MOULTRIE, Ga., April 21, 2017 /PRNewswire/ -- Ameris Bancorp (Nasdaq: ABCB) (the "Company") today reported net income of $21.2 million, or $0.59 per diluted share, for the quarter ended March 31, 2017, compared with $12.3 million, or $0.37 per diluted share, for the quarter ended March 31, 2016. Commenting on the Company's quarterly results, Edwin W. Hortman, Jr., the Company's President and Chief Executive Officer, said, "We delivered another quarter of consistent financial results with very little noise. Generally, the first quarter is our most challenging quarter, but control of operating expenses and double digit growth in year-over-year revenue led us to solid results. Our pipelines are very strong and I expect reliable growth in earnings through the remainder of 2017."

The Company reported operating net income of $21.6 million, or $0.60 per diluted share, for the quarter ended March 31, 2017, compared with $16.4 million, or $0.50 per diluted share, for the first quarter of 2016. Operating net income for the first quarter of 2017 and 2016 excludes certain after-tax costs associated with acquisitions and sales of premises, as shown below. Operating returns on average assets and average tangible common equity were 1.27% and 15.84%, respectively, for the first quarter of 2017, compared with 1.17% and 15.37%, respectively, for the same quarter of 2016.

Following is a summary of the adjustments between reported net income and adjusted operating net income:



                                                 Three Months Ended
                                                 ------------------

    Adjusted Operating Net Income Reconciliation       Mar 17               Mar 16
                                                       ------               ------

    Net income available to common shareholders                     $21,153         $12,317

    Merger and conversion charges                                       402           6,359

    Losses (gains) on sale of premises                                  295            (77)

    Tax effect of management-adjusted charges                         (244)        (2,199)
                                                                       ----          ------

    Plus: After tax management-adjusted charges                         453           4,083

           Adjusted Operating Net Income                            $21,606         $16,400
                                                                    -------         -------

    Reported Return on Average Assets                                 1.24%          0.88%

    Adjusted Operating Return on Average Assets                       1.27%          1.17%

Highlights of the Company's performance and results for the first quarter of 2017 include the following:


    --  Operating return on average assets of 1.27% and return on average
        tangible equity of 15.84%
    --  Increase in tangible book value per share to $16.57, compared with
        $14.42 per share at December 31, 2016
    --  Organic loan growth of $98.5 million for the quarter, reflecting an
        annualized growth rate of 8.5%
    --  Growth in non-interest bearing demand deposits of $81.3 million for the
        quarter, reflecting an annualized growth rate of 21.0%
    --  15.5% increase in total revenue, to $86.3 million, in the first quarter
        of 2017, compared with total revenue of $74.7 million in the first
        quarter of 2016
    --  12% improvement in the Company's net overhead ratio from 1.79% in the
        first quarter of 2016 to 1.57% in the first quarter of 2017
    --  Improvement in operating efficiency ratio, on a tax-equivalent basis, to
        59.67% in the first quarter of 2017, compared with 65.4% in the same
        quarter in 2016
    --  Improvement in net interest margin to 3.97% from 3.95% in the fourth
        quarter of 2016
    --  Successful public offering of 2,012,500 shares of the Company's common
        stock to prepare for future growth
    --  Completion of public offering of $75 million of fixed-to-floating rate
        subordinated notes

Net Interest Income and Net Interest Margin
Net interest income on a tax-equivalent basis for the first quarter of 2017 totaled $62.1 million, compared with $51.2 million for the first quarter of 2016, an increase of $10.9 million, or 21.4%. The Company's net interest margin increased during the quarter to 3.97%, compared with 3.95% during the fourth quarter of 2016, but declined from 4.03% for the first quarter of 2016. Accretion income for the first quarter of 2017 was $2.8 million, compared with $2.9 million in the first quarter of 2016. Excluding the effect of accretion on purchased assets, the Company's net interest margin was 3.79% in the first quarter of 2017, compared with 3.73% in the fourth quarter of 2016 and 3.80% in the first quarter of 2016. During the first quarter of 2017, the Company experienced an increase in the margin of approximately 0.07% related to activity in the premium finance division. The capital raise and debt offering completed during the first quarter of the year negatively impacted the margin by approximately 0.02%. The Company's improved asset mix with more concentrations in loans outstanding improved the margin by approximately 0.01%.

Yields on earning assets in the first quarter of 2017 were 4.38%, compared with 4.36% in the first quarter of 2016. Interest income on loans on a tax-equivalent basis increased during the first quarter of 2017 to $62.8 million, compared with $59.4 million in the fourth quarter of 2016 and $49.8 million in the first quarter of 2016. Yields on the funds invested in purchased mortgage pools were 2.84% during the first quarter of 2017, compared with 3.30% during the same period in 2016. Excluding accretion income, yields on all loans were 4.56% in the first quarter of 2017, an increase of 0.05% from the fourth quarter of 2016, reflecting success in the Company's pricing efforts on new and renewed credits in the current interest rate environment.

Total interest expense for the first quarter of 2017 was $6.5 million, compared with $4.1 million for the same quarter of 2016. This increase in total interest expense was driven by increases in total deposits and other borrowings. Deposit costs increased slightly, from 0.23% in the first quarter of 2016 to 0.28% in the first quarter of 2017. Continued improvement in the Company's mix of deposits, primarily toward non-interest bearing deposits, has allowed for more aggressive retention efforts on money market deposit accounts and CDs without negatively impacting overall deposit costs. Non-interest bearing deposits were 29.2% of the total average deposits during the first quarter of 2017, compared with 27.9% for the first quarter of 2016. During the first quarter of 2017, the average balance of Federal Home Loan Bank advances increased significantly as the Company used those proceeds to fund loans generated by the Company's new premium finance division.

Non-interest Income
Non-interest income in the first quarter of 2017 was $25.7 million, an increase of $1.4 million, or 5.8%, compared with the same quarter in 2016. Service charges in the first quarter of 2017 were $10.6 million, an increase of $648,000, or 6.5%, compared with the same quarter in 2016. Growth in service charge-related revenues on commercial and consumer accounts was responsible for much of the increase in service charges, while NSF fee income was flat.

The Company's mortgage divisions continued to make strides in revenues and net income. Revenue in the retail mortgage group totaled $13.5 million in the first quarter of 2017, an increase of 11.9% compared with the same quarter in 2016. Net income for the Company's retail mortgage division increased 7.4% during the first quarter of 2017 to $2.8 million, compared with $2.6 million in the first quarter of 2016. Total production in the first quarter of 2017 for the retail mortgage group amounted to $311.8 million (85% retail and 15% wholesale), compared with $268.6 million in the same quarter of 2016 (also 85% retail and 15% wholesale). In addition to the strong results, the Company reported that its mortgage division received approval late in the quarter to become a GNMA (Government National Mortgage Association, or Ginnie Mae) issuer effective immediately. Production in the first quarter that was GNMA eligible totaled approximately $120 million, and management estimates that between 35% - 40% of 2017 production will be eligible for these programs.

Net income for the Company's warehouse lending division increased 41.2% during the quarter, from $667,000 in the first quarter of 2016 to $942,000 in the first quarter of 2017. Loan production increased from $565.2 million in the first quarter of 2016 to approximately $647.4 million in the current quarter. Sales efforts are focused on improving already strong penetration and capture rates among the customer base, as well as targeted sales towards mortgage companies focused more heavily on purchase transactions. Although the average balances and production were strong compared with the linked quarter, the Company experienced a contraction in quarter-end balances of approximately $83 million that impacted overall loan growth. Management believes the decline was centered more heavily in unusually high balances at the end of the year and that growth rates and comparisons against the same quarter in 2016 are more indicative of where the division is with respect to profitability and growth.

Revenues from the Company's SBA division increased 24.3% during the first quarter of 2017 to $2.7 million, compared with $2.2 million during the first quarter of 2016. Net income for the division increased 42.0%, from $833,000 for the first quarter of 2016 to $1.2 million for the first quarter of 2017. The SBA pipeline totaled $55.0 million at the end of the first quarter, up $5.6 million compared with the same time in 2016.

