ABCB 10-Q Quarterly Report June 30, 2012 | Alphaminr

ABCB 10-Q Quarter ended June 30, 2012

AMERIS BANCORP
10-Ks and 10-Qs
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
PROXIES
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
10-Q 1 d264012d10q.htm FORM 10-Q FORM 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 June 30, 2012

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 23,819,144 shares of Common Stock outstanding as of July 27, 2012.


Table of Contents

AMERIS BANCORP

TABLE OF CONTENTS

Page
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements.
Consolidated Balance Sheets at June 30, 2012, December 31, 2011 and June 30, 2011 1

Consolidated Statements of Operations and Comprehensive Income for the Three and Six Month Periods Ended June 30, 2012 and 2011

2

Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended June  30, 2012 and 2011

3
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2012 and 2011 4
Notes to Consolidated Financial Statements 5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations. 32
Item 3. Quantitative and Qualitative Disclosures About Market Risk. 44
Item 4. Controls and Procedures. 44
PART II – OTHER INFORMATION
Item 1. Legal Proceedings. 45
Item 1A. Risk Factors. 45
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds. 45
Item 3. Defaults Upon Senior Securities. 45
Item 4. Mine Safety Disclosures. 45
Item 5. Other Information. 45
Item 6. Exhibits. 45

Signatures

45


Table of Contents

Item 1. Financial Statements.

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011
(Unaudited) (Audited) (Unaudited)

Assets

Cash and due from banks

$ 60,126 $ 65,528 $ 68,552

Federal funds sold and interest bearing accounts

111,251 229,042 218,330

Investment securities available for sale, at fair value

366,980 339,967 334,376

Other investments

7,884 9,878 10,354

Mortgage loans held for sale

19,659 11,563

Loans

1,365,489 1,332,086 1,360,063

Covered loans

601,737 571,489 486,489

Less: allowance for loan losses

26,198 35,156 34,523

Loans, net

1,941,028 1,868,419 1,812,029

Other real estate owned

40,018 50,301 61,533

Covered other real estate owned

83,467 78,617 63,583

Total other real estate owned

123,485 128,918 125,116

FDIC indemnification asset

203,801 242,394 160,927

Premises and equipment, net

75,192 73,124 65,925

Intangible assets, net

3,767 3,250 3,745

Goodwill

956 956 956

Other assets

6,182 21,268 56,927

Total assets

$ 2,920,311 $ 2,994,307 $ 2,857,237

Liabilities and Stockholders’ Equity

Liabilities

Deposits:

Noninterest-bearing

$ 429,113 $ 395,347 $ 318,004

Interest-bearing

2,115,559 2,196,219 2,193,359

Total deposits

2,544,672 2,591,566 2,511,363

Securities sold under agreements to repurchase

19,800 37,665 17,136

Other borrowings

3,810 20,000

Other liabilities

8,821 9,037 9,311

Subordinated deferrable interest debentures

42,269 42,269 42,269

Total liabilities

2,619,372 2,700,537 2,580,079

Commitments and contingencies

Stockholders’ Equity

Preferred stock, stated value $1,000; 5,000,000 shares authorized; 52,000 shares issued

51,044 50,727 50,419

Common stock, par value $1; 100,000,000 shares authorized; 25,155,318, 25,087,468 and 25,102,218 issued

25,155 25,087 25,102

Capital surplus

166,685 166,639 166,170

Retained earnings

61,081 54,852 38,888

Accumulated other comprehensive income

7,805 7,296 7,410

Treasury stock, at cost, 1,336,174 shares

(10,831 ) (10,831 ) (10,831 )

Total stockholders’ equity

300,939 293,770 277,158

Total liabilities and stockholders’ equity

$ 2,920,311 $ 2,994,307 $ 2,857,237

See notes to unaudited consolidated financial statements.

1


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(dollars in thousands, except per share data)

(Unaudited)

Three Months Ended
June 30,
Six Months Ended
June 30,
2012 2011 2012 2011

Interest income

Interest and fees on loans

$ 30,334 $ 32,876 $ 59,816 $ 61,847

Interest on taxable securities

2,187 2,574 4,496 5,232

Interest on nontaxable securities

374 314 739 634

Interest on deposits in other banks and federal funds sold

112 159 238 347

Total interest income

33,007 35,923 65,289 68,060

Interest expense

Interest on deposits

3,635 6,828 7,719 14,200

Interest on other borrowings

491 351 962 906

Total interest expense

4,126 7,179 8,681 15,106

Net interest income

28,881 28,747 56,608 52,954

Provision for loan losses

7,225 9,115 20,107 16,158

Net interest income after provision for loan losses

21,656 19,632 36,501 36,796

Noninterest income

Service charges on deposit accounts

4,770 4,665 9,156 8,932

Mortgage banking activity

3,006 376 4,481 826

Other service charges, commissions and fees

322 273 713 515

Gain on acquisitions

20,037

Gain on sale of securities

14 238

Other noninterest income

777 646 1,752 1,656

Total noninterest income

8,875 5,974 36,139 12,167

Noninterest expense

Salaries and employee benefits

12,125 9,421 23,571 19,264

Equipment and occupancy expenses

2,880 2,752 6,215 5,482

Amortization of intangible assets

412 242 632 505

Data processing and telecommunications expenses

2,905 2,452 4,830 4,848

Advertising and marketing expenses

364 149 713 312

Other non-interest expenses

7,937 7,580 24,908 13,340

Total noninterest expense

26,623 22,596 60,869 43,751

Income before income tax expense

3,908 3,010 11,771 5,212

Applicable income tax expense

1,413 896 3,911 1,720

Net income

$ 2,495 $ 2,114 $ 7,860 $ 3,492

Preferred stock dividends

817 807 1,632 1,605

Net income available to common shareholders

$ 1,678 $ 1,307 $ 6,228 $ 1,887

Other comprehensive income

Unrealized holding gain arising during period on investment securities available for sale, net of tax

1,934 2,250 1,244 1,988

Reclassification adjustment for gains included in net loss, net of tax

(8 ) (154 )

Unrealized loss on cash flow hedges arising during period, net of tax

(642 ) (574 ) (736 ) (628 )

Other comprehensive income

1,292 1,668 508 1,206

$ 2,970 $ 2,975 $ 6,736 $ 3,093

Basic and Diluted earnings per share

$ 0.07 $ 0.06 $ 0.26 $ 0.08

Weighted Average Common Shares Outstanding

Basic

23,819 23,449 23,791 23,445

Diluted

23,973 23,508 23,945 23,491

See notes to unaudited consolidated financial statements.

2


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(dollars in thousands, except per share data)

(Unaudited)

Six Months Ended Six Months Ended
June 30, 2012 June 30, 2011
Shares Amount Shares Amount

PREFERRED STOCK

Balance at beginning of period

52,000 $ 50,727 52,000 $ 50,121

Accretion of fair value of warrant

317 298

Issued at end of period

52,000 $ 51,044 52,000 $ 50,419

COMMON STOCK

Issued at beginning of period

25,087,468 $ 25,087 24,982,911 $ 24,983

Issuance of restricted shares

67,450 67 125,075 125

Cancellation of restricted shares

(7,000 ) (7 )

Proceeds from exercise of stock options

400 1 1,232 1

Issued at end of period

25,155,318 $ 25,155 25,102,218 $ 25,102

CAPITAL SURPLUS

Balance at beginning of period

$ 166,639 $ 165,930

Stock-based compensation

111 349

Proceeds from exercise of stock options

2 9

Issuance of restricted shares

(67 ) (125 )

Cancellation of restricted shares

7

Balance at end of period

$ 166,685 $ 166,170

RETAINED EARNINGS

Balance at beginning of period

$ 54,852 $ 37,000

Net income

7,860 3,492

Dividends on preferred shares

(1,314 ) (1,306 )

Accretion of fair value of warrant

(317 ) (298 )

Balance at end of period

$ 61,081 $ 38,888

ACCUMULATED OTHER COMPREHENSIVE INCOME, NET OF TAX

Unrealized gains on securities and derivatives:

Balance at beginning of period

$ 7,296 $ 6,204

Other comprehensive income

509 1,206

Balance at end of period

$ 7,805 $ 7,410

TREASURY STOCK

Balance at beginning of period

$ 10,831 $ 10,831

Purchase of treasury shares

Balance at end of period

$ 10,831 $ 10,831

TOTAL STOCKHOLDERS’ EQUITY

$ 300,939 $ 277,158

See notes to unaudited consolidated financial statements.

3


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)

(Unaudited)

Six Months Ended
June 30,
2012 2011

Cash Flows From Operating Activities:

Net income

$ 7,860 $ 3,492

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

Depreciation

2,331 2,168

Net gains on sale or disposal of premises and equipment

(1 ) (139 )

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

8,065 3,570

Provision for loan losses

20,107 16,158

Gain on acquisitions

(23,037 )

Amortization of intangible assets

632 505

Net change in mortgage loans held for sale

(8,096 )

Net gains on securities available for sale

(238 )

Change in other prepaids, deferrals and accruals, net

14,163 (15,659 )

Net cash provided by operating activities

25,024 9,857

Cash Flows From Investing Activities, net of effect of business combinations:

Net (increase)/decrease in federal funds sold and interest bearing deposits

117,791 42,932

Proceeds from maturities of securities available for sale

52,737 37,430

Purchase of securities available for sale

(63,757 ) (85,556 )

Proceeds from sales of securities available for sale

28,923 39,388

Net decrease in loans

1,691 33,819

Proceeds from sales of other real estate owned

33,920 21,361

Proceeds from sales of premises and equipment

346 1,105

Purchases of premises and equipment

(4,744 ) (2,459 )

Decrease in FDIC indemnification asset

91,247 16,260

Net cash proceeds received from FDIC-assisted acquisitions

65,050

Net cash provided by investing activities

323,204 104,280

Cash Flows From Financing Activities, net of effect of business combinations:

Net decrease in deposits

(307,930 ) (24,063 )

Net decrease in securities sold under agreements to repurchase

(17,865 ) (51,048 )

Decrease in other borrowings

(26,524 ) (43,495 )

Dividends paid—preferred stock

(1,314 ) (1,305 )

Proceeds from exercise of stock options

3

Net cash used in financing activities

(353,630 ) (119,911 )

Net decrease in cash and due from banks

$ (5,402 ) $ (5,774 )

Cash and due from banks at beginning of period

65,528 74,326

Cash and due from banks at end of period

$ 60,126 $ 68,552

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash paid/(received) during the period for:

Interest

$ 9,928 $ 16,044

Income taxes

$ 48 $ 902

See notes to unaudited consolidated financial statements.

4


Table of Contents

AMERIS BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2012

(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 June 30, 2012, the Bank operated 67 branches in select markets in Georgia, Alabama, Florida and South Carolina. Our business model capitalizes on the efficiencies of a large financial services company while still providing the community with the personalized banking service expected by our customers. We manage our Bank through a balance of decentralized management responsibilities and efficient centralized operating systems, products and loan underwriting standards. Ameris’ Board of Directors and senior managers establish corporate policy, strategy and administrative policies. Within Ameris’ established guidelines and policies, the banker closest to the customer responds to the differing needs and demands of their unique market.

