MOULTRIE, Ga., April 22, 2016 /PRNewswire/ -- Ameris Bancorp (Nasdaq: ABCB) (the "Company") today reported operating net income of $16.5 million, or $0.50 per diluted share, for the quarter ended March 31, 2016, compared with $9.8 million, or $0.32 per diluted share, for the quarter ended March 31, 2015. Commenting on the Company's quarterly results, Edwin W. Hortman, Jr., the Company's President and Chief Executive Officer, said, "We are very pleased with our operating results and performance ratios that our outstanding bankers produced in the first quarter. Even more encouraging is the positive momentum we see going into the second quarter of 2016 and the rest of the year. Against the linked quarter, we saw growth in spread income and non-interest income and made progress on our efficiency initiatives. Lastly, we completed our acquisition of Jacksonville Bancorp, Inc. late in the first quarter which pushed our total assets to approximately $6.1 billion."

https://photos.prnewswire.com/prnvar/20051117/CLTH039LOGO

Operating results for the first quarter exclude acquisition costs totaling $4.2 million after tax associated with the acquisition of Jacksonville Bancorp, Inc. ("JAXB"). Including these expenses, the Company reported net income of $12.3 million, or $0.37 per diluted share, for the first quarter of 2016.

Highlights of the Company's performance and results for the first quarter of 2016 include the following:


    --  Operating return on average assets of 1.18% and operating return on
        average tangible equity of 15.42%
    --  Completion of the acquisition of JAXB, adding $561.4 million in total
        assets with virtually no dilution to tangible book value
    --  Increase in tangible book value per share to $13.13, compared with
        $12.65 per share at December 31, 2015
    --  Organic loan growth of $78.4 million, reflecting an annualized growth
        rate of 9.9%
    --  Organic growth in non-interest bearing demand deposits of $70.9 million,
        reflecting an annualized growth rate of 21.4%
    --  5.0% increase in total recurring revenue to $78.8 million in the first
        quarter of 2016, compared with $75.0 million in the fourth quarter of
        2015
    --  $18.9 million, or 31.5%, increase in year-over-year revenue, compared to
        year-over-year growth in operating expenses (excluding merger costs) of
        $8.4 million, or 20.7%
    --  Improvement in net interest margin to 4.03% from 3.98% in the fourth
        quarter of 2015
    --  Decline in the Company's net overhead ratio, on an operating basis, from
        2.12% in the fourth quarter of 2015 to 1.78% in the first quarter of
        2016

Acquisition of JAXB
The Company successfully completed the acquisition of JAXB on March 11, 2016. Highlights of the merger are as follows:


    --  Added $561.4 million in total assets and eight retail offices within the
        Jacksonville, Florida market
    --  Added $401.1 million in loans and $401.4 million in total deposits
    --  Issuance of a total of 2,549,469 shares of the Company's common stock at
        a fair value on the closing date of $72.5 million
    --  $31.4 million in additional goodwill and $5.9 million in core deposit
        intangibles associated with the merger recorded by the Company
    --  Including all merger costs, the addition of $0.02 per share to the
        Company's consolidated tangible book value

The conversion of JAXB's systems to the Company's is scheduled to be completed during the second quarter of 2016, after which time management expects to realize most of the operating efficiencies from the acquisition.

Operating Results
Net income available to common shareholders in the first quarter of 2016 totaled $16.5 million, an increase of 68.3% over the same quarter in 2015. Revenue during the first quarter totaled $78.8 million, an increase of 31.5% over the first quarter of 2015. Increases in revenue resulted from the growth in earning assets over the prior year, as well as increased revenue from the Company's mortgage and SBA lines of business. Returns on average assets and average tangible common equity, on an operating basis, were 1.18% and 15.33%, respectively, for the first quarter of 2016, compared with 0.97% and 10.40%, respectively, for the same quarter of 2015. Operating results improved over the same period in 2015 due to consistently lower credit costs and the full deployment of excess liquidity in the last half of 2015.

