk.

     70   

Item 4.

 

Controls and Procedures.

     70   

PART II – OTHER INFORMATION

  

Item 1.

 

Legal Proceedings.

     71   

Item 1A.

 

Risk Factors.

     71   

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds.

     71   

Item 3.

 

Defaults Upon Senior Securities.

     71   

Item 4.

 

Mine Safety Disclosures.

     71   

Item 5.

 

Other Information.

     71   

Item 6.

 

Exhibits.

     71   

Signatures

       72   


Table of Contents

Item 1. Financial Statements.

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except per share data)

 

     September 30,
2014
    December 31,
2013
    September 30,
2013
 
     (Unaudited)           (Unaudited)  

Assets

      

Cash and due from banks

   $ 69,421      $ 62,955      $ 53,516   

Federal funds sold and interest-bearing accounts

     40,165        204,984        73,899   

Investment securities available for sale, at fair value

     529,509        486,235        312,248   

Other investments

     12,687        16,828        7,764   

Mortgage loans held for sale

     110,059        67,278        69,634   

Loans, net of unearned income

     1,848,759        1,618,454        1,589,267   

Purchased loans not covered by FDIC loss share agreements (“purchased non-covered loans”)

     673,724        448,753        —     

Purchased loans covered by FDIC loss share agreements (“covered loans”)

     313,589        390,237        417,649   

Less: allowance for loan losses

     (22,212     (22,377     (23,854
  

 

 

   

 

 

   

 

 

 

Loans, net

     2,813,860        2,435,067        1,983,062   
  

 

 

   

 

 

   

 

 

 

Other real estate owned, net

     35,320        33,351        37,978   

Purchased, non-covered other real estate owned, net

     13,660        4,276        —     

Covered other real estate owned, net

     28,883        45,893        52,552   
  

 

 

   

 

 

   

 

 

 

Total other real estate owned, net

     77,863        83,520        90,530   
  

 

 

   

 

 

   

 

 

 

Premises and equipment, net

     98,752        103,188        65,661   

FDIC loss-share receivable

     38,233        65,441        81,763   

Other intangible assets, net

     9,114        6,009        1,972   

Goodwill

     58,879        35,049        956   

Cash value of bank owned life insurance

     58,217        49,432        49,095   

Other assets

     82,649        51,663        28,402   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 3,999,408      $ 3,667,649      $ 2,818,502   
  

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

      

Liabilities

      

Deposits:

      

Noninterest-bearing

   $ 816,517      $ 668,531      $ 475,505   

Interest-bearing

     2,556,602        2,330,700        1,967,916   
  

 

 

   

 

 

   

 

 

 

Total deposits

     3,373,119        2,999,231        2,443,421   

Securities sold under agreements to repurchase

     32,351        83,516        20,255   

Other borrowings

     147,409        194,572        5,000   

Other liabilities

     27,615        18,165        17,201   

Subordinated deferrable interest debentures

     65,084        55,466        42,269   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     3,645,578        3,350,950        2,528,146   
  

 

 

   

 

 

   

 

 

 

Stockholders’ Equity

      

Preferred stock, stated value $1,000; 5,000,000 shares authorized; 0, 28,000 and 28,000 shares issued and outstanding

     —          28,000        27,938   

Common stock, par value $1; 100,000,000 shares authorized; 28,157,898; 26,461,769 and 25,270,851 issued

     28,158        26,462        25,271   

Capital surplus

     224,142        189,722        165,835   

Retained earnings

     109,170        83,991        83,025   

Accumulated other comprehensive income (loss)

     3,974        (294     (531

Treasury stock, at cost, 1,383,496; 1,363,342 and 1,363,342 shares

     (11,614     (11,182     (11,182
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     353,830        316,699        290,356   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,999,408      $ 3,667,649      $ 2,818,502   
  

 

 

   

 

 

   

 

 

 

See notes to unaudited consolidated financial statements.

 

1


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME

(amounts in thousands, except per share data)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Interest income

        

Interest and fees on loans

   $ 39,610      $ 29,633      $ 109,376      $ 88,208   

Interest on taxable securities

     3,034        1,720        8,972        5,136   

Interest on nontaxable securities

     496        352        1,143        1,071   

Interest on deposits in other banks and federal funds sold

     46        44        175        158   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

     43,186        31,749        119,666        94,573   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

        

Interest on deposits

     2,540        2,025        6,928        6,334   

Interest on other borrowings

     1,514        404        3,858        1,105   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     4,054        2,429        10,786        7,439   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     39,132        29,320        108,880        87,134   

Provision for loan losses

     1,669        2,920        4,760        10,008   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     37,463        26,400        104,120        77,126   
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest income

        

Service charges on deposit accounts

     6,659        4,948        18,092        14,480   

Mortgage banking activity

     7,498        5,232        19,510        14,697   

Other service charges, commissions and fees

     690        593        2,004        1,539   

Gain (loss) on sale of securities

     132        —          138        171   

Other noninterest income

     2,922        1,515        6,730        4,145   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

     17,901        12,288        46,474        35,032   
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

        

Salaries and employee benefits

     20,226        14,412        54,562        41,599   

Occupancy and equipment

     4,669        3,149        12,804        9,058   

Advertising and marketing expenses

     594        434        2,022        1,016   

Amortization of intangible assets

     698        346        1,668        1,068   

Data processing and telecommunications expenses

     3,928        3,072        11,322        8,478   

Credit resolution related expenses

     3,186        2,971        8,216        10,164   

Merger and conversion charges

     551        512        3,873        512   

Other noninterest expenses

     4,727        3,853        14,669        12,426   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

     38,579        28,749        109,136        84,321   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense

     16,785        9,939        41,458        27,837   

Income tax expense

     5,122        3,262        13,315        9,197   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     11,663        6,677        28,143        18,640   

Less preferred stock dividends and discount accretion

     —          443        286        1,326   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 11,663      $ 6,234      $ 27,857      $ 17,314   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

        

Unrealized holding gain (loss) arising during period on investment securities available for sale, net of tax of $114, $2,158, ($2,610) and $4,375

     (211     (4,007     4,847        (8,125

Reclassification adjustment for losses (gains) included in earnings, net of tax of $46, $0, $48 and $60

     (86     —          (90     (111

Unrealized gain (loss) on cash flow hedges arising during period, net of tax of ($80), $57, $264 and ($591)

     149        (106     (489     1,098   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

     (148     (4,113     4,268        (7,138
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

   $ 11,515      $ 2,564      $ 32,411      $ 11,502   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share

   $ 0.44      $ 0.26      $ 1.08      $ 0.72   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share

   $ 0.43      $ 0.26      $ 1.07      $ 0.71   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends declared per common share

   $ 0.05      $ —        $ 0.10      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding

        

Basic

     26,773        23,901        25,705        23,883   

Diluted

     27,161        24,316        26,099        24,298   

See notes to unaudited consolidated financial statements.

 

2


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(amounts in thousands, except per share data)

(Unaudited)

 

     Nine Months Ended     Nine Months Ended  
     September 30, 2014     September 30, 2013  
     Shares     Amount     Shares     Amount  

PREFERRED STOCK

        

Issued at beginning of period

     28,000      $ 28,000        28,000      $ 27,662   

Repurchase of preferred stock

     (28,000     (28,000     —         —     

Accretion of fair value of warrant

     —         —          —         276   
  

 

 

   

 

 

   

 

 

   

 

 

 

Issued at end of period

     —        $ —          28,000      $ 27,938   

COMMON STOCK

        

Issued at beginning of period

     26,461,769      $ 26,462        25,154,818      $ 25,155   

Issuance of restricted shares

     68,047        68        83,400        83   

Issuance of common stock

     1,598,998        1,599        —          —     

Cancellation of restricted shares

     —          —          (1,000     (1

Proceeds from exercise of stock options

     29,084        29        33,633        34   
  

 

 

   

 

 

   

 

 

   

 

 

 

Issued at end of period

     28,157,898      $ 28,158        25,270,851      $ 25,271   

CAPITAL SURPLUS

        

Balance at beginning of period

     $ 189,722        $ 164,949   

Stock-based compensation

       1,230          592   

Issuance of common stock

       32,875          —     

Proceeds from exercise of stock options

       383          376   

Issuance of restricted shares

       (68       (83

Cancellation of restricted shares

       —            1   
    

 

 

     

 

 

 

Balance at end of period

     $ 224,142        $ 165,835   

RETAINED EARNINGS

        

Balance at beginning of period

     $ 83,991        $ 65,710   

Net income

       28,143          18,640   

Cash dividends declared, $0.10 per share

       (2,678       —     

Dividends on preferred shares

       (286       (1,050

Accretion of fair value of warrant

       —            (275
    

 

 

     

 

 

 

Balance at end of period

     $ 109,170        $ 83,025   

ACCUMULATED OTHER COMPREHENSIVE INCOME, NET OF TAX

        

Unrealized gains on securities and derivatives:

        

Balance at beginning of period

     $ (294     $ 6,607   

Other comprehensive income (loss)

       4,268          (7,138
    

 

 

     

 

 

 

Balance at end of period

     $ 3,974        $ (531

TREASURY STOCK

        

Balance at beginning of period

     (1,363,342   $ (11,182     (1,355,050   $ (11,066

Purchase of treasury shares

     (20,154     (432     (8,292     (116
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

     (1,383,496   $ (11,614     (1,363,342   $ (11,182
    

 

 

     

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     $ 353,830        $ 290,356   
    

 

 

     

 

 

 

See notes to unaudited consolidated financial statements.

 

3


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

(Unaudited)

 

     Nine Months Ended
September 30,
 
     2014     2013  

Cash flows from operating activities:

    

Net income

   $ 28,143      $ 18,640   

Adjustments reconciling net income to net cash provided by operating activities:

    

Depreciation

     5,850        3,683   

Stock based compensation expense

     1,230        592   

Net gains on sale or disposal of premises and equipment

     (615     (61

Net losses or write-downs on sale of other real estate owned

     2,344        5,646   

Provision for loan losses

     4,760        10,008   

Accretion of discount on covered loans

     (20,822     (36,552

Accretion of discount on purchased non-covered loans

     (5,840     —     

Accretion of FDIC loss-share receivable, net of amortization of FDIC clawback payable

     8,699        19,721   

Increase in cash surrender value of BOLI

     (973     (898

Amortization of intangible assets

     1,668        1,068   

Net amortization of investment securities available for sale

     2,609        2,531   

Originations of mortgage loans held for sale

     (504,164     (399,606

Proceeds from sales of mortgage loans held for sale

     468,671        378,758   

Net gains on securities available for sale

     (138     (171

Change attributable to other operating activities

     3,685        15,843   
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (4,893     19,202   
  

 

 

   

 

 

 

Cash flows from investing activities, net of effect of business combinations:

    

Net decrease in federal funds sold and interest-bearing deposits

     180,742        119,778   

Proceeds from maturities of securities available for sale

     37,706        43,474   

Purchase of securities available for sale

     (102,340     (61,445

Proceeds from sales of securities available for sale

     92,975        36,669   

Purchase of bank owned life insurance

     —          (30,000

Net increase in loans, excluding purchased non-covered and covered loans

     (243,809     (155,447

Payments received on purchased non-covered loans

     58,350        —     

Payments received on covered loans

     85,946        96,629   

Payments received from FDIC under loss share agreements

     18,509        58,240   

Proceeds from sales of other real estate owned

     31,913        55,270   

Decrease in restricted equity securities, net

     5,116        —     

Proceeds from sales of premises and equipment

     1,213        1,889   

Purchases of premises and equipment

     (3,779     (4,136

Net cash proceeds received from acquisitions

     1,099        —     
  

 

 

   

 

 

 

Net cash provided by investing activities

     163,641        160,921   
  

 

 

   

 

 

 

Cash flows from financing activities, net of effect of business combinations:

    

Net increase/(decrease) in deposits

     4,864        (181,242

Net decrease in securities sold under agreements to repurchase

     (56,593     (29,865

Repayment of other borrowings

     (187,032     —     

Proceeds from other borrowings

     117,463        5,000   

Redemption of preferred stock

     (28,000     —     

Dividends paid—preferred stock

     (286     (1,050

Dividends paid—common stock

     (2,678     —     

Purchase of treasury shares

     (432     (116

Proceeds from exercise of stock options

     412        410   
  

 

 

   

 

 

 

Net cash used in financing activities

     (152,282     (206,863
  

 

 

   

 

 

 

Net increase (decrease) in cash and due from banks

     6,466        (26,740

Cash and due from banks at beginning of period

     62,955        80,256   
  

 

 

   

 

 

 

Cash and due from banks at end of period

   $ 69,421      $ 53,516   
  

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

    

Cash paid/(received) during the period for:

    

Interest

   $ 10,773      $ 7,840   

Income taxes

   $ 15,008      $ 11,304   

Loans (excluding purchased non-covered and covered loans) transferred to other real estate owned

   $ 9,268      $ 8,329   

Purchased non-covered loans transferred to other real estate owned

   $ 1,955      $ —     

Covered loans transferred to other real estate owned

   $ 10,840      $ 28,725   

Issuance of common stock in acquisitions

   $ 34,474      $ —     

See notes to unaudited consolidated financial statements.

 

4


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2014

(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 September 30, 2014, the Bank operated 74 retail branches and 11 mortgage offices 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 the Company’s established guidelines and policies, the banker closest to the customer responds to the differing needs and demands of their 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 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 September 30, 2014 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, 2013.

Newly Issued Accounting Pronouncements

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.

ASU 2014-04 – Receivables – Troubled Debt Restructurings by Creditors (“ASU 2014-04”). ASU 2014-04 clarifies when a creditor should reclassify mortgage loans collateralized by residential real estate from loans to other real estate owned. It defines when an in-substance repossession or foreclosure has occurred and when a creditor is considered to have received physical possession of residential real estate collateralizing a mortgage loan. ASU 2014-04 is effective for fiscal years beginning after December 31, 2014, and early adoption is permitted. It can be applied either prospectively or using a modified retrospective transition method. The Company is evaluating the impact this standard may have on the Company’s results of operations, financial position or disclosures.

ASU 2013-11—Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (“ASU 2013-11”). ASU 2013-11 requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward. However, if a net operating loss carryforward, a similar tax loss or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. ASU 2013-11 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. The adoption of these revisions did not have a material impact on the Company’s results of operations, financial position or disclosures.

 

5


Table of Contents

NOTE 2 – BUSINESS COMBINATIONS

Coastal Bankshares, Inc.

On June 30, 2014, the Company completed its acquisition of The Coastal Bankshares, Inc. (“Coastal”), a bank holding company headquartered in Savannah, Georgia. Upon consummation of the acquisition, Coastal was merged with and into the Company, with Ameris as the surviving entity in the merger. At that time, Coastal’s wholly owned banking subsidiary, The Coastal Bank (“Coastal Bank”), was also merged with and into the Bank. The acquisition grew the Company’s existing market presence, as Coastal Bank had a total of six banking locations in Chatham, Liberty and Effingham Counties, Georgia. Coastal’s common shareholders received 0.4671 of a share of the Company’s common stock in exchange for each share of Coastal’s common stock. As a result, the Company issued 1,598,998 common shares at a fair value of $34.5 million and paid $2.8 million cash in exchange for outstanding warrants.

The acquisition of Coastal was accounted for using the purchase 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 quarter of 2014, management revised its initial estimates regarding the valuation of other real estate owned. In addition, during the third quarter of 2014, management completed 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 Sections 382 of the Internal Revenue Code of 1986, as amended.

The following table presents the assets acquired and liabilities of Coastal assumed as of June 30, 2014 and their fair value estimates:

 

(Dollars in Thousands)    As Recorded by
Coastal
    Initial Fair
Value
Adjustments
    Subsequent
Fair Value
Adjustments
    As Recorded
by Ameris
 

Assets

        

Cash and cash equivalents

   $ 3,895      $         $         $ 3,895   

Federal funds sold and interest-bearing balances

     15,923        —          —          15,923   

Investment securities

     67,266        (500 )(a)      —          66,766   

Other investments

     975        —          —          975   

Mortgage loans held for sale

     7,288        —          —          7,288   

Loans

     296,141        (16,700 )(b)      —          279,441   

Less allowance for loan losses

     (3,218     3,218 (c)      —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

     292,923        (13,482     —          279,441   

Other real estate owned

     14,992        (3,528 )(d)      (2,600 )(g)      8,864   

Premises and equipment

     11,882        —          —          11,882   

Intangible assets

     507        4,266 (e)      —          4,773   

Other assets

     22,710        —          2,624 (h)      25,334   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 438,361      $ (13,244   $ 24      $ 425,141   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

        

Deposits:

        

Noninterest-bearing

   $ 80,012      $ —        $ —        $ 80,012   

Interest-bearing

     289,012        —          —          289,012   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     369,024        —          —          369,024   

Federal funds purchased and securities sold under agreements to repurchase

     5,428        —          —          5,428   

Other borrowings

     22,005        —          —          22,005   

Other liabilities

     6,192        —          —          6,192   

Subordinated deferrable interest debentures

     15,465        (6,413 )(f)      —          9,052   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     418,114        (6,413     —          411,701   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net identifiable assets acquired over (under) liabilities assumed

     20,247        (6,831     —          13,440   

Goodwill

     —          23,854        24        23,830   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets acquired over (under) liabilities assumed

   $ 20,247      $ 17,023      $ —        $ 37,270   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consideration:

        

Ameris Bancorp common shares issued

     1,598,998         

Purchase price per share of the Company’s common stock

   $ 21.56         
  

 

 

   

Company common stock issued

     34,474         

Cash exchanged for shares

     2,796         
  

 

 

   

Fair value of total consideration transferred

   $ 37,270         
  

 

 

   

 

Explanation of fair value adjustments

 

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

 

6


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

 

  (c) Adjustment reflects the elimination of Coastal’s 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 recording of core deposit intangible on the acquired core deposit accounts.

 

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

 

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

 

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

Goodwill of $23.8 million, which is the excess of the merger consideration over the fair value of net assets acquired, was recorded in the Coastal acquisition and is the result of expected operational synergies and other factors. This goodwill is not expected to be deductible for tax purposes.