The accompanying unaudited consolidated financial statements for Ameris have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation. The interim consolidated financial statements included herein are unaudited, but reflect all adjustments 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 June 30, 2012 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, 2011.

Newly Adopted Accounting Pronouncements

ASU 2011-04 – Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs (“ASU 2011-04”). ASU 2011-04 generally represents clarifications of Topic 820, but also includes some instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. ASU 2011-04 results in common principles and requirements for measuring fair value and for disclosing information about fair value measurements. ASU 2011-04 is to be applied prospectively and is effective during interim and annual periods beginning after December 15, 2011 for public companies. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2011-05 – Amendments to Topic 220, Comprehensive Income (“ASU 2011-05”). ASU 2011-05 grants an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders’ equity. ASU 2011-05 does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. For public entities, ASU 2011-05 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, and is to be adopted retrospectively. It did not have a material impact on the Company’s results of operations, financial position or disclosures.

ASU 2011-08 – Intangibles – Goodwill and Other (Topic 350) Testing Goodwill for Impairment (“ASU 2011-08”). ASU 2011-08 grants an entity the option to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. This conclusion can be used as a basis for determining whether it is necessary to perform the two-step goodwill impairment test required in Topic 350. ASU 2011-08 is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. It is not expected to have a material impact on the Company’s results of operations, financial position or disclosures.

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.

5


Table of Contents

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 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.

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 and other accounts recorded based on their fair value:

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

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

Other Investments: Federal Home Loan Bank (“FHLB”) stock is included in other investments at its original cost basis, as cost approximates fair value and there is no ready market for such investments.

Mortgage Loans Held-for-Sale: The fair value of mortgage loans held-for-sale is determined on outstanding commitments from third party investors in the secondary markets and are 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 2 assets due to the extensive use of market appraisals. To the extent that market appraisals or other methods do not produce reliable determinations of fair value, these assets are deemed to be Level 3.

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.

6


Table of Contents

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

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

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 carrying amount of the Company’s variable rate trust preferred securities approximates fair value.

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.

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 are 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 derivative 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 June 30, 2012, December 31, 2011 and June 30, 2011, 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.

7


Table of Contents

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

Fair Value Measurements at June 30, 2012 Using:
Carrying
Amount
Level 1 Level 2 Level 3 Total
(Dollars in Thousands)

Financial assets:

Loans, net

$ 1,941,028 $ $ 1,975,541 $ $ 1,975,541

Financial liabilities:

Deposits

2,544,672 2,546,740 2,546,740

Other borrowings

3,810 3,835 3,835

December 31, 2011 June 30, 2011
Carrying
Amount
Fair
Value
Carrying
Amount
Fair
Value
(Dollars in Thousands)

Financial assets:

Loans, net

$ 1,868,419 $ 1,877,320 $ 1,812,029 $ 1,818,152

Financial liabilities:

Deposits

2,591,566 2,593,113 2,511,363 2,513,459

Other borrowings

20,000 20,936

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 June 30, 2012 and 2011 and December 31, 2011 (dollars in thousands):

Fair Value Measurements on a Recurring Basis
As of June 30, 2012
Fair Value Level 1 Level 2 Level 3

U.S. government agencies

$ 8,898 $ $ 8,898 $

State, county and municipal securities

100,327 5,432 94,895

Corporate debt securities

11,506 250 9,256 2,000

Mortgage backed securities

246,249 5,086 241,163

Mortgage loans held for sale

19,659 19,659

Total recurring assets at fair value

$ 386,639 $ 10,768 $ 373,871 $ 2,000

Derivative financial instruments

$ 2,970 $ $ 2,970

Total recurring liabilities at fair value

$ 2,970 $ $ 2,970 $

Fair Value Measurements on a Recurring Basis
As of December 31, 2011
Fair Value Level 1 Level 2 Level 3

U.S. government agencies

$ 14,937 $ $ 14,937 $

State, county and municipal securities

79,133 2,966 76,167

Corporate debt securities

11,401 9,401 2,000

Mortgage backed securities

234,496 3,302 231,194

Derivative financial instruments

(2,049 ) (2,049 )

Total recurring assets at fair value

$ 337,918 $ 6,268 $ 329,650 $ 2,000

Fair Value Measurements on a Recurring Basis
As of June 30, 2011
Fair Value Level 1 Level 2 Level 3

U.S. government agencies

$ 24,259 $ $ 24,259 $

State, county and municipal securities

60,546 2,367 58,179

Corporate debt securities

9,722 7,722 2,000

Mortgage backed securities

239,849 8,153 231,696

Derivative financial instruments

243 243

Total recurring assets at fair value

$ 334,619 $ 10,520 $ 322,099 $ 2,000

8


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 June 30, 2012 and 2011 and December 31, 2011 (dollars in thousands):

Fair Value Measurements on a Nonrecurring Basis
As of June 30, 2012
Fair Value Level 1 Level 2 Level 3

Impaired loans carried at fair value

$ 60,277 $ $ 60,277 $

Other real estate owned

40,018 40,018

Covered loans

601,737 601,737

Covered other real estate owned

83,467 83,467

Total non-recurring assets at fair value

$ 785,499 $ $ 60,277 $ 725,222

Fair Value Measurements on a Nonrecurring Basis
As of December 31, 2011
Fair Value Level 1 Level 2 Level 3

Impaired loans carried at fair value

$ 70,296 $ $ 70,296 $

Other real estate owned

50,301 50,301

Covered loans

571,489 571,489

Covered other real estate owned

78,617 78,617

Total nonrecurring assets at fair value

$ 770,703 $ $ 70,296 $ 700,407

Fair Value Measurements on a Nonrecurring Basis
As of June 30, 2011
Fair Value Level 1 Level 2 Level 3

Impaired loans carried at fair value

$ 60,545 $ $ 60,545 $

Other real estate owned

61,533 61,533

Covered loans

486,489 486,489

Covered other real estate owned

63,583 63,583

Total nonrecurring assets at fair value

$ 672,150 $ $ 60,545 $ 611,605

Below is the Company’s reconciliation of Level 3 assets as of June 30, 2012 (dollars in thousands):

Investment
Securities
Available
for Sale
Other Real
Estate
Owned
Covered
Loans
Covered
Other Real
Estate

Beginning balance January 1, 2012

$ 2,000 $ 50,301 $ 571,489 $ 78,617

Total gains/(losses) included in net income

(8,065 )

Purchases, sales, issuances, and settlements, net

(12,609 ) 50,232 (15,134 )

Transfers in or out of Level 3

10,391 (19,984 ) 19,984

Ending balance June 30, 2012

$ 2,000 $ 40,018 $ 601,737 $ 83,467

9


Table of Contents

NOTE 2 – INVESTMENT SECURITIES

Ameris’ 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. Ameris’ portfolio and investing philosophy concentrate activities in obligations where the credit risk is limited. For the small portion of Ameris’ 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 June 30, 2012, December 31, 2011 and June 30, 2011 are presented below:

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

June 30, 2012:

U. S. government agencies

$ 8,602 $ 296 $ $ 8,898

State, county and municipal securities

95,354 5,047 (74 ) 100,327

Corporate debt securities

11,792 231 (517 ) 11,506

Mortgage-backed securities

239,412 7,032 (195 ) 246,249

Total securities

$ 355,160 $ 12,606 $ (786 ) $ 366,980

December 31, 2011:

U. S. government agencies

$ 14,670 $ 267 $ $ 14,937

State, county and municipal securities

75,665 3,558 (90 ) 79,133

Corporate debt securities

11,640 167 (406 ) 11,401

Mortgage-backed securities

228,085 6,559 (148 ) 234,496

Total securities

$ 330,060 $ 10,551 $ (644 ) $ 339,967

June 30, 2011:

U. S. government agencies

$ 24,056 $ 203 $ $ 24,259

State, county and municipal securities

58,636 1,950 (40 ) 60,546

Corporate debt securities

11,637 242 (2,157 ) 9,722

Mortgage-backed securities

234,437 5,979 (567 ) 239,849

Total securities

$ 328,766 $ 8,374 $ (2,764 ) $ 334,376

The amortized cost and fair value of available-for-sale securities at June 30, 2012 by contractual maturity are summarized in the table below. Expected maturities for mortgage-backed securities may differ from contractual maturities because in certain cases borrowers can prepay obligations without prepayment penalties. Therefore, these securities are not included in the following maturity summary:

Amortized
Cost
Fair
Value
(Dollars in Thousands)

Due in one year or less

$ 9,306 $ 9,320

Due from one year to five years

18,553 19,264

Due from five to ten years

51,174 54,892

Due after ten years

36,715 37,255

Mortgage-backed securities

239,412 246,249

$ 355,160 $ 366,980

Securities with a carrying value of approximately $201.2 million serve as collateral to secure public deposits and other purposes required or permitted by law at June 30, 2012.

10


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 June 30, 2012, December 31, 2011 and June 30, 2011.

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)

June 30, 2012:

U. S. government agencies

$ $ $ $ $ $

State, county and municipal securities

10,342 (73 ) 10,342 (73 )

Corporate debt securities

6,562 (518 ) 6,562 (518 )

Mortgage-backed securities

31,680 (167 ) 5,040 (28 ) 36,720 (195 )

Total temporarily impaired securities

$ 42,022 $ (240 ) $ 11,602 $ (546 ) $ 53,624 $ (786 )

December 31, 2011:

U. S. government agencies

$ $ $ $ $ $

State, county and municipal securities

10,134 (90 ) 10,134 (90 )

Corporate debt securities

100 6,681 (406 ) 6,781 (406 )

Mortgage-backed securities

20,929 (148 ) 20,929 (148 )

Total temporarily impaired securities

$ 31,163 $ (238 ) $ 6,681 $ (406 ) $ 37,844 $ (644 )

June 30, 2011:

U. S. government agencies

$ $ $ $ $ $

State, county and municipal securities

3,844 (39 ) 203 (1 ) 4,047 (40 )

Corporate debt securities

100 (1 ) 4,936 (2,156 ) 5,036 (2,157 )

Mortgage-backed securities

60,926 (567 ) 60,926 (567 )

Total temporarily impaired securities

$ 64,870 $ (607 ) $ 5,139 $ (2,158 ) $ 70,009 $ (2,764 )

NOTE 3 – 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 Ameris’ 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.

11


Table of Contents

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:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Commercial, financial and agricultural

$ 174,903 $ 142,960 $ 150,377

Real estate – construction and development

124,556 130,270 143,684

Real estate – commercial and farmland

675,404 672,765 681,228

Real estate – residential

332,124 330,727 336,485

Consumer installment

41,431 37,296 35,584

Other

17,071 18,068 12,705

$ 1,365,489 $ 1,332,086 $ 1,360,063

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 $601.7 million, $571.5 million and $486.5 million at June 30, 2012, December 31, 2011 and June 30, 2011, 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)

June 30,
2012
December 31,
2011
June 30,
2011

Commercial, financial and agricultural

$ 41,372 $ 41,867 $ 42,494

Real estate – construction and development

83,991 77,077 79,540

Real estate – commercial and farmland

322,393 321,257 229,924

Real estate – residential

150,683 127,644 129,721

Consumer installment

3,298 3,644 4,810

$ 601,737 $ 571,489 $ 486,489

Nonaccrual and Past Due Loans

A loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. Interest receivable that has been accrued and is subsequently determined to have doubtful collectability is charged to interest income. Interest on loans that are classified as non-accrual is recognized when received. Past due 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 non-covered loans accounted for on a nonaccrual basis:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Commercial, financial and agricultural

$ 4,968 $ 3,987 $ 5,439

Real estate – construction and development

8,979 15,020 13,714

Real estate – commercial and farmland

13,728 35,385 24,205

Real estate – residential

15,542 15,498 16,625

Consumer installment

1,204 933 562

$ 44,421 $ 70,823 $ 60,545

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

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Commercial, financial and agricultural

$ 13,406 $ 11,952 $ 11,809

Real estate – construction and development

28,225 30,977 31,131

Real estate – commercial and farmland

71,271 75,458 55,771

Real estate – residential

37,669 41,139 36,129

Consumer installment

654 473 705

$ 151,225 $ 159,999 $ 135,545

12


Table of Contents

The following table presents an analysis of non-covered past due loans as of June 30, 2012, December 31, 2011 and June 30, 2011.