Net Interest Income and Net Interest Margin
Net interest income for the first quarter of 2016 totaled $50.4 million, an increase of $11.6 million, or 29.9%, compared with $38.8 million for the first quarter of 2015. The Company's net interest margin increased during the quarter to 4.03%, compared with 3.98% during the fourth quarter of 2015, but declined from 4.39% for the first quarter of 2015. Accretion income for the first quarter of 2016 remained unchanged from the fourth quarter of 2015 at $2.9 million, compared with $3.1 million reported for the first quarter of 2015. Excluding the effect of accretion on purchased assets, the Company's net interest margin was 3.80% in the first quarter of 2016, compared with 3.74% in the fourth quarter of 2015 and 4.05% in the first quarter of 2015. Declines in the margin relative to the same quarter in 2015 stem from the Company's investment of excess liquidity, primarily in government-backed bonds and whole-loan mortgage pools with combined average yields of 2.89%.

Yields on earning assets in the first quarter of 2016 were 4.36%, compared with 4.79% in the first quarter of 2015, reflecting the investment in whole-loan mortgage pools and additional investment securities. Interest income on loans on a tax-equivalent basis increased during the first quarter of 2016 to $49.8 million, compared with $48.0 million in the fourth quarter of 2015 and $38.9 million in the first quarter of 2015. Excluding accretion income, yields on all loans were 4.59% in the first quarter of 2016, reflecting a decline of 0.42% from the first quarter of 2015. Excluding the effect of the purchased mortgage pools, the Company's loan yields declined by only 0.13% from the first quarter of 2015, reflecting success in the Company's pricing efforts on new and renewed credits in the current rate environment.

Total interest expense for the first quarter of 2016 was $4.1 million, compared with $3.5 million for the same quarter of 2015. Increases in total interest expense were driven primarily by increases in total deposits and other borrowings resulting from both acquisition activity and organic growth. Deposit costs remained stable during the quarter, ending at 0.23%, which was consistent with levels reported in the fourth quarter of 2015, but lower than the 0.27% reported in the first quarter of 2015. Continued improvement in the Company's mix of deposits, primarily toward non-interest bearing deposits, has allowed for more aggressive retention efforts on MMDA and CDs without negatively impacting overall deposit costs. Non-interest bearing deposits were 27.9% of the total average deposits during the first quarter of 2016, compared with 26.2% for the first quarter of 2015. Management does not expect deposit costs or overall funding costs to decrease materially in the coming quarters despite tightening liquidity ratios and stronger forecasts for asset growth.

Non-interest Income
Non-interest income in the first quarter of 2016 was $24.3 million, an increase of $6.7 million, or 38.2%, compared with the same quarter in 2015. As a percentage of average assets, non-interest income increased from 1.72% in the first quarter of 2015 to 1.73% in the first quarter of 2016.

Service charges in the first quarter of 2016 were $9.9 million, an increase of $3.5 million, or 54.2%, compared with the same quarter in 2015. Stronger growth in commercial and treasury management accounts contributed to the growth in income, as did growth in balances that resulted from the Company's acquisitions during the second quarter of 2015. During the first quarter of 2016, the Company implemented several changes in service charge routines, mostly related to statement costs, which are expected to positively impact revenues in the second half of 2016 by approximately $2 million.

The Company's mortgage operations continued to make improvements in revenues and net income. Revenue in the mortgage group totaled $14.0 million in the first quarter of 2016, an increase 36.4% compared with the same quarter in 2015. Net income for the Company's retail mortgage division increased 54.7% during the first quarter of 2016 to $3.0 million, compared with $1.9 million in the first quarter of 2015. Net income for the Company's warehouse lending division increased 22.8% during the quarter, from $592,000 in the first quarter of 2015 to $727,000 in the first quarter of 2016. Total production in the first quarter of 2016 amounted to $268.6 million (85% retail and 15% wholesale), compared with $188.3 million in the same quarter of 2015 (83% retail and 17% wholesale). Open pipelines finished the first quarter of 2016 at $161.5 million, compared with $94.5 million at the beginning of the first quarter of 2016 and $110.9 million at the end of the first quarter of 2015.