Non-interest Expense
During the first quarter of 2017 and 2016, the Company incurred pre-tax merger and conversion charges of $402,000 and $6.4 million, respectively, as well as losses on the sale of premises totaling $295,000 in 2017 and gains on the sale of premises totaling $77,000 in 2016. Excluding these charges, operating expenses increased approximately $3.1 million, to $52.4 million, from $49.3 million in the first quarter of 2016. The acquisition of JAXB in the first quarter of 2016, together with the additional operating expenses associated with the premium finance division, impacted operating expenses by approximately $4.0 million in the first quarter of 2017.

Efforts to improve operating efficiency and the net overhead ratio have been very successful. During the first quarter of 2017, the Company's operating efficiency ratio declined to 59.67%, compared with 65.44% in the same quarter of 2016. The Company's operating net overhead ratio also declined materially, to 1.57% in the first quarter of 2017, compared with 1.79% in the first quarter of 2016. Management attributes the improvement in efficiency-related ratios to expanded average portfolios of the Company's commercial lenders, branches with higher deposit balances and the Company's lending lines of business reaching a certain level of critical mass.

Salaries and benefits increased by $1.6 million to $27.8 million in the current quarter of 2017, compared with $26.2 million in the first quarter of 2016. Growth in salaries and benefits from the first quarter of 2016 to the first quarter of 2017 relating to the Company's ongoing Bank Secrecy Act compliance efforts and the addition of the premium finance division was $565,000 and $996,000, respectively. Compared with the fourth quarter of 2016, salaries and benefits increased $2.7 million, primarily due to $996,000 of premium finance division salaries and benefits, $441,000 of Bank Secrecy Act compliance salaries and benefits and $1.0 million of payroll taxes that are typical for the first quarter of each year.

Data processing and telecommunications costs for the quarter were $6.6 million, an increase of $459,000, or 7.5%, over the first quarter in 2016. Significant improvements in the Company's infrastructure have been achieved and are included in the current run rate, including data center relocation, upgrades in connectivity speeds, hardware and data management and reporting, and the development of an on-line deposit origination platform that should augment the Company's approach to deposit gathering in its local markets in the near future. Repurposing of existing resources into new contracts and tools has allowed the Company to achieve material improvements in the reliability of its systems with only moderate increase in costs.

Total credit costs (provision and non-provision credit resolution-related costs) totaled $2.8 million in the first quarter of 2017, compared with $2.5 million in the same quarter in 2016 and $2.8 million in the fourth quarter of 2016.

Balance Sheet Trends
Total assets at March 31, 2017 were $7.09 billion, compared with $6.89 billion at December 31, 2016. The growth in total assets was driven by the increase in interest bearing deposits held as a result of the Company's capital raise and debt offering transactions.

Loans, including loans held for sale, totaled $5.43 billion at March 31, 2017, compared with $5.37 billion at December 31, 2016. During the quarter, growth in core loans (legacy and purchased non-covered loans) increased by $98.5 million, or 8.5% on an annualized basis.

Lending activities in the core bank in the first quarter of 2017 were notably stronger than normal for the first quarter. Commercial real estate lending grew $51.9 million during the quarter, or 15.0% on an annualized basis, while commercial and industrial lending (excluding operations of the new premium finance division) expanded $20.0 million, or 13.2% on an annualized basis. Pipelines for the bank at the end of the first quarter of 2017 were similar to those at the end of 2016.

Loan production and growth associated with the new premium finance division were very close to forecasted levels. Loans outstanding grew from $353.9 million at the end of 2016 to $425.9 million at the end of the first quarter of 2017. The Company believes it can sustain annualized growth rates in this division of 15% - 20% for the next few years, with steady credit and profitability levels.

The Company's newest lending effort is in the equipment finance division, which provides financing for heavy equipment in the manufacturing, transportation and construction sectors. At the end of the first quarter of 2017, the division had booked approximately $2.3 million in loans and had an immediate pipeline of approximately $50.0 million that is expected to close during the second quarter. Activity and client calls have been brisk, and management remains confident in its full year forecast of $200 million of growth in this division.

Mortgage warehouse balances fell during the quarter from $189.3 million at the end of 2016 to $107.8 million at the end of the first quarter of 2017. Mortgage warehouse balances were unusually high at the end of 2016, as mortgage volume swelled in the month following the presidential election. While average balances were lower, the group's loan production moved higher by 14.5% compared with the same quarter in 2016. This increase resulted from continued growth in customers and approved lines of credit. Management expects a rebound in the outstanding balances throughout the remainder of 2017 as mortgage volume picks up in the seasonally strong second and third quarters.

Investment securities at the end of the first quarter of 2017 were $866.7 million, or 13.3% of earning assets, compared with $852.2 million, or 13.5% of earning assets, at December 31, 2016.

Deposits increased $67.2 million during the first quarter of 2017 to end the quarter at $5.64 billion, despite the runoff of approximately $67.6 million in seasonal deposits that the Company holds for municipal clients at the end of each year. Excluding this runoff, the Company managed growth in deposits of $134.8 million during the first quarter, or 9.8% on an annualized basis.

At March 31, 2017, non-interest bearing deposit accounts were $1.65 billion, or 29.3% of total deposits, compared with $1.57 billion and 28.2%, respectively, at December 31, 2016. Non-rate sensitive deposits (including non-interest bearing, NOW and savings) totaled $3.09 billion at March 31, 2017, compared with $3.17 billion at the end of 2016. These funds represented 54.8% of the Company's total deposits at March 31, 2017, compared with 56.9% at the end of 2016.

Shareholders' equity at March 31, 2017 totaled $758.2 million, compared with $646.4 million at December 31, 2016. The increase in shareholders' equity was the result of the issuance of shares of common stock in the Company's public offering, plus earnings of $21.2 million during the quarter. Tangible book value per share at March 31, 2017 was $16.57, up 14.9% from $14.42 at the end of 2016. Tangible common equity as a percentage of tangible assets increased to 8.85% at the end of the first quarter of 2017, compared with 7.46% at the end of 2016.

Conference Call
The Company will host a teleconference at 10:00 a.m. EDT today (April 21, 2017) to discuss the Company's results and answer appropriate questions. The conference call can be accessed by dialing 1-877-504-1190 (or 1-855-669-9657 for participants in Canada and 1-412-902-6630 for other international participants). The conference ID name is Ameris Bancorp ABCB. A replay of the call will be available one hour after the end of the conference call until May 5, 2017. To listen to the replay, dial 1-877-344-7529 (or 1-855-669-9658 for participants in Canada and 1-412-317-0088 for other international participants). The conference replay access code is 10104743. The conference call replay and the financial information discussed will also be available on the Investor Relations page of the Ameris Bank website at www.amerisbank.com.

About Ameris Bancorp
Ameris Bancorp is a bank holding company headquartered in Moultrie, Georgia. The Company's banking subsidiary, Ameris Bank, had 97 locations in Georgia, Alabama, northern Florida and South Carolina at the end of the most recent quarter.

This news release contains certain performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Management of Ameris Bancorp (the "Company") uses these non-GAAP measures in its analysis of the Company's performance. These measures are useful when evaluating the underlying performance and efficiency of the Company's operations and balance sheet. The Company's management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant gains and charges in the current period. The Company's management believes that investors may use these non-GAAP financial measures to evaluate the Company's financial performance without the impact of unusual items that may obscure trends in the Company's underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

This news release contains statements that constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words "believe", "estimate", "expect", "intend", "anticipate" and similar expressions and variations thereof identify certain of such forward-looking statements, which speak only as of the dates which they were made. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties and that actual results may differ materially from those indicated in the forward-looking statements as a result of various factors. Readers are cautioned not to place undue reliance on these forward-looking statements and are referred to the Company's periodic filings with the Securities and Exchange Commission for a summary of certain factors that may impact the Company's results of operations and financial condition.