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 June 30, 2012:

Commercial, financial & agricultural

$ 531 $ 701 $ 4,371 $ 5,603 $ 169,300 $ 174,903 $

Real estate – construction & development

1,986 2,119 7,855 11,960 112,596 124,556

Real estate – commercial & farmland

5,282 6,930 8,597 20,809 654,595 675,404

Real estate – residential

5,665 3,885 14,782 24,332 307,792 332,124

Consumer installment loans

545 220 1,117 1,883 39,548 41,431 1

Other

17,071 17,071

Total

$ 14,009 $ 13,855 $ 36,722 $ 64,587 $ 1,300,902 $ 1,365,489 $ 1

Loans
30-59
Days Past
Due
Loans
60-89
Days
Past Due
Loans 90
or More
Days Past
Due
Total
Loans
Past Due
Current
Loans
Total
Loans
Loans 90
Days or
More Past
Due and
Still
Accruing
(Dollars in Thousands)

As of December 30, 2011:

Commercial, financial & agricultural

$ 1,103 $ 705 $ 3,975 $ 5,783 $ 137,177 $ 142,960 $

Real estate – construction & development

2,395 1,507 13,608 17,510 112,760 130,270

Real estate – commercial & farmland

6,686 7,071 32,953 46,710 626,055 672,765

Real estate – residential

5,229 4,995 12,874 23,098 307,629 330,727

Consumer installment loans

963 305 725 1,993 35,303 37,296

Other

18,068 18,068

Total

$ 16,376 $ 14,583 $ 64,135 $ 95,094 $ 1,236,992 $ 1,332,086 $

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 June 30, 2011:

Commercial, financial & agricultural

$ 653 $ 282 $ 5,334 $ 6,269 $ 144,108 $ 150,377 $

Real estate – construction & development

1,551 1,243 13,194 15,988 127,696 143,684

Real estate – commercial & farmland

8,494 807 23,898 33,199 648,029 681,228

Real estate – residential

5,086 2,729 14,539 22,354 314,131 336,485

Consumer installment loans

525 178 493 1,196 34,388 35,584

Other

12,705 12,705

Total

$ 16,309 $ 5,239 $ 57,458 $ 79,006 $ 1,281,057 $ 1,360,063 $

13


Table of Contents

The following table presents an analysis of covered past due loans as of June 30, 2012, December 31, 2011 and June 30, 2011.

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 June 30, 2012:

Commercial, financial & agricultural

$ 851 $ 754 $ 12,703 $ 14,308 $ 27,064 $ 41,372 $ 298

Real estate – construction & development

2,688 3,007 25,021 30,716 53,275 83,991

Real estate – commercial & farmland

12,452 7,656 60,879 80,987 241,406 322,393 891

Real estate – residential

5,366 3,180 31,607 40,153 110,530 150,683 78

Consumer installment loans

70 40 430 540 2,758 3,298

Total

$ 21,427 $ 14,637 $ 130,640 $ 166,704 $ 435,033 $ 601,737 $ 1,267

Loans
30-59
Days Past
Due
Loans
60-89
Days
Past Due
Loans 90
or More
Days Past
Due
Total
Loans
Past Due
Current
Loans
Total
Loans
Loans 90
Days or
More Past
Due and
Still
Accruing
(Dollars in Thousands)

As of December 30, 2011:

Commercial, financial & agricultural

$ 968 $ 4,297 $ 11,253 $ 16,518 $ 25,349 $ 41,867 $

Real estate – construction & development

2,444 1,318 27,867 31,629 45,448 77,077

Real estate – commercial & farmland

18,282 8,544 64,091 90,917 230,340 321,257 165

Real estate – residential

3,485 1,493 35,950 40,928 86,716 127,644 290

Consumer installment loans

127 270 440 837 2,807 3,644

Total

$ 25,306 $ 15,922 $ 139,601 $ 180,829 $ 390,660 $ 571,489 $ 455

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 June 30, 2011:

Commercial, financial & agricultural

$ 1,201 $ 635 $ 11,047 $ 12,883 $ 29,611 $ 42,494 $ 313

Real estate – construction & development

1,424 1,068 28,531 31,023 48,517 79,540 75

Real estate – commercial & farmland

3,941 6,075 52,287 62,303 167,621 229,924 2,223

Real estate – residential

2,445 3,403 33,354 39,202 90,519 129,721 444

Consumer installment loans

76 47 645 768 4,042 4,810

Total

$ 9,087 $ 11,228 $ 125,864 $ 146,179 $ 340,310 $ 486,489 $ 3,055

14


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 non-covered impaired loans:

As of and For the Period Ended
June 30,
2012
December 31,
2011
June 30,
2011
(Dollars in Thousands)

Nonaccrual loans

$ 44,421 $ 70,823 $ 60,545

Troubled debt restructurings not included above

22,970 17,951 21,756

Total impaired loans

$ 67,391 $ 88,774 $ 82,301

Impaired loans not requiring a related allowance

$ $ $

Impaired loans requiring a related allowance

$ 67,391 $ 88,774 $ 82,301

Allowance related to impaired loans

$ 7,136 $ 18,478 $ 15,328

Average investment in impaired loans

$ 78,432 $ 88,320 $ 76,136

Interest income recognized on impaired loans

$ 153 $ 637 $ 150

Foregone interest income on impaired loans

$ 332 $ 613 $ 249

The following table presents an analysis of information pertaining to non-covered impaired loans as of June 30, 2012, December 31, 2011 and June 30, 2011.

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

As of June 30, 2012:

Commercial, financial & agricultural

$ 8,116 $ $ 4,968 $ 4,968 $ 692 $ 4,936

Real estate – construction & development

18,805 10,184 10,184 1,070 12,611

Real estate – commercial & farmland

32,265 27,021 27,021 2,081 37,111

Real estate – residential

27,069 24,014 24,014 3,254 22,637

Consumer installment loans

1,331 1,204 1,204 39 1,137

Total

$ 87,586 $ $ 67,391 $ 67,391 $ 7,136 $ 78,432

15


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

As of December 31, 2011:

Commercial, financial & agricultural

$ 9,592 $ $ 5,110 $ 5,110 $ 1,366 $ 5,700

Real estate – construction & development

21,893 15,672 15,672 4,053 18,667

Real estate – commercial & farmland

48,688 45,006 45,006 8,331 42,192

Real estate – residential

25,309 22,053 22,053 4,499 21,081

Consumer installment loans

1,056 933 933 229 680

Total

$ 106,538 $ $ 88,774 $ 88,774 $ 18,478 $ 88,320

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

As of June 30, 2011:

Commercial, financial & agricultural

$ 9,229 $ $ 3,853 $ 3,853 $ 1,586 $ 4,391

Real estate – construction & development

26,562 12,198 12,198 3,695 16,113

Real estate – commercial & farmland

42,445 33,045 33,045 5,096 38,738

Real estate – residential

24,118 17,456 17,456 4,810 16,451

Consumer installment loans

732 421 421 141 443

Total

$ 103,086 $ $ 66,973 $ 66,973 $ 15,328 $ 76,136

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

As of and For the Period Ended
June 30,
2012
December 31,
2011
June 30,
2011
(Dollars in Thousands)

Nonaccrual loans

$ 151,225 $ 159,999 $ 135,545

Troubled debt restructurings not included above

14,842 19,884 9,312

Total impaired loans

$ 166,067 $ 179,883 $ 144,857

Impaired loans not requiring a related allowance

$ 166,067 $ 179,883 $ 144,857

Impaired loans requiring a related allowance

$ $ $

Allowance related to impaired loans

$ $ $

Average investment in impaired loans

$ 178,130 $ 138,950 $ 119,950

Interest income recognized on impaired loans

$ 628 $ 526 $ 287

Foregone interest income on impaired loans

$ 482 $ 202 $ 122

16


Table of Contents

The following table presents an analysis of information pertaining to impaired covered loans as of June 30, 2012, December 31, 2011 and June 30, 2011.

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

As of June 30, 2012:

Commercial, financial & agricultural

$ 22,616 $ 13,464 $ $ 13,464 $ $ 13,250

Real estate – construction & development

46,439 30,586 30,586 34,260

Real estate – commercial & farmland

110,388 81,330 81,330 85,639

Real estate – residential

58,645 40,033 40,033 44,393

Consumer installment loans

1,034 654 654 588

Total

$ 239,122 $ 166,067 $ $ 166,067 $ $ 178,130

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

As of December 31, 2011:

Commercial, financial & agricultural

$ 21,352 $ 12,027 $ $ 12,027 $ $ 10,210

Real estate – construction & development

47,005 34,363 34,363 30,610

Real estate – commercial & farmland

106,953 84,740 84,740 56,607

Real estate – residential

68,411 48,280 48,280 40,675

Consumer installment loans

623 473 473 848

Total

$ 244,344 $ 179,883 $ $ 179,883 $ $ 138,950

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

As of June 30, 2011:

Commercial, financial & agricultural

$ 23,421 $ 11,866 $ $ 11,866 $ $ 8,943

Real estate – construction & development

75,282 31,131 31,131 28,435

Real estate – commercial & farmland

101,453 57,422 57,422 44,234

Real estate – residential

71,421 43,733 43,733 37,233

Consumer installment loans

807 705 705 1,105

Total

$ 272,384 $ 144,857 $ $ 144,857 $ $ 119,950

Credit Quality Indicators

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

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

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

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

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

17


Table of Contents

Grade 25 – Minimum Acceptable Credit – This grade includes loans which exhibit all the characteristics of a Satisfactory Credit , but warrant more than normal level of banker supervision due to (i) circumstances which elevate the risks of performance (such as start-up operations, untested management, heavy leverage, 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, 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.

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2012.

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

$ 20,395 $ 17 $ 230 $ 414 $ 7,226 $ $ 28,282

15

11,909 3,628 158,608 75,752 1,260 251,157

20

79,985 39,077 287,874 93,018 23,537 17,071 540,562

23

6,691 9,578 13,839 23 30,131

25

54,072 57,266 170,342 109,269 7,035 397,984

30

1,404 4,018 17,870 12,461 554 36,307

40

7,137 13,703 30,902 27,306 1,776 80,824

50

1 156 65 20 242

60

Total

$ 174,903 $ 124,556 $ 675,404 $ 332,124 $ 41,431 $ 17,071 $ 1,365,489

The following table presents the non-covered loan portfolio by risk grade as of December 31, 2011.