The results of operations of Coastal subsequent to the acquisition date 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 acquisition had occurred on January 1, 2013, unadjusted for potential cost savings (in thousands).

 

     Three Months
Ended
September 30,
     Nine Months Ended
September 30,
 
     2013      2014      2013  

Net interest income and noninterest income

   $ 46,373       $ 165,913       $ 137,590   

Net income

   $ 6,680       $ 26,275       $ 19,733   

Net income available to common stockholders

   $ 6,237       $ 25,989       $ 18,407   

Income per common share available to common stockholders – basic

   $ 0.24       $ 0.95       $ 0.72   

Income per common share available to common stockholders – diluted

   $ 0.24       $ 0.94       $ 0.71   

Average number of shares outstanding, basic

     25,500         27,304         25,482   

Average number of shares outstanding, diluted

     25,915         27,698         25,897   

In the acquisition, the Company purchased $279.4 million of loans at fair value, net of $16.7 million, or 5.64%, estimated discount to the outstanding principal balance. Of the total loans acquired, management identified $29.3 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

   $ 38,194   

Non-accretable difference

     (5,632
  

 

 

 

Cash flows expected to be collected

     32,562   

Accretable yield

     (3,282
  

 

 

 

Total purchased credit-impaired loans acquired

   $ 29,280   
  

 

 

 

 

7


Table of Contents

Prosperity Banking Company

On December 23, 2013, the Company completed its acquisition of The Prosperity Banking Company (“Prosperity”), a bank holding company headquartered in Saint Augustine, Florida. Upon consummation of the acquisition, Prosperity was merged with and into the Company, with Ameris as the surviving entity in the merger. At that time, Prosperity’s wholly owned banking subsidiary, Prosperity Bank, was also merged with and into the Bank. Prosperity Bank had a total of 12 banking locations, with the majority of the franchise concentrated in northeast Florida. Prosperity’s common shareholders were entitled to elect to receive either 3.125 shares of the Company’s common stock or $41.50 in cash in exchange for each share of Prosperity’s voting common stock. As a result of Prosperity shareholders’ elections, the Company issued 1,168,918 common shares at a fair value of $24.6 million.

The acquisition of Prosperity was accounted for using the purchase 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.

The following table presents the assets acquired and liabilities of Prosperity assumed as of December 23, 2013 and their initial fair value estimates:

 

(Dollars in Thousands)    As Recorded by
Prosperity
    Fair Value
Adjustments
    As Recorded
by Ameris
 

Assets

      

Cash and cash equivalents

   $ 4,285      $ —        $ 4,285   

Federal funds sold and interest-bearing balances

     21,687        —          21,687   

Investment securities

     151,863        411 (a)      152,274   

Other investments

     8,727        —          8,727   

Loans

     487,358        (37,662 )(b)      449,696   

Less allowance for loan losses

     (6,811     6,811 (c)      —     
  

 

 

   

 

 

   

 

 

 

Loans, net

     480,547        (30,851     449,696   

Other real estate owned

     6,883        (1,260 )(d)      5,623   

Premises and equipment

     36,293        —          36,293   

Intangible assets

     174        4,383 (e)      4,557   

Other assets

     26,600        1,192 (f)      27,792   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 737,059      $ (26,125   $ 710,934   
  

 

 

   

 

 

   

 

 

 

Liabilities

      

Deposits:

      

Noninterest-bearing

   $ 149,242      $ —        $ 149,242   

Interest-bearing

     324,441        —          324,441   
  

 

 

   

 

 

   

 

 

 

Total deposits

     473,683        —          473,683   

Federal funds purchased and securities sold under agreements to repurchase

     21,530        —          21,530   

Other borrowings

     185,000        12,313 (g)      197,313   

Other liabilities

     14,058        455 (h)      14,513   

Subordinated deferrable interest debentures

     29,500        (16,303 )(i)      13,197   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     723,771        (3,535     720,236   
  

 

 

   

 

 

   

 

 

 

Net identifiable assets acquired over (under) liabilities assumed

     13,288        (22,590     (9,302

Goodwill

     —          34,093        34,093   
  

 

 

   

 

 

   

 

 

 

Net assets acquired over (under) liabilities assumed

   $ 13,288      $ 11,503      $ 24,791   
  

 

 

   

 

 

   

 

 

 

Consideration:

      

Ameris Bancorp common shares issued

     1,168,918       

Purchase price per share of the Company’s common stock

   $ 21.07       
  

 

 

     

Company common stock issued

     24,629       

Cash exchanged for shares

     162       
  

 

 

     

Fair value of total consideration transferred

   $ 24,791       
  

 

 

     

 

 

Explanation of fair value adjustments

 

  (a) Adjustment reflects the fair value adjustments of the available for sale portfolio 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 Prosperity’s allowance for loan losses.

 

8


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

 

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

 

(f) Adjustment reflects the adjustment to write-off the non-realizable portion of Prosperity’s deferred tax asset of ($6.644 million), to record the deferred tax asset generated by purchase accounting adjustments of $8.435 million and to record the fair value adjustment of other assets of ($0.599 million) at the acquisition date.

 

(g) Adjustment reflects the fair value adjustment (premium) to the FHLB borrowings of $12.741 million and the fair value adjustment to the subordinated debt of $0.428 million.

 

(h) Adjustment reflects the fair value adjustment of other liabilities at the acquisition date.

 

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

Goodwill of $34.1 million, which is the excess of the merger consideration over the fair value of net assets acquired, was recorded in the Prosperity acquisition and is the result of expected operational synergies and other factors. This goodwill is not expected to be deductible for tax purposes.

The results of operations of Prosperity subsequent to the acquisition date 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 acquisition had occurred on January 1, 2013, unadjusted for potential cost savings (in thousands).

 

     Three Months
Ended
September 30,
     Nine Months
Ended
September 30,
 
     2013      2013  

Net interest income and noninterest income

   $ 48,541       $ 142,390   

Net income

   $ 7,214       $ 18,729   

Net income available to common stockholders

   $ 6,771       $ 17,403   

Income per common share available to common stockholders – basic

   $ 0.27       $ 0.69   

Income per common share available to common stockholders – diluted

   $ 0.27       $ 0.68   

Average number of shares outstanding, basic

     25,070         25,052   

Average number of shares outstanding, diluted

     25,485         25,467   

In the acquisition, the Company purchased $449.7 million of loans at fair value, net of $37.7 million, or 7.73%, estimated discount to the outstanding principal balance. Of the total loans acquired, management identified $67.2 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

   $ 92,461   

Non-accretable difference

     (14,311
  

 

 

 

Cash flows expected to be collected

     78,150   

Accretable yield

     (10,985
  

 

 

 

Total purchased credit-impaired loans acquired

   $ 67,165   
  

 

 

 

 

9


Table of Contents

On the dates of acquisition, the Company estimated the future cash flows on each individual loan and made the necessary adjustments to reflect the asset at fair value. At each quarter end subsequent to the acquisition dates, the Company revises the estimates of future cash flows based on current information and makes the necessary adjustments to carrying value. The adjustments are performed on a loan-by-loan basis and have resulted in the Company recording a $4,000 provision for loan loss expense during the three month period ended September 30, 2014. There were no adjustments needed during the twelve months ended December 31, 2013 and the nine months ended September 30, 2013.

A rollforward of purchased non-covered loans with deterioration of credit quality for the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013 is shown below:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
     September 30,
2013
 

Balance, January 1

   $ 67,165      $ —         $ —     

Charge-offs, net of recoveries

     (4     —           —     

Additions due to acquisitions

     29,280       67,165         —     

Other (loan payments, transfers, etc.)

     (4,440     —           —     
  

 

 

   

 

 

    

 

 

 

Ending balance

   $ 92,001      $ 67,165       $ —     
  

 

 

   

 

 

    

 

 

 

A rollforward of purchased non-covered loans without deterioration of credit quality for the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013 is shown below:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
    September 30,
2013
 

Balance, January 1

   $ 381,588      $ —        $ —     

Additions due to acquisitions

     250,161        382,531        —     

Loan payments, transfers, etc.

     (50,026     (943     —     
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ 581,723      $ 381,588      $ —     
  

 

 

   

 

 

   

 

 

 

The following is a summary of changes in the accretable discounts of purchased non-covered loans during the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
     September 30,
2013
 

Balance, January 1

   $ 26,189      $ —         $ —     

Additions due to acquisitions

     7,799        26,189         —     

Accretion

     (5,840     —           —     

Other activity, net

     916        —           —     
  

 

 

   

 

 

    

 

 

 

Ending balance

   $ 29,064      $ 26,189       $ —     
  

 

 

   

 

 

    

 

 

 

 

10


Table of Contents

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 September 30, 2014, December 31, 2013 and September 30, 2013 are presented below:

 

     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
    Fair
Value
 
     (Dollars in Thousands)  

September 30, 2014:

          

U. S. government agencies

   $ 14,951       $ —         $ (491   $ 14,460   

State, county and municipal securities

     134,641         3,708         (714     137,635   

Corporate debt securities

     10,801         237         (73     10,965   

Mortgage-backed securities

     364,399         4,493         (2,443     366,449   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total securities

   $ 524,792       $ 8,438       $ (3,721   $ 529,509   
  

 

 

    

 

 

    

 

 

   

 

 

 

December 31, 2013:

          

U. S. government agencies

   $ 14,947       $ —         $ (1,021   $ 13,926   

State, county and municipal securities

     112,659         2,269         (2,174     112,754   

Corporate debt securities

     10,311         275         (261     10,325   

Collateralized debt obligations

     1,480         —           —          1,480   

Mortgage-backed securities

     349,441         2,347         (4,038     347,750   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total securities

   $ 488,838       $ 4,891       $ (7,494   $ 486,235   
  

 

 

    

 

 

    

 

 

   

 

 

 

September 30, 2013:

          

U. S. government agencies

   $ 14,945       $ —         $ (1,028   $ 13,917   

State, county and municipal securities

     112,643         2,331         (2,035     112,939   

Corporate debt securities

     10,314         280         (856     9,738   

Mortgage-backed securities

     176,818         2,714         (3,878     175,654   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total securities

   $ 314,720       $ 5,325       $ (7,797   $ 312,248   
  

 

 

    

 

 

    

 

 

   

 

 

 

The amortized cost and fair value of available-for-sale securities at September 30, 2014 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. The weighted average life of these securities is less than 4.5 years and modeled not to extend beyond 6 years in an increasing rate scenario. Therefore, these securities are not included in the following maturity summary:

 

     Amortized
Cost
     Fair
Value
 
     (Dollars in Thousands)  

Due in one year or less

   $ 10,647       $ 10,844   

Due from one year to five years

     35,432         36,856   

Due from five to ten years

     66,554         67,094   

Due after ten years

     47,760         48,266   

Mortgage-backed securities

     364,399         366,449   
  

 

 

    

 

 

 
   $ 524,792       $ 529,509   
  

 

 

    

 

 

 

Securities with a carrying value of approximately $265.9 million serve as collateral to secure public deposits and for other purposes required or permitted by law at September 30, 2014, compared to $399.0 million and $217.3 million at December 31, 2013 and September 30, 2013, respectively.

 

11


Table of Contents

The following table details the gross unrealized losses and fair value of securities aggregated by category and duration of continuous unrealized loss position at September 30, 2014, December 31, 2013 and September 30, 2013.

 

     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)  

September 30, 2014:

               

U. S. government agencies

   $ —         $ —        $ 14,460       $ (491   $ 14,460       $ (491

State, county and municipal securities

     10,296         (98     22,696         (616     32,992         (714

Corporate debt securities

     —           —          4,997         (73     4,997         (73

Mortgage-backed securities

     71,050         (416     51,314         (2,027     122,364         (2,443
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 81,346       $ (514   $ 93,467       $ (3,207   $ 174,813       $ (3,721
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

December 31, 2013:

               

U. S. government agencies

   $ 13,926       $ (1,021   $ —         $ —        $ 13,926       $ (1,021

State, county and municipal securities

     47,401         (1,882     3,794         (292     51,195         (2,174

Corporate debt securities

     —           —          4,826         (261     4,826         (261

Collateralized debt obligations

     —           —          —           —          —           —     

Mortgage-backed securities

     94,989         (2,493     23,388         (1,545     118,377         (4,038
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 156,316       $ (5,396   $ 32,008       $ (2,098   $ 188,324       $ (7,494
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

September 30, 2013:

               

U. S. government agencies

   $ 13,917       $ (1,028   $ —         $ —        $ 13,917       $ (1,028

State, county and municipal securities

     46,516         (1,735     3,807         (300     50,323         (2,035

Corporate debt securities

     —           —          4,235         (856     4,235         (856

Mortgage-backed securities

     90,639         (3,878     —           —          90,639         (3,878
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 151,072       $ (6,641   $ 8,042       $ (1,156   $ 159,114       $ (7,797
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

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 concerns 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 September 30, 2014, 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 September 30, 2014, these investments are not considered impaired on an other-than-temporary basis.

At September 30, 2014, December 31, 2013 and September 30, 2013, 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 nine months ended September 30, 2014, year ended December 31, 2013 and nine months ended September 30, 2013:

 

     September 30,
2014
    December 31, 2013     September 30,
2013
 
     (Dollars in Thousands)  

Gross gains on sales of securities

   $ 141      $ 353      $ 353   

Gross losses on sales of securities

     (3     (182     (182
  

 

 

   

 

 

   

 

 

 

Net realized gains on sales of securities available for sale

   $ 138      $ 171      $ 171   
  

 

 

   

 

 

   

 

 

 

Sales proceeds

   $ 92,975      $ 36,669      $ 36,669   
  

 

 

   

 

 

   

 

 

 

 

12


Table of Contents

NOTE 4 – LOANS

The Company 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. Ameris 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.

Commercial, financial and agricultural loans include both secured and unsecured loans for working capital, expansion, crop production, and other business purposes. Short-term working capital loans are secured by non-real estate collateral such as accounts receivable, crops, inventory and equipment. The Company 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, construction of one-to-four family 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. The Company’s residential loans represent permanent mortgage financing and are secured by residential properties located within the Bank’s market areas.

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 loans receivable categories are presented in the following table, excluding purchased non-covered and covered loans:

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 334,783       $ 244,373       $ 244,991   

Real estate – construction and development

     154,315         146,371         132,277   

Real estate – commercial and farmland

     882,160         808,323         799,149   

Real estate – residential

     436,515         366,882         355,920   

Consumer installment

     31,403         34,249         36,303   

Other

     9,583         18,256         20,627   
  

 

 

    

 

 

    

 

 

 
   $ 1,848,759       $ 1,618,454       $ 1,589,267   
  

 

 

    

 

 

    

 

 

 

Purchased non-covered loans are defined as loans that were acquired in bank acquisitions that are not covered by a loss-sharing agreement with the FDIC. Purchased non-covered loans totaling $673.7 million and $448.8 million at September 30, 2014 and December 31, 2013, respectively, are not included in the above schedule. There were no purchased non-covered loans at September 30, 2013.

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

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 38,077       $ 32,141       $ —     

Real estate – construction and development

     60,262         31,176         —     

Real estate – commercial and farmland

     296,790         179,898         —     

Real estate – residential

     273,347         200,851         —     

Consumer installment

     5,248         4,687         —     
  

 

 

    

 

 

    

 

 

 
   $ 673,724       $ 448,753       $ —     
  

 

 

    

 

 

    

 

 

 

 

13


Table of Contents

Covered loans are defined as loans that were acquired in FDIC-assisted transactions that are covered by a loss-sharing agreement with the FDIC. Covered loans totaling $313.6 million, $390.2 million and $417.6 million at September 30, 2014, December 31, 2013 and September 30, 2013, respectively, are not included in the above schedule.