                                                                                                            AMERIS BANCORP

                                                                                                         FINANCIAL HIGHLIGHTS

                                                                                                              (unaudited)

                                                                                    (dollars in thousands except per share data and FTE headcount)



                                                                                     Three Months Ended
                                                                                     ------------------

                                                                         Mar.                                                 Dec.                       Sept.            Jun.            Mar.

                                                                                    2017                                                            2016             2016            2016            2016
                                                                                    ----                                                            ----             ----            ----            ----


    EARNINGS


                              Net Income                                         $21,153                                                         $18,177          $21,557         $20,049         $12,317


                              Adjusted Operating Net Income                      $21,606                                                         $22,205          $21,712         $20,310         $16,400


    PER COMMON SHARE DATA

                               Earnings per share available to common
                               shareholders:

                              Basic                                                $0.59                                                           $0.52            $0.62           $0.58           $0.38

                              Diluted                                              $0.59                                                           $0.52            $0.61           $0.57           $0.37

                              Cash Dividends per share                             $0.10                                                           $0.10            $0.10           $0.05           $0.05

                              Book value per share (period end)                   $20.42                                                          $18.51           $18.42          $17.96          $17.25

                              Tangible book value per share (period end)          $16.57                                                          $14.42           $14.38          $13.89          $13.13

                              Weighted average number of shares:

                              Basic                                           35,664,420                                                      34,915,459       34,869,747      34,832,621      32,752,063

                              Diluted                                         36,040,240                                                      35,293,035       35,194,739      35,153,311      33,053,554

                              Period-end number of shares                     37,128,714                                                      34,921,474       34,891,304      34,847,311      34,837,454

                              Market data:

                              High intraday price                                 $49.50                                                          $47.70           $36.20          $32.76          $33.81

                              Low intraday price                                  $41.60                                                          $34.61           $28.90          $27.73          $24.96

                              Period end closing price                            $46.10                                                          $43.60           $34.95          $29.70          $29.58

                              Average daily volume                               242,982                                                         191,894          166,841         215,409         253,779


    PERFORMANCE RATIOS

                              Return on average assets                             1.24%                                                          1.10%           1.35%          1.31%          0.88%

                              Return on average common equity                     12.33%                                                         11.06%          13.39%         13.08%          9.14%

                              Earning asset yield (TE)                             4.38%                                                          4.34%           4.35%          4.35%          4.36%

                              Total cost of funds                                  0.42%                                                          0.38%           0.36%          0.35%          0.33%

                              Net interest margin (TE)                             3.97%                                                          3.95%           3.99%          4.01%          4.03%

                               Non-interest income excluding securities
                               transactions,

                              as a percent of total revenue (TE)                  27.27%                                                         27.32%          31.36%         32.01%         30.40%

                              Efficiency ratio                                    61.52%                                                         67.05%          61.91%         63.11%         74.41%


    CAPITAL ADEQUACY (period end)

                              Stockholders' equity to assets                      10.69%                                                          9.38%           9.90%         10.06%          9.85%

                              Tangible common equity to tangible assets            8.85%                                                          7.46%           7.90%          7.96%          7.68%


    EQUITY TO ASSETS RECONCILIATION

                              Tangible common equity to tangible assets            8.85%                                                          7.46%           7.90%          7.96%          7.68%

                              Effect of goodwill and other intangibles             1.83%                                                          1.92%           2.00%          2.10%          2.17%

                              Equity to assets (GAAP)                             10.69%                                                          9.38%           9.90%         10.06%          9.85%
                                                                                   =====                                                            ====             ====           =====            ====


    OTHER PERIOD-END DATA

                              Banking Division FTE                                 1,039                                                           1,014              987           1,000           1,063

                              Retail Mortgage Division FTE                           252                                                             254              254             239             227

                              Warehouse Lending Division FTE                           8                                                               9                5               6               6

                              SBA Division FTE                                        20                                                              21               24              23              22

                              Premium Finance Division FTE                            50                                                               -               -              -              -
                              -------------------

                              Total Ameris Bancorp FTE Headcount                   1,369                                                           1,298            1,270           1,268           1,318
                                                                                   -----                                                           -----            -----           -----           -----


                              Assets per Banking Division FTE                     $6,829                                                          $6,797           $6,579          $6,221          $5,736

                              Branch locations                                        97                                                              97               99             102             103

                              Deposits per branch location                       $58,169                                                         $57,476          $53,597         $50,780         $50,784


                                                                                                                                                              AMERIS BANCORP

                                                                                                                                                           FINANCIAL HIGHLIGHTS

                                                                                                                                                                (unaudited)

                                                                                                                                      (dollars in thousands except per share data and FTE headcount)


                                                                                                                                                  Three Months Ended
                                                                                                                                                ------------------

                                                                                                                                 Mar.                                                Dec.                      Sept.           Jun.           Mar.

                                                                                                                                                 2017                                                     2016            2016           2016           2016
                                                                                                                                                 ----                                                     ----            ----           ----           ----



    INCOME STATEMENT


    Interest income

                            Interest and fees on loans                                                                                        $61,521                                                  $57,982         $57,322        $54,164        $49,191

                            Interest on taxable securities                                                                                      4,800                                                    4,348           4,336          4,554          4,586

                            Interest on nontaxable securities                                                                                     416                                                      425             397            454            446

                            Interest on deposits in other banks                                                                                   313                                                      193             147            159            328

                            Interest on federal funds sold                                                                                          -                                                       8               8              9              8

                            Total interest income                                                                                              67,050                                                   62,956          62,210         59,340         54,559
                                                                                                                                               ------                                                   ------          ------         ------         ------


    Interest expense

                            Interest on deposits                                                                                               $3,763                                                   $3,680          $3,074         $2,915         $2,741

                            Interest on other borrowings                                                                                        2,697                                                    1,997           2,069          1,836          1,382
                            -----------------

                            Total interest expense                                                                                              6,460                                                    5,677           5,143          4,751          4,123
                                                                                                                                                -----                                                    -----           -----          -----          -----


    Net interest income                                                                                                                      60,590                                                   57,279          57,067         54,589         50,436


    Provision for loan losses                                                                                                                 1,836                                                    1,710             811            889            681
                                                                                                                                              -----                                                    -----             ---            ---            ---


    Net interest income after provision for loan losses                                                                                     $58,754                                                  $55,569         $56,256        $53,700        $49,755
                                                                                                                                            -------                                                  -------         -------        -------        -------


    Noninterest income

                            Service charges on deposit accounts                                                                               $10,563                                                  $11,036         $11,358        $10,436         $9,915

                            Mortgage banking activity                                                                                          11,215                                                    9,878          14,067         14,142         10,211

                            Other service charges, commissions and fees                                                                           709                                                      706             791            967          1,111

                            Gain(loss) on sale of securities                                                                                        -                                                       -              -             -            94

                            Other non-interest income                                                                                           3,219                                                    2,652           2,648          2,834          2,955

                            Total noninterest income                                                                                           25,706                                                   24,272          28,864         28,379         24,286
                                                                                                                                               ------                                                   ------          ------         ------         ------


    Noninterest expense

                            Salaries and employee benefits                                                                                     27,794                                                   25,137          27,982         27,531         26,187

                            Occupancy and equipment expenses                                                                                    5,877                                                    6,337           5,989          6,371          5,700

                             Data processing and telecommunications
                             expenses                                                                                                           6,572                                                    6,244           6,185          6,049          6,113

                            Credit resolution related expenses (1)                                                                                933                                                    1,083           1,526          1,764          1,799

                            Advertising and marketing expenses                                                                                  1,106                                                    1,273           1,249            854            805

                            Amortization of intangible assets                                                                                   1,036                                                    1,044             993          1,319          1,020

                            Merger and conversion charges                                                                                         402                                                       17               -             -         6,359

                            Other non-interest expenses                                                                                         9,373                                                   13,542           9,275          8,471          7,617

                            Total noninterest expense                                                                                          53,093                                                   54,677          53,199         52,359         55,600
                                                                                                                                               ------                                                   ------          ------         ------         ------


    Income before income taxes                                                                                                              $31,367                                                  $25,164         $31,921        $29,720        $18,441


                            Income tax expense                                                                                                 10,214                                                    6,987          10,364          9,671          6,124
                            -----------------


    Net income                                                                                                                              $21,153                                                  $18,177         $21,557        $20,049        $12,317
                                                                                                                                            =======                                                  =======         =======        =======        =======


    Diluted earnings available to common shareholders                                                                                          0.59                                                     0.52            0.61           0.57           0.37
                                                                                                                                               ====                                                     ====            ====           ====           ====


                            (1) Includes expenses associated with problem loans and OREO, as well as OREO losses and writedowns.