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

$ 17,213 $ 20 $ 235 $ 252 $ 6,210 $ $ 23,930

15

15,379 5,391 151,068 88,586 1,065 261,489

20

60,631 32,654 272,241 80,989 20,781 18,068 485,364

23

32 7,994 10,679 10,997 28 29,730

25

42,815 62,029 163,554 110,786 7,181 386,365

30

2,509 2,027 21,490 15,001 557 41,584

40

4,258 19,864 53,498 23,867 1,460 102,947

50

123 291 249 14 677

60

Total

$ 142,960 $ 130,270 $ 672,765 $ 330,727 $ 37,296 $ 18,068 $ 1,332,086

18


Table of Contents

The following table presents the non-covered loan portfolio by risk grade as of June 30, 2011.

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

$ 13,799 $ 213 $ 329 $ 109 $ 5,926 $ $ 20,376

15

11,307 3,483 151,047 35,416 899 202,152

20

61,543 36,007 274,185 128,581 21,477 12,705 534,498

23

1,614 7,360 8,484 12,346 29 29,833

25

54,635 67,615 157,862 121,094 5,927 407,133

30

1,477 6,071 44,388 13,028 564 65,528

40

5,362 22,659 44,933 25,911 747 99,612

50

640 276 6 922

60

9 9

Total

$ 150,377 $ 143,684 $ 681,228 $ 336,485 $ 35,584 $ 12,705 $ 1,360,063

The following table presents the covered loan portfolio by risk grade as of June 30, 2012.

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

$ 172 $ 9 $ $ 857 $ 412 $ $ 1,450

15

115 47 1,717 560 10 2,449

20

5,963 15,440 37,729 38,108 745 97,985

23

11 1,602 3,784 1,840 7,237

25

13,545 19,814 139,886 49,254 1,254 223,753

30

4,544 9,843 38,306 10,873 89 63,655

40

17,017 37,236 100,971 49,080 788 205,092

50

5 111 116

60

Total

$ 41,372 $ 83,991 $ 322,393 $ 150,683 $ 3,298 $ $ 601,737

The following table presents the covered loan portfolio by risk grade as of December 31, 2011.

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

$ 442 $ $ $ 1,329 $ 768 $ $ 2,539

15

29 52 1,755 586 14 2,436

20

4,807 5,751 26,211 19,216 687 56,672

23

1,177 3,262 1,038 5,477

25

15,531 21,142 137,981 43,606 1,308 219,568

30

5,882 10,654 49,642 12,374 172 78,724

40

15,176 38,273 102,406 49,495 695 206,045

50

28 28

60

Total

$ 41,867 $ 77,077 $ 321,257 $ 127,644 $ 3,644 $ $ 571,489

19


Table of Contents

The following table presents the covered loan portfolio by risk grade as of June 30, 2011.

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

$ 614 $ $ $ $ 543 $ $ 1,157

15

63 53 650 476 20 1,262

20

7,872 6,240 28,951 19,630 1,182 63,875

23

280 105 1,047 855 2,287

25

13,860 20,458 83,901 48,744 1,719 168,682

30

4,351 11,425 29,231 9,540 257 54,804

40

15,250 41,259 86,144 50,112 1,089 193,854

50

204 364 568

60

Total

$ 42,494 $ 79,540 $ 229,924 $ 129,721 $ 4,810 $ $ 486,489

Troubled Debt Restructurings

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

The Company’s policy requires a restructure request to be supported by a current, well-documented credit evaluation of the borrower’s financial condition and a collateral evaluation that is no older than six months from the date of the restructure. Key factors of that evaluation include the documentation of current, recurring cash flows, support provided by the guarantor(s) and the current valuation of the collateral. If the appraisal in 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) when 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 six months of 2012 totaling $14.3 million and loans in 2011 totaling $37.2 million 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.

20


Table of Contents

The following table presents the amount of troubled debt restructurings by loan class, classified separately as accrual and non-accrual at June 30, 2012 and December 31, 2011.

As of June 30, 2012 Accruing Loans Non-Accruing Loans

Loan class:

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

Commercial, financial & agricultural

$ 1 $ 18

Real estate – construction & development

5 1,205 2 1,124

Real estate – commercial & farmland

16 13,293 2 2,815

Real estate – residential

24 8,472 5 1,213

Total

45 $ 22,970 10 $ 5,170

As of December 31, 2011 Accruing Loans Non-Accruing Loans

Loan class:

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

Real estate – construction & development

6 $ 1,774 5 $ 2,122

Real estate – commercial & farmland

14 9,622 2 4,737

Real estate – residential

19 6,555 4 1,296

Total

39 $ 17,951 11 $ 8,155

The following table presents the amount of troubled debt restructurings by loan class, classified separately as those currently paying under restructured terms and those that have defaulted under restructured terms at June 30, 2012 and December 31, 2011.

As of June 30, 2012 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 $ 18 $

Real estate – construction & development

6 2,305 1 24

Real estate – commercial & farmland

18 16,108

Real estate – residential

25 8,529 4 1,156

Total

50 $ 26,960 5 $ 1,180

As of December 31, 2011 Loans Currently Paying
Under Restructured Terms
Loans that have Defaulted
Under Restructured Terms

Loan class:

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

Real estate – construction & development

7 $ 2,897 4 $ 999

Real estate – commercial & farmland

15 11,695 1 2,664

Real estate – residential

20 6,862 3 989

Total

42 $ 21,454 8 $ 4,652

21


Table of Contents

The following table presents the amount of troubled debt restructurings by types of concessions made, classified separately as accrual and non-accrual at June 30, 2012 and December 31, 2011.

As of June 30, 2012 Accruing Loans Non-Accruing Loans

Type of Concession:

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

Forbearance of Interest

3 $ 2,092 $

Forgiveness of Principal

4 1,897

Payment Modification Only

1 91 1 251

Rate Reduction Only

8 6,141 4 929

Rate Reduction, Forbearance of Interest

12 8,292 4 2,891

Rate Reduction, Forbearance of Principal

16 4,401 1 1,099

Rate Reduction, Payment Modification

1 56

Total

45 $ 22,970 10 $ 5,170

As of December 31, 2011 Accruing Loans Non-Accruing Loans

Type of Concession:

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

Forbearance of Interest

1 $ 311 $

Forgiveness of Principal

2 902 1 136

Payment Modification Only

1 92 1 307

Rate Reduction Only

7 4,192 4 1,145

Rate Reduction, Forbearance of Interest

14 9,347

Rate Reduction, Forbearance of Principal

14 3,107 1 1,123

Rate Reduction, Payment Modification

4 5,444

Total

39 $ 17,951 11 $ 8,155

The following table presents the amount of troubled debt restructurings by collateral types, classified separately as accrual and non-accrual at June 30, 2012 and December 31, 2011.

As of June 30, 2012 Accruing Loans Non-Accruing Loans

Collateral type:

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

Warehouse

1 $ 1,341 $

Raw Land

5 2,878

Hotel & Motel

3 2,406

Office

2 1,513 1 2,770

Retail, including Strip Centers

8 6,228 1 45

1-4 Family Residential

26 8,604 8 2,355

Total

45 $ 22,970 10 $ 5,170

As of December 31, 2011 Accruing Loans Non-Accruing Loans

Collateral type:

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

Apartments

1 $ 1,347 $

Raw Land

3 1,549 2 618

Hotel & Motel

1 503 1 2,072

Office

3 1,077

Retail, including Strip Centers

9 6,694 1 2,665

1-4 Family Residential

22 6,781 7 2,800

Total

39 $ 17,951 11 $ 8,155

22


Table of Contents

As of June 30, 2012 and December 31, 2011, the Company had a balance of $28.2 million and $26.1 million, respectively, in troubled debt restructurings. The Company has recorded $2.0 million and $1.7 million in previous charge-offs on such loans at June 30, 2012 and December 31, 2011, respectively. The Company’s balance in the allowance for loan losses allocated to such troubled debt restructurings was $868,000 and $2.7 million at June 30, 2012 and December 31, 2011, respectively.

Allowance for Loan Losses

The allowance for loan losses represents a reserve for inherent 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 data such as 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 their 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 credit card receivables 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. Many of the larger loans require an annual review by an independent loan officer or an independent third party loan review firm. As a result of these loan reviews, certain loans may be assigned specific reserve allocations. 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 Director of Internal Audit.

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.

Activity in the allowance for loan losses for the six months ended June 30, 2012, for the year ended December 31, 2011 and for the six months ended June 30, 2011 is as follows:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Balance, January 1

$ 35,156 $ 34,576 $ 34,576

Provision for loan losses charged to expense

18,670 30,341 14,554

Loans charged off

(28,075 ) (31,623 ) (15,626 )

Recoveries of loans previously charged off

447 1,862 1,019

Ending balance

$ 26,198 $ 35,156 $ 34,523

During the six months ended June 30, 2012, the year ended December 31, 2011 and the six months ended June 30, 2011, the Company recorded provision for loan loss expense of $1.4 million, $2.4 million and $1.6 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. These amounts are excluded from the rollforwards above and below but are reflected in the Company’s Consolidated Statements of Operations.

23


Table of Contents

The following table details activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2012, the year ended December 31, 2011 and the six months ended June 30, 2011. 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
Total
(Dollars in thousands)

Balance, January 1, 2012

$ 2,918 $ 9,438 $ 14,226 $ 8,128 $ 446 $ 35,156

Provision for loan losses

425 1,795 11,153 3,751 1,546 18,670

Loans charged off

(654 ) (5,211 ) (17,484 ) (4,374 ) (352 ) (28,075 )

Recoveries of loans previously charged off

78 19 24 162 164 447

Balance, June 30, 2012

$ 2,767 $ 6,041 $ 7,919 $ 7,667 $ 1,804 $ 26,198

Period-end amount allocated to:

Loans individually evaluated for impairment

$ 623 $ 898 $ 1,999 $ 3,109 $ 3 $ 6,632

Loans collectively evaluated for impairment

2,144 5,143 5,920 4,558 1,801 19,566

Ending balance

$ 2,767 $ 6,041 $ 7,919 $ 7,667 $ 1,804 $ 26,198

Loans:

Individually evaluated for impairment

$ 2,776 $ 7,173 $ 24,838 $ 19,088 $ 16 $ 53,891

Collectively evaluated for impairment

172,127 117,383 650,566 313,036 58,486 1,311,598

Ending balance

$ 174,903 $ 124,556 $ 675,404 $ 332,124 $ 58,502 $ 1,365,489

Commercial,
financial &
agricultural
Real estate -
construction &
development
Real estate -
commercial &
farmland
Real estate -
residential
Consumer
installment
loans and
Other
Total
(Dollars in thousands)

Balance, January 1, 2011

$ 2,779 $ 7,705 $ 14,971 $ 8,664 $ 457 $ 34,576

Provision for loan losses

5,772 11,354 7,883 4,717 615 30,341

Loans charged off

(5,807 ) (10,988 ) (8,680 ) (5,399 ) (749 ) (31,623 )

Recoveries of loans previously charged off

174 1,367 52 146 123 1,862

Balance, December 31, 2011

$ 2,918 $ 9,438 $ 14,226 $ 8,128 $ 446 $ 35,156

Period-end amount allocated to:

Loans individually evaluated for impairment

$ 766 $ 3,478 $ 8,152 $ 3,567 $ 3 $ 15,966

Loans collectively evaluated for impairment

2,152 5,960 6,074 4,561 443 19,190

Ending balance

$ 2,918 $ 9,438 $ 14,226 $ 8,128 $ 446 $ 35,156

Loans:

Individually evaluated for impairment

$ 2,831 $ 13,561 $ 45,084 $ 16,080 $ 17 $ 77,573

Collectively evaluated for impairment

140,129 116,709 627,681 314,647 55,347 1,254,513

Ending balance

$ 142,960 $ 130,270 $ 672,765 $ 330,727 $ 55,364 $ 1,332,086

24


Table of Contents
Commercial,
financial &
agricultural
Real estate -
construction &
development
Real estate -
commercial &
farmland
Real estate -
residential
Consumer
installment
loans and
Other
Total
(Dollars in thousands)

Balance, January 1, 2011

$ 2,779 $ 7,705 $ 14,971 $ 8,664 $ 457 $ 34,576

Provision for loan losses

3,234 3,683 4,908 2,466 263 14,554

Loans charged off

(3,241 ) (5,247 ) (4,889 ) (1,944 ) (305 ) (15,626 )

Recoveries of loans previously charged off

68 829 6 59 57 1,019

Balance, June 30, 2011

$ 2,840 $ 6,970 $ 14,996 $ 9,245 $ 472 $ 34,523

Period-end amount allocated to:

Loans individually evaluated for impairment

$ 949 $ 2,680 $ 5,383 $ 3,165 $ 16 $ 12,193

Loans collectively evaluated for impairment

1,891 4,290 9,613 6,080 456 22,330

Ending balance

$ 2,840 $ 6,970 $ 14,996 $ 9,245 $ 472 $ 34,523

Loans:

Individually evaluated for impairment

$ 3,509 $ 12,110 $ 39,289 $ 15,199 $ 63 $ 70,170

Collectively evaluated for impairment

146,868 131,574 641,939 321,286 48,226 1,289,893

Ending balance

$ 150,377 $ 143,684 $ 681,228 $ 336,485 $ 48,289 $ 1,360,063

NOTE 4 – ASSETS ACQUIRED IN FDIC-ASSISTED ACQUISITIONS

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

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

On February 24, 2012, the Bank purchased substantially all of the assets and assumed substantially all the liabilities of Central Bank of Georgia (“CBG”) from the FDIC, as Receiver of CBG. CBG operated five branches in Ellaville, Buena Vista, Butler, Cusseta and Macon, Georgia. The Company’s agreement with the FDIC included shared-loss agreements that afford the Bank significant protection from losses associated with loans and OREO. Under the terms of the shared-loss agreements, the FDIC will absorb 80% of all losses and share 80% of all loss recoveries. The shared-loss agreement applicable to single family residential mortgage loans provides for FDIC loss sharing and reimbursement by the Bank to the FDIC for ten years. The shared-loss agreement applicable to commercial loans and securities provides for FDIC loss sharing for five years and reimbursement by the Bank to the FDIC for eight years.

25


Table of Contents

The estimated fair value of the assets acquired and the liabilities assumed are shown below:

(Dollars in Thousands)

Central Bank of
Georgia

Assets acquired:

Cash and due from banks

$ 33,150

Securities available for sale

39,920

Loans

124,782

Foreclosed property

6,177

Estimated FDIC indemnification asset

52,654

Other assets

4,606

Assets acquired

261,289

Cash received (paid) to settle the acquisition

31,900

Fair value of assets acquired

$ 293,189

Liabilities assumed:

Deposits

$ 261,036

Other borrowings

10,334

Other liabilities

1,782

Fair value of liabilities assumed

$ 273,152

Net assets acquired / gain from acquisition

$ 20,037

The Company’s bid to acquire the assets of CBG included a discount of approximately $33.9 million, and the Company received a $31.9 million cash payment from the FDIC to settle the acquisition.

The shared-loss agreements are subject to the servicing procedures as specified in the agreements with the FDIC. The expected reimbursements under the CBG shared-loss agreements were recorded as an indemnification asset at its estimated fair value of $52.7 million on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded on the transaction.

The CBG transaction resulted in a before-tax gain of $20.0 million, which is included in the Company’s June 30, 2012 Consolidated Statement of Operations. Due to the difference in tax bases of the assets acquired and liabilities assumed, the Bank recorded deferred tax liabilities with respect to CBG of $7.0 million, resulting in an after-tax gain of $13.0 million.

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, 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, the Company records a provision for loan loss in its consolidated statement of operations.

26


Table of Contents

On the acquisition date, the preliminary estimates of the contractually required payments receivable for all ASC 310 loans acquired in the CBG acquisition totaled $137.2 million and the estimated fair values of the loans totaled $73.4 million, net of an accretable discount of $10.2 million, the difference between the value of the loans on the Company’s balance sheet and the cash flows they are expected to produce. These amounts were determined based upon the estimated remaining life of the underlying loans, which includes the effects of estimated prepayments.

The estimated fair values of loans acquired in the CBG acquisition are detailed below based on their initial estimate of credit quality (dollars in thousands):

Loans with
deterioration
of credit
quality
Loans
without a
deterioration
of credit
quality
Total
loans, at
fair value

Commercial, industrial, agricultural

$ 1,256 $ 6,288 $ 7,544

Real estate – residential

22,389 22,213 44,602

Real estate – commercial & farmland

34,458 10,538 44,996

Construction & development

15,038 5,507 20,545

Consumer

273 6,822 7,095

$ 73,414 $ 51,368 $ 124,782

The results of operations of CBG 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 acquisitions had occurred on December 31, 2011 and 2010, unadjusted for potential cost savings (in thousands).

Three Months Ended
June 30,
Six Months Ended
June 30,
2012 2011 2012 2011

Net interest income and noninterest income

$ 37,756 $ 37,462 $ 94,217 $ 70,496

Net income (loss)

$ 2,495 $ 2,275 $ 7,747 $ (2,104 )

Net income (loss) available to common stockholders

$ 1,678 $ 1,468 $ 6,115 $ (3,709 )

Income (loss) per common share available to common stockholders – basic

$ 0.07 $ 0.06 $ 0.26 $ (0.16 )

Income (loss) per common share available to common stockholders – diluted

$ 0.07 $ 0.06 $ 0.26 $ (0.16 )

Average number of shares outstanding, basic

23,819 23,449 23,791 23,445

Average number of shares outstanding, diluted

23,973 23,508 23,945 23,491

27


Table of Contents

In addition to the covered assets acquired in the most recent acquisitions, the Company has other investments in covered assets remaining from its previous FDIC-assisted acquisitions. The following table summarizes components of all covered assets at June 30, 2012 and 2011 and at December 31, 2011 and their origin:

Covered
loans
Less:
Credit risk
adjustments
Less:
Liquidity
and rate
adjustments
Total
covered
loans
OREO Less:
Fair value
adjustments
Total
covered
OREO
Total
covered
assets
FDIC
indemnification
asset

As of June 30, 2012:

(Dollars in thousands)

AUB

$ 29,740 $ 2,542 $ $ 27,198 $ 11,489 $ $ 11,489 $ 38,687 $ 2,620

USB

40,355 4,666 35,689 7,192 50 7,142 42,831 6,757

SCB

46,033 840 45,193 11,078 646 10,432 55,625 4,663

FBJ

35,618 6,645 59 28,914 2,787 515 2,272 31,186 7,051

DBT

222,724 60,218 455 162,051 24,121 1,422 22,699 184,750 65,684

TBC

63,593 8,155 252 55,186 8,616 1,184 7,432 62,618 14,838

HTB

98,624 20,676 60 77,888 16,860 6,499 10,361 88,249 25,249

OGB

88,717 22,041 156 66,520 13,397 6,573 6,824 73,344 26,105

CBG

153,342 50,037 207 103,098 8,637 3,821 4,816 107,914 50,834

Total

$ 778,746 $ 175,820 $ 1,189 $ 601,737 $ 104,177 $ 20,710 $ 83,467 $ 685,204 $ 203,801

Covered
loans
Less:
Credit risk
adjustments
Less:
Liquidity
and rate
adjustments
Total
covered
loans
OREO Less:
Fair value
adjustments
Total
covered
OREO
Total
covered
assets
FDIC
indemnification
asset

As of December 31, 2011:

(Dollars in thousands)

AUB

$ 34,242 $ 3,236 $ $ 31,006 $ 11,100 $ $ 11,100 $ 42,106 $ 7,271

USB

51,409 5,259 50 46,100 7,445 50 7,395 53,495 10,648

SCB

56,780 5,779 155 50,846 10,635 500 10,135 60,981 6,527

FBJ

40,106 7,473 92 32,541 2,370 641 1,729 34,270 8,551

DBT

260,883 68,757 703 191,423 28,947 2,763 26,184 217,607 105,528

TBC

79,586 14,358 331 64,897 8,441 1,274 7,167 72,064 18,628

HTB

110,899 28,024 73 82,802 20,132 10,171 9,961 92,763 48,289

OGB

105,285 33,221 190 71,874 12,615 7,669 4,946 76,820 36,952

Total

$ 739,190 $ 166,107 $ 1,594 $ 571,489 $ 101,685 $ 23,068 $ 78,617 $ 650,106 $ 242,394

Covered
loans
Less:
Credit risk
adjustments
Less:
Liquidity
and rate
adjustments
Total
covered
loans
OREO Less:
Fair value
adjustments
Total
covered
OREO
Total
covered
assets
FDIC
indemnification
asset

As of June 30, 2011:

(Dollars in thousands)

AUB

$ 48,309 $ 5,208 $ 86 $ 43,015 $ 11,064 $ 77 $ 10,987 $ 54,002 $ 5,338

USB

67,203 6,332 249 60,622 10,274 73 10,201 70,823 9,888

SCB

61,958 6,471 361 55,126 9,761 500 9,261 64,387 9,669

FBJ

45,011 8,500 119 36,392 3,053 1,559 1,494 37,886 9,812

DBT

326,991 112,589 951 213,451 36,383 9,582 26,801 240,252 100,150

TBC

99,529 21,249 397 77,883 6,113 1,274 4,839 82,722 26,070

Total

$ 649,001 $ 160,349 $ 2,163 $ 486,489 $ 76,648 $ 13,065 $ 63,583 $ 550,072 $ 160,927

28


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 continue reflecting the assets at fair value. The adjustments to fair value are performed on a loan-by-loan basis and have resulted in the following:

Total Amounts

June 30,
2012
December 31,
2011
June 30,
2011
(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)

$ 8,189 $ 22,031 $ 8,448

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

7,185 11,940 8,018

Amounts reflected in the Company’s Statement of Operations

June 30,
2012
December 31,
2011
June 30,
2011
(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)

$ 1,638 $ 4,406 $ 1,689

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

1,437 2,388 1,604

A rollforward of acquired loans with deterioration of credit quality for the six months ended June 30, 2012, the year ended December 31, 2011 and the six months ended June 30, 2011 is shown below:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Balance, January 1

$ 307,790 $ 252,535 $ 252,535

Change in estimate of cash flows, net of charge-offs or recoveries

(3,702 ) (25,787 ) (6,681 )

Additions due to acquisitions

73,414 124,136

Other (loan payments, transfers, etc.)