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

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 22,545       $ 26,550       $ 27,768   

Real estate – construction and development

     27,756         43,179         50,702   

Real estate – commercial and farmland

     180,566         224,451         237,086   

Real estate – residential

     82,445         95,173         101,146   

Consumer installment

     277         884         947   
  

 

 

    

 

 

    

 

 

 
   $ 313,589       $ 390,237       $ 417,649   
  

 

 

    

 

 

    

 

 

 

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 against interest income. Interest payments on nonaccrual 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. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Nonaccrual loans are loans whose principal or interest is past due 90 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)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 2,695       $ 4,103       $ 4,198   

Real estate – construction and development

     3,037         3,971         4,229   

Real estate – commercial and farmland

     8,983         8,566         9,548   

Real estate – residential

     7,608         12,152         13,303   

Consumer installment

     487         411         442   
  

 

 

    

 

 

    

 

 

 
   $ 22,810       $ 29,203       $ 31,720   
  

 

 

    

 

 

    

 

 

 

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

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 54       $ 11       $ —     

Real estate – construction and development

     1,969         325         —     

Real estate – commercial and farmland

     8,776         1,653         —     

Real estate – residential

     6,132         4,658         —     

Consumer installment

     76         12         —     
  

 

 

    

 

 

    

 

 

 
   $ 17,007       $ 6,659       $ —     
  

 

 

    

 

 

    

 

 

 

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

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 8,441       $ 7,257       $ 7,872   

Real estate – construction and development

     8,896         14,781         16,582   

Real estate – commercial and farmland

     14,617         33,495         37,079   

Real estate – residential

     7,227         13,278         13,028   

Consumer installment

     102         341         350   
  

 

 

    

 

 

    

 

 

 
   $ 39,283       $ 69,152       $ 74,911   
  

 

 

    

 

 

    

 

 

 

 

14


Table of Contents

The following table presents an aging analysis of loans, excluding purchased non-covered and covered past due loans as of September 30, 2014, December 31, 2013 and September 30, 2013:

 

     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 September 30, 2014:

                    

Commercial, financial & agricultural

   $ 271       $ 400       $ 2,483       $ 3,154       $ 331,629       $ 334,783       $ —     

Real estate – construction & development

     1,232         285         2,899         4,416         149,899         154,315         —     

Real estate – commercial & farmland

     3,025         484         8,918         12,427         869,733         882,160         —     

Real estate – residential

     4,416         2,085         7,303         13,804         422,711         436,515         —     

Consumer installment loans

     333         113         396         842         30,561         31,403         —     

Other

     —           —           —           —           9,583         9,583         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 9,277       $ 3,367       $ 21,999       $ 34,643       $ 1,814,116       $ 1,848,759       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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 31, 2013:

                    

Commercial, financial & agricultural

   $ 10,893       $ 272       $ 4,081       $ 15,246       $ 229,127       $ 244,373       $ —     

Real estate – construction & development

     1,026         69         3,935         5,030         141,341         146,371         —     

Real estate – commercial & farmland

     3,981         1,388         7,751         13,120         795,203         808,323         —     

Real estate – residential

     5,422         1,735         11,587         18,744         348,138         366,882         —     

Consumer installment loans

     568         197         305         1,070         33,179         34,249         —     

Other

     —           —           —           —           18,256         18,256         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 21,890       $ 3,661       $ 27,659       $ 53,210       $ 1,565,244       $ 1,618,454       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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 September 30, 2013:

                    

Commercial, financial & agricultural

   $ 623       $ 297       $ 4,107       $ 5,027       $ 239,964       $ 244,991       $ —     

Real estate – construction & development

     1,200         794         4,229         6,223         126,054         132,277         —     

Real estate – commercial & farmland

     3,883         2,458         9,523         15,864         783,285         799,149         —     

Real estate – residential

     5,515         3,531         11,818         20,864         335,056         355,920         —     

Consumer installment loans

     497         255         327         1,079         35,224         36,303         —     

Other

     —           —           —           —           20,627         20,627         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 11,718       $ 7,335       $ 30,004       $ 49,057       $ 1,540,210       $ 1,589,267       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

15


Table of Contents

The following table presents an aging analysis of purchased non-covered past due loans based on the recorded basis as of September 30, 2014 and December 31, 2013. There were no purchased non-covered loans as of September 30, 2013:

 

     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 September 30, 2014:

                    

Commercial, financial & agricultural

   $ 33       $ 46       $ 55       $ 134       $ 37,943       $ 38,077       $ —     

Real estate – construction & development

     520         135         3,069         3,724         56,538         60,262         1,100   

Real estate – commercial & farmland

     3,497         1,227         8,266         12,990         283,800         296,790         258   

Real estate – residential

     3,915         1,440         5,929         11,284         262,063         273,347         —     

Consumer installment loans

     36         5         76         117         5,131         5,248         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,001       $ 2,853       $ 17,395       $ 28,249       $ 645,475       $ 673,724       $ 1,358   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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 31, 2013:

                    

Commercial, financial & agricultural

   $ 370       $ 70       $ 11       $ 451       $ 31,690       $ 32,141       $ —     

Real estate – construction & development

     1,008         89         325         1,422         29,754         31,176         —     

Real estate – commercial & farmland

     6,851         2,064         1,516         10,431         169,467         179,898         —     

Real estate – residential

     4,667         1,074         3,428         9,169         191,682         200,851         —     

Consumer installment loans

     7         17         9         33         4,654         4,687         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 12,903       $ 3,314       $ 5,289       $ 21,506       $ 427,247       $ 448,753       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

16


Table of Contents

The following table presents an aging analysis of covered loans as of September 30, 2014, December 31, 2013 and September 30, 2013:

 

     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 September 30, 2014:

                    

Commercial, financial & agricultural

   $ 568       $ 188       $ 1,978       $ 2,734       $ 19,811       $ 22,545       $ —     

Real estate – construction & development

     632         72         8,659         9,363         18,393         27,756         —     

Real estate – commercial & farmland

     7,100         322         8,930         16,352         164,214         180,566         305   

Real estate – residential

     2,694         1,473         5,563         9,730         72,715         82,445         65   

Consumer installment loans

     2         7         101         110         167         277         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,996       $ 2,062       $ 25,231       $ 38,289       $ 275,300       $ 313,589       $ 370   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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 31, 2013:

                    

Commercial, financial & agricultural

   $ 3,966       $ 12       $ 6,165       $ 10,143       $ 16,407       $ 26,550       $ —    

Real estate – construction & development

     843         144         14,055         15,042         28,137         43,179         —    

Real estate – commercial & farmland

     8,482         4,350         26,428         39,260         185,191         224,451         346  

Real estate – residential

     7,648         1,914         10,244         19,806         75,367         95,173         —    

Consumer installment loans

     51         14         305         370         514         884         —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,990       $ 6,434       $ 57,197       $ 84,621       $ 305,616       $ 390,237       $ 346  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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 September 30, 2013:

                    

Commercial, financial & agricultural

   $ 319       $ 50       $ 6,695       $ 7,064       $ 20,704       $ 27,768       $ —     

Real estate – construction & development

     2,831         658         15,781         19,270         31,432         50,702         266   

Real estate – commercial & farmland

     7,365         5,350         30,503         43,218         193,868         237,086         568   

Real estate – residential

     2,980         1,727         11,078         15,785         85,361         101,146         823   

Consumer installment loans

     49         —           311         360         587         947         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 13,544       $ 7,785       $ 64,368       $ 85,697       $ 331,952       $ 417,649       $ 1,657   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

17


Table of Contents

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. 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. Impaired loans include loans on nonaccrual status and troubled debt restructurings. The Company individually assesses for impairment all nonaccrual loans greater than $200,000 and rated substandard or worse and all troubled debt restructurings greater than $100,000. 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.

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  
     September 30,
2014
     December 31,
2013
     September 30,
2013
 
     (Dollars in Thousands)  

Nonaccrual loans

   $ 22,810       $ 29,203       $ 31,720   

Troubled debt restructurings not included above

     17,261         17,214         17,024   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 40,071       $ 46,417       $ 48,744   
  

 

 

    

 

 

    

 

 

 

Quarter-to-date interest income recognized on impaired loans

   $ 117       $ 54       $ 17   
  

 

 

    

 

 

    

 

 

 

Year-to-date interest income recognized on impaired loans

   $ 799       $ 522       $ 468   
  

 

 

    

 

 

    

 

 

 

Quarter-to-date foregone interest income on impaired loans

   $ 138       $ 30       $ 216   
  

 

 

    

 

 

    

 

 

 

Year-to-date foregone interest income on impaired loans

   $ 161       $ 418       $ 388   
  

 

 

    

 

 

    

 

 

 

The following table presents an analysis of information pertaining to impaired loans, excluding purchased non-covered and covered loans as of September 30, 2014, December 31, 2013 and September 30, 2013.

 

     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Nine Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of September 30, 2014:

              

Commercial, financial & agricultural

   $ 4,445       $ 8       $ 2,943       $ 2,951       $ 631       $ 2,402       $ 3,285   

Real estate – construction & development

     8,824         211         4,743         4,954         612         5,243         5,596   

Real estate – commercial & farmland

     18,955         7,311         8,753         16,064         1,698         16,242         16,312   

Real estate – residential

     18,251         5,635         9,946         15,581         1,286         15,356         17,169   

Consumer installment loans

     606         —           521         521         10         517         516   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 51,081       $ 13,165       $ 26,906       $ 40,071       $ 4,237       $ 39,760       $ 42,878   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Twelve Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of December 31, 2013:

              

Commercial, financial & agricultural

   $ 6,240       $ —         $ 4,618       $ 4,618       $ 435       $ 4,669       $ 4,844   

Real estate – construction & development

     11,363         —           5,867         5,867         512         6,011         8,341   

Real estate – commercial & farmland

     18,456         —           15,479         15,479         1,443         15,860         17,559   

Real estate – residential

     24,342         —           19,970         19,970         1,472         20,571         20,335   

Consumer installment loans

     623         —           483         483         9         469         642   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 61,024       $ —         $ 46,417       $ 46,417       $ 3,871       $ 47,580       $ 51,721   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Table of Contents
     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Twelve Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of September 30, 2013:

              

Commercial, financial & agricultural

   $ 7,401       $ —         $ 4,719       $ 4,719       $ 820       $ 5,052       $ 4,900   

Real estate – construction & development

     14,299         —           6,155         6,155         821         6,775         8,960   

Real estate – commercial & farmland

     18,628         —           16,241         16,241         1,999         16,366         18,079   

Real estate – residential

     24,701         —           21,174         21,174         1,530         20,533         20,427   

Consumer installment loans

     565         —           455         455         10         559         681   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 65,594       $ —         $ 48,744       $ 48,744       $ 5,180       $ 49,285       $ 53,047   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

 

     As of and For the Period Ended  
     September 30,
2014
     December 31,
2013
     September 30,
2013
 
     (Dollars in Thousands)  

Nonaccrual loans

   $ 17,007       $ 6,659       $ —     

Troubled debt restructurings not included above

     583         —           —     
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 17,590       $ 6,659       $ —     
  

 

 

    

 

 

    

 

 

 

Quarter-to-date interest income recognized on impaired loans

   $ 19       $ —         $ —     
  

 

 

    

 

 

    

 

 

 

Year-to-date interest income recognized on impaired loans

   $ 35       $ —         $ —     
  

 

 

    

 

 

    

 

 

 

Quarter-to-date foregone interest income on impaired loans

   $ 18       $ —         $ —     
  

 

 

    

 

 

    

 

 

 

Year-to-date foregone interest income on impaired loans

   $ 176       $ —         $ —     
  

 

 

    

 

 

    

 

 

 

The following table presents an analysis of information pertaining to impaired purchased non-covered loans as of September 30, 2014 and December 31, 2013. There were no purchased non-covered loans as of September 30, 2013:

 

     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Nine Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of September 30, 2014:

              

Commercial, financial & agricultural

   $ 438       $ 54       $ —         $ 54       $ —         $ 98       $ 81   

Real estate – construction & development

     3,794         2,274         —           2,274         —           2,273         1,501   

Real estate – commercial & farmland

     12,354         8,776         —           8,776         —           7,712         5,976   

Real estate – residential

     9,610         6,407         —           6,407         —           6,533         6,233   

Consumer installment loans

     184         79         —           79         —           64         43   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 26,380       $ 17,590       $ —         $ 17,590       $ —         $ 16,680       $ 13,834   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Twelve Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of December 31, 2013:

              

Commercial, financial & agricultural

   $ 19       $ 11       $ —         $ 11       $ —         $ 1       $ —     

Real estate – construction & development

     542         325         —           325         —           25         6   

Real estate – commercial & farmland

     2,673         1,653         —           1,653         —           126         32   

Real estate – residential

     7,712         4,658         —           4,658         —           354         90   

Consumer installment loans

     20         12         —           12         —           1         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,996       $ 6,659       $ —         $ 6,659       $ —         $ 507       $ 128   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

19


Table of Contents

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

 

     As of and For the Period Ended  
     September 30,
2014
     December 31,
2013
     September 30,
2013
 
     (Dollars in Thousands)  

Nonaccrual loans

   $ 39,283       $ 69,152       $ 74,911   

Troubled debt restructurings not included above

     22,757         22,243         21,184   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 62,040       $ 91,395       $ 96,095   
  

 

 

    

 

 

    

 

 

 

Quarter-to-date interest income recognized on impaired loans

   $ 176       $ 175       $ 9   
  

 

 

    

 

 

    

 

 

 

Year-to-date interest income recognized on impaired loans

   $ 1,115       $ 968       $ 793   
  

 

 

    

 

 

    

 

 

 

Quarter-to-date foregone interest income on impaired loans

   $ —         $ 44       $ 44   
  

 

 

    

 

 

    

 

 

 

Year-to-date foregone interest income on impaired loans

   $ 94       $ 330       $ 286   
  

 

 

    

 

 

    

 

 

 

The following table presents an analysis of information pertaining to impaired covered loans as of September 30, 2014, December 31, 2013 and September 30, 2013:

 

     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Nine Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of September 30, 2014:

              

Commercial, financial & agricultural

   $ 11,356       $ 8,467       $ —         $ 8,467       $ —         $ 10,367       $ 9,511   

Real estate – construction & development

     13,268         11,920         —           11,920         —           11,484         14,760   

Real estate – commercial & farmland

     26,624         23,118         —           23,118         —           23,562         29,904   

Real estate – residential

     20,331         18,430         —           18,430         —           19,112         21,456   

Consumer installment loans

     134         105         —           105         —           116         177   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 71,713       $ 62,040       $ —         $ 62,040       $ —         $ 64,641       $ 75,808   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Twelve Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of December 31, 2013:

              

Commercial, financial & agricultural

   $ 9,680       $ 7,270       $ —         $ 7,270       $ —         $ 7,577       $ 8,696   

Real estate – construction & development

     20,915         18,037         —           18,037         —           19,464         21,794   

Real estate – commercial & farmland

     46,612         40,749         —           40,749         —           42,014         51,584   

Real estate – residential

     29,089         24,998         —           24,998         —           24,345         28,452   

Consumer installment loans

     394         341         —           341         —           346         304   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 106,690       $ 91,395       $ —         $ 91,395       $ —         $ 93,745       $ 110,830   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Three Month
Average
Recorded
Investment
     Nine Month
Average
Recorded
Investment
 
     (Dollars in Thousands)  

As of September 30, 2013:

              

Commercial, financial & agricultural

   $ 10,645       $ 7,884       $ —         $ 7,884       $ —         $ 8,327       $ 9,052   

Real estate – construction & development

     25,401         20,890         —           20,890         —           21,860         22,734   

Real estate – commercial & farmland

     51,105         43,279         —           43,279         —           48,558         54,292   

Real estate – residential

     28,078         23,692         —           23,692         —           24,810         29,316   

Consumer installment loans

     404         350         —           350         —           318         295   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 115,633       $ 96,095       $ —         $ 96,095       $ —         $ 103,872       $ 115,689   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

Credit Quality Indicators

The Company uses a nine category risk grading system to assign a risk grade to each loan in the portfolio. Every loan is assigned a risk rating, with the exception of credit card receivables and overdraft protection loans which are treated as pools and assigned a risk rating. All relationships greater than $1.0 million and the majority of relationships greater than $250,000 are reviewed annually by the Bank’s independent internal loan review department or an independent third party loan review. 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, the 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 of borrowers who exhibit satisfactory credit histories, contain acceptable loan structures and demonstrate the 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 exhibit 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 a 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 sound worth 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.

 

21


Table of Contents

The following table presents the loan portfolio, excluding purchased non-covered and covered loans, by risk grade as of September 30, 2014.

 

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

   $ 114,298       $ 171       $ 251       $ 479       $ 6,287       $ —         $ 121,486   

15

     29,665         4,114         136,303         51,508         1,124         —           222,714   

20

     110,337         50,427         478,551         241,457         17,700         9,583         908,055   

23

     186         9,292         9,574         9,469         305         —           28,826   

25

     73,251         83,245         217,226         105,635         4,842         —           484,199   

30

     3,438         1,781         16,217         10,060         254         —           31,750   

40

     3,608         5,285         23,950         17,907         890         —           51,640   

50

     —           —           88         —           —           —           88   

60

     —           —           —           —           1         —           1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 334,783       $ 154,315       $ 882,160       $ 436,515       $ 31,403       $ 9,583       $ 1,848,759   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the loan portfolio, excluding purchased non-covered and covered loans, by risk grade as of December 31, 2013.

 

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

   $ 66,983       $ —         $ 265       $ 419       $ 6,714       $ —         $ 74,381   

15

     24,789         4,655         147,157         52,335         1,276         —           230,212   

20

     93,852         45,195         431,790         165,339         18,619         18,256         773,051   

23

     127         8,343         10,219         12,641         274         —           31,604   

25

     50,373         78,736         181,645         103,427         6,310         —           420,491   

30

     2,111         2,876         11,849         13,558         197         —           30,591   

40

     6,011         6,566         25,398         19,153         859         —           57,987   

50

     127         —           —           10         —           —           137   

60

     —          —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 244,373       $ 146,371       $ 808,323       $ 366,882       $ 34,249       $ 18,256       $ 1,618,454   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the loan portfolio, excluding purchased non-covered and covered loans, by risk grade as of September 30, 2013:

 

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

   $ 65,033       $ —         $ 278       $ 420       $ 7,028       $ —         $ 72,759   

15

     20,668         5,080         147,355         56,464         1,243         —           230,810   

20

     89,216         37,765         421,669         142,186         19,691         20,627         731,154   

23

     97         7,085         10,054         13,275         218         —           30,729   

25

     60,407         72,942         183,371         109,604         7,034         —           433,358   

30

     3,019         2,264         12,089         11,427         153         —           28,952   

40

     6,326         7,141         24,333         22,534         936         —           61,270   

50

     225         —           —           10         —           —           235   

60

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 244,991       $ 132,277       $ 799,149       $ 355,920       $ 36,303       $ 20,627       $ 1,589,267   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

22


Table of Contents

The following table presents the purchased non-covered loan portfolio by risk grade as of September 30, 2014:

 

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

   $ 3,187       $ —         $ —         $ 292       $ 486       $ —         $ 3,965   

15

     5,023         447         14,136         15,336         519         —           35,461   

20

     11,230         12,345         90,915         64,178         2,034         —           180,702   

23

     8         —           —           1,208         —           —           1,216   

25

     16,467         38,426         167,458         175,313         2,065         —           399,729   

30

     1,494         2,164         9,300         7,071         19         —           20,048   

40

     668         6,880         14,981         9,915         121         —           32,565   

50

     —           —           —           34         4         —           38   

60

     —           —           —           —           —                   —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 38,077       $ 60,262       $ 296,790       $ 273,347       $ 5,248       $ —         $ 673,724   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the purchased non-covered loan portfolio by risk grade as of December 31, 2013:

 

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

   $ 1,865       $ —         $ —         $ 289       $ 451       $ —         $ 2,605   

15

     4,606         7         12,998         16,160         703         —           34,474   

20

     5,172         3,960         43,802         34,576         1,383         —           88,893   

23

     —           —           —           —           —           —           —     

25

     19,638         20,733         102,260         129,923         1,888         —           274,442   

30

     576         1,760         9,554         10,878         194                 —           22,962   

40

     284         4,716         11,284         9,025         68         —           25,377   

50

     —           —           —           —           —           —           —     

60

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 32,141       $ 31,176       $ 179,898       $ 200,851       $ 4,687       $ —         $ 448,753   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

There were no purchased non-covered loans as of September 30, 2013.