Revenues from the Company's SBA division increased 43.6% during the first quarter of 2016 to $2.2 million, compared with $1.5 million during the first quarter of 2015. Net income for the division increased 56.3%, from $533,000 for the first quarter of 2015 to $833,000 for the first quarter of 2016. SBA pipelines totaled $49.4 million at the end of the first quarter, up $1.5 million compared with the same time in 2015.

Non-interest Expense
During the first quarter of 2016, the Company incurred merger and conversion charges of $6.4 million, before tax, compared with only de minimis amounts in the first quarter of 2015. Excluding these charges, operating expenses decreased approximately $2.0 million, to $49.2 million, from $51.2 million in the fourth quarter of 2015.

Operating expenses, excluding merger charges, as a percentage of average assets declined from 1.00% in the first quarter of 2015 to 0.88% in the first quarter of 2016. The Company's net overhead ratio declined materially to 1.78% in the first quarter of 2016 from 2.12% in the first quarter of 2015. Growth in non-interest income covered 79.6% of the incremental growth in operating expenses, which have been positively affected by the previously announced branch closings and the full integration of the Company's two most recent acquisitions.

Salaries and benefits increased by $0.2 million to $26.2 million in the current quarter of 2016, compared with $26.0 million in the fourth quarter of 2015. Growth in salaries and benefits over the same quarter of 2015 totaled $5.6 million, or 27%, and was driven by a 38% increase in average assets over the same period.

Occupancy and equipment expenses decreased $217,000, from $5.9 million in the fourth quarter of 2015 to $5.7 million in the first quarter of 2016, due principally to lower levels of repairs and maintenance, as well as lower levels of depreciation expense.

Total credit costs (provision and non-provision credit resolution-related costs) totaled $2.5 million in the first quarter of 2016, compared with $4.2 million in the same quarter in 2015 and $2.8 million in the fourth quarter of 2015.

Data processing and telecommunications costs increased to $6.1 million in the first quarter of 2016, an increase of 43.5%, or $1.9 million, compared with the first quarter of 2015. Account acquisition, both organic and through acquisition activity, has increased substantially in the last twelve months.

Balance Sheet Trends
Total assets at March 31, 2016 were $6.10 billion, compared with $5.59 billion at December 31, 2015. The growth in total assets was driven by the acquisition of JAXB during the quarter.

Loans, including loans held for sale, totaled $4.54 billion at March 31, 2016, compared with $4.02 billion at December 31, 2015. During the quarter, growth in legacy loans (total loans less mortgage loans held for sale, purchased non-covered loans, purchased non-covered loan pools and covered loans) amounted to $121.1 million, or 20.1% on an annualized basis. Loans held for sale decreased 12.4% from December 31, 2015 to $97.4 million. Purchased, non-covered loans increased $358.4 million, or 46.4% during the quarter, primarily due to the JAXB acquisition. Purchased non-covered loan pools were $656.7 million at March 31, 2016, compared with $593.3 million at December 31, 2015. Covered loans declined $7.3 million, or 5.33%, during the first quarter, to $130.3 million at March 31, 2016, representing the slowing of payoffs in that portfolio.

Investment securities at the end of the first quarter of 2016 were $837.1 million, or 15.3% of earning assets, compared with $783.2 million, or 15.4% of earning assets, at December 31, 2015.

Deposits increased $351.5 million during the first quarter of 2016 to end the quarter at $5.23 billion. At March 31, 2016, non-interest bearing deposit accounts were $1.53 billion, or 29.2% of total deposits, compared with $1.33 billion and 27.3%, respectively, at December 31, 2015. Non-rate sensitive deposits (including NIB, NOW and savings) totaled $2.81 billion at March 31, 2016, compared with $2.71 billion at the end of 2015. These funds represented 53.5% of the Company's total deposits at March 31, 2016, compared with 55.6% at the end of 2015.