(44,164 ) (43,094 ) (2,648 )

Ending balance

$ 333,338 $ 307,790 $ 243,206

A rollforward of acquired loans without deterioration of credit quality for the six months ended June 30, 2012, the year ended December 31, 2011 and the six months ended June 30, 2011 is shown below:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Balance, January 1

$ 266,966 $ 302,456 $ 302,456

Change in estimate of cash flows, net of charge-offs or recoveries

1,152 (11,604 )

Additions due to acquisitions

51,367 35,439

Other (loan payments, transfers, etc.)

(42,627 ) (59,325 ) (59,173 )

Ending balance

$ 276,858 $ 266,966 $ 243,283

29


Table of Contents

The following is a summary of changes in the accretable discounts of acquired loans during the six months ended June 30, 2012, the year ended December 31, 2011 and the six months ended June 30, 2011.

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Balance, January 1

$ 29,537 $ 37,383 $ 37,383

Additions due to acquisitions

9,863 24,094

Accretion

(25,166 ) (36,519 ) (10,073 )

Other activity, net

8,189 4,579 (7,178 )

Ending balance

$ 22,423 $ 29,537 $ 20,132

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. Changes in the FDIC shared-loss receivable for the six months ended June 30, 2012, for the year ended December 31, 2011 and for the six months ended June 30, 2011 are as follows:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Balance, January 1

$ 242,394 $ 177,187 $ 177,187

Indemnification asset recorded in acquisitions

52,654 94,973

Payments received from FDIC

(86,482 ) (36,813 ) (5,162 )

Effect of change in expected cash flows on covered assets

(4,765 ) 7,047 (11,098 )

Ending balance

$ 203,801 $ 242,394 $ 160,927

NOTE 5 – 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 June 30,
For the Six Months
Ended June 30,
2012 2011 2012 2011
(share data in
thousands)
(share data in
thousands)

Basic shares outstanding

23,819 23,449 23,791 23,445

Plus: Dilutive effect of ISOs

105 34 105 34

Plus: Dilutive effect of Restricted Grants

49 25 49 12

Diluted shares outstanding

23,973 23,508 23,945 23,491

NOTE 6 – 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 June 30, 2012 and December 31, 2011, there were $3.8 million and $20.0 million, respectively, outstanding borrowings with the Company’s correspondent banks. There were no outstanding borrowings with the Company’s correspondent banks at June 30, 2011. The Company’s success with attracting and retaining retail deposits has allowed for very low dependence on more volatile non-deposit funding.

30


Table of Contents

NOTE 7 – 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)

June 30,
2012
December 31,
2011
June 30,
2011

Commitments to extend credit

$ 143,890 $ 132,700 $ 124,528

Standby letters of credit

$ 9,039 $ 8,074 $ 9,117

NOTE 8 – SUBSEQUENT EVENT

Subsequent to June 30, 2012, the Company participated in a FDIC-assisted acquisition that is not expected to have a material impact on the Company’s operations and statement of condition. The acquisition is described as follows:

Montgomery Bank & Trust, Ailey, Georgia:

On July 6, 2012, the Bank purchased certain assets and assumed substantially all the deposits of Montgomery Bank & Trust (“MBT”) from the FDIC, as Receiver of MBT. MBT operated two branches in Ailey and Vidalia, Georgia. The Bank assumed approximately $156.6 million in customer deposits and acquired approximately $18.1 million in assets, including approximately $16.7 million in cash and cash equivalents and approximately $1.2 million in deposit-secured loans. The assets were acquired without a discount and the deposits were assumed with no premium. To settle the transaction, the FDIC made a cash payment to the Bank totaling approximately $138.7 million, based on the differential between liabilities assumed and assets acquired.

31


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 Ameris’ 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 Ameris’ filings with the SEC 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 June 30, 2012 as compared to December 31, 2011 and operating results for the three-and six-month periods ended June 30, 2012 and 2011. 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.

32


Table of Contents
(in thousands, except share data,
taxable equivalent)
Second
Quarter 2012
First
Quarter 2012
Fourth
Quarter 2011
Third
Quarter 2011
Second
Quarter 2011
For Six Months Ended
June 30, 2012 June 30, 2011

Results of Operations:

Net interest income

$ 28,881 $ 27,727 $ 32,768 $ 27,802 $ 28,747 $ 56,608 $ 52,954

Net interest income (tax equivalent)

29,058 27,655 33,022 28,026 28,969 56,713 53,387

Provision for loan losses

7,225 12,882 9,019 7,552 9,115 20,107 16,158

Non-interest income

8,875 27,264 6,689 33,945 5,974 36,139 12,167

Non-interest expense

26,623 34,246 28,710 29,486 22,596 60,869 43,751

Income tax expense

1,413 2,498 587 8,249 896 3,911 1,720

Preferred stock dividends

817 815 819 817 807 1,632 1,605

Net income available to common shareholders

1,678 4,550 322 15,643 1,307 6,228 1,887

Selected Average Balances:

Loans, net of unearned income

$ 1,378,448 $ 1,329,146 $ 1,335,242 $ 1,437,609 $ 1,349,092 $ 1,356,338 $ 1,357,664

Covered loans

601,802 602,353 600,367 540,959 506,251 601,507 522,497

Investment securities

370,928 356,112 338,076 327,195 289,149 364,189 295,344

Earning assets

2,505,744 2,482,070 2,516,100 2,503,121 2,426,041 2,502,571 2,440,683

Assets

2,966,527 2,978,469 2,978,469 3,048,337 2,909,012 2,972,498 2,945,426

Deposits

2,591,607 2,589,978 2,623,403 2,639,848 2,540,738 2,547,066 2,547,066

Common shareholders’ equity

243,463 242,817 248,729 228,716 229,794 243,140 228,645

Period-End Balances:

Loans, net of unearned income

$ 1,365,489 $ 1,323,844 $ 1,332,086 $ 1,368,895 $ 1,360,063 $ 1,365,489 $ 1,360,063

Covered loans

601,737 653,377 571,489 595,428 486,489 601,737 486,489

Earning assets

2,465,116 2,558,047 2,484,147 2,475,511 2,399,258 2,465,116 2,399,258

Total assets

2,920,311 3,043,234 2,994,307 3,010,379 2,857,237 2,920,311 2,857,237

Total deposits

2,544,672 2,665,360 2,591,566 2,628,892 2,511,363 2,544,672 2,511,363

Common shareholders’ equity

249,895 246,813 243,043 243,850 226,739 249,895 226,739

Per Common Share Data:

Earnings per share - Basic

$ 0.07 $ 0.19 $ 0.01 $ 0.67 $ 0.06 $ 0.26 $ 0.08

Earnings per share - Diluted

0.07 0.19 0.01 0.06 0.06 0.26 0.08

Common book value per share

10.49 10.36 10.23 10.27 9.54 10.49 9.54

End of period shares outstanding

23,819,144 23,814,144 23,751,294 23,742,794 23,766,044 23,819,144 23,766,044

Weighted average shares outstanding

Basic

23,818,814 23,762,196 23,457,739 23,438,335 23,449,123 23,790,505 23,522,361

Diluted

23,973,039 23,916,421 23,611,964 23,559,063 23,508,419 23,944,730 23,566,476

Market Price:

High closing price

13.40 13.32 10.66 10.30 10.16 13.40 11.10

Low closing price

10.88 10.34 8.55 8.47 8.49 10.34 8.49

Closing price for quarter

12.60 13.14 10.28 8.71 8.87 12.60 8.87

Average daily trading volume

58,370 59,139 68,654 71,955 58,706 58,751 52,545

Cash dividends per share

Stock dividend

Closing price to book value

1.20 1.27 1.00 0.85 0.93 1.20 0.93

Performance Ratios:

Return on average assets

0.34 % 0.72 % 0.15 % 2.14 % 0.18 % 0.53 % 0.13 %

Return on average common equity

4.12 % 8.89 % 1.82 % 28.55 % 2.28 % 6.49 % 1.66 %

Average loans to average deposits

76.41 % 74.58 % 73.78 % 74.95 % 73.02 % 76.87 % 73.82 %

Average equity to average assets

9.93 % 9.86 % 9.91 % 9.16 % 9.63 % 9.90 % 9.47 %

Net interest margin (tax equivalent)

4.66 % 4.48 % 5.21 % 4.44 % 4.79 % 4.56 % 4.41 %

Efficiency ratio (tax equivalent)

70.51 % 62.28 % 72.76 % 47.75 % 65.08 % 65.63 % 66.85 %

33


Table of Contents

Results of Operations for the Three Months Ended June 30, 2012

Consolidated Earnings and Profitability

Ameris reported net income available to common shareholders of $1.7 million, or $0.07 per diluted share, for the quarter ended June 30, 2012, compared to $1.3 million, or $0.06 per diluted share for the same period in 2011. The Company’s return on average assets and average shareholders’ equity increased in the second quarter of 2012 to 0.34% and 4.12%, respectively, compared to 0.18% and 2.28% in the second quarter of 2011. The increase in earnings and profitability during the quarter was primarily due to increased net interest income and reduced credit costs.

Net Interest Income and Margins

On a tax equivalent basis, net interest income for the second quarter of 2012 was $29.1 million, a slight increase compared to $29.0 million reported in the same quarter in 2011. Significant increases in the Company’s net interest margin have been the result of flat yields on all classes of earning assets complemented by steady decreases in the Company’s cost of funds. The Company’s net interest margin increased during the first quarter of 2012 to 4.66%, compared to 4.48% during the first quarter of 2012 and 4.79% during the second quarter of 2011. The decreased net interest margin in the second quarter of 2012 is due to $3.8 million of non-recurring accretion on covered loans from improvements in the expected cash flows from FDIC-assisted acquisitions recognized in the second quarter of 2011. Increases in earning assets over the past year have been in covered loans with favorable yields compared to the Company’s low cost of funds.

Total interest income during the second quarter of 2012 was $33.2 million, compared to $36.1 million in the same quarter of 2011. Yields on earning assets fell to 5.33%, compared to 5.98% reported in the second quarter of 2011. During the second quarter of 2012, short-term assets averaged 5.8% of total earning assets, compared to 11.2% in the same quarter in 2011. Current opportunities to invest a portion of the short-term assets in the bond market have been limited by the Company’s inability to maintain certain portfolio characteristics with current yields and structures being offered. Efforts to increase lending activities have been slow to generate increases in outstanding loans due to the current economic conditions in the Company’s markets. Management anticipates improving economic conditions and increased loan demand will provide opportunities to invest a portion of the short-term assets at higher yields.