 

23


Table of Contents

The following table presents the covered loan portfolio by risk grade as of September 30, 2014:

 

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

     —           2         795         531         —           —           1,328   

20

     1,302         3,380         33,200         15,957         71         —           53,910   

23

     145         547         14,640         5,815         —                   —           21,147   

25

     5,687         11,725         89,201         35,344         41         —           141,998   

30

     4,827         3,006         8,808         8,649         43         —           25,333   

40

     10,584         9,096         33,922         16,149         122         —           69,873   

50

     —           —           —           —           —           —           —     

60

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 22,545       $ 27,756       $ 180,566       $ 82,445       $ 277       $ —         $ 313,589   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the covered loan portfolio by risk grade as of December 31, 2013:

 

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

     —           16         1,048         638         —           —           1,702   

20

     2,184         8,549         34,674         21,363         193                 —           66,963   

23

     134         1,085         17,037         4,748         51         —           23,055   

25

     7,508         9,611         101,657         38,427         235         —           157,438   

30

     5,125         2,006         21,297         6,979         17         —           35,424   

40

     11,599         21,912         48,738         23,018         388         —           105,655   

50

     —           —           —           —           —           —           —     

60

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 26,550       $ 43,179       $ 224,451       $ 95,173       $ 884       $ —         $ 390,237   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the covered loan portfolio by risk grade as of September 30, 2013:

 

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

     —           22         1,098         641         —           —           1,761   

20

     2,697         11,347         34,252         22,545         208         —           71,049   

23

     135         1,080         16,708         2,902         51                 —           20,876   

25

     7,609         7,360         108,886         39,632         250         —           163,737   

30

     1,485         5,505         24,790         9,196         14         —           40,990   

40

     15,842         25,388         51,352         26,230         424         —           119,236   

50

     —           —           —           —           —           —           —     

60

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 27,768       $ 50,702       $ 237,086       $ 101,146       $ 947       $ —         $ 417,649   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

24


Table of Contents

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 a 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 on 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 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 that 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 Senior 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 nine months of 2014 and 2013 totaling $8.0 million and $17.0 million, respectively, under such parameters. In addition, the Company offers consumer loan customers an annual skip-a-pay program that is based on certain qualifying parameters and not based on financial difficulties. The Company does not treat these as troubled debt restructurings.

As of September 30, 2014, December 31, 2013 and September 30, 2013, the Company had a balance of $20.5 million, $20.9 million and $20.2 million, respectively, in troubled debt restructurings, excluding purchased non-covered and covered loans. The Company has recorded $4.4 million, $2.1 million and $2.1 million in previous charge-offs on such loans at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. The Company’s balance in the allowance for loan losses allocated to such troubled debt restructurings was $2.2 million, $2.1 million and $1.7 million at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. At September 30, 2014, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

During the three and nine month periods ending September 30, 2014, the Company modified loans as troubled debt restructurings with principal balances of $763,000 and $2.4 million, respectively. These modifications impacted the Company’s allowance for loan losses by $49,000 and $203,000, respectively, for the three and nine month periods ended September 30, 2014. Troubled debt restructurings with an outstanding balance of $528,000 at June 30, 2014 defaulted during the three months ended September 30, 2014 and these defaults did not have a material impact on the Company’s allowance for loan loss. Troubled debt restructurings with an outstanding balance of $1.3 million at December 31, 2013 defaulted during the first nine months of 2014 and these defaults did not have a material impact on the Company’s allowance for loan loss.

 

25


Table of Contents

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 non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

             4       $ 257                 4       $ 507   

Real estate – construction & development

             11         1,917                 4         196   

Real estate – commercial & farmland

             21         7,080                 2         1,672   

Real estate – residential

             43         7,973                 10         759   

Consumer installment

             9         34                 12         93   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             88       $ 17,261                 32       $ 3,227   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

             4       $ 515                 3       $ 525   

Real estate – construction & development

             8         1,896                 2         32   

Real estate – commercial & farmland

             17         6,913                 4         2,273   

Real estate – residential

             37         7,818                 8         834   

Consumer installment

             6         72                 3         19   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             72       $ 17,214                 20       $ 3,683   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

             4       $ 521                 3       $ 533   

Real estate – construction & development

             8         1,926                 1         29   

Real estate – commercial & farmland

             16         6,693                 3         1,858   

Real estate – residential

             35         7,871                 7         704   

Consumer installment

             1         13                 2         26   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             64       $ 17,024                 16       $ 3,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

As of September 30, 2014, the Company had a balance of $583,000 in troubled debt restructurings included in purchased non-covered loans. The Company did not have any troubled debt restructurings included in purchased non-covered loans as of December 31, 2013 and September 30, 2013. The Company has not recorded any previous charge-offs on such loans at September 30, 2014. At September 30, 2014, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

The following table presents the amount of troubled debt restructurings by loan class of purchased non-covered loans, classified separately as accrual and non-accrual at September 30, 2014:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

             —         $ —                   —         $ —     

Real estate – construction & development

     1         305         —           —     

Real estate – commercial & farmland

     —           —           —           —     

Real estate – residential

     4         275         2         247   

Consumer installment

     1         3         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6       $ 583         2       $ 247   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

26


Table of Contents

As of September 30, 2014, December 31, 2013 and September 30, 2013, the Company had a balance of $25.0 million, $27.3 million and $28.4 million, respectively, in troubled debt restructurings included in covered loans. The Company has recorded $2.1 million, $1.6 million and $3.7 million in previous charge-offs on such loans at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. At September 30, 2014, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled restructurings.

The following table presents the amount of troubled debt restructurings by loan class of covered loans, classified separately as accrual and non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     1       $ 26         1       $ 3   

Real estate – construction & development

     3         3,024         3         56   

Real estate – commercial & farmland

     15         8,501         6         1,225   

Real estate – residential

             94         11,202         13         965   

Consumer installment

     1         4                 —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     114       $ 22,757         23       $ 2,249   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     1       $ 13         5       $ 71   

Real estate – construction & development

     3         3,256         4         52   

Real estate – commercial & farmland

     13         7,255         5         3,946   

Real estate – residential

     83         11,719         8         942   

Consumer installment

             —           —           2         10   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     100       $ 22,243                 24       $ 5,021   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     1       $ 12         3       $ 40   

Real estate – construction & development

     5         4,308         4         690   

Real estate – commercial & farmland

     11         6,200         7         4,805   

Real estate – residential

     79         10,461         11         1,874   

Consumer installment

             —           —           1         5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     96       $ 20,981                 26       $ 7,414   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

27


Table of Contents

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 non-accruing, 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 independent auditors and 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 the majority of relationships greater than $250,000 are reviewed annually by the Bank’s independent internal loan review department or an independent third party loan review firm. 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.

During the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013, the Company recorded provision for loan loss expense of $685,000, $1.5 million and $1.3 million, respectively, to account for losses where the initial estimate of cash flows was found to be excessive on loans acquired in FDIC-assisted transactions. During the nine months ended September 30, 2014, the Company recorded provision for loan loss expense of $4,000 to account for losses where the initial estimate of cash flows was found to be excessive on purchased, non-covered loans. Charge-offs on purchased loans, both covered and non-covered, are recorded when impairment is recorded. Provision expense for covered loans is recorded net of the indemnification by the FDIC loss-share agreements.

 

28


Table of Contents

The following table details activity in the allowance for loan losses by portfolio segment for the periods indicated. 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
    Covered
loans
    Total  
     (Dollars in Thousands)  

Three months ended September 30, 2014:

  

Balance, June 30, 2014

   $ 2,185      $ 5,431      $ 8,317      $ 5,166      $ 1,155      $ —        $ —        $ 22,254   

Provision for loan losses

     540        63        1,237        595        (862     4        92        1,669   

Loans charged off

     (191     (296     (953     (406     (129     (4     (376     (2,355

Recoveries of loans previously charged off

     47        96        31        52        134        —          284        644   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, September 30, 2014

   $ 2,581      $ 5,294      $ 8,632      $ 5,407      $ 298      $ —        $ —        $ 22,212   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nine months ended September 30, 2014:

  

Balance, January 1, 2014

   $ 1,823      $ 5,538      $ 8,393      $ 6,034      $ 589      $ —        $ —        $ 22,377   

Provision for loan losses

     1,627        (26     2,311        529        (370     4        685        4,760   

Loans charged off

     (1,099     (518     (2,255     (1,339     (343     (4     (1,514     (7,072

Recoveries of loans previously charged off

     230        300        183        183        422        —          829        2,147   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, September 30, 2014

   $ 2,581      $ 5,294      $ 8,632      $ 5,407      $ 298      $ —        $ —        $ 22,212   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end amount allocated to:

  

Loans individually evaluated for impairment

   $ 611      $ 540      $ 1,682      $ 1,272      $ —        $ —        $ —        $ 4,105   

Loans collectively evaluated for impairment

     1,970        4,754        6,950        4,135        298        —          —          18,107   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 2,581      $ 5,294      $ 8,632      $ 5,407      $ 298      $ —        $ —        $ 22,212   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

                

Individually evaluated for impairment

   $ 1,549      $ 3,078      $ 17,129      $ 11,860      $ —        $ —        $ —        $ 33,616   

Collectively evaluated for impairment

     333,234        151,237        865,031        424,655        40,986        581,723        142,128        2,538,994   

Acquired with deteriorated credit quality

     —          —          —          —          —          92,001        171,461        263,462   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 334,783      $ 154,315      $ 882,160      $ 436,515      $ 40,986      $ 673,724      $ 313,589      $ 2,836,072   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

29


Table of Contents
     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)  

Twelve months ended December 31, 2013:

  

Balance, January 1, 2013

   $ 2,439      $ 5,343      $ 9,157      $ 5,898      $ 756      $ —         $ —        $ 23,593   

Provision for loan losses

     711        1,742        2,777        4,463        254        —           1,539        11,486   

Loans charged off

     (1,759     (2,020     (3,571     (5,215     (719     —           (1,539     (14,823

Recoveries of loans previously charged off

     432        473        30        888        298        —           —          2,121   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Balance, December 31, 2013

   $ 1,823      $ 5,538      $ 8,393      $ 6,034      $ 589      $ —         $ —        $ 22,377   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Period-end amount allocated to:

  

Loans individually evaluated for impairment

   $ 356      $ 407      $ 1,427      $ 1,395      $ —        $ —         $ —        $ 3,585   

Loans collectively evaluated for impairment

     1,467        5,131        6,966        4,639        589        —           —          18,792   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending balance

   $ 1,823      $ 5,538      $ 8,393      $ 6,034      $ 589      $ —         $ —        $ 22,377   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Loans:

                 

Individually evaluated for impairment

   $ 3,457      $ 3,581      $ 15,240      $ 16,925      $ —        $ —         $ —        $ 39,203   

Collectively evaluated for impairment

     240,916        142,790        793,083        349,957        52,505        381,588         173,190        2,134,029   

Acquired with deteriorated credit quality

     —          —          —          —          —          67,165         217,047        284,212   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending balance

   $ 244,373      $ 146,371      $ 808,323      $ 366,882      $ 52,505      $ 448,753       $ 390,237      $ 2,457,444   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

     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 September 30, 2013:

  

Balance, June 30, 2013

   $ 2,951      $ 5,642      $ 8,797      $ 6,360      $ 467      $ —         $ —        $ 24,217   

Provision for loan losses

     (107     601        1,212        626        117        —           471        2,920   

Loans charged off

     (482     (367     (1,080     (1,323     (205     —           (471     (3,928

Recoveries of loans previously charged off

     212        84        5        291        53        —           —          645   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Balance, September 30, 2013

   $ 2,574      $ 5,960      $ 8,934      $ 5,954      $ 432      $ —         $ —        $ 23,854   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Nine months ended September 30, 2013:

  

Balance, January 1, 2013

   $ 2,439      $ 5,343      $ 9,157      $ 5,898      $ 756      $ —         $ —        $ 23,593   

Provision for loan losses

     1,011        2,127        2,632        2,966        11        —           1,261        10,008   

Loans charged off

     (1,216     (1,598     (2,873     (3,430     (576     —           (1,261     (10,954

Recoveries of loans previously charged off

     340        88        18        520        241        —           —          1,207   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Balance, September 30, 2013

   $ 2,574      $ 5,960      $ 8,934      $ 5,954      $ 432      $ —         $ —        $ 23,854   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Period-end amount allocated to:

  

Loans individually evaluated for impairment

   $ 741      $ 682      $ 1,997      $ 1,429      $ —        $ —         $ —        $ 4,849   

Loans collectively evaluated for impairment

     1,833        5,278        6,937        4,525        432        —           —          19,005   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending balance

   $ 2,574      $ 5,960      $ 8,934      $ 5,954      $ 432      $ —         $ —        $ 23,854   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Loans:

                 

Individually evaluated for impairment

   $ 3,657      $ 3,524      $ 14,605      $ 16,919      $ —        $ —         $ —        $ 38,705   

Collectively evaluated for impairment

     241,334        128,753        784,544        339,001        56,930        —           186,060        1,736,622   

Acquired with deteriorated credit quality

     —          —          —          —          —          —           231,589        231,589   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending balance

   $ 244,991      $ 132,277      $ 799,149      $ 355,920      $ 56,930      $ —         $ 417,649      $ 2,006,916   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

30


Table of Contents

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.

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.

At September 30, 2014, the Company’s FDIC loss-sharing receivable totaled $38.2 million, which is comprised of $21.5 million in indemnification asset (for reimbursements associated with anticipated losses in future quarters) and $16.7 million in current charge-offs and expenses already incurred but not yet submitted for reimbursement.

 

31


Table of Contents

The following table summarizes components of all covered assets at September 30, 2014, December 31, 2013 and September 30, 2013 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
 

As of September 30, 2014:

                       

AUB

   $ 8,902       $ —         $ 8.902       $ 666       $ —         $ 666       $ 9,568       $ 882   

USB

     13,576         351         13,225         2,134         48         2,086         15,311         (439

SCB

     28,534         789         27,745         2,665         308         2,357         30,102         1,855   

FBJ

     22,421         2,346         20,075         1,578         90         1,488         21,563         2,138   

DBT

     75,683         8,531         67,152         9,804         1,024         8,780         75,932         9,337   

TBC

     25,577         1,465         24,112         3,552         394         3,158         27,270         2,542   

HTB

     54,317         5,761         48,556         3,477         1,239         2,238         50,794         7,152   

OGB

     48,889         4,160         44,729         2,244         39         2,205         46,934         5,803   

CBG

     67,273         8,180         59,093         7,195         1,290         5,905         64,998         8,963   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 345,172       $ 31,583       $ 313,589       $ 33,315       $ 4,432       $ 28,883       $ 342,472       $ 38,233   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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 December 31, 2013:

                       

AUB

   $ 15,787       $ 231       $ 15,556       $ 4,264       $ —         $ 4,264       $ 19,820       $ 1,452   

USB

     18,504         1,427         17,077         2,865         141         2,724         19,801         889   

SCB

     34,637         1,483         33,154         3,461         303         3,158         36,312         3,175   

FBJ

     25,891         3,730         22,161         1,880         242         1,638         23,799         3,689   

DBT

     105,157         17,819         87,338         17,023         1,282         15,741         103,079         18,724   

TBC

     32,590         2,354         30,236         4,844         745         4,099         34,335         3,721   

HTB

     67,126         7,359         59,767         6,374         2,304         4,070         63,837         9,325   

OGB

     58,512         5,067         53,445         7,506         2,984         4,522         57,967         9,645   

CBG

     85,118         13,615         71,503         7,610         1,933         5,677         77,180         14,821   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 443,322       $ 53,085       $ 390,237       $ 55,827       $ 9,934       $ 45,893       $ 436,130       $ 65,441   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

32


Table of Contents
     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 September 30, 2013:

                       

AUB

   $ 19,336       $ 915       $ 18,421       $ 3,338       $ 3       $ 3,335       $ 21,756       $ 3,704   

USB

     21,168         1,665         19,503         3,066         139         2,927         22,430         2,796   

SCB

     35,555         1,902         33,653         5,348         429         4,919         38,572         4,020   

FBJ

     27,222         3,965         23,257         1,582         170         1,412         24,669         4,990   

DBT

     116,685         21,739         94,946         19,720         1,639         18,081         113,027         23,955   

TBC

     35,588         2,573         33,015         5,912         843         5,069         38,084         4,315   

HTB

     70,156         8,273         61,883         6,998         2,445         4,553         66,436         11,065   

OGB

     63,794         6,766         57,028         9,921         3,918         6,003         63,031         9,458   

CBG

     92,755         16,812         75,943         8,299         2,046         6,253         82,196         17,460   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 482,259       $ 64,610       $ 417,649       $ 64,184       $ 11,632       $ 52,552       $ 470,201       $ 81,763   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

On the dates of acquisition, the Company estimated the future cash flows on each individual loan and made the necessary adjustments to reflect the asset at fair value. At each quarter end subsequent to the acquisition dates, the Company revises the estimates of future cash flows based on current information and makes the necessary adjustments to carrying value. Amounts reflected in the Company’s statement of earnings are net of indemnification provided under loss share agreements with the FDIC. The adjustments are performed on a loan-by-loan basis and have resulted in the following adjustments for the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013:

 

Total Amounts

   September 30,
2014
     December 31,
2013
     September 30,
2013
 
     (Dollars in Thousands)  

Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount to be accreted into income over remaining term of the loan)

   $ 16,070       $ 51,003       $ 50,703   

Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)

     3,425         7,695         6,305   

Amounts reflected in the Company’s Statement of Operations

   September 30,
2014
     December 31,
2013
     September 30,
2013
 
     (Dollars in Thousands)  

Adjustments needed where the Company’s initial estimate of cash flows were underestimated: (recorded with a reclassification from non-accretable difference to accretable discount to be accreted into income over remaining term of the loan)

   $ 3,214       $ 10,201       $ 10,141   

Adjustments needed where the Company’s initial estimate of cash flows were overstated: (recorded through a provision for loan losses)

     685         1,539         1,261   

 

33


Table of Contents

A rollforward of covered loans with deterioration of credit quality for the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013 is shown below:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
    September 30,
2013
 

Balance, January 1

   $ 217,047      $ 282,737      $ 282,737   

Charge-offs, net of recoveries

     (8,099     (35,306     (30,371

Additions due to acquisitions

     —         —          —    

Other (loan payments, transfers, etc.)