                                                                                                           AMERIS BANCORP

                                                                                                        FINANCIAL HIGHLIGHTS

                                                                                                             (unaudited)

                                                                                   (dollars in thousands except per share data and FTE headcount)



                                                                                              Three Months Ended
                                                                                              ------------------

                                                                              Mar.                                                  Dec.                        Sept.                Jun.                 Mar.

                                                                                              2017                                                       2016                 2016                 2016                  2016
                                                                                              ----                                                       ----                 ----                 ----                  ----


    PERIOD-END BALANCE SHEET


    Assets

                          Cash and due from banks                                         $127,164                                                   $127,164             $123,270             $116,255              $146,863

                           Federal funds sold and interest bearing deposits
                           in banks                                                        232,045                                                     71,221               90,801               68,273               107,373

                           Investment securities available for sale, at
                           fair value                                                      830,765                                                    822,735              838,124              843,646               837,103

                          Other investments                                                 35,950                                                     29,464               24,578               19,125                12,802

                          Loans held for sale                                              105,637                                                    105,924              126,263              102,757                97,439


                          Loans, net of unearned income                                  3,785,480                                                  3,626,821            3,091,039            2,819,071             2,528,007

                          Purchased loans (excluding loan pools)                         1,006,935                                                  1,069,191            1,129,381            1,193,635             1,260,198

                          Purchased loan pools                                             529,099                                                    568,314              624,886              610,425               656,734

                          Less allowance for loan losses                                  (25,250)                                                  (23,920)            (22,963)            (21,734)             (21,482)
                          ------------------

                          Loans, net                                                     5,296,264                                                  5,240,406            4,822,343            4,601,397             4,423,457


                          Other real estate owned                                           10,466                                                     10,874               10,392               13,765                14,967

                          Purchased other real estate owned                                 11,668                                                     12,540               15,126               16,670                18,812
                          ------------------

                          Total other real estate owned                                     22,134                                                     23,414               25,518               30,435                33,779


                          Premises and equipment, net                                      121,610                                                    121,217              122,191              123,978               124,747

                          Goodwill                                                         126,419                                                    125,532              122,545              121,422               121,512

                          Other intangibles, net                                            16,391                                                     17,428               18,472               20,574                21,892

                          Deferred income taxes, net                                        40,618                                                     40,776               37,626               39,286                44,579

                          Cash value of bank owned life insurance                           78,442                                                     78,053               77,637               77,095                76,676

                          Other assets                                                      61,417                                                     88,697               64,127               57,051                49,549

                          Total assets                                                  $7,094,856                                                 $6,892,031           $6,493,495           $6,221,294            $6,097,771
                                                                                        ==========                                                 ==========           ==========           ==========            ==========


    Liabilities

                          Deposits:

                          Noninterest-bearing                                           $1,654,723                                                 $1,573,389           $1,563,316           $1,553,972            $1,529,037

                          Interest-bearing                                               3,987,646                                                  4,001,774            3,742,782            3,625,560             3,701,750
                                                                                         ---------                                                  ---------            ---------            ---------             ---------

                          Total deposits                                                 5,642,369                                                  5,575,163            5,306,098            5,179,532             5,230,787

                          Federal funds purchased & securities sold under

                          agreements to repurchase                                          40,415                                                     53,505               42,647               37,139                43,741

                          Other borrowings                                                 525,669                                                    492,321              373,461              260,191               110,531

                          Subordinated deferrable interest debentures                       84,559                                                     84,228               83,898               83,570                83,237

                          Other liabilities                                                 43,628                                                     40,377               44,808               34,947                28,647

                          Total liabilities                                              6,336,640                                                  6,245,594            5,850,912            5,595,379             5,496,943
                                                                                         ---------                                                  ---------            ---------            ---------             ---------



    Shareholders' equity

      Preferred stock                                                       $                  -                             $                           -    $              -     $             -      $             -

      Common stock                                                                        38,603                                                     36,378               36,348               36,303                36,272

      Capital surplus                                                                    503,543                                                    410,276              409,630              408,549               407,726

      Retained earnings                                                                  231,894                                                    214,454              199,769              181,701               163,395

      Accumulated other comprehensive income (loss)                                      (1,209)                                                   (1,058)              10,449               12,960                 6,411

      Less treasury stock                                                               (14,615)                                                  (13,613)            (13,613)            (13,598)             (12,976)

                          Total shareholders' equity                                       758,216                                                    646,437              642,583              625,915               600,828
                                                                                           -------                                                    -------              -------              -------               -------

                          Total liabilities and shareholders' equity                    $7,094,856                                                 $6,892,031           $6,493,495           $6,221,294            $6,097,771
                                                                                        ==========                                                 ==========           ==========           ==========            ==========



    Other Data

    Earning Assets                                                                     6,525,911                                                  6,293,670            5,925,072            5,656,932             5,499,656

    Intangible Assets                                                                    142,810                                                    142,960              141,017              141,996               143,404

    Interest Bearing Liabilities                                                       4,638,289                                                  4,631,828            4,242,788            4,006,460             3,939,259

    Average Assets                                                                     6,915,965                                                  6,573,344            6,330,350            6,138,757             5,618,397

    Average Common Stockholders' Equity                                                  695,830                                                    653,991              640,382              616,361               542,264


                                                                                                                       AMERIS BANCORP

                                                                                                                    FINANCIAL HIGHLIGHTS

                                                                                                                        (unaudited)

                                                                                               (dollars in thousands except per share data and FTE headcount)



                                                                                                Three Months Ended
                                                                                                ------------------

                                                                                      Mar.                                               Dec.                       Sept.            Jun.            Mar.

                                                                                               2017                                                            2016             2016            2016             2016
                                                                                               ----                                                            ----             ----            ----             ----


    ASSET QUALITY INFORMATION


    Allowance for loan losses

                                             Balance at beginning of period                 $23,920                                                         $22,963          $21,734         $21,482          $21,062


                                             Provision for loan loss                          1,836                                                           1,710              811             889              681


                                             Charge-offs                                      1,102                                                           1,686            1,451           1,376            1,814

                                             Recoveries                                         596                                                             933            1,869             739            1,553
                                                                                                ---                                                             ---            -----             ---            -----

                                             Net charge-offs (recoveries)                       506                                                             753            (418)            637              261


                                             Ending balance                                 $25,250                                                         $23,920          $22,963         $21,734          $21,482
                                             ==============



    Net charge-off information

                                             Charge-offs

                                             Commercial, financial & agricultural              $104                                                            $726             $326            $541             $406

                                             Real estate - residential                          216                                                             239              292             123              468

                                             Real estate - commercial & farmland                  9                                                               -               -            361              347

                                             Real estate - construction & development            53                                                             264               60             109              155

                                             Consumer installment                               164                                                             159               74              59               59

                                             Purchased loans (excluding loan pools)             556                                                             298              699             183              379

                                             Purchased loan pools                                 -                                                              -               -              -               -