Stockholders' equity at March 31, 2016 totaled $600.8 million, compared with $514.8 million at December 31, 2015. The increase in stockholders' equity was the result of the issuance of shares of common stock in the JAXB acquisition, plus earnings of $12.3 million during the quarter. Tangible book value per share at March 31, 2016 was $13.13 per share, up 3.8% from $12.65 per share at the end of 2015. Tangible common equity as a percentage of tangible assets increased to 7.68% at the end of the first quarter of 2016, compared with 7.44% at the end of 2015.

Conference Call
The Company will host a teleconference at 11:00 a.m. EDT today (April 22, 2016) 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 6, 2016. 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 international participants). The conference replay access code is 10084409. 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 103 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.

                                                                                          2016                                                            2015             2015            2015            2015
                                                                                          ----                                                            ----             ----            ----            ----


    EARNINGS


                                    Net Income                                         $12,317                                                         $14,148          $15,627          $1,308          $9,764


                                    Operating Net Income                               $16,450                                                         $15,323          $15,917         $12,327          $9,774


    PER COMMON SHARE DATA

                                     Earnings per share available to common
                                     shareholders:

                                    Basic                                                $0.38                                                           $0.44            $0.49           $0.04           $0.32

                                    Diluted                                              $0.37                                                           $0.43            $0.48           $0.04           $0.32

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

                                    Book value per share (period end)                   $17.25                                                          $15.98           $15.60          $15.12          $15.22

                                    Tangible book value per share (period end)          $13.13                                                          $12.65           $12.31          $11.81          $13.01

                                    Weighted average number of shares:

                                    Basic                                           32,752,063                                                      32,199,632       32,195,435      32,184,355      30,442,998

                                    Diluted                                         33,053,554                                                      32,594,929       32,553,167      32,520,453      30,796,148

                                    Period-end number of shares                     34,837,454                                                      32,211,385       32,196,117      32,195,089      32,182,143

                                    Market data:

                                    High closing price                                  $32.68                                                          $34.90           $28.75          $26.87          $26.55

                                    Low closing price                                   $25.09                                                          $27.65           $24.97          $24.73          $22.75

                                    Period end closing price                            $29.58                                                          $33.99           $28.75          $25.29          $26.39

                                    Average daily volume                               253,779                                                         301,775          174,900         107,413         105,152


    PERFORMANCE RATIOS

                                    Return on average assets                             0.88%                                                          1.03%           1.19%          0.12%          0.97%

                                    Return on average common equity                      9.14%                                                         10.94%          12.53%          1.07%          8.76%

                                    Earning asset yield (TE)                             4.36%                                                          4.30%           4.39%          4.49%          4.79%

                                    Total cost of funds                                  0.33%                                                          0.32%           0.32%          0.36%          0.40%

                                    Net interest margin (TE)                             4.03%                                                          3.98%           4.07%          4.14%          4.39%

                                     Non-interest income excluding securities
                                     transactions,

                                    as a percent of total revenue (TE)                  30.40%                                                         29.56%          32.33%         31.51%         29.06%

                                    Efficiency ratio                                    74.41%                                                         74.66%          66.87%         92.74%         72.38%


    CAPITAL ADEQUACY (period end)

                                    Stockholders' equity to assets                       9.85%                                                          9.21%           9.63%          9.35%         11.79%

                                    Tangible common equity to tangible assets            7.68%                                                          7.44%           7.76%          7.46%         10.26%


    EQUITY TO ASSETS RECONCILIATION

                                    Tangible common equity to tangible assets            7.68%                                                          7.44%           7.76%          7.46%         10.26%

                                    Effect of goodwill and other intangibles             2.17%                                                          1.77%           1.87%          1.89%          1.54%

                                    Equity to assets (GAAP)                              9.85%                                                          9.21%           9.63%          9.35%         11.79%
                                                                                          ====                                                            ====             ====            ====           =====


    OTHER PERIOD-END DATA

                                    Banking Division FTE                                 1,085                                                           1,075            1,110           1,122             852

                                    Mortgage Division FTE                                  233                                                             229              218             191             170
                                    -------------------