     (37,487     (30,384     (20,777
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ 171,461      $ 217,047      $ 231,589   
  

 

 

   

 

 

   

 

 

 

A rollforward of covered loans without deterioration of credit quality for the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013 is shown below:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
    September 30,
2013
 

Balance, January 1

   $ 173,190      $ 228,602      $ 228,602   

Additions due to acquisitions

     —          —          —     

Loan payments, transfers, etc.

     (31,062     (55,412     (42,316
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ 142,128      $ 173,190      $ 186,286   
  

 

 

   

 

 

   

 

 

 

The following is a summary of changes in the accretable discounts of covered loans during the nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
    September 30,
2013
 

Balance, January 1

   $ 25,493      $ 16,698      $ 16,698   

Additions due to acquisitions

     —          —          —     

Accretion

     (20,822     (42,208     (36,552

Other activity, net

     16,070        51,003        50,703   
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ 20,741      $ 25,493      $ 30,849   
  

 

 

   

 

 

   

 

 

 

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 September 30, 2014, December 31, 2013 and September 30, 2013, the Company has recorded a clawback liability of $5.9 million, $5.0 million and $5.0 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 nine months ended September 30, 2014, for the year ended December 31, 2013 and for the nine months ended September 30, 2013 are as follows:

 

(Dollars in Thousands)

   September 30,
2014
    December 31,
2013
    September 30,
2013
 

Balance, January 1

   $ 65,441      $ 159,724      $ 159,724   

Indemnification asset recorded in acquisitions

     —          —          —     

Payments received from FDIC

     (18,509     (68,822     (58,240

Effect of change in expected cash flows on covered assets

     (8,699     (25,461     (19,721
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ 38,233      $ 65,441      $ 81,763   
  

 

 

   

 

 

   

 

 

 

 

34


Table of Contents

NOTE 6 – 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 September 30,
     For the Nine Months
Ended September 30,
 
     2014      2013      2014      2013  
     (Share Data in
Thousands)
     (Share Data in
Thousands)
 

Basic shares outstanding

     26,773         23,901         25,705         23,883   

Plus: Dilutive effect of ISOs

     111         62         116         62   

Plus: Dilutive effect of Restricted grants

     277         353         278         353   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted shares outstanding

     27,161         24,316         26,099         24,298   
  

 

 

    

 

 

    

 

 

    

 

 

 

For the three month periods ended September 30, 2014 and 2013, the Company has excluded 112,000 and 289,000, respectively, potential common shares with strike prices that would cause them to be anti-dilutive. For the nine month periods ended September 30, 2014 and 2013, the Company has excluded 110,000 and 341,000, respectively, potential common shares with strike prices that would cause them to be anti-dilutive.

NOTE 7 – 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 September 30, 2014, December 31, 2013 and September 30, 2014, there were $147.4 million, $194.6 million and $5.0 million, respectively, outstanding borrowings with the Company’s correspondent banks.

Details of other borrowings, including contractual interest rates and maturity dates are included in the following table:

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Daily Rate Credit from Federal Home Loan Bank with a fixed interest rate of 0.36%

   $ 75,000       $ —         $ —     

Advance from Federal Home Loan Bank with a fixed interest rate of 0.16%, due October 24, 2014

     25,000         —           —     

Advance from Federal Home Loan Bank with a fixed interest rate of 0.17%, due January 24, 2014

     —           165,000         —     

Advances under revolving credit agreement with a regional bank with interest at 90-day LIBOR plus 3.50% (3.73% at September 30, 2014) due in August 2016, secured by subsidiary bank stock

     22,500         —           —     

Advances under revolving credit agreement with a regional bank with interest at 90-day LIBOR plus 4.00% (4.24% and 4.27% at December 31, 2013 and September 30, 2013) due in August 2016, secured by subsidiary bank stock

     —           10,000         5,000   

Advance from correspondent bank with a fixed interest rate of 4.50%, due November 27, 2017, secured by subsidiary bank loan receivable

     4,909         —           —     

Subordinated debt issued by Prosperity Bank due June 2016 with an interest rate of 90-day LIBOR plus 1.60% (1.83% and 1.84% at September 30, 2014 and December 31, 2013)

     5,000         5,000         —     

Subordinated debt issued by The Prosperity Banking Company due September 2016 with an interest rate of 90-day LIBOR plus 1.75% (1.98% and 1.99% at September 30, 2014 and December 31, 2013)

     15,000         14,572         —     
  

 

 

    

 

 

    

 

 

 

Total

   $ 147,409       $ 194,572       $ 5,000   
  

 

 

    

 

 

    

 

 

 

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 September 30, 2014, $320.8 million was available for borrowing on lines with the FHLB.

As of September 30, 2014, the Company maintained credit arrangements with various financial institutions to purchase federal funds up to $60 million.

The Company also participates in the Federal Reserve discount window borrowings. At September 30, 2014, the Company had $584.1 million of loans pledged at the Federal Reserve discount window and had $425.1 million available for borrowing.

 

35


Table of Contents

NOTE 8 – 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. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.

The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company uses the same credit policies in making commitments and conditional obligations as are used for on-balance-sheet instruments.

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 Company issues standby letters of credit, which are conditional commitments issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and expire in decreasing amounts with varying terms. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds various assets as collateral supporting those commitments for which collateral is deemed necessary.

The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held may include accounts receivable, inventory, property, plant and equipment, residential real estate and income-producing commercial properties.

The Company’s commitments to extend credit and standby letters of credit are presented in the following table:

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commitments to extend credit

   $ 332,808       $ 257,195       $ 208,303   

Standby letters of credit

   $ 9,168       $ 7,665       $ 6,954   

Mortgage interest rate lock commitments

   $ 2,295       $ 1,180       $ 2,506   

NOTE 9 – 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 September 30, 2014 and 2013:

 

(Dollars in Thousands)

   Unrealized Gain (Loss)
on Derivatives
    Unrealized Gain (Loss)
on Securities
    Accumulated Other
Comprehensive Income
(Loss)
 

Balance, January 1, 2014

   $ 1,397      $ (1,691   $ (294

Reclassification for gains included in net income

     —          (90     (90

Current year changes

     (489     4,847        4,358   
  

 

 

   

 

 

   

 

 

 

Balance, September 30, 2014

   $ 908      $ 3,066      $ 3,974   
  

 

 

   

 

 

   

 

 

 

 

(Dollars in Thousands)

   Unrealized Gain (Loss)
on Derivatives
    Unrealized Gain (Loss)
on Securities
    Accumulated Other
Comprehensive Income
(Loss)
 

Balance, January 1, 2013

   $ (23   $ 6,630      $ 6,607   

Reclassification for gains included in net income

     —          (111     (111

Current year changes

     1,098        (8,125     (7,027
  

 

 

   

 

 

   

 

 

 

Balance, September 30, 2013

   $ 1,075      $ (1,606   $ (531
  

 

 

   

 

 

   

 

 

 

 

36


Table of Contents

NOTE 10 – 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 $1.1 million and $2.1 million resulting from fair value changes of these mortgage loans were recorded in income during the three and nine month periods ending September 30, 2014, 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. Interest income on mortgage loans held for sale measured at fair value is accrued as it is earned based on contractual rates and is reflected in loan interest income on the Consolidated Statements of Earnings and Comprehensive Income.

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 September 30, 2014, December 31, 213 and September 31, 2013:

 

     September 30,
2014
     December 31,
2013
     September 30,
2013
 
     (Dollars in Thousands)  

Aggregate Fair Value of Mortgage Loans held for sale

   $ 110,059       $ 67,278       $ 69,634   

Aggregate Unpaid Principal Balance

   $ 105,882       $ 65,522       $ 67,406   

Past due loans of 90 days or more

   $ —         $ —         $ —     

Nonaccrual loans

   $ —         $ —         $ —     

The fair value hierarchy describes three levels of inputs that may be used to measure fair value:

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.

 

37


Table of Contents

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: Federal Home Loan Bank (“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.

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 expected future 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 loan will not be collected as scheduled. The fair value of impaired loans is determined in accordance with accounting standards 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 Assets: Covered assets include loans and other real estate owned on which the majority of losses would be covered by loss-sharing agreements with the Federal Deposit Insurance Corporation (the “FDIC”). Management initially valued these assets at fair value using mostly unobservable inputs and, as such, has classified these assets as Level 3.

FDIC Loss-Share Receivable: The fair value of the FDIC loss-share receivable is based on the net present value of projected future cash flows expected to be received from the FDIC under the provision of the loss-share agreements using a discount rate that is based on current market rates.

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

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.

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.

 

38


Table of Contents

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 September 30, 2014, December 31, 2013 and September 30, 2013, 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 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 September 30, 2014 Using:  
     Carrying
Amount
     Level 1      Level 2      Level 3      Total  
     (Dollars in Thousands)  

Financial assets:

              

Cash and due from banks

   $ 69,421       $ 69,421       $ —         $ —         $ 69,421   

Federal funds sold and interest-bearing accounts

   $ 40,165       $ 40,165       $ —         $ —         $ 40,165   

Loans, net

   $ 2,778,026       $ —         $ —         $ 2,773,291       $ 2,773,291   

FDIC loss-share receivable

   $ 38,233       $ —         $ —         $ 21,397       $ 21,397   

Accrued interest receivable

   $ 17,171       $ 17,171       $ —         $ —         $ 17,171   

Financial liabilities:

              

Deposits

     3,373,119         —           3,374,055         —           3,374,055   

Securities sold under agreements to repurchase

     32,351         32,351         —           —           32,351   

Other borrowings

     147,409         —           147,409         —           147,409   

Accrued interest payable

     1,444         1,444         —           —           1,444   

Subordinated deferrable interest debentures

     65,084         —           46,214         —           46,214   

 

39


Table of Contents
            Fair Value Measurements at December 31, 2013 Using:  
     Carrying
Amount
     Level 1      Level 2      Level 3      Total  
     (Dollars in Thousands)  

Financial assets:

              

Cash and due from banks

   $ 62,955       $ 62,955       $ —         $ —         $ 62,995   

Federal funds sold and interest-bearing accounts

   $ 204,984       $ 204,984       $ —         $ —         $ 204,984   

Loans, net

   $ 2,392,521       $ —         $ —         $ 2,404,909       $ 2,404,909   

FDIC loss-share receivable

   $ 65,441       $ —         $ —         $ 61,317       $ 61,317   

Accrued interest receivable

   $ 15,071       $ 15,071       $ —         $ —         $ 15,071   

Financial liabilities:

              

Deposits

     2,999,231         —           3,000,061         —           3,000,061   

Securities sold under agreements to repurchase

     83,516         83,516         —           —           83,516   

Other borrowings

     194,572         —           194,572         —           194,572   

Accrued interest payable

     1,431         1,431         —           —           1,431   

Subordinated deferrable interest debentures

     55,466         —           36,277         —           36,277   

 

    

 

     Fair Value Measurements at September 30, 2013 Using:  
     Carrying
Amount
     Level 1      Level 2      Level 3      Total  
     (Dollars in Thousands)  

Financial assets:

  

Cash and due from banks

   $ 53,516       $ 53,516       $ —         $ —         $ 53,516   

Federal funds sold and interest-bearing accounts

   $ 73,899       $ 73,899       $ —         $ —         $ 73,899   

Loans, net

   $ 1,939,498       $ —         $ —         $ 1,912,634       $ 1,912,634   

FDIC loss-share receivable

   $ 81,763       $ —         $ —         $ 76,346       $ 76,346   

Accrued interest receivable

   $ 13,030       $ 13,030       $ —         $ —         $ 13,030   

Financial liabilities:

              

Deposits

     2,443,421         —           2,444,244         —           2,444,244   

Securities sold under agreements to repurchase

     20,255         20,255         —           —           20,255   

Accrued interest payable

     831         831         —           —           831   

Subordinated Deferrable Interest Debentures

     42,269         —           23,331         —           23,331   

 

 

40


Table of Contents

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 September 30, 2014, December 31, 2013 and September 30, 2013 (dollars in thousands):

 

     Fair Value Measurements on a Recurring Basis
As of September 30, 2014
 
     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

   $ 14,460       $ —         $ 14,460       $ —     

State, county and municipal securities

     137,635         —           137,635         —     

Corporate debt securities

     10,965         —           8,465         2,500   

Mortgage-backed securities

     366,449         10,273         356,176         —     

Mortgage loans held for sale

     110,059         —           110,059         —     

IRLCs and forward contracts

     2,295         —           2,295         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recurring assets at fair value

   $ 641,863       $ 10,273       $ 629,090       $ 2,500   
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative financial instruments

   $ 807       $ —         $ 807       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recurring liabilities at fair value

   $ 807       $ —         $ 807       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Fair Value Measurements on a Recurring Basis
As of December 31, 2013
 
     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

   $ 13,926       $ —         $ 13,926       $ —     

State, county and municipal securities

     112,754         —           112,754         —     

Collateralized debt obligations

     1,480         1,480         —           —     

Corporate debt securities

     10,325         —           8,325         2,000   

Mortgage-backed securities

     347,750         182,461         165,289         —     

Mortgage loans held for sale

     67,278         —           67,278         —     

IRLCs and forward contracts

     1,180         —           1,180         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recurring assets at fair value

   $ 554,693       $ 183,941       $ 368,752       $ 2,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative financial instruments

   $ 370       $ —         $ 370       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recurring liabilities at fair value

   $ 370       $ —         $ 370       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Fair Value Measurements on a Recurring Basis
As of September 30, 2013
 
     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

   $ 13,917       $ —         $ 13,917       $ —     

State, county and municipal securities

     112,939         4,460         108,479         —     

Corporate debt securities

     9,738         —           7,738         2,000   

Mortgage-backed securities

     175,654         9,375         166,279         —     

Mortgage loans held for sale

     69,634         —           69,634         —     

IRLCs and forward contracts

     2,506         —           2,506         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recurring assets at fair value

   $ 384,388       $ 13,835       $ 368,553       $ 2,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative financial instruments

   $ 972       $ —         $ 972       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recurring liabilities at fair value

   $ 972       $ —         $ 972       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

41


Table of Contents

The following table is a presentation of the valuation methodologies used for instruments measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy as of September 30, 2014, December 31, 2013 and September 30, 2013 (dollars in thousands):

 

     Fair Value Measurements on a Nonrecurring Basis
As of September 30, 2014
 
     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

   $ 35,834       $ —         $ —         $ 35,834   

Other real estate owned

     35,320         —           —           35,320   

Purchased, non-covered other real estate owned

     13,660         —           —           13,660   

Covered other real estate owned

     28,883         —           —           28,883   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total nonrecurring assets at fair value

   $ 113,697       $ —         $ —         $ 113,697   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Fair Value Measurements on a Nonrecurring Basis
As of December 31, 2013
 
     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

   $ 42,546       $ —         $ —         $ 42,546   

Other real estate owned

     33,351         —           —           33,351   

Purchased, non-covered other real estate owned

     4,276         —           —           4,276   

Covered other real estate owned

     45,893         —           —           45,893   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total nonrecurring assets at fair value

   $ 126,066       $ —         $ —         $ 126,066   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Fair Value Measurements on a Nonrecurring Basis
As of September 30, 2013
 
     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

   $ 43,564       $ —         $ —         $ 43,564   

Other real estate owned

     39,978         —           —           39,978   

Covered other real estate owned

     52,552         —           —           52,552   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total nonrecurring assets at fair value

   $ 136,094       $ —         $ —         $ 136,094   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

42


Table of Contents

The inputs used to determine estimated fair value of impaired loans include market conditions, loan terms, underlying collateral characteristics and discount rates. The inputs used to determine fair value of other real estate owned, purchased non-covered 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 nine months ended September 30, 2014 and 2013, 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 as of September 30, 2014.

 

Measurements

   Fair Value at
September 30, 2014
     Valuation
Technique
   Unobservable Inputs    Range
     (Dollars in Thousands)          

Nonrecurring:

           

Impaired loans

   $ 35,834       Third party appraisals and
discounted cash flows
   Collateral discounts and
discount rates
   4.00% - 90.00%

Other real estate owned

   $ 35,320       Third party appraisals    Collateral discounts and
estimated costs to sell
   10.00% - 90.00%

Purchased non-covered other real estate owned

   $ 13,660       Third party appraisals    Collateral discounts and
estimated costs to sell
   22.00% - 94.00%

Covered real estate owned

   $ 28,883       Third party appraisals    Collateral discounts and
estimated costs to sell
   10.00% - 90.00%

Recurring:

           

Investment securities available for sale

   $ 2,500       Discounted par values    Credit quality of
underlying issuer
   0.00%

The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets and liabilities as of December 31, 2013.