                                             Total charge-offs                                1,102                                                           1,686            1,451           1,376            1,814
                                                                                              -----                                                           -----            -----           -----            -----


                                             Recoveries

                                             Commercial, financial & agricultural                69                                                             121              119              87               73

                                             Real estate - residential                           61                                                              23               40              14              314

                                             Real estate - commercial & farmland                  9                                                              78               13              57              121

                                             Real estate - construction & development            20                                                              16              131             221              122

                                             Consumer installment                                17                                                               8               78              16               25

                                             Purchased loans (excluding loan pools)             420                                                             687            1,488             344              898

                                             Purchased loan pools                                 -                                                              -               -              -               -

                                             Total recoveries                                   596                                                             933            1,869             739            1,553
                                                                                                ---                                                             ---            -----             ---            -----


                                             Net charge-offs (recoveries)                      $506                                                            $753           $(418)           $637             $261
                                             ===========================




    Non-accrual loans (excluding purchased loans)                                          18,281                                                          18,114           16,379          16,003           15,700

    Non-accrual purchased loans                                                            23,606                                                          22,966           23,827          26,736           32,518

    Non-accrual purchased loan pools                                                            -                                                              -             864             864                -

    Foreclosed assets (excluding purchased assets)                                         10,466                                                          10,874           10,392          13,765           14,967

    Purchased other real estate owned                                                      11,668                                                          12,540           15,126          16,670           18,812

    Accruing loans delinquent 90 days or more                                                 933                                                               -               -              -               -
                                                                                              ---                                                             ---             ---            ---             ---

    Total non-performing assets                                                            64,954                                                          64,494           66,588          74,038           81,997
                                                                                           ------                                                          ------           ------          ------           ------


    Non-performing assets as a percent of total assets                                      0.92%                                                          0.94%           1.03%          1.19%           1.34%

    Net charge offs as a percent of average loans (annualized)                              0.04%                                                          0.06%          -0.04%          0.06%           0.03%

    Net charge offs, excluding purchased loans as a percent

        of average loans (annualized)                                                       0.04%                                                          0.14%           0.05%          0.12%           0.13%


                                                                                                                                    AMERIS BANCORP

                                                                                                                                 FINANCIAL HIGHLIGHTS

                                                                                                                                     (unaudited)

                                                                                                            (dollars in thousands except per share data and FTE headcount)



                                                                                              For the quarter ended:
                                                                                              ----------------------

                                                                                                    Mar.                                                     Dec.                       Sept.              Jun.              Mar.

                      Loans by Type                                                                                      2017                                                    2016               2016              2016              2016
                                                                                                                         ----                                                    ----               ----              ----              ----

                      Commercial, financial & agricultural                                                         $1,061,599                                                $967,138           $625,947          $564,343          $434,073

                      Real estate - construction & development                                                        415,029                                                 363,045            328,308           274,717           264,820

                      Real estate - commercial & farmland                                                           1,458,110                                               1,406,219          1,297,582         1,248,580         1,154,887

                      Real estate - residential                                                                       726,795                                                 781,018            766,933           680,233           629,138

                      Consumer installment                                                                            115,919                                                  96,915             68,305            33,245            31,901

                      Other                                                                                             8,028                                                  12,486              3,964            17,953            13,188

                          Total Legacy (excluding purchased loans)                                                 $3,785,480                                              $3,626,821         $3,091,039        $2,819,071        $2,528,007
                                                                                                                   ----------                                              ----------         ----------        ----------        ----------


                      Commercial, financial & agricultural                                                            $89,897                                                 $96,537           $100,426          $103,407          $116,276

                      Real estate - construction & development                                                         82,378                                                  81,368             89,319            96,264           110,958

                      Real estate - commercial & farmland                                                             538,046                                                 576,355            604,076           639,921           665,990

                      Real estate - residential                                                                       292,911                                                 310,277            330,626           348,353           360,946

                      Consumer installment                                                                              3,703                                                   4,654              4,934             5,690             6,028

                          Total Purchased loans (net of discounts)                                                 $1,006,935                                              $1,069,191         $1,129,381        $1,193,635        $1,260,198
                                                                                                                   ----------                                              ----------         ----------        ----------        ----------


                      Commercial, financial & agricultural                                       $                          -                            $                         -  $              -   $            -    $           -

                      Real estate - construction & development                                                              -                                                      -                 -                -                -

                      Real estate - commercial & farmland                                                                   -                                                      -                 -                -                -

                      Real estate - residential                                                                       529,099                                                 568,314            624,886           610,425           656,734

                      Consumer installment                                                                                  -                                                      -                 -                -                -

                          Total Purchased loan pools                                                                 $529,099                                                $568,314           $624,886          $610,425          $656,734
                                                                                                                     --------                                                --------           --------          --------          --------


                      Total Loan Portfolio:

                      Commercial, financial & agricultural                                                         $1,151,496                                              $1,063,675           $726,373          $667,750          $550,349

                      Real estate - construction & development                                                        497,407                                                 444,413            417,627           370,981           375,778

                      Real estate - commercial & farmland                                                           1,996,156                                               1,982,574          1,901,658         1,888,501         1,820,877

                      Real estate - residential                                                                     1,548,805                                               1,659,609          1,722,445         1,639,011         1,646,818

                      Consumer installment                                                                            119,622                                                 101,569             73,239            38,935            37,929

                      Other                                                                                             8,028                                                  12,486              3,964            17,953            13,188

                          Total Loans                                                                              $5,321,514                                              $5,264,326         $4,845,306        $4,623,131        $4,444,939
                                                                                                                   ----------                                              ----------         ----------        ----------        ----------




                      Troubled Debt Restructurings, excluding purchased loans:

                      Accruing loan types:

                      Commercial, financial & agricultural                                                                $42                                                     $47                $53              $275              $279

                      Real estate - construction & development                                                            435                                                     686                691               468               476

                      Real estate - commercial & farmland                                                               3,944                                                   4,119              5,535             5,802             5,945

                      Real estate - residential                                                                         9,220                                                   9,340              7,713             8,226             7,648

                      Consumer installment                                                                                 18                                                      17                 21                24                37

                          Total Accruing TDRs                                                                         $13,659                                                 $14,209            $14,013           $14,795           $14,385
                                                                                                                      -------                                                 -------            -------           -------           -------


                      Non-accruing loan types:

                      Commercial, financial & agricultural                                                               $142                                                    $114               $112               $86               $75

                      Real estate - construction & development                                                             34                                                      35                 35                36                30

                      Real estate - commercial & farmland                                                               1,617                                                   2,970              2,015             1,832             1,871

                      Real estate - residential                                                                           998                                                     738                849               899             1,040

                      Consumer installment                                                                                129                                                     130                120               113                87

                          Total Non-accrual TDRs                                                                       $2,920                                                  $3,987             $3,131            $2,966            $3,103
                                                                                                                       ------                                                  ------             ------            ------            ------


                      Total Troubled Debt Restructurings                                                              $16,579                                                 $18,196            $17,144           $17,761           $17,488
                                                                                                                      =======                                                 =======            =======           =======           =======



    The following table presents the loan portfolio by risk grade, excluding purchased loans:

                      Grade 10 - Prime credit                                                                        $420,814                                                $414,564           $398,781          $349,725          $254,203

                      Grade 15 - Good credit                                                                          587,180                                                 539,147            190,389           191,574           213,510

                      Grade 20 - Satisfactory credit                                                                1,718,749                                               1,669,998          1,608,265         1,493,561         1,346,050

                      Grade 23 - Performing, under-collateralized credit                                               20,889                                                  23,186             22,763            23,665            25,047

                      Grade 25 - Minimum acceptable credit                                                            958,623                                                 907,588            797,148           687,817           628,042

                      Grade 30 - Other asset especially mentioned                                                      37,298                                                  29,172             31,764            32,468            22,141

                      Grade 40 - Substandard                                                                           41,821                                                  43,067             41,929            40,261            39,013