Total funding costs declined to 0.62% in the second quarter of 2012, compared to 1.10% during the second quarter of 2011. Deposit costs decreased from 1.08% in the second quarter of 2011 and 0.63% in the first quarter of 2012 to 0.56% in the second quarter of 2012. Ongoing efforts to maintain the percentage of funding from transaction deposits have succeeded such that non-CD deposits averaged 67.6% of total deposits in the second quarter of 2012 compared to 60.1% during the second quarter of 2011. Lower costs on deposits were due mostly to the lower rate environment and the Company’s ability to be less competitive on higher priced CDs due to its larger than normal position in short-term assets. Further opportunity to realize savings on deposits exists but may be limited due to current costs. Average balances of interest bearing deposits and their respective costs for the second quarter of 2012 and 2011 are shown below:

(Dollars in Thousands) June 30, 2012 June 30, 2011
Average
Balance
Average
Cost
Average
Balance
Average
Cost

NOW

$ 605,494 0.30 % $ 582,773 0.71 %

MMDA

616,449 0.53 % 545,261 1.06 %

Savings

97,097 0.15 % 78,674 0.45 %

Retail CDs < $100,000

369,651 0.91 % 417,297 1.43 %

Retail CDs > $100,000

410,855 1.05 % 490,660 1.61 %

Brokered CDs

59,526 2.96 % 105,338 3.33 %

Interest bearing deposits

$ 2,159,072 0.68 % $ 2,220,003 1.25 %

34


Table of Contents

Provision for Loan Losses and Credit Quality

The Company’s provision for loan losses during the second quarter of 2012 amounted to $7.2 million, compared to $12.9 million in the first quarter of 2012 and $9.1 million in the second quarter of 2011. 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 continued devaluation of real estate collateral. At June 30, 2012, classified loans still accruing totaled $37.3 million, compared to $40.0 million at June 30, 2011. Non-accrual loans at June 30, 2012 totaled $44.4 million, a 15.0% decrease from the $52.3 million reported at March 31, 2012 and a 26.6% decrease from the $60.5 million reported at June 30, 2011.

At June 30, 2012, other real estate owned (excluding covered OREO) totaled $40.0 million, compared to $40.0 million at March 31, 2012 and $61.5 million at June 30, 2011. 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 3-6 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 second quarter of 2012, total non-performing assets decreased to 2.89% of total assets, compared to 4.27% at June 30, 2011. Management continues to aggressively identify and resolve problem assets while seeking quality credits to grow the loan portfolio.

Net charge-offs on loans during the second quarter of 2012 were $8.6 million, or 2.5% of loans on an annualized basis, compared to $8.4 million, or 2.5% of loans, in the second quarter of 2011. The Company’s allowance for loan losses at June 30, 2012 was $26.2 million, or 1.92% of total loans, compared to $34.5 million, or 2.54% of total loans, at June 30, 2011.

Non-interest Income

Total non-interest income for the second quarter of 2012 was $8.9 million, compared to $6.0 million in the second quarter of 2011. Income from mortgage related activities continued to increase as a result of the Company’s increased number of mortgage bankers and higher level of productions. During the second quarter of 2012, the Company elected to record newly originated mortgage loans held-for-sale at fair value, which increased mortgage income by approximately $616,000. Service charges on deposit accounts in the second quarter of 2012 increased slightly to $4.8 million, compared to $4.4 million in the first quarter of 2012 and $4.7 million in the second quarter of 2012.

Non-interest Expense

Total non-interest expenses for the second quarter of 2012 increased to $26.6 million, compared to $22.6 million in the same quarter in 2011. Salaries and benefits increased $2.7 million when compared to the second quarter of 2011, due to the reinstatement of certain compensation elements (including incentive accruals and board fees). Occupancy and equipment expense increased during the quarter from $2.8 million in the second quarter of 2011 to $2.9 million in the second quarter of 2012. Data processing and telecommunications expenses increased slightly to $2.9 million for the second quarter of 2012 from $2.8 million for the same period in 2011. Both of these increases over the same period in 2011 relate to eight additional branches acquired in FDIC-assisted transactions over the past year. Credit related expenses, including problem loan and OREO expense and OREO write-downs and losses, decreased to $3.4 million in the second quarter of 2012, compared to $3.9 million in the second quarter of 2011.

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 second quarter of 2012, the Company reported income tax expense of $1.4 million, compared to $896,000 in the same period of 2011. The Company’s effective tax rate for the three months ending June 30, 2012 and 2011 was 36.2% and 29.8%, respectively.

Results of Operations for the Six Months Ended June 30, 2012

Interest Income

Interest income for the six months ended June 30, 2012 was $65.4 million on a tax equivalent basis, a decrease of $3.1 million when compared to $68.5 million for the same period in 2011. Average earning assets for the six-month period increased $61.9 million to $2.50 billion as of June 30, 2012, compared to $2.44 billion as of June 30, 2011. Yield on average earning assets was 5.25% compared to 5.66% in the first six months of 2011. The decreased yield in 2012 was due to $3.8 million of non-recurring accretion on covered loans during the second quarter of 2011 from improvements in the expected cash flows from FDIC-assisted acquisitions. Earning assets acquired in connection with the Company’s FDIC-assisted acquisitions have allowed the Company to maintain rather level amounts of earning assets while interest rate floors on individual customer loans have allowed the Company to keep the yield on loans from falling precipitously in the current rate environment. Additionally, yields on the acquired assets have been much stronger than the Company’s other earning assets, helping boost the Company’s overall yield on earning assets.

35


Table of Contents

Interest Expense

Total interest expense for the six months ended June 30, 2012 amounted to $8.7 million, reflecting a $6.4 million decrease from the $15.1 million expense recorded in the same period of 2011. During the six-month period ended June 30, 2012, the Company’s funding costs declined to 0.66% from 1.16% reported in the previous period. The majority of the decline in interest expense and costs relates to improvements in the cost of the Company’s retail time deposits, which fell to 1.16% in the six-month period ending June 30, 2012, compared to 1.60% in the same period in 2011.

Net Interest Income

Higher levels of earning assets with generally level yields have combined with reduced funding costs to result in material improvements in net interest income. For the year-to-date period ending June 30, 2012, the Company reported $56.7 million of net interest income on a tax equivalent basis, compared to $53.4 million of net interest income for the same period in 2011. The Company’s net interest margin increased to 4.56% in the six month period ending June 30, 2012, compared to 4.41% in the same period in 2011.

Provision for Loan Losses

The provision for loan losses increased to $20.1 million for the six months ended June 30, 2012, compared to $16.2 million in the same period in 2011, due to charges related to the bulk sale in the first quarter of 2012. Non-performing assets totaled $84.4 million at June 30, 2012, compared to $122.1 million at June 30, 2011. For the six-month period ended June 30, 2012, the Company had net charge-offs totaling $27.6 million, compared to $14.6 million for the same period in 2011. Annualized net charge-offs as a percentage of loans increased to 4.07% during the first six months of 2012, compared to 2.17% during the first six months of 2011. This increase was due to the Company’s bulk sale of certain non-performing assets during the first quarter of 2012.

Non-interest Income

Non-interest income for the first six months of 2012 was $36.1 million, compared to $12.2 million in the same period in 2011. Excluding non-recurring gains on investment securities and an FDIC-assisted acquisition, the Company’s non-interest income totaled $16.1 million, an increase of $4.2 million, or 35.0% compared to the same period in 2011. Service charges on deposit accounts increased approximately $224,000 to $9.2 million in the first six months of 2012 compared to the same period in 2011. Income from mortgage banking activity increased from $826,000 in the first six months of 2011 to $4.5 million in the first half of 2012, due to increased number of mortgage bankers and higher level of productions.

Non-interest Expense

Total operating expenses for the first six months of 2012 increased to $60.9 million, compared to $43.8 million in the same period in 2011. Salaries and benefits increased $4.3 million when compared to the first half of 2011, due to the increased number of branch locations over this time period and the reinstatement of certain compensation elements during 2012. Occupancy and equipment expenses for the first six months of 2012 amounted to $6.2 million, representing an increase of $733,000 from the same period in 2011. Data processing and telecommunications expenses decreased slightly during the first six months of 2012. Credit related expenses, including problem loan and OREO expense and OREO write-downs and losses, increased to $16.2 million in the first six months of 2012, compared to $5.7 million in the first half of 2011, due to the Company’s bulk sale of certain nonperforming assets in the first quarter of 2012. During the first quarter of 2012, the Company successfully sold $31.2 million of non-performing and classified assets through several individual transactions. Through these sales, the Company sold $16.1 million in non-performing loans, $13.3 million in other real estate owned and $1.8 million in classified accruing loans. Losses associated with the sales totaled $16.1 million.

Income Taxes

In the first six months of 2012, the Company recorded income tax expense of $3.9 million, compared to $1.7 million in the same period of 2011. The Company’s effective tax rate for the six months ended June 30, 2012 and 2011 was 33.2% and 33.0%, respectively.

36


Table of Contents

Financial Condition as of June 30, 2012

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 on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Substantially all of the unrealized losses on debt securities are related to changes in interest rates and do not affect the expected cash flows of the issuer or underlying collateral. All unrealized losses are considered temporary because each security carries an acceptable investment grade and the Company does not intend to sell these investment securities at an unrealized loss position at June 30, 2012, 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 June 30, 2012, these investments are not considered impaired on an other-than temporary basis.

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

June 30, 2012:

U.S. government agencies

$ 8,602 $ 8,898 1.55 % 2.16 $

State and municipal securities

95,354 100,327 2.79 % 5.87 9,369

Corporate debt securities

11,792 11,506 6.95 % 6.95 1,250

Mortgage-backed securities

239,412 246,249 1.47 % 2.60 75,700

Total debt securities

$ 355,160 $ 366,980 2.00 % 3.62 $ 86,319

June 30, 2011:

U.S. government agencies

$ 24,056 $ 24,259 1.30 % 1.44 $ 18,300

State and municipal securities

58,636 60,546 3.70 % 5.59 4,722

Corporate debt securities

11,637 9,722 6.66 % 5.98 100

Mortgage-backed securities

234,437 239,849 3.56 % 3.13 62,159

Total debt securities

$ 328,766 $ 334,376 3.54 % 3.57 $ 85,281

Loans and Allowance for Loan Losses

At June 30, 2012, gross loans outstanding (including covered loans) were $1.97 billion, an increase from $1.85 billion reported at June 30, 2011. Covered loans increased $115.2 million, from $486.5 million at June 30, 2011 to $601.7 million at June 30, 2012. This increase in covered loans is due to the FDIC-assisted transactions completed during the first quarter of 2012 and the third quarter of 2011. The Company’s participation in FDIC-assisted acquisitions was integral to being able to maintain a certain level of loans because management does not feel that enough loan opportunities with acceptable quality and profitability exist in our current market areas to stabilize and increase. Non-covered loans increased $41.6 million to $1.37 billion during the second quarter of 2012, compared to $1.32 billion at March 31, 2012 and $1.36 billion at June 30, 2011.

37


Table of Contents

The slower decline in loans reflects increased economic activity compared to 2009 and 2010, offset by management’s focus on reducing higher risk loans within the Bank’s loan portfolio. 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 risk of loss inherent 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.

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 six month period ended June 30, 2012, the Company recorded net charge-offs totaling $27.6 million, compared to $14.6 million for the period ended June 30, 2011. The provision for loan losses for the six months ended June 30, 2012 increased to $20.1 million, compared to $16.2 million during the six-month period ended June 30, 2011. Increased levels of charge-offs and provision expense relates almost entirely to the Company’s bulk sale of non-performing loans during the first quarter of 2012. At the end of the second quarter of 2012, the allowance for loan losses totaled $26.2 million, or 1.92% of total legacy loans, compared to $35.2 million, or 2.64% of total legacy loans, at December 31, 2011 and $34.5 million, or 2.54% of total legacy loans, at June 30, 2011.