 

Measurements

   Fair Value at
December 31, 2013
     Valuation
Technique
   Unobservable Inputs    Range
     (Dollars in Thousands)          

Nonrecurring:

           

Impaired loans

   $ 42,546       Third party appraisals and
discounted cash flows
   Collateral discounts and
discount rates
   4.00% - 75.00%

Other real estate owned

   $ 33,351       Third party appraisals    Collateral discounts and
estimated costs to sell
   10.00% - 74.00%

Purchased, non-covered loans

   $ 448,753       Third party appraisals and
discounted cash flows
   Collateral discounts and
discount rates
   1.00% - 40.00%

Purchased non-covered other real estate owned

   $ 4,276       Third party appraisals    Collateral discounts and
estimated costs to sell
   15.00% - 63.00%

Covered loans

   $ 390,237       Third party appraisals and
discounted cash flows
   Collateral discounts

Discount rate

   1.75% - 75.00%

Covered real estate owned

   $ 45,893       Third party appraisals    Collateral discounts and
estimated costs to sell
   10.00% - 86.00%

Recurring:

           

Investment securities available for sale

   $ 2,000       Discounted par values    Credit quality of
underlying issuer
   0.00%

 

43


Table of Contents

NOTE 11 – SEGMENT REPORTING

The following tables present selected financial information with respect to the Company’s reportable business segments for the three- month periods ended September 30, 2014 and 2013:

 

     Three Months Ended
September 30, 2014
     Three Months Ended
September 30, 2013
 
     Retail
Banking
     Mortgage
Banking
     Total      Retail
Banking
     Mortgage
Banking
     Total  
     (Dollars in Thousands)  

Net interest income

   $ 36,785       $ 2,347       $ 39,132       $ 28,089       $ 1,231       $ 29,320   

Provision for loan losses

     994         675         1,669         2,920         —           2,920   

Noninterest income

     10,766         7,135         17,901         7,054         5,234         12,288   

Noninterest expense:

                 

Salaries and employee benefits

     15,817         4,409         20,226         10,799         3,613         14,412   

Equipment and occupancy expenses

     4,301         368         4,669         3,029         120         3,149   

Data processing and telecommunications expenses

     3,622         306         3,928         2,908         164         30,72   

Other expenses

     8,887         869         9,756         7,473         643         8,116   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     32,627         5,952         38,579         24,209         4,540         28,749   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income tax expense

     13,930         2,855         16,785         8,014         1,925         9,939   

Income tax expense

     4,123         999         5,122         2,588         674         3,262   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     9,807         1,856         11,663         5,426         1,251         6,677   

Less preferred stock dividends

     —           —           —           443         —           443   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 9,807       $ 1,856       $ 11,663       $ 4,983       $ 1,251       $ 6,234   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 3,772,050       $ 227,358       $ 3,999,408       $ 2,707,200       $ 111,302       $ 2,818,502   

Stockholders’ equity

     309,904         43,926         353,830         250,863         39,493         290,356   

The following tables present selected financial information with respect to the Company’s reportable business segments for the nine- month periods ended September 30, 2014 and 2013:

 

     Nine Months Ended
September 30, 2014
     Nine Months Ended
September 30, 2013
 
     Retail
Banking
     Mortgage
Banking
     Total      Retail
Banking
     Mortgage
Banking
     Total  
     (Dollars in Thousands)  

Net interest income

   $ 104,094       $ 4,786       $ 108,880       $ 84,372       $ 2,762       $ 87,134   

Provision for loan losses

     4,085         675         4,760         10,008         —           10,008   

Noninterest income

     27,173         19,301         46,474         20,333         14,699         35,032   

Noninterest expense:

                 

Salaries and employee benefits

     42,648         11,914         54,562         32,314         9,285         41,599   

Equipment and occupancy expenses

     11,834         970         12,804         8,575         483         9,058   

Data processing and telecommunications expenses

     10,551         771         11,322         8,013         465         8,478   

Other expenses

     27,452         2,996         30,448         22,807         2,379         25,186   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     92,485         16,651         109,136         71,709         12,612         84,321   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income tax expense

     34,697         6,761         41,458         22,988         4,849         27,837   

Income tax expense

     10,949         2,366         13,315         7,500         1,697         9,197   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     23,748         4,395         28,143         15,488         3,152         18,640   

Less preferred stock dividends

     286         —           286         1,326         —           1,326   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 23,462       $ 4,395       $ 27,857       $ 14,162       $ 3,152       $ 17,314   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

44


Table of Contents

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 Ameris; state and federal banking regulations; changes in or application of environmental and other laws and regulations to which Ameris is 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 September 30, 2014 as compared to December 31, 2013 and operating results for the three-and nine-month periods ended September 30, 2014 and 2013. 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, which should be read in conjunction with the consolidated financial statements and the notes thereto and the information contained in this Item 2.

 

45


Table of Contents

(in thousands, except share data,

taxable equivalent)

  Third
Quarter
2014
    Second
Quarter
2014
    First
Quarter
2014
    Fourth
Quarter
2013
    Third
Quarter
2013
    For Nine Months Ended  
            September 30,
2014
    September 30,
2013
 

Results of Operations:

             

Net interest income

  $ 39,132      $ 35,264      $ 34,484      $ 29,051      $ 29,320      $ 108,880      $ 87,134   

Net interest income (tax equivalent)

    39,608        35,626        34,808        29,325        29,542        110,042        87,902   

Provision for loan losses

    1,669        1,365        1,726        1,478        2,920        4,760        10,008   

Non-interest income

    17,901        15,819        12,754        11,517        12,288        46,474        35,032   

Non-interest expense

    38,579        37,318        33,239        37,624        28,749        109,136        84,321   

Income tax expense

    5,122        4,270        3,923        88        3,262        13,315        9,197   

Preferred stock dividends

    —          —          286        412        443        286        1,326   

Net income available to common shareholders

    11,663        8,130        8,064        966        6,234        27,857        17,314   

Selected Average Balances:

             

Mortgage loans held for sale

  $ 83,751      $ 54,517      $ 49,397      $ 65,683      $ 61,249      $ 62,506      $ 107,658   

Loans, net of unearned income

    1,795,059        1,706,564        1,639,672        1,602,942        1,564,311        1,697,559        1,458,988   

Purchased non-covered loans

    688,452        433,249        441,138        43,900        —          538,802        —     

Covered loans

    324,498        354,766        379,460        401,045        427,482        352,707        454,361   

Investment securities

    525,739        468,129        462,343        327,993        312,541        485,636        325,430   

Earning assets

    3,489,563        3,075,204        3,091,546        2,625,178        2,439,771        3,219,288        2,422,786   

Assets

    3,969,893        3,494,466        3,521,588        2,937,434        2,806,799        3,663,696        2,837,758   

Deposits

    3,382,810        3,010,142        2,975,305        2,552,819        2,439,150        3,124,245        2,466,013   

Common shareholders’ equity

    350,733        309,696        290,462        248,429        246,489        319,435        249,630   

Period-End Balances:

             

Mortgage loans held for sale

  $ 110,059      $ 81,491      $ 51,693      $ 67,278      $ 69,634      $ 110,059      $ 69,634   

Loans, net of unearned income

    1,848,759        1,770,059        1,695,382        1,618,454        1,589,267        1,848,759        1,589,267   

Purchased non-covered loans

    673,724        702,131        437,269        448,753        —          673,724        —     

Covered loans

    313,589        331,250        372,694        390,237        417,649        313,589        417,649   

Earning assets

    3,515,805        3,465,361        3,062,428        3,215,941        2,462,697        3,515,805        2,462,697   

Total assets

    3,999,408        3,973,135        3,487,984        3,667,649        2,818,502        3,999,408        2,818,502   

Total deposits

    3,373,119        3,389,035        3,010,647        2,999,231        2,443,421        3,373,119        2,443,421   

Common shareholders’ equity

    353,830        343,399        300,030        288,699        262,418        353,830        262,418   

Per Common Share Data:

             

Earnings per share—basic

  $ 0.44      $ 0.32      $ 0.32      $ 0.04      $ 0.26      $ 1.08      $ 0.72   

Earnings per share—diluted

    0.43        0.32        0.32        0.04        0.26        1.07        0.71   

Common book value per share

    13.22        12.83        11.93        11.50        10.98        13.22        10.98   

End of period shares outstanding

    26,774,402        26,771,821        25,159,073        25,098,427        23,907,509        26,774,402        23,907,509   

Weighted average shares outstanding

             

Basic

    26,773,033        25,180,665        25,144,342        24,021,447        23,900,665        25,705,313        23,882,539   

Diluted

    27,160,886        25,572,405        25,573,320        24,450,619        24,315,821        26,099,413        24,297,695   

Market Price:

             

High closing price

  $ 24.04      $ 23.90      $ 24.00      $ 21.42      $ 19.79        24.04        19.79   

Low closing price

    21.00        19.73        19.86        17.69        17.35        19.73        12.79   

Closing price for quarter

    21.95        21.56        23.30        21.11        18.38        21.95        18.38   

Average daily trading volume

    79,377        79,038        103,279        94,636        75,545        87,019        60,457   

Closing price to book value

    1.66        1.68        1.95        1.84        1.67        1.66        1.67   

Performance Ratios:

             

Return on average assets

    1.17     0.93     0.96     0.19     0.94     1.01     0.89

Return on average common equity

    13.19     10.53     11.66     2.20     10.75     10.73     10.11

Average loans to average deposits

    85.48     84.68     84.35     82.79     84.17     84.87     81.79

Average equity to average assets

    8.83     8.86     9.04     9.41     9.78     8.94     9.78

Net interest margin (tax equivalent)

    4.50     4.65     4.57     4.43     4.80     4.57     4.85

Efficiency ratio (tax equivalent)

    67.64     73.05     70.36     92.74     69.09     70.25     69.02

 

46


Table of Contents

Results of Operations for the Three Months Ended September 30, 2014 and 2013

Consolidated Earnings and Profitability

Ameris reported net income available to common shareholders of $11.7 million, or $0.43 per diluted share, for the quarter ended September 30, 2014, compared to $6.2 million, or $0.26 per diluted share, for the same period in 2013. The Company’s return on average assets and average shareholders’ equity of 1.17% and 13.19%, respectively, in the third quarter of 2014, compared to 0.94% and 10.75%, respectively, in the third quarter of 2013. 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 and mortgage banking activities of the Company during the third quarter of 2014 and 2013, respectively:

 

     Retail Banking      Mortgage Banking      Total  
     (in thousands)  

For the three months ended September 30, 2014:

        

Net interest income

   $ 36,785       $ 2,347       $ 39,132   

Provision for loan losses

     994         675         1,669   

Non-interest income

     10,766         7,135         17,901   

Non-interest expense

        

Salaries and employee benefits

     15,817         4,409         20,226   

Occupancy

     4,301         368         4,669   

Data processing

     3,622         306         3,928   

Other expenses

     8,887         869         9,756   
  

 

 

    

 

 

    

 

 

 

Total non-interest expense

     32,627         5,952         38,579   
  

 

 

    

 

 

    

 

 

 

Income before income taxes

     13,930         2,855         16,785   

Income tax expense

     4,123         999         5,122   

Net income

     9,807         1,856         11,663   

Preferred stock dividends

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 9,807       $ 1,856       $ 11,663   
  

 

 

    

 

 

    

 

 

 
     Retail Banking      Mortgage Banking      Total  
     (in thousands)  

For the three months ended September 30, 2013:

        

Net interest income

   $ 28,089       $ 1,231       $ 29,320   

Provision for loan losses

     2,920         —           2,920   

Non-interest income

     7,054         5,234         12,288   

Non-interest expense

        

Salaries and employee benefits

     10,799         3,613         14,412   

Occupancy

     3,029         120         3,149   

Data processing

     2,908         164         3,072   

Other expenses

     7,473         643         8,116   
  

 

 

    

 

 

    

 

 

 

Total non-interest expense

     24,209         4,540         28,749   
  

 

 

    

 

 

    

 

 

 

Income before income taxes

     8,014         1,925         9,939   

Income tax expense

     2,588         674         3,262   

Net income

     5,426         1,251         6,677   

Preferred stock dividends

     443         —           443   
  

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 4,983       $ 1,251       $ 6,234   
  

 

 

    

 

 

    

 

 

 

 

47


Table of Contents

Net Interest Income and Margins

The following tables set forth the amount of our 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 September 30,  
     2014     2013  
     Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate Paid
    Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate Paid
 
     (in Thousands)  

ASSETS

                

Interest-earning assets:

                

Loans

   $ 2,891,760       $ 39,912         5.48   $ 2,053,042       $ 29,733         5.75

Investment securities

     533,948         3,704         2.75        320,305         2,195         2.72   

Short-term assets

     63,855         47         0.29        66,424         44         0.26   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest- earning assets

     3,489,563         43,663         4.96        2,439,771         31,972         5.20   
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-earning assets

     480,330              367,028         
  

 

 

         

 

 

       

Total assets

   $ 3,969,893            $ 2,806,799         
  

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Interest-bearing liabilities:

                

Savings and interest-bearing demand deposits

   $ 1,760,108       $ 1,148         0.26   $ 1,316,890       $ 883         0.27

Time deposits

     815,286         1,392         0.68        653,672         1,142         0.69   

Other borrowings

     47,346         558         4.68        1,739         20         4.56   

FHLB advances

     55,435         51         0.36        —           —           —     

Federal funds purchased and securities sold under agreements to repurchase

     44,316         39         0.35        18,446         26         0.56   

Subordinated deferrable interest debentures

     64,953         866         5.29        42,269         358         3.36   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     2,787,444         4,054         0.58        2,033,016         2,429         0.47   
  

 

 

    

 

 

      

 

 

    

 

 

    

Demand deposits

     807,416              468,588         

Other liabilities

     24,300              15,939         

Stockholders’ equity

     350,733              289,256         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 3,969,893            $ 2,806,799         
  

 

 

         

 

 

       

Interest rate spread

           4.39           4.73
        

 

 

         

 

 

 

Net interest income

      $ 39,609            $ 29,543      
     

 

 

         

 

 

    

Net interest margin

           4.50           4.80
        

 

 

         

 

 

 

On a tax equivalent basis, net interest income for the third quarter of 2014 was $39.6 million, an increase of $10.1 million compared to $29.5 million reported in the same quarter in 2013. The higher net interest income is a result of the acquisition of Prosperity Bank during the fourth quarter of 2013 and the acquisition of Coastal Bank in the second quarter of 2014, along with steady yields on the loan portfolio and continued low rates in the Company’s cost of funds. The Company’s net interest margin decreased during the third quarter of 2014 to 4.50%, compared to 4.65% during the second quarter of 2014 and 4.80% reported in the third quarter of 2013.

 

48


Table of Contents

Total interest income, on a tax equivalent basis, during the third quarter of 2014 was $43.7 million compared to $32.0 million in the same quarter of 2013. Yields on earning assets fell slightly to 4.96%, compared to 5.20% reported in the third quarter of 2013. During the third quarter of 2014, loans comprised 82.9% of earning assets, compared to 84.1% in the same quarter of 2013. Increased lending activities have provided opportunities to grow the legacy loan portfolio. Yields on legacy loans decreased to 4.82% in the third quarter of 2014, compared to 5.36% in the same period of 2013. Covered loan yields declined from 7.65% in the third quarter of 2013 to 5.78% in the third quarter of 2014. The yield on purchased non-covered loans was 7.27% for the third quarter of 2014. Management anticipates improving economic conditions and increased loan demand will provide consistent interest income.

Total funding costs increased slightly to 0.45% in the third quarter of 2014, compared to 0.39% during the third quarter of 2013. The increase was driven by the increased cost of subordinated debentures acquired in the Prosperity and Coastal acquisitions. The average cost of subordinated debentures was 5.29% in the third quarter of 2014, compared to 3.37% in the third quarter of 2013. The subordinated debentures that are assumed in the acquisitions are recorded at fair value, which carries a current market rate higher than the Company’s previous subordinated debentures.

Deposit costs decreased from 0.33% in the third quarter of 2013 to 0.30% in the third quarter of 2014, while non- deposit funding costs increased from 2.57% in the third quarter of 2013 to 2.83% in the third quarter of 2014. Continued shifts in the funding mix toward noninterest-bearing demand and other lower cost deposit categories were the primary reason for the decline in deposit costs. Ongoing efforts to maintain the percentage of funding from transaction deposits have succeeded such that non-CD deposits averaged 76.0% of total deposits in the third quarter of 2014, compared to 73.2% during the third quarter of 2013. Lower costs on deposits were realized due mostly to the lower rate environment and the Company’s ability to rely less 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 third quarter of 2014 and 2013 are shown below:

 

(Dollars in Thousands)    September 30, 2014     September 30, 2013  
     Average
Balance
     Average
Cost
    Average
Balance
     Average
Cost
 

NOW

   $ 743,352         0.17   $ 573,088         0.17

MMDA

     861,197         0.36     639,304         0.38

Savings

     155,559         0.11     104,498         0.11

Retail CDs < $100,000

     439,150         0.54     290,771         0.55

Retail CDs > $100,000

     370,166         0.80     349,931         0.72

Brokered CDs

     5,970         3.12     12,970         3.09
  

 

 

      

 

 

    

Interest-bearing deposits

   $ 2,575,394         0.39   $ 1,970,562         0.41
  

 

 

      

 

 

    

Provision for Loan Losses and Credit Quality

The Company’s provision for loan losses during the third quarter of 2014 amounted to $1.7 million, compared to $1.4 million in the second quarter of 2014 and $2.9 million in the third quarter of 2013. Although the Company has experienced improving trends in criticized and classified assets for several quarters, provision for loan losses continues to be required to account for loan growth and continued devaluation of real estate collateral. At September 30, 2014, classified loans still accruing totaled $43.5 million, compared to $31.3 million at September 30, 2013. This increase is predominately due to the addition of classified loans in the Prosperity Bank and Coastal Bank acquisitions. Non-accrual loans, excluding purchased non-covered and covered loans, totaled $22.8 million at September 30, 2014, a 28.1% decrease from $31.7 million reported at the end of the third quarter of 2013. Nonaccrual purchased non-covered loans totaled $17.0 million at September 30, 2014. There were no nonaccrual purchased non-covered loans at the end of the third quarter of 2013.

At September 30, 2014, other real estate owned (excluding purchased non-covered and covered OREO) totaled $35.3 million, compared to $35.4 million at June 30, 2014 and $38.0 million at September 30, 2013. Management regularly assesses the valuation of OREO through periodic reappraisal and through inquiries received in the marketing process. The Company has found that with a marketing window of six to twelve months, the liquidation of properties occurs between 85% and 100% of current book value. Certain properties, mostly raw land and subdivision lots, have extended marketing periods because of excessive inventory and record low home building activity. At the end of the third quarter of 2014, total non-performing assets were 2.22% of total assets, compared to 2.00% at December 31, 2013 and 2.47% at September 30, 2013. This increase is due to the Prosperity Bank and Coastal Bank acquisitions completed in the fourth quarter of 2013 and second quarter of 2014, respectively. Management continues to aggressively identify and resolve problem assets while seeking quality credits to grow the loan portfolio.

 

49


Table of Contents

Net charge-offs on loans during the third quarter of 2014 were $1.6 million, or 0.35% of loans on an annualized basis, compared to $2.8 million, or 0.70% of loans, in the third quarter of 2013. The Company’s allowance for loan losses at September 30, 2014 was $22.2 million, or 1.20% of loans (excluding purchased non-covered and covered loans), compared to $23.9 million, or 1.50% of loans (excluding purchased non-covered and covered loans), at September 30, 2013.