                      Grade 50 - Doubtful                                                                                 106                                                      99                  -                -                -

                      Grade 60 - Loss                                                                                       -                                                      -                 -                -                1
                                                                                                                          ---                                                    ---               ---              ---              ---

                        Total                                                                                      $3,785,480                                              $3,626,821         $3,091,039        $2,819,071        $2,528,007
                                                                                                                   ----------                                              ----------         ----------        ----------        ----------


    The following table presents the purchased loan portfolio by risk grade:

                      Grade 10 - Prime credit                                                                          $6,017                                                  $6,536             $6,543            $6,899           $10,505

                      Grade 15 - Good credit                                                                           38,179                                                  40,786             42,257            45,245            48,229

                      Grade 20 - Satisfactory credit                                                                  365,434                                                 334,353            341,544           364,624           365,374

                      Grade 23 - Performing, under-collateralized credit                                               22,081                                                  27,475             31,841            33,817            34,291

                      Grade 25 - Minimum acceptable credit                                                            476,954                                                 569,026            604,272           620,489           674,149

                      Grade 30 - Other asset especially mentioned                                                      43,450                                                  35,032             50,691            61,227            58,733

                      Grade 40 - Substandard                                                                           54,820                                                  55,983             52,233            61,302            68,885

                      Grade 50 - Doubtful                                                                                   -                                                      -                 -               30                30

                      Grade 60 - Loss                                                                                       -                                                      -                 -                2                 2
                                                                                                                          ---                                                    ---               ---              ---               ---

                        Total                                                                                      $1,006,935                                              $1,069,191         $1,129,381        $1,193,635        $1,260,198
                                                                                                                   ----------                                              ----------         ----------        ----------        ----------


    The following table presents the purchased loan pools by risk grade:

                      Grade 20 - Satisfactory credit                                                                 $528,181                                                $567,389           $624,022          $609,561          $656,734

                      Grade 40 - Substandard                                                                              918                                                     925                864               864                 -
                                                                                                                          ---                                                     ---                ---               ---               ---

                        Total                                                                                        $529,099                                                $568,314           $624,886          $610,425          $656,734
                                                                                                                     --------                                                --------           --------          --------          --------


                                                                                                              AMERIS BANCORP

                                                                                                           FINANCIAL HIGHLIGHTS

                                                                                                               (unaudited)

                                                                                      (dollars in thousands except per share data and FTE headcount)



                                                                  Three Months Ended
                                                                  ------------------

                                                                      Mar.                                                    Dec.                      Sept.            Jun.            Mar.

                                                                                          2017                                                     2016             2016            2016            2016
                                                                                          ----                                                     ----             ----            ----            ----



    AVERAGE BALANCES


                     Federal funds sold                          $                           -                                                  $5,261           $5,500          $7,186          $6,200

                     Interest bearing deposits in banks                                147,385                                                  122,538           85,051          96,906         201,814

                     Investment securities - taxable                                   759,850                                                  770,373          767,421         766,006         728,269

                     Investment securities - nontaxable                                 65,374                                                   66,566           68,325          69,664          68,824

                     Other investments                                                  37,392                                                   19,732           21,687          14,765           9,606

                     Loans held for sale                                                77,617                                                  102,926          105,859          96,998          82,803

                     Loans                                                           3,678,149                                                3,145,714        2,897,771       2,653,171       2,410,747

                     Purchased loans (excluding loan pools)                          1,034,983                                                1,101,907        1,199,175       1,239,409         970,570

                     Purchased loan pools                                              547,057                                                  590,617          629,666         630,503         627,178

                       Total Earning Assets                                         $6,347,807                                               $5,925,634       $5,780,455      $5,574,608      $5,106,011
                                                                                    ----------                                               ----------       ----------      ----------      ----------


                     Noninterest bearing deposits                                   $1,604,495                                               $1,592,073       $1,546,211      $1,561,621      $1,362,007

                     NOW accounts                                                    1,169,567                                                1,253,849        1,085,828       1,087,442       1,137,076

                     MMDA                                                            1,486,972                                                1,435,958        1,435,151       1,413,503       1,278,199

                     Savings accounts                                                  268,741                                                  262,782          266,344         265,936         251,108

                     Retail CDs < $100,000                                             444,195                                                  445,132          431,570         437,899         438,122

                     Retail CDs > $100,000                                             517,354                                                  497,113          451,115         439,954         406,699

                     Brokered CDs                                                            -                                                   3,750            5,000           5,000           1,099

                       Total Deposits                                                5,491,324                                                5,490,657        5,221,219       5,211,355       4,874,310
                                                                                     ---------                                                ---------        ---------       ---------       ---------


                     Federal funds purchased and securities sold

                     under agreements to repurchase                                     42,589                                                   44,000           37,305          43,286          52,787

                     FHLB advances                                                     525,583                                                  222,426          265,202         104,195           9,648

                     Other borrowings                                                   47,738                                                   38,728           49,345          51,970          42,096

                     Subordinated deferrable interest debentures                        84,379                                                   84,050           83,719          83,386          72,589

                       Total Non-Deposit Funding                                       700,289                                                  389,204          435,571         282,837         177,120
                                                                                       -------                                                  -------          -------         -------         -------


                       Total Funding                                                $6,191,613                                               $5,879,861       $5,656,790      $5,494,192      $5,051,430
                                                                                    ----------                                               ----------       ----------      ----------      ----------


                                                                                                                AMERIS BANCORP

                                                                                                             FINANCIAL HIGHLIGHTS

                                                                                                                 (unaudited)

                                                                                        (dollars in thousands except per share data and FTE headcount)


                                                                     Three Months Ended
                                                                   ------------------

                                                                      Mar.                                                     Dec.                        Sept.           Jun.           Mar.

                                                                                          2017                                                      2016            2016           2016           2016
                                                                                          ----                                                      ----            ----           ----           ----


    INTEREST INCOME/EXPENSE


                     INTEREST INCOME

                     Federal funds sold                          $                           -                                                       $8              $8             $9             $8

                     Interest bearing deposits in banks                                    313                                                       193             147            159            328

                     Investment securities - taxable                                     4,800                                                     4,348           4,336          4,554          4,586

                     Investment securities - nontaxable (TE)                               640                                                       654             536            613            602

                     Loans held for sale                                                   653                                                       989             826            821            755

                     Loans (TE)                                                         43,157                                                    37,418          33,672         31,531         28,684

                     Purchased loans (excluding loan pools)                             15,173                                                    17,015          19,296         18,859         15,193

                     Purchased loan pools                                                3,832                                                     3,950           4,346          3,730          5,144

                     Total Earning Assets                                              $68,568                                                   $64,575         $63,167        $60,276        $55,300
                                                                                       -------                                                   -------         -------        -------        -------


                         Accretion Income (included above)                               2,810                                                     3,370           3,604          4,196          2,942


                     INTEREST EXPENSE

                     Non-interest bearing deposits               $                           -                            $                           -  $           -   $         -    $        -

                     NOW accounts                                                          497                                                       613             433            439            468

                     MMDA                                                                1,538                                                     1,405           1,241          1,168          1,040

                     Savings accounts                                                       43                                                        44              45             45             43

                     Retail CDs < $100,000                                                 562                                                       553             493            476            512

                     Retail CDs > $100,000                                               1,123                                                     1,060             854            779            676

                     Brokered CDs                                                            -                                                        6               8              8              2

                     Total Deposits                                                      3,763                                                     3,681           3,074          2,915          2,741
                                                                                         -----                                                     -----           -----          -----          -----


                     Federal funds purchased and securities sold

                     under agreements to repurchase                                         20                                                        21              18             24             35

                     FHLB advances                                                         907                                                       328             393            155             23

                     Other borrowings                                                      559                                                       432             479            484            370

                     Subordinated deferrable interest debentures                         1,211                                                     1,216           1,179          1,173            954

                       Total Non-Deposit Funding                                         2,697                                                     1,997           2,069          1,836          1,382
                                                                                         -----                                                     -----           -----          -----          -----


                       Total Funding                                                    $6,460                                                    $5,678          $5,143         $4,751         $4,123
                                                                                        ------                                                    ------          ------         ------         ------


                     Net Interest Income (TE)                                          $62,108                                                   $58,897         $58,024        $55,525        $51,177
                                                                                       -------                                                   -------         -------        -------        -------


                                                                                                                                        AMERIS BANCORP

                                                                                                                                     FINANCIAL HIGHLIGHTS

                                                                                                                                          (unaudited)

                                                                                                                (dollars in thousands except per share data and FTE headcount)



                                                                                                                                                Three Months Ended
                                                                                                                                                ------------------

                                                                                                                                       Mar.                                Dec.        Sept.         Jun.          Mar.