                                    Total Ameris Bancorp FTE Headcount                   1,318                                                           1,304            1,328           1,313           1,022
                                                                                         -----                                                           -----            -----           -----           -----


                                    Assets per Banking Division FTE                     $5,620                                                          $5,199           $4,699          $4,640          $4,874

                                    Branch locations                                       103                                                             101              103             103              73

                                    Deposits per branch location                       $50,784                                                         $48,310          $43,986         $43,801         $47,674



                                                                                                                                                               AMERIS BANCORP

                                                                                                                                                            FINANCIAL HIGHLIGHTS

                                                                                                                                                                 (unaudited)

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


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

                                                                                                                                  Mar.                                                  Dec.                    Sept.           Jun.           Mar.

                                                                                                                                                    2016                                                   2015            2015           2015           2015
                                                                                                                                                    ----                                                   ----            ----           ----           ----



    INCOME STATEMENT


    Interest income

                             Interest and fees on loans                                                                                          $49,191                                                $47,336         $45,775        $39,838        $38,618

                             Interest on taxable securities                                                                                        4,586                                                  4,540           4,694          3,747          3,153

                             Interest on nontaxable securities                                                                                       446                                                    458             480            462            469

                             Interest on deposits in other banks                                                                                     328                                                    262             227            177            124

                             Interest on federal funds sold                                                                                            8                                                      5              19              5              4

                             Total interest income                                                                                                54,559                                                 52,601          51,195         44,229         42,368
                                                                                                                                                  ------                                                 ------          ------         ------         ------


    Interest expense

                             Interest on deposits                                                                                                 $2,741                                                 $2,687          $2,521         $2,264         $2,280

                             Interest on other borrowings                                                                                          1,382                                                  1,296           1,275          1,277          1,256
                             -----------------

                             Total interest expense                                                                                                4,123                                                  3,983           3,796          3,541          3,536
                                                                                                                                                   -----                                                  -----           -----          -----          -----


    Net interest income                                                                                                                         50,436                                                 48,618          47,399         40,688         38,832


    Provision for loan losses                                                                                                                      681                                                    553             986          2,656          1,069
                                                                                                                                                   ---                                                    ---             ---          -----          -----


    Net interest income after provision for loan losses                                                                                        $49,755                                                $48,065         $46,413        $38,032        $37,763
                                                                                                                                               -------                                                -------         -------        -------        -------


    Noninterest income

                             Service charges on deposit accounts                                                                                  $9,915                                                $10,119         $10,766         $7,151         $6,429

                             Mortgage banking activity                                                                                            10,211                                                  8,586          10,404          9,727          8,083

                             Other service charges, commissions and fees                                                                           1,111                                                  1,112           1,145            829            668

                             Gain(loss) on sale of securities                                                                                         94                                                      -            115             10             12

                             Other non-interest income                                                                                             2,955                                                  2,590           2,548          2,909          2,383

                             Total noninterest income                                                                                             24,286                                                 22,407          24,978         20,626         17,575
                                                                                                                                                  ------                                                 ------          ------         ------         ------


    Noninterest expense

                             Salaries and employee benefits                                                                                       26,187                                                 25,972          24,934         22,465         20,632

                             Occupancy and equipment expenses                                                                                      5,700                                                  5,917           5,915          4,809          4,554

                              Data processing and telecommunications
                              expenses                                                                                                             6,113                                                  6,046           5,329          4,214          4,260

                             Credit resolution related expenses (1)                                                                                1,799                                                  2,223           1,083         11,240          3,161

                             Advertising and marketing expenses                                                                                      805                                                  1,171             667            833            641

                             Amortization of intangible assets                                                                                     1,020                                                  1,160           1,321            630            630

                             Merger and conversion charges                                                                                         6,359                                                  1,807             446          5,712             15

                             Other non-interest expenses                                                                                           7,617                                                  8,732           8,701          6,961          6,934

                             Total noninterest expense                                                                                            55,600                                                 53,028          48,396         56,864         40,827
                                                                                                                                                  ------                                                 ------          ------         ------         ------


    Income before income taxes                                                                                                                 $18,441                                                $17,444         $22,995         $1,794        $14,511


                             Income tax expense                                                                                                    6,124                                                  3,296           7,368            486          4,747
                             -----------------


    Net income                                                                                                                                 $12,317                                                $14,148         $15,627         $1,308         $9,764
                                                                                                                                               =======                                                =======         =======         ======         ======


    Diluted earnings available to common shareholders                                                                                             0.37                                                   0.43            0.48           0.04           0.32
                                                                                                                                                  ====                                                   ====            ====           ====           ====


                             (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.