Noninterest Income

Total non-interest income for the third quarter of 2014 was $17.9 million, compared to $12.3 million in the third quarter of 2013. Income from mortgage related activities continued to increase as a result of the Company’s increased number of mortgage bankers and higher levels of production. Service charges on deposit accounts in the third quarter of 2014 increased to $6.7 million, compared to $4.9 million in the third quarter of 2013. This increase was driven by the growth of core accounts through the acquisition of Prosperity Bank during the fourth quarter of 2013 and Coastal Bank during the second quarter of 2014, along with higher balances in accounts subject to service charges.

Noninterest Expense

Total non-interest expenses for the third quarter of 2014 increased to $38.6 million, compared to $28.7 million in the same quarter in 2013. Increases in noninterest expenses were primarily the result of the acquisition of Prosperity Bank during the fourth quarter of 2013, the acquisition of Coastal Bank in the second quarter of 2014 and additional expenses related to increases in mortgage volume. Salaries and benefits increased $5.8 million when compared to the third quarter of 2013. Occupancy and equipment expense increased during the quarter from $3.1 million in the third quarter of 2013 to $4.7 million in the third quarter of 2014. Data processing and telecommunications expenses increased to $3.9 million for the third quarter of 2014 from $3.1 million for the same period in 2013. Credit resolution related expenses, including problem loan and OREO expense and OREO write-downs and losses, increased to $3.2 million in the third quarter of 2014, compared to $3.0 million in the third quarter of 2013.

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 third quarter of 2014, the Company reported income tax expense of $5.1 million, compared to $3.3 million in the same period of 2013. The Company’s effective tax rate for the three months ending September 30, 2014 and 2013 was 30.5% and 32.8%, respectively.

 

50


Table of Contents

Results of Operations for the Nine Months Ended September 30, 2014 and 2013

Ameris reported net income available to common shareholders of $27.9 million, or $1.07 per diluted share, for the nine months ended September 30, 2014, compared to $17.3 million, or $0.71 per diluted share, for the same period in 2013. 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 and mortgage banking activities of the Company during the first nine months of 2014 and 2013, respectively:

 

     Retail Banking      Mortgage Banking      Total  
     (in thousands)  

For the nine months ended September 30, 2014:

        

Net interest income

   $ 104,094       $ 4,786       $ 108,880   

Provision for loan losses

     4,085         675         4,760   

Non-interest income

     27,173         19,301         46,474   

Non-interest expense

        

Salaries and employee benefits

     42,648         11,914         54,562   

Occupancy

     11,834         970         12,804   

Data processing

     10,551         771         11,322   

Other expenses

     27,452         2,996         30,448   
  

 

 

    

 

 

    

 

 

 

Total non-interest expense

     92,485         16,651         109,136   
  

 

 

    

 

 

    

 

 

 

Income before income taxes

     34,697         6,761         41,458   

Income tax expense

     10,949         2,366         13,315   

Net income

     23,748         4,395         28,143   

Preferred stock dividends

     286         —           286   
  

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 23,462       $ 4,395       $ 27,857   
  

 

 

    

 

 

    

 

 

 

 

     Retail Banking      Mortgage Banking      Total  
     (in thousands)  

For the nine months ended September 30, 2013:

        

Net interest income

   $ 84,372       $ 2,762       $ 87,134   

Provision for loan losses

     10,008         —           10,008   

Non-interest income

     20,333         14,699         35,032   

Non-interest expense

        

Salaries and employee benefits

     32,314         9,285         41,599   

Occupancy

     8,575         483         9,058   

Data processing

     8,013         465         8,478   

Other expenses

     22,807         2,379         25,186   
  

 

 

    

 

 

    

 

 

 

Total non-interest expense

     71,709         12,612         84,321   
  

 

 

    

 

 

    

 

 

 

Income before income taxes

     22,988         4,849         27,837   

Income tax expense

     7,500         1,697         9,197   

Net income

     15,488         3,152         18,640   

Preferred stock dividends

     1,326         —           1,326   
  

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 14,162       $ 3,152       $ 17,314   
  

 

 

    

 

 

    

 

 

 

Interest Income

Interest income, on a tax equivalent basis, for the nine months ended September 30, 2014 was $120.8 million, an increase of $25.5 million when compared to $95.3 million for the same period in 2013. Average earning assets for the nine-month period increased $796.5 million to $3.22 billion as of September 30, 2014, compared to $2.42 billion as of September 30, 2013. The increase in average earning assets is due to the Prosperity Bank acquisition completed in December 2013 and the Coastal Bank acquisition completed in June 2014. Yield on average earning assets was 5.02% for the nine months ended September 30, 2014, compared to 5.26% in the first nine months of 2013.

Interest Expense

Total interest expense for the nine months ended September 30, 2014 amounted to $10.8 million, reflecting a $3.4 million increase from the $7.4 million expense recorded in the same period of 2013. During the nine-month period ended September 30, 2014, the Company’s funding costs increased slightly to 0.43% from 0.39% reported in 2013. Deposit costs decreased to 0.30% during the nine month period ended September 30, 2014, compared to 0.34% during the same period in 2013. Total non-deposit funding costs increased from 2.28% during the first nine months of 2013 to 2.66% during the first nine months of 2014.

 

51


Table of Contents

Net Interest Income

The following tables set forth the amount of our 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.

 

     Nine Months Ended September 30,  
     2014     2013  
     Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate Paid
    Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate Paid
 
     (in Thousands)  

ASSETS

                

Interest-earning assets:

                

Loans

   $ 2,651,574       $ 110,138         5.55   $ 2,017,007       $ 88,602         5.87

Investment securities

     493,736         10,515         2.85        332,585         6,582         2.65   

Short-term assets

     73,978         176         0.32        73,194         158         0.29   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest- earning assets

     3,219,288         120,829         5.02        2,422,786         95,342         5.26   
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-earning assets

     444,408              414,972         
  

 

 

         

 

 

       

Total assets

   $ 3,663,696            $ 2,837,758         
  

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Interest-bearing liabilities:

                

Savings and interest-bearing demand deposits

   $ 1,645,535       $ 3,208         0.26   $ 1,313,569       $ 2,570         0.26

Time deposits

     760,203         3,720         0.65        676,025         3,764         0.74   

Other borrowings

     37,607         1,381         4.91        586         20         4.56   

FHLB advances

     50,751         114         0.30        —           —           —     

Federal funds purchased and securities sold under agreements to repurchase

     47,099         123         0.35        22,024         94         0.57   

Subordinated deferrable interest debentures

     58,647         2,240         5.11        42,269         991         3.13   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     2,599,842         10,786         0.55        2,054,473         7,439         0.48   
  

 

 

    

 

 

      

 

 

    

 

 

    

Demand deposits

     718,505              476,419         

Other liabilities

     17,812              19,762         

Stockholders’ equity

     327,537              287,104         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 3,663,696            $ 2,837,758         
  

 

 

         

 

 

       

Interest rate spread

           4.46           4.78
        

 

 

         

 

 

 

Net interest income

      $ 110,043            $ 87,903      
     

 

 

         

 

 

    

Net interest margin

           4.57           4.85
        

 

 

         

 

 

 

For the year-to-date period ending September 30, 2014, the Company reported $110.1 million of net interest income on a tax equivalent basis, compared to $87.96 million of net interest income for the same period in 2013. The average balance of earning assets increased 32.9%, from $2.4 billion during the first nine months of 2013 to $3.2 billion during the first nine months of 2014. The Company’s net interest margin decreased to 4.57% in the nine month period ending September 30, 2014, compared to 4.85% in the same period in 2013.

 

52


Table of Contents

Provision for Loan Losses

The provision for loan losses decreased to $4.8 million for the nine months ended September 30, 2014, compared to $10.0 million in the same period in 2013. Non-performing assets (excluding covered assets) totaled $88.8 million at September 30, 2014, compared to $69.7 million at September 30, 2013. The majority of the increase is due to the Prosperity acquisition in the fourth quarter of 2013. Non-performing assets as a percent of total assets decreased from 2.47% at September 30, 2013 to 2.22% at September 30, 2014. For the nine-month period ended September 30, 2014, the Company had net charge-offs totaling $4.2 million, compared to $8.5 million for the same period in 2013. Annualized net charge-offs as a percentage of loans (excluding purchased non-covered and covered loans) decreased to 0.31% during the first nine months of 2014, compared to 0.71% during the first nine months of 2013.

Noninterest Income

Non-interest income for the first nine months of 2014 was $46.5 million, compared to $35.0 million in the same period in 2013. Service charges on deposit accounts increased approximately $3.6 million to $18.1 million in the first nine months of 2014, compared to $14.5 million in the same period in 2013. This increase was driven by the growth of core accounts through the acquisition of Prosperity Bank during the fourth quarter of 2013 and Coastal Bank during the second quarter of 2014, along with higher balances in accounts subject to service charges. Income from mortgage banking activity increased from $14.7 million in the first nine months of 2013 to $19.5 million in the first nine months of 2014, due to an increased number of mortgage bankers and higher levels of production.

Noninterest Expense

Total operating expenses for the first nine months of 2014 increased to $109.1 million, compared to $84.3 million in the same period in 2013. During the first nine months of 2014, the Company recorded $3.3 million of merger charges related to the Coastal acquisition. Other increases in noninterest expenses were primarily the result of the acquisition of Prosperity Bank during the fourth quarter of 2013, the acquisition of Coastal Bank during the second quarter of 2014 and additional expenses related to increases in mortgage volume. Salaries and benefits increased $13.0 million when compared to the first nine months of 2013. Occupancy and equipment expenses for the first nine months of 2014 amounted to $12.8 million, representing an increase of $3.7 million from the same period in 2013. Data processing and telecommunications expenses increased from $8.5 million in the first nine months of 2013 to $11.3 million in the first nine months of 2014. Credit resolution related expenses, including problem loan and OREO expense and OREO write-downs and losses, decreased to $8.2 million in the first nine months of 2014, compared to $10.2 million in the first nine months of 2013.

Income Taxes

In the first nine months of 2014, the Company recorded income tax expense of $13.3 million, compared to $9.2 million in the same period of 2013. The Company’s effective tax rate for the nine months ended September 30, 2014 and 2013 was 32.1% and 33.0%, respectively.

Financial Condition as of September 30, 2014

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 investments and are recorded at cost.

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 quarterly, 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 September 30, 2014, 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 September 30, 2014, these investments are not considered impaired on an other-than temporary basis.

 

53


Table of Contents

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  

September 30, 2014:

             

U.S. government agencies

   $ 14,951       $ 14,460         1.85     5.22       $ —     

State and municipal securities

     134,641         137,635         4.05     6.11         5,892   

Corporate debt securities

     10,801         10,965         6.401     7.38         1,250   

Mortgage-backed securities

     364,399         366,449         2.47     3.95         60,567   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities

   $ 524,792       $ 529,509         2.94     4.61       $ 67,709   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

September 30, 2013:

             

U.S. government agencies

   $ 14,945       $ 13,917         1.85     5.91       $ —     

State and municipal securities

     112,643         112,939         3.62     5.58         5,104   

Corporate debt securities

     10,314         9,738         6.51     7.14         —     

Mortgage-backed securities

     176,818         175,654         2.67     4.05         27,818   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total debt securities

   $ 314,720       $ 312,248         3.11     4.79       $ 32,922   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Loans and Allowance for Loan Losses

At September 30, 2014, gross loans outstanding (including mortgage loans held for sale and purchased non-covered and covered loans) were $2.95 billion, an increase from $2.52 billion reported at December 31, 2013 and $2.08 billion reported at September 30, 2013. Legacy loans (excluding purchased non-covered and covered loans) increased $230.3 million, from $1.62 billion at December 31, 2013 to $1.85 billion at September 30, 2014. Purchased non-covered loans increased $225.0 million, from $448.8 million at December 31, 2013 to $673.7 million at September 30, 2014. Covered loans decreased $76.6 million, from $390.2 million at December 31, 2013 to $313.6 million at September 30, 2014.

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.

 

54


Table of Contents

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 nine-month period ended September 30, 2014, the Company recorded net charge-offs totaling $4.2 million, compared to $8.5 million for the period ended September 30, 2013. The provision for loan losses for the nine months ended September 30, 2014 decreased to $4.8 million, compared to $10.0 million during the nine-month period ended September 30, 2013. At the end of the third quarter of 2014, the allowance for loan losses totaled $22.2 million, or 1.20% of total legacy loans, compared to $22.4 million, or 1.38% of total legacy loans, at December 31, 2013 and $23.9 million, or 1.50% of total legacy loans, at September 30, 2013. The decrease in the allowance for loan losses as a percentage of non-covered loans reflects the improving credit quality trends in the loan portfolio and the reduced annualized charge-offs as a percentage of average loans ratio.

The following table presents an analysis of the allowance for loan losses for the nine months ended September 30, 2014 and 2013:

 

(Dollars in Thousands)

   September 30,
2014
    September 30,
2013
 

Balance of allowance for loan losses at beginning of period

   $ 22,377      $ 23,593   

Provision charged to operating expense

     4,071        8,747   

Charge-offs:

    

Commercial, financial and agricultural

     1,099        1,216   

Real estate – residential

     1,339        3,430   

Real estate – commercial and farmland

     2,255        2,873   

Real estate – construction and development

     518        1,598   

Consumer installment

     343        576   

Other

     —         —    
  

 

 

   

 

 

 

Total charge-offs

     5,554        9,693   
  

 

 

   

 

 

 

Recoveries:

    

Commercial, financial and agricultural

     230        340   

Real estate – residential

     183        520   

Real estate – commercial and farmland

     183        18   

Real estate – construction and development

     300        88   

Consumer installment

     422        241   

Other

     —         —    
  

 

 

   

 

 

 

Total recoveries

     1,318        1,207   
  

 

 

   

 

 

 

Net charge-offs

     4,236        8,486   
  

 

 

   

 

 

 

Balance of allowance for loan losses at end of period

   $ 22,212      $ 23,854   
  

 

 

   

 

 

 

Net annualized charge-offs as a percentage of average loans

     0.31     0.71

Allowance for loan losses as a percentage of period end loans net of purchased loans

     1.20     1.50

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 $313.6 million, $390.2 million and $417.6 million at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. OREO that is covered by the loss-sharing agreements with the FDIC totaled $28.9 million, $45.9 million and $52.6 million at September 30, 2014, December 31, 2013 and September 30, 2013, 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 September 30, 2014, December 31, 2013 and September 30, 2013 was $38.2 million, $65.4 million and $81.8 million, respectively. Of the $38.2 million FDIC loss-sharing receivable at September 30, 2014, $21.5 million is in indemnification asset (for reimbursements associated with anticipated losses in future quarters) and $16.7 million is current charge-offs and expenses already incurred but not yet submitted for reimbursement.

 

55


Table of Contents

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 nine months ended September 30, 2014, the year ended December 31, 2013 and the nine months ended September 30, 2013, the Company recorded provision for loan loss expense of $685,000, $1.5 million and $1.3 million, respectively, net of the FDIC loss share receivable, to account for losses where the initial estimate of cash flows was found to be excessive 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, 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)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 22,545       $ 26,550       $ 27,768   

Real estate – construction and development

     27,756         43,179         50,702   

Real estate – commercial and farmland

     180,566         224,451         237,086   

Real estate – residential

     82,445         95,173         101,146   

Consumer installment

     277         884         947   
  

 

 

    

 

 

    

 

 

 
   $ 313,589       $ 390,237       $ 417,649   
  

 

 

    

 

 

    

 

 

 

Purchased Non-Covered Assets

Loans that were acquired in transactions that are not covered by the loss-sharing agreements with the FDIC (“purchased non-covered loans”) totaled $673.7 million and $448.8 million at September 30, 2014 and December 31, 2013, respectively. The Company did not have any purchased non-covered loans at September 30, 2013. OREO that was acquired in transactions and are not covered by the loss-sharing agreements with the FDIC totaled $13.7 million and $4.3 million at September 30, 2014 and December 31, 2013, respectively. The Company did not have any purchased non-covered OREO at September 30, 2013.

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 nine months ended September 30, 2014, the Company recorded provision for loan loss expense of $4,000 to account for losses where the initial estimate of cash flows was found to be excessive on purchased non-covered loans. The Company did not have any provision for loan loss expense during the twelve months ended December 31, 2013 related to 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)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Commercial, financial and agricultural

   $ 38,077       $ 32,141       $ —     

Real estate – construction and development

     60,262         31,176         —     

Real estate – commercial and farmland

     296,790         179,898         —     

Real estate – residential

     273,347         200,851         —     

Consumer installment

     5,248         4,687         —     
  

 

 

    

 

 

    

 

 

 
   $ 673,724       $ 448,753       $ —     
  

 

 

    

 

 

    

 

 

 

 

56


Table of Contents

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 permanent 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.

As of September 30, 2014, nonaccrual loans (excluding purchased non-covered and covered loans) totaled $22.8 million, a decrease of approximately $6.4 million since December 31, 2013. The decrease in nonaccrual loans is due to the success in the foreclosure and resolution process and a significant slowdown in the formation of new problem credits. Nonaccrual purchased non-covered loans totaled $17.0 million, an increase of approximately $10.3 million since December 31, 2013 due to the Coastal acquisition. Total non-performing assets as a percentage of total assets were 2.22%, 2.00% and 2.47% at September 30, 2014, December 31, 2013 and September 30, 2013, respectively.