                                                                                                                                               2017                               2016          2016          2016           2016
                                                                                                                                               ----                               ----          ----          ----           ----

    YIELDS (1)


                            Federal funds sold                                                                                                0.00%                             0.60%        0.58%        0.50%         0.52%

                            Interest bearing deposits in banks                                                                                0.86%                             0.63%        0.69%        0.66%         0.65%

                            Investment securities - taxable                                                                                   2.56%                             2.25%        2.25%        2.39%         2.53%

                            Investment securities - nontaxable                                                                                3.97%                             3.91%        3.12%        3.54%         3.52%

                            Loans held for sale                                                                                               3.41%                             3.82%        3.10%        3.40%         3.67%

                            Loans                                                                                                             4.76%                             4.73%        4.62%        4.78%         4.79%

                            Purchased loans (excluding loan pools)                                                                            5.95%                             6.14%        6.40%        6.12%         6.30%

                            Purchased loan pools                                                                                              2.84%                             2.66%        2.75%        2.38%         3.30%
                                                                                                                                               ----                               ----          ----          ----           ----

                              Total Earning Assets                                                                                            4.38%                             4.34%        4.35%        4.35%         4.36%


                            Noninterest bearing deposits                                                                                      0.00%                             0.00%        0.00%        0.00%         0.00%

                            NOW accounts                                                                                                      0.17%                             0.19%        0.16%        0.16%         0.17%

                            MMDA                                                                                                              0.42%                             0.39%        0.34%        0.33%         0.33%

                            Savings accounts                                                                                                  0.06%                             0.07%        0.07%        0.07%         0.07%

                            Retail CDs < $100,000                                                                                             0.51%                             0.49%        0.45%        0.44%         0.47%

                            Retail CDs > $100,000                                                                                             0.88%                             0.85%        0.75%        0.71%         0.67%

                            Brokered CDs                                                                                                      0.00%                             0.64%        0.64%        0.64%         0.73%
                                                                                                                                               ----                               ----          ----          ----           ----

                              Total Deposits                                                                                                  0.28%                             0.27%        0.23%        0.22%         0.23%


                            Federal funds purchased and securities sold

                            under agreements to repurchase                                                                                    0.19%                             0.19%        0.19%        0.22%         0.27%

                            FHLB advances                                                                                                     0.70%                             0.59%        0.59%        0.60%         0.96%

                            Other borrowings                                                                                                  4.75%                             4.44%        3.86%        3.75%         3.54%

                            Subordinated deferrable interest debentures                                                                       5.82%                             5.76%        5.60%        5.66%         5.29%
                                                                                                                                               ----                               ----          ----          ----           ----

                              Total Non-Deposit Funding                                                                                       1.56%                             2.04%        1.89%        2.61%         3.14%


                              Total funding (2)                                                                                               0.42%                             0.38%        0.36%        0.35%         0.33%
                                                                                                                                               ----                               ----          ----          ----           ----


                            Net interest spread                                                                                               3.96%                             3.95%        3.99%        4.00%         4.03%


                            Net interest margin (3)                                                                                           3.97%                             3.95%        3.99%        4.01%         4.03%
                                                                                                                                               ====                               ====          ====          ====           ====




    (1) Interest and average rates are calculated on a tax-equivalent basis using an effective tax rate of 35%.

    (2) Rate calculated based on total average funding including non-interest bearing deposits.

    (3) Rate calculated based on average earning assets.


                                                                                                 AMERIS BANCORP

                                                                                              FINANCIAL HIGHLIGHTS

                                                                                                   (unaudited)

                                                                         (dollars in thousands except per share data and FTE headcount)



                                                                 Three Months Ended
                                                                 ------------------

                                                        Mar.                                              Dec.                          Sept.          Jun.           Mar.

    Adjusted Operating Net Income Reconciliation                2017                                                            2016              2016           2016             2016
                                                                ----                                                            ----              ----           ----             ----


    Net income available to common shareholders              $21,153                                                         $18,177           $21,557        $20,049          $12,317


    Merger and conversion charges                                402                                                              17                 -             -           6,359

    Certain compliance resolution expenses                         -                                                          5,750                 -             -               -

    Losses (gains) on the sale of premises                       295                                                             430               238            401             (77)
                                                                 ---                                                             ---               ---            ---              ---

    Tax effect of management-adjusted charges                  (244)                                                        (2,169)             (83)         (140)         (2,199)
                                                                ----                                                          ------               ---           ----           ------

    Plus: After tax management-adjusted charges                  453                                                           4,028               155            261            4,083


           Adjusted Operating Net income                      21,606                                                          22,205            21,712         20,310           16,400
                                                              ------                                                          ------            ------         ------           ------


    Adjusted operating net income per diluted share:           $0.60                                                           $0.63             $0.62          $0.58            $0.50

    Adjusted operating return on average assets                1.27%                                                          1.34%            1.36%         1.33%           1.17%

    Adjusted operating return on average common

        tangible equity                                       15.84%                                                         17.25%           17.31%        17.25%          15.37%


                                                                 Three Months Ended
                                                                 ------------------

                                                        Mar.                                              Dec.                          Sept.          Jun.           Mar.

    Net Interest Margin and Yields on Total Loans               2017                                                            2016              2016           2016             2016
                                                                ----                                                            ----              ----           ----             ----

        Excluding Accretion Reconciliation


    Total Interest Income (TE)                               $68,568                                                         $64,575           $63,167        $60,276          $55,300

        Accretion Income                                       2,810                                                           3,370             3,604          4,196            2,942
                                                               -----                                                           -----             -----          -----            -----

    Total Interest Income (TE) Excluding Accretion           $65,758                                                         $61,205           $59,563        $56,080          $52,358


    Total Interest Expense                                    $6,460                                                          $5,677            $5,143         $4,751           $4,123

    Net Interest Income (TE) Excluding Accretion             $59,298                                                         $55,528           $54,420        $51,329          $48,235


    Yield on Total Loans (TE) Excluding Accretion              4.56%                                                          4.51%            4.49%         4.42%           4.60%
                                                                ----                                                            ----              ----           ----             ----


    Net Interest Margin (TE) Excluding Accretion               3.79%                                                          3.73%            3.75%         3.70%           3.80%
                                                                ----                                                            ----              ----           ----             ----




                                                                 Three Months Ended
                                                                 ------------------

                                                        Mar.                                              Dec.                          Sept.          Jun.           Mar.

    Management-Adjusted Operating Expenses                      2017                                                            2016              2016           2016             2016
                                                                ----                                                            ----              ----           ----             ----


    Total operating expenses                                  53,093                                                          54,677            53,199         52,359           55,600

    Less: Management-adjusted charges

      Merger and conversion expenses                           (402)                                                           (17)                -             -         (6,359)

       Certain compliance resolution expenses                      -                                                        (5,750)                -             -               -

       Gains/(Losses) on the sale of premises                  (295)                                                          (430)            (238)         (401)              77
                                                                ----                                                            ----              ----           ----              ---


    Management-adjusted operating expenses                   $52,396                                                         $48,480           $52,961        $51,958          $49,318
                                                             =======                                                         =======           =======        =======          =======


    Management-adjusted operating efficiency ratio (TE)       59.67%                                                         58.29%           60.95%        61.93%          65.44%


                                                                                          AMERIS BANCORP

                                                                                       FINANCIAL HIGHLIGHTS

                                                                                            (unaudited)

                                                                  (dollars in thousands except per share data and FTE headcount)



                                                 Three Months Ended
                                                 ------------------

                                         Mar.                                          Dec.                                       Sept.                       Jun.                       Mar.