38


Table of Contents

The following table presents an analysis of the allowance for loan losses for the six months ended June 30, 2012 and 2011:

(Dollars in Thousands)

June 30,
2012
June 30,
2011

Balance of allowance for loan losses at beginning of period

$ 35,156 $ 34,576

Provision charged to operating expense

18,670 14,554

Charge-offs:

Commercial, financial and agricultural

654 3,241

Real estate – residential

4,374 1,944

Real estate – commercial and farmland

17,484 4,889

Real estate – construction and development

5,211 5,247

Consumer installment

352 305

Other

Total charge-offs

28,075 15,626

Recoveries:

Commercial, financial and agricultural

78 68

Real estate – residential

162 59

Real estate – commercial and farmland

24 6

Real estate – construction and development

19 829

Consumer installment

164 57

Other

Total recoveries

447 1,019

Net charge-offs

27,628 14,607

Balance of allowance for loan losses at end of period

$ 26,198 $ 34,523

Net annualized charge-offs as a percentage of average loans

4.07 % 2.17 %

Allowance for loan losses as a percentage of loans at end of period

1.92 % 2.54 %

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 $601.7 million, $571.5 million and $486.5 million at June 30, 2012, December 31, 2011 and June 30, 2011, respectively. OREO that is covered by the loss-sharing agreements with the FDIC totaled $83.5 million, $78.6 million and $63.6 million at June 30, 2012, December 31, 2011 and June 30, 2011, 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 June 30, 2012, December 31, 2011 and June 30, 2011 was $203.8 million, $242.4 million and $160.9 million, respectively.

The Bank recorded the loans at their fair values, taking into consideration certain credit quality, risk and liquidity marks. The Company is confident in its estimation of credit risk and its adjustments to the carrying balances of the acquired loans. 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 six months ended June 30, 2012, the year ended December 31, 2011 and the six months ended June 30, 2011, the Company recorded provision for loan loss expense of $1.4 million, $2.4 million and $1.6 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. If the Company determines that a loan or group of loans has improved from its initial assessment of fair value, the increase in cash flows over those expected at the acquisition date is recognized as interest income prospectively.

39


Table of Contents

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

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Commercial, financial and agricultural

$ 41,372 $ 41,867 $ 42,494

Real estate – construction and development

83,991 77,077 79,540

Real estate – commercial and farmland

322,393 321,257 229,924

Real estate – residential

150,683 127,644 129,721

Consumer installment

3,298 3,644 4,810

$ 601,737 $ 571,489 $ 486,489

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 June 30, 2012, nonaccrual or impaired loans totaled $44.4 million, a decrease of approximately $26.4 million since December 31, 2011. The decrease in nonaccrual loans is due to the bulk sale of non-performing assets during the first quarter of 2012, the success in the foreclosure and resolution process, and a significant slowdown in the formation of new problem credits. Non-performing assets as a percentage of total assets were 2.89%, 4.05% and 4.27% at June 30, 2012, December 31, 2011 and June 30, 2011, respectively.

Non-performing assets at June 30, 2012, December 31, 2011 and June 30, 2011 were as follows:

(Dollars in Thousands)

June 30,
2012
December 31,
2011
June 30,
2011

Total nonaccrual loans

$ 44,421 $ 70,823 $ 60,545

Other real estate owned and repossessed collateral

40,018 50,301 61,533

Accruing loans delinquent 90 days or more

1

Total non-performing assets

$ 84,440 $ 121,124 $ 122,078

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 accruing troubled debt restructurings by loan class at June 30, 2012 and December 31, 2011.

June 30,2012 December 31, 2011

Loan class:

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

Real estate – construction & development

5 $ 1,205 6 $ 1,774

Real estate – commercial & farmland

16 13,293 14 9,622

Real estate – residential

24 8,472 19 6,555

Total

45 $ 22,970 39 $ 17,951

40


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

As of June 30, 2012, the Company exhibited a concentration in 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 June 30, 2012 and December 31, 2011. The loan categories and concentrations below are based on Federal Reserve Call codes and include “covered” loans.

(Dollars in Thousands) June 30, 2012 December 31, 2011
Balance % of Total
Loans
Balance % of Total
Loans

Construction and development loans

$ 208,547 10 % $ 207,347 11 %

Multi-family loans

55,376 3 % 60,247 3 %

Nonfarm non-residential loans

806,230 41 % 806,176 42 %

Total CRE Loans

$ 1,070,153 54 % $ 1,073,770 56 %

All other loan types

897,073 46 % 829,805 44 %

Total Loans

$ 1,967,226 100 % $ 1,903,575 100 %

The following table outlines the percent of total CRE loans, net owner occupied loans to total risk-based capital, and the Company’s internal concentration limits as of June 30, 2012 and December 31, 2011:

Internal
Limit
June 30, 2012 December 31, 2011
Actual Actual

Construction and development

100 % 69 % 71 %

Commercial real estate

300 % 228 % 228 %

Short-Term Investments

The Company’s short-term investments are comprised of federal funds sold and interest bearing balances. At June 30, 2012, the Company’s short-term investments were $111.3 million, compared to $229.0 million and $218.3 million at December 31, 2011 and June 30, 2011, respectively. At June 30, 2012, approximately 99.9% of the balance was comprised of interest bearing balances.

41


Table of Contents

Derivative Instruments and Hedging Activities

The Company had cash flow hedges with notional amounts totaling $35.0 million at June 30, 2011 for the purpose of converting floating rate loans to fixed rate. The Company had a cash flow hedge with notional amount of $37.1 million at June 30, 2012, December 31, 2011 and June 30, 2011, for the purpose of converting the variable rate on the junior subordinated debentures to fixed rate. The fair value of these instruments amounted to a liability of approximately $3.0 million and $2.0 million at June 30, 2012 and December 31, 2011, respectively, and an asset of approximately $243,000 at June 30, 2011. No hedge ineffectiveness from cash flow hedges was recognized in the statement of operations. All components of each derivative’s gain or loss are included in the assessment of hedge effectiveness.

Additionally, beginning in the second quarter of 2012, the Company began maintaining a risk management program to manage interest rate risk and pricing risk associated with its mortgage lending activities. This includes the use of forward contracts and other derivatives that are used to offset changes in value of the mortgage inventory due to changes in market interest rates. As a normal part of its operations, the Company enters into derivative contracts such as forward sale commitments and Interest Rate Lock Commitments (“IRLCs”) to economically hedge risks associated with overall price risk related to IRLCs and mortgage loans held-for-sale carried at fair value. The fair value of these instruments amounted to an asset of approximately $235,000 at June 30, 2012.

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” a bank 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” a bank 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” a bank must maintain a total capital ratio greater than or equal to 10.00%.

As of June 30, 2012, under the regulatory capital standards, the Bank was considered “well capitalized” under all capital measurements. The following table sets forth the regulatory capital ratios of Ameris at June 30, 2012, December 31, 2011 and June 30, 2011.

June 30,
2012
December 31,
2011
June 30,
2011

Leverage Ratio (tier 1 capital to average assets)

Consolidated

11.12 % 10.76 % 10.68 %

Ameris Bank

11.09 10.62 10.39

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

Consolidated

19.32 18.80 18.64

Ameris Bank

19.27 18.61 18.19

Total Capital Ratio (total capital to risk weighted assets)

Consolidated

20.57 20.05 19.90

Ameris Bank

20.53 19.87 19.45

42


Table of Contents

Capital Purchase Program

On November 21, 2008, the Company issued and sold to the United States Treasury (the “Treasury”), as part of its Troubled Asset Relief Program (“TARP”) Capital Purchase Program, 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 the Company’s common stock, par value $1.00 per share (the “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 as part of the Treasury’s efforts to wind down its remaining TARP bank investments. While the sale of the Preferred Shares to new investors did not result in any accounting entries and does not change the Company’s capital position, it eliminated many executive compensation and corporate governance restrictions that were applicable to the Company during the period in which the Treasury held its investment in the Preferred Shares. The Treasury continues to hold the Warrant, which, as a result of prior adjustments, is currently exercisable for 698,554.05 shares of Common Stock at an exercise price of $11.166 per share.

Cumulative dividends on the Preferred Shares will continue to accrue on the liquidation preference at a rate of 5% per annum for the first five years from initial issuance and at a rate of 9% per annum thereafter, but such dividends will be paid only if, as and when declared by the Company’s Board of Directors. The Preferred Shares have no maturity date and rank senior to the Common Stock (and pari passu with the Company’s other authorized preferred stock, of which no shares are currently designated or outstanding) with respect to the payment of dividends and distributions and amounts payable upon liquidation, dissolution and winding up of the Company. Subject to the approval of the Board of Governors of the Federal Reserve System, the Preferred Shares are redeemable at the option of the Company at 100% of their liquidation preference.

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 Ameris to manage those requirements. The Company strives to maintain an adequate liquidity position by managing the balances and maturities of interest-earning assets and interest-bearing liabilities so that the balance it has in short-term investments at any given time will adequately cover any reasonably anticipated immediate need for funds. Additionally, the Bank maintains relationships with correspondent banks, which could provide funds on short notice, if needed. The Company has invested in FHLB stock for the purpose of establishing credit lines with the FHLB. The credit availability to the Bank is equal to 20% of the Bank’s total assets as reported on the most recent quarterly financial information submitted to the regulators subject to the pledging of sufficient collateral. At June 30, 2012, there were $3.8 million outstanding borrowings with the Company’s correspondent banks, compared to $20.0 million at December 31, 2011. There were no outstanding borrowings with the Company’s correspondent banks at June 30, 2011.

43


Table of Contents

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

June 30,
2012
March 31,
2012
December 31,
2011
September 30,
2011
June 30,
2011

Investment securities available for sale to total deposits

14.42 % 13.95 % 13.12 % 12.97 % 13.31 %

Loans (net of unearned income) to total deposits (1)

53.66 % 49.67 % 51.40 % 52.07 % 54.16 %

Interest-earning assets to total assets

84.41 % 84.06 % 82.96 % 82.23 % 83.97 %

Interest-bearing deposits to total deposits

83.14 % 83.32 % 84.74 % 86.52 % 87.34 %

(1) Loans exclude covered assets where appropriate

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 June 30, 2012 were considered satisfactory. The Company is aware of no events or trends likely to result in a material change in liquidity.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

The Company is exposed only to U.S. dollar interest rate changes, and, accordingly, the Company manages exposure by considering the possible changes in the net interest margin. The Company does not have any trading instruments nor does it classify any portion of the investment portfolio as held for trading. The Company’s hedging activities are limited to cash flow hedges that are part of the Company’s program to manage interest rate sensitivity and the use of forward contracts and other derivatives that are used to offset changes in value of the mortgage inventory due to changes in market interest rates. At June 30, 2012, 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 $235,000 at June 30, 2012 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 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 June 30, 2012, 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.

44


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 1 in our Annual Report on Form 10-K for the year ended December 31, 2011.

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

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

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

SIGNATURE

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

Date: August 9, 2012

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)

45


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).
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 June 30, 2012, formatted as interactive data files in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations and Comprehensive Income; (iii) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements. (1)

(1) Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not to be filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

46

TABLE OF CONTENTS