Non-performing assets at September 30, 2014, December 31, 2013 and September 30, 2013 were as follows:

 

(Dollars in Thousands)

   September 30,
2014
     December 31,
2013
     September 30,
2013
 

Total nonaccrual loans (excluding purchased non-covered and covered loans)

   $ 22,810       $ 29,203       $ 31,720   

Nonaccrual purchased non-covered loans

     17,007         6,659         —     

Accruing loans delinquent 90 days or more

     —           —           —     

Foreclosed assets (excluding purchased assets)

     35,320         33,351         37,978   

Purchased, non-covered other real estate owned

     13,660         4,276         —     
  

 

 

    

 

 

    

 

 

 

Total non-performing assets

   $ 88,797       $ 73,489       $ 69,698   
  

 

 

    

 

 

    

 

 

 

 

57


Table of Contents

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 non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     4       $ 257         4       $ 507   

Real estate – construction & development

             11         1,917                 4         196   

Real estate – commercial & farmland

     21         7,080         2         1,672   

Real estate – residential

     43         7,973         10         759   

Consumer installment

     9         34         12         93   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     88       $ 17,261         32       $ 3,227   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

             4       $ 515                 3       $ 525   

Real estate – construction & development

     8         1,896         2         32   

Real estate – commercial & farmland

     17         6,913         4         2,273   

Real estate – residential

     37         7,818         8         834   

Consumer installment

     6         72         3         19   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             72       $ 17,214                 20       $ 3,683   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     4       $ 521         3       $ 533   

Real estate – construction & development

     8         1,926         1         29   

Real estate – commercial & farmland

             16         6,693         3         1,858   

Real estate – residential

     35         7,871         7         704   

Consumer installment

     1         13         2         26   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     64       $ 17,024                 16       $ 3,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

58


Table of Contents

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 September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Loans Currently Paying
Under Restructured
Terms
     Loans that have Defaulted
Under Restructured
Terms
 

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     6       $ 271         2       $ 493   

Real estate – construction & development

     9         1,881         6         232   

Real estate – commercial & farmland

     19         6,811         4         1,941   

Real estate – residential

     37         6,919         16         1,813   

Consumer installment

     7         29         14         98   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             78       $ 15,911                 42       $ 4,577   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Loans Currently Paying
Under Restructured
Terms
     Loans that have Defaulted
Under Restructured

Terms
 

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     4       $ 515         3       $ 525   

Real estate – construction & development

     8         1,896         2         32   

Real estate – commercial & farmland

     16         6,396         5         2,789   

Real estate – residential

     32         6,699         13         1,953   

Consumer installment

     7         90         2         2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             67       $ 15,596                 25       $ 5,301   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    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       $ 508         4       $ 546   

Real estate – construction & development

     6         1,881         3         74   

Real estate – commercial & farmland

     14         6,550         5         2,001   

Real estate – residential

     31         7,282         11         1,293   

Consumer installment

     2         37         1         2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             56       $ 16,258                 24       $ 3,916   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

59


Table of Contents

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 non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Type of concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Forbearance of interest

     13       $ 2,197         1       $ 31   

Forgiveness of principal

     6         2,426         —           —     

Rate reduction only

     17         7,350         4         509   

Rate reduction, forbearance of interest

     35         3,390         23         2,619   

Rate reduction, forbearance of principal

     17         1,898         3         39   

Rate reduction, payment modification

     —           —           1         29   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             88       $ 17,261                 32       $ 3,227   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Type of concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Forbearance of interest

     10       $ 2,170         2       $ 97   

Forgiveness of principal

     3         1,467         1         145   

Payment modification only

     1         280         1         88   

Rate reduction only

     14         7,069         3         913   

Rate reduction, forbearance of interest

     26         3,252         12         2,411   

Rate reduction, forbearance of principal

     18         2,976         —           —     

Rate reduction, payment modification

     —           —           1         29   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             72       $ 17,214                 20       $ 3,683   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Type of concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Forbearance of interest

     9       $ 2,135         2       $ 101   

Forgiveness of principal

     3         1,479         1         145   

Payment modification only

     2         370         —           —     

Rate reduction only

     14         7,146         2         496   

Rate reduction, forbearance of interest

     18         2,878         10         2,379   

Rate reduction, forbearance of principal

     18         3,016         —           —     

Rate reduction, payment modification

     —           —           1         29   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             64       $ 17,024                 16       $ 3,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

60


Table of Contents

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 non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Warehouse

     6       $ 944         —         $ —     

Raw land

     5         1,258         1         29   

Agricultural land

     2         373         —           —     

Hotel & motel

     3         2,062         —           —     

Office

     4         1,639         —           —     

Retail, including strip centers

     5         1,700         2         1,672   

1-4 family residential

     50         8,638         14         943   

Church

     1         362         —           —     

Automobile/equipment/inventory

     11         47         14         540   

Unsecured

     1         238         1         43   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             88       $ 17,261                 32       $ 3,227   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Warehouse

     4       $ 1,346         2       $ 592   

Raw land

     11         2,345         2         32   

Hotel & motel

     3         2,185         —           —     

Office

     4         1,909         —           —     

Retail, including strip centers

     4         1,095         2         1,680   

1-4 family residential

     36         7,747         9         852   

Life insurance policy

     1         250         —           —     

Automobile/equipment/inventory

     8         92         4         479   

Unsecured

     1         245         1         48   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             72       $ 17,214                 20       $ 3,683   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Warehouse

     3       $ 1,065         1       $ 176   

Raw land

     3         1,337         1         29   

Agricultural land

     2         380         —           —     

Hotel & motel

     3         2,219         —           —     

Office

     4         1,924         —           —     

Retail, including strip centers

     4         1,105         2         1,682   

1-4 family residential

     40         8,460         7         704   

Life insurance policy

     1         250         —           —     

Automobile/equipment/inventory

     3         36         4         509   

Unsecured

     1         248         1         50   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             64       $ 17,024                 16       $ 3,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

61


Table of Contents

As of September 30, 2014, the Company had a balance of $583,000 in troubled debt restructurings included in purchased non-covered loans. The Company did not have any troubled debt restructurings included in purchased non-covered loans as of December 31, 2013 and September 30, 2013. The following table presents the amount of troubled debt restructurings by loan class of purchased non-covered loans, classified separately as accrual and non-accrual at September 30, 2014:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     —         $ —           —         $ —     

Real estate – construction & development

     1         305         —           —     

Real estate – commercial & farmland

             —           —                   —           —     

Real estate – residential

     4         275         2         247   

Consumer installment

     1         3         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6       $ 583         2       $ 247   
  

 

 

    

 

 

    

 

 

    

 

 

 

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 September 30, 2014:

 

As of September 30, 2014    Loans Currently Paying
Under Restructured

Terms
     Loans that have Defaulted
Under Restructured

Terms
 

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

             —         $ —                   —         $ —     

Real estate – construction & development

     1         305         —           —     

Real estate – commercial & farmland

     —           —           —           —     

Real estate – residential

     4         275         2         247   

Consumer installment

     1         3         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6       $ 583         2       $ 247   
  

 

 

    

 

 

    

 

 

    

 

 

 

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 non-accrual at September 30, 2014:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Type of Concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Forbearance of Interest

               2       $ 67                 —         $ —     

Rate Reduction Only

     2         361         1         26   

Rate Reduction, Forbearance of Interest

     2         155         1         221   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6       $ 583         2       $ 247   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the amount of troubled debt restructurings included in covered loans, by collateral types, classified separately as accrual and non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

1-4 Family Residential

               5       $ 580         2       $ 247   

Automobile/Equipment/Inventory

     1         3                 —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6       $ 583         2       $ 247   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

62


Table of Contents

As of September 30, 2014, December 31, 2013 and September 30, 2013, the Company had a balance of $25.0 million, $9.1 million and $28.4 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 non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     1       $ 26         1       $ 3   

Real estate – construction & development

     3         3,024         3         56   

Real estate – commercial & farmland

     15         8,501         6         1,225   

Real estate – residential

             94         11,202                 13         965   

Consumer installment

     1         4         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     114       $ 22,757         23       $ 2,249   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     —         $ —           2       $ 67   

Real estate – construction & development

     —           —           1         16   

Real estate – commercial & farmland

     4         579         1         134   

Real estate – residential

             72         7,830         6         464   

Consumer installment

     —           —           1         5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     76       $ 8,409                 11       $ 686   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Loan class:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Commercial, financial & agricultural

     1       $ 12         3       $ 40   

Real estate – construction & development

     5         4,308         4         690   

Real estate – commercial & farmland

     11         6,200         7         4,805   

Real estate – residential

             79         10,461                 11         1,874   

Consumer installment

     —           —           1         5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     96       $ 20,981         26       $ 7,414   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

63


Table of Contents

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 under restructured terms at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    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       $ 29         —         $ —     

Real estate – construction & development

     4         3,050         2         29   

Real estate – commercial & farmland

     18         9,279         3         447   

Real estate – residential

             86         10,168                 21         2,000   

Consumer installment

     1         4         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     111       $ 22,530         26       $ 2,476   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    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       $ 27         1       $ 40   

Real estate – construction & development

     1         16         —           —     

Real estate – commercial & farmland

     5         713         —           —     

Real estate – residential

             58         5,830                 20         2,463   

Consumer installment

     1         6         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     66       $ 6,592         21       $ 2,503   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    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       $ 12         2       $ 40   

Real estate – construction & development

     7         4,331         2         667   

Real estate – commercial & farmland

             14         6,419         4         4,586   

Real estate – residential

     72         10,042                 18         2,293   

Consumer installment

     1         5         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     96       $ 20,809         26       $ 7,586   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

64


Table of Contents

The following table presents the amount of troubled debt restructurings included in covered loans, by types of concessions made, classified separately as accrual and non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Type of Concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Forbearance of Interest

     2       $ 1,548         4       $ 116   

Forbearance of Principal

     —           —           8         228   

Rate Reduction Only

             97         17,404         5         760   

Rate Reduction, Forbearance of Interest

     6         490         4         241   

Rate Reduction, Forbearance of Principal

     9         3,315         1         89   

Rate Reduction, payment modification

     —           —           1         815   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     114       $ 22,757                 23       $ 2,249   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Type of Concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Rate Reduction Only

     68       $ 7,510         6       $ 457   

Rate Reduction, Forbearance of Interest

     3         88         4         96   

Rate Reduction, Forbearance of Principal

     5         811         1         133   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             76       $ 8,409                 11       $ 686   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Type of Concession:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Forbearance of Interest

     1       $ 24         6       $ 1,189   

Rate Reduction Only

     84         17,409         10         1,463   

Rate Reduction, Forbearance of Interest

     3         89         6         1,299   

Rate Reduction, Forbearance of Principal

     7         2,605         4         3,463   

Rate reduction, payment modification

     1         854         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             96       $ 20,981                 26       $ 7,414   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

65


Table of Contents

The following table presents the amount of troubled debt restructurings included in covered loans, by collateral types, classified separately as accrual and non-accrual at September 30, 2014, December 31, 2013 and September 30, 2013:

 

As of September 30, 2014    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Warehouse

     2       $ 1,548         2       $ 309   

Raw Land

     1         376         3         63   

Hotel & Motel

     6         4,635         —           —     

Office

     1         480         2         883   

Retail, including Strip Centers

     7         4,332         1         10   

1-4 Family Residential

             96         11,361                 14         981   

Automobile/Equipment/Inventory

     —           —           1         3   

Unsecured

     1         25         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     114       $ 22,757         23       $ 2,249   
  

 

 

    

 

 

    

 

 

    

 

 

 
As of December 31, 2013    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Raw Land

     —         $ —           1       $ 16   

Hotel & Motel

     1         172         —           —     

Retail, including Strip Centers

     2         283         1         134   

1-4 Family Residential

             73         7,954         7         469   

Automobile/Equipment/Inventory

     —           —           2         67   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     76       $ 8,409                 11       $ 686   
  

 

 

    

 

 

    

 

 

    

 

 

 
As of September 30, 2013    Accruing Loans      Non-Accruing Loans  

Collateral type:

   #      Balance
(in thousands)
     #      Balance
(in thousands)
 

Warehouse

     —         $ —           1       $ 377   

Raw Land

     1         357         2         672   

Hotel & Motel

     6         5,104         1         159   

Office

     1         855         1         82   

Retail, including Strip Centers

     6         3,882         3         4,147   

1-4 Family Residential

     81         10,771         15         1,937   

Automobile/Equipment/Inventory

     —           —           3         40   

Unsecured

     1         12         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

             96       $ 20,981                 26       $ 7,414   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

66


Table of Contents

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 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 September 30, 2014, the Company exhibited a concentration in the CRE loan category 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 September 30, 2014 and December 31, 2013. The loan categories and concentrations below are based on Federal Reserve Call codes and include purchased on-covered and covered loans:

 

(Dollars in Thousands)    September 30, 2014     December 31, 2013  
     Balance      % of Total
Loans
    Balance      % of Total
Loans
 

Construction and development loans

   $ 242,333         9   $ 220,726         9

Multi-family loans

     70,868         3     67,607         3

Nonfarm non-residential loans

     1,288,648         45     1,145,065         46
  

 

 

    

 

 

   

 

 

    

 

 

 

Total CRE Loans

     1,601,849         57     1,433,398         58

All other loan types

     1,234,223         43     1,024,046         42
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Loans

   $ 2,836,072         100   $ 2,457,444         100
  

 

 

    

 

 

   

 

 

    

 

 

 

The following table outlines the percentage of total CRE loans, net owner occupied loans to total risk-based capital, and the Company’s internal concentration limits as of September 30, 2014 and December 31, 2013:

 

     Internal
Limit
    September 30, 2014     December 31, 2013  
       Actual     Actual  

Construction and development

     100     69     70

Commercial real estate

     300     236     232

Short-Term Investments

The Company’s short-term investments are comprised of federal funds sold and interest-bearing balances. At September 30, 2014, the Company’s short-term investments were $40.2 million, compared to $205.0 million and $73.9 million at December 31, 2013 and September 30, 2013, respectively. The decrease in short-term investments during the first nine months of 2014 is mostly due to the Company’s repayment of other borrowings that were recorded in the Prosperity acquisition. At September 30, 2014, $39.7 million of the balance was comprised of interest-bearing balances, the majority of which were at the Federal Reserve Bank of Atlanta.

 

67


Table of Contents

Derivative Instruments and Hedging Activities

The Company had a cash flow hedge that matures September 15, 2020 with a notional amount of $37.1 million at September 30, 2014, December 31, 2013 and September 30, 2013 for the purpose of converting the variable rate on the junior subordinated debentures to a fixed rate of 4.11%. The fair value of these instruments amounted to a liability of approximately $807,000, $370,000 and $972,000 at September 30, 2014, December 31, 2013 and September 30, 2013, 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 with a fair value of approximately $2.3 million, $1.2 million and $2.5 million at September 30, 2014, December 31, 2013 and September 30, 2013, respectively. No material hedge ineffectiveness from cash flow hedges was recognized in the statement of earnings. All components of each derivative’s gain or loss are included in the assessment of hedge effectiveness.

Capital

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. The regulatory capital standards are defined by the following three 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 “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 4.00%. For a bank to be considered “well capitalized”, it must maintain a core capital ratio greater than or equal to 6.00%.

 

  c) 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%.

As of September 30, 2014, under the regulatory capital standards, the Bank was considered “well capitalized” under all capital measurements. On July 2, 2013, the FRB adopted a new regulatory capital framework as a part of the Basel III regulatory capital reforms. Management currently believes that Ameris will be in compliance with the revised capital requirements when they become applicable to the Company on January 1, 2015. The following table sets forth the regulatory capital ratios of Ameris at September 30, 2014, December 31, 2013 and September 30, 2013:

 

     September 30,     December 31,     September 30,  
   2014     2013     2013  

Leverage Ratio (tier 1 capital to average assets)

      

Consolidated

     8.83     11.33     11.73

Ameris Bank

     9.67        11.93        11.65   

Core Capital Ratio (tier 1 capital to risk weighted assets)

      

Consolidated

     12.47        14.35        18.25   

Ameris Bank

     13.66        15.06        18.13   

Total Capital Ratio (total capital to risk weighted assets)

      

Consolidated

     13.27        15.32        19.50   

Ameris Bank

     14.46        16.03        19.38   

 

68


Table of Contents

Capital Purchase Program

On November 21, 2008, the Company, pursuant to the Capital Purchase Program established in connection with the Troubled Asset Relief Program, issued and sold to the U.S. Treasury, for an aggregate cash purchase price of $52 million, (i) 52,000 shares (the “Preferred Shares”) of the Company’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A, having a liquidation preference of $1,000 per share, and (ii) a ten-year warrant (the “Warrant”) to purchase up to 679,443 shares of our common stock at an exercise price of $11.48 per share. On June 14, 2012, the Preferred Shares were sold by the Treasury through a registered public offering. On August 22, 2012, the Company repurchased the Warrant from the Treasury for $2.67 million. In December 2012, the Company repurchased 24,000 outstanding Preferred Shares, and in March 2014, the Company redeemed the remaining 28,000 outstanding Preferred Shares.

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.

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 the Company 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 September 30, 2014, December 31, 2013 and September 30, 2013, there were $147.4 million, $194.6 million and $5.0 million, respectively, outstanding borrowings with the Company’s correspondent banks.

 

69


Table of Contents

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

 

     September 30,
2014
    June 30,
2014
    March 31,
2014
    December 31,
2013
    September 30,
2013
 

Investment securities available for sale to total deposits

     15.70     15.80     15.17     16.21     12.78

Loans (net of unearned income) to total deposits

     84.08     82.72     83.22     81.94     82.14

Interest-earning assets to total assets

     87.91     87.22     87.80     87.68     87.38

Interest-bearing deposits to total deposits

     75.79     76.67     76.79     77.71     80.54

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 September 30, 2014 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 part of the Company’s program to manage interest rate sensitivity. At September 30, 2014, 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 4.15% for floating rate payments based on the three month LIBOR and matures December 2018. The Company also had forward contracts with a fair value of approximately $2.3 million at September 30, 2014 to hedge changes in the value of the mortgage inventory due to changes in market interest rates. 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 September 30, 2014, there were no changes 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 materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

70


Table of Contents

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

Nothing to report with respect to the period covered by this report.

Item 1A. Risk Factors.

There have been no material changes to the risk factors disclosed in Item 1A. of Part I of our Annual Report on Form 10-K for the year ended December 31, 2013.

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.

 

71


Table of Contents

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.

 

Date: November 7, 2014      

AMERIS BANCORP

 

     

/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)

 

72


Table of Contents

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).
10.1    First Amendment to Loan Agreement dated as of September 26, 2014 by and between Ameris Bancorp and NexBank SSB (incorporated by reference to Exhibit 10.1 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on September 29, 2014).
10.2    Amended and Restated Revolving Promissory Note dated as of September 26, 2014 issued by Ameris Bancorp to NexBank SSB (incorporated by reference to Exhibit 10.2 to Ameris Bancorp’s Current Report on Form 8-K filed with the Commission on September 29, 2014).
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 September 30, 2014, 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.

 

73