    Segment Reporting                            2017                                                       2016                                         2016                      2016                        2016
                                                 ----                                                       ----                                         ----                      ----                        ----


    Banking Division:

       Net interest income                    $50,126                                                    $50,528                                      $51,653                   $49,820                     $46,483

       Provision for loan losses                1,982                                                        502                                           57                       733                         681

       Noninterest income                      13,013                                                     13,466                                       13,949                    13,018                      12,735

       Noninterest expense:

          Salaries and employee benefits       18,844                                                     17,084                                       18,323                    18,428                      18,989

          Occupancy                             5,257                                                      5,668                                        5,490                     5,901                       5,150

          Data Processing                       6,043                                                      5,841                                        5,794                     5,685                       5,820

          Other expenses                        9,241                                                     15,398                                       11,533                    11,071                      16,436
                                                -----                                                     ------                                       ------                    ------                      ------

             Total noninterest expense         39,385                                                     43,991                                       41,140                    41,085                      46,395
                                               ------                                                     ------                                       ------                    ------                      ------

    Income before income taxes                 21,772                                                     19,501                                       24,405                    21,020                      12,142

       Income Tax                               6,856                                                      5,005                                        7,733                     6,626                       3,919
                                                -----                                                      -----                                        -----                     -----                       -----

             Net income                       $14,916                                                    $14,496                                      $16,672                   $14,394                      $8,223
                                              =======                                                    =======                                      =======                   =======                      ======


    Retail Mortgage Division:

       Net interest income                     $2,976                                                     $3,032                                       $2,625                    $2,554                      $2,430

       Provision for loan losses                    8                                                         33                                          447                        93                           -

       Noninterest income                      10,513                                                      9,036                                       13,198                    13,304                       9,624

       Noninterest expense:

          Salaries and employee benefits        7,216                                                      7,098                                        8,940                     8,304                       6,347

          Occupancy                               519                                                        602                                          433                       405                         488

          Data Processing                         317                                                        326                                          364                       338                         272

          Other expenses                        1,141                                                      1,093                                        1,303                     1,133                         956
                                                -----                                                      -----                                        -----                     -----                         ---

             Total noninterest expense          9,193                                                      9,119                                       11,040                    10,180                       8,063
                                                -----                                                      -----                                       ------                    ------                       -----

    Income before income taxes                  4,288                                                      2,916                                        4,336                     5,585                       3,991

       Income Tax                               1,501                                                      1,021                                        1,518                     1,955                       1,397
                                                -----                                                      -----                                        -----                     -----                       -----

             Net income                        $2,787                                                     $1,895                                       $2,818                    $3,630                      $2,594
                                               ======                                                     ======                                       ======                    ======                      ======


    Warehouse Lending Division:

       Net interest income                     $1,105                                                     $1,706                                       $1,848                    $1,481                        $927

       Provision for loan losses                (232)                                                       496                                           94                         -                          -

       Noninterest income                         319                                                        462                                          555                       440                         333

       Noninterest expense:

          Salaries and employee benefits          147                                                        220                                          103                       108                         188

          Occupancy                                 1                                                          1                                            1                         1                           1

          Data Processing                          27                                                         32                                           26                        25                          20

          Other expenses                           32                                                         29                                           26                        26                          25
                                                  ---                                                        ---                                          ---                       ---                         ---

             Total noninterest expense            207                                                        282                                          156                       160                         234
                                                  ---                                                        ---                                          ---                       ---                         ---

    Income before income taxes                  1,449                                                      1,390                                        2,153                     1,761                       1,026

       Income Tax                                 507                                                        487                                          754                       616                         359
                                                  ---                                                        ---                                          ---                       ---                         ---

             Net income                          $942                                                       $904                                       $1,399                    $1,145                        $667
                                                 ====                                                       ====                                       ======                    ======                        ====


    SBA Division:

       Net interest income                       $907                                                       $949                                         $941                      $734                        $596

       Provision for loan losses                   48                                                        571                                          213                        63                           -

       Noninterest income                       1,815                                                      1,308                                        1,162                     1,617                       1,594

       Noninterest expense:

          Salaries and employee benefits          591                                                        735                                          616                       691                         663

          Occupancy                                51                                                         64                                           65                        64                          61

          Data Processing                           1                                                          1                                            1                         1                           1

          Other expenses                          211                                                        170                                          181                       178                         183
                                                  ---                                                        ---                                          ---                       ---                         ---

             Total noninterest expense            854                                                        970                                          863                       934                         908
                                                  ---                                                        ---                                          ---                       ---                         ---

    Income before income taxes                  1,820                                                        716                                        1,027                     1,354                       1,282

       Income Tax                                 637                                                        251                                          359                       474                         449
                                                  ---                                                        ---                                          ---                       ---                         ---

             Net income                        $1,183                                                       $465                                         $668                      $880                        $833
                                               ======                                                       ====                                         ====                      ====                        ====


    Premium Finance Division:

       Net interest income                     $5,476                                                     $1,064                 $                          - $                      -  $                       -

       Provision for loan losses                   30                                                        108                                            -                        -                          -

       Noninterest income                          46                                                          -                                           -                        -                          -

       Noninterest expense:

          Salaries and employee benefits          996                                                          -                                           -                        -                          -

          Occupancy                                49                                                          2                                            -                        -                          -

          Data Processing                         184                                                         44                                            -                        -                          -

          Other expenses                        2,225                                                        269                                            -                        -                          -
                                                -----                                                        ---                                          ---                      ---                        ---

             Total noninterest expense          3,454                                                        315                                            -                        -                          -
                                                -----                                                        ---                                          ---                      ---                        ---

    Income before income taxes                  2,038                                                        641                                            -                        -                          -

       Income Tax                                 713                                                        224                                            -                        -                          -
                                                  ---                                                        ---                                          ---                      ---                        ---

             Net income                        $1,325                                                       $417                 $                          - $                      -  $                       -
                                               ======                                                       ====                 ============================ ========================  =========================


    Total Consolidated:

       Net interest income                    $60,590                                                    $57,279                                      $57,067                   $54,589                     $50,436

       Provision for loan losses                1,836                                                      1,710                                          811                       889                         681

       Noninterest income                      25,706                                                     24,272                                       28,864                    28,379                      24,286

       Noninterest expense:

          Salaries and employee benefits       27,794                                                     25,137                                       27,982                    27,531                      26,187

          Occupancy                             5,877                                                      6,337                                        5,989                     6,371                       5,700

          Data Processing                       6,572                                                      6,244                                        6,185                     6,049                       6,113

          Other expenses                       12,850                                                     16,959                                       13,043                    12,408                      17,600
                                               ------                                                     ------                                       ------                    ------                      ------

             Total noninterest expense         53,093                                                     54,677                                       53,199                    52,359                      55,600
                                               ------                                                     ------                                       ------                    ------                      ------

    Income before income taxes                 31,367                                                     25,164                                       31,921                    29,720                      18,441

       Income Tax                              10,214                                                      6,987                                       10,364                     9,671                       6,124
                                               ------                                                      -----                                       ------                     -----                       -----

             Net income                       $21,153                                                    $18,177                                      $21,557                   $20,049                     $12,317
                                              =======                                                    =======                                      =======                   =======                     =======

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/ameris-bancorp-announces-20-increase-in-operating-results-for-first-quarter-2017-300443222.html

SOURCE Ameris Bancorp