                                                                                          2016                                                        2015                 2015                 2015                  2015
                                                                                          ----                                                        ----                 ----                 ----                  ----


    PERIOD-END BALANCE SHEET


    Assets

                              Cash and due from banks                                 $146,863                                                    $118,518             $114,396             $115,413               $80,142

                               Federal funds sold and interest bearing
                               balances                                                107,373                                                     272,045              120,925              239,804               126,157

                               Investment securities available for sale, at
                               fair value                                              837,103                                                     783,185              811,385              862,154               610,330

                              Other investments                                         12,802                                                       9,323                9,322                9,322                 8,636

                              Mortgage loans held for sale                              97,439                                                     111,182              111,807              108,829                73,796


                              Loans, net of unearned income                          2,528,007                                                   2,406,877            2,290,649            2,171,600             1,999,420

                               Purchased, non-covered loans (excluding loan
                               pools)                                                1,129,919                                                     771,554              767,494              808,313               643,092

                              Purchased, non-covered loan pools                        656,734                                                     592,963              410,072              268,984                     -

                              Covered loans                                            130,279                                                     137,529              191,021              209,598               245,745

                              Less allowance for loan losses                          (21,482)                                                   (21,062)            (22,471)            (21,658)             (21,852)
                              ------------------

                              Loans, net                                             4,423,457                                                   3,887,861            3,636,765            3,436,837             2,866,405


                              Other real estate owned                                   14,967                                                      16,147               20,730               22,567                32,339

                               Purchased, non-covered other real estate
                               owned                                                    15,048                                                      14,333               11,538               13,112                13,818

                              Covered other real estate owned                            3,764                                                       5,011               12,203               12,626                16,089
                              ------------------

                              Total other real estate owned                             33,779                                                      35,491               44,471               48,305                62,246


                              Premises and equipment, net                              124,747                                                     121,639              124,756              124,916                98,292

                              Goodwill                                                 121,512                                                      90,082               87,701               87,367                63,547

                              Other intangibles, net                                    21,892                                                      17,058               18,218               19,189                 7,591

                              FDIC loss sharing receivable                               1,197                                                       6,301                4,506               14,957                23,312

                              Cash value of bank owned life insurance                   76,676                                                      64,251               59,894               59,552                59,212

                              Other assets                                              92,931                                                      72,004               72,154               79,089                73,238

                              Total assets                                          $6,097,771                                                  $5,588,940           $5,216,300           $5,205,734            $4,152,904
                                                                                    ==========                                                  ==========           ==========           ==========            ==========


    Liabilities

                              Deposits:

                              Noninterest-bearing                                   $1,529,037                                                  $1,329,857           $1,275,800           $1,280,174              $967,015

                              Interest-bearing                                       3,701,750                                                   3,549,433            3,254,723            3,231,373             2,513,216
                                                                                     ---------                                                   ---------            ---------            ---------             ---------

                              Total deposits                                         5,230,787                                                   4,879,290            4,530,523            4,511,547             3,480,231

                               Federal funds purchased & securities sold
                               under

                              agreements to repurchase                                  43,741                                                      63,585               51,506               75,066                55,520

                              Other borrowings                                         110,531                                                      39,000               39,000               39,000                43,851

                              Other liabilities                                         28,647                                                      22,432               23,371               24,026                17,952

                              Subordinated deferrable interest debentures               83,237                                                      69,874               69,600               69,325                65,567

                              Total liabilities                                      5,496,943                                                   5,074,181            4,714,000            4,718,964             3,663,121
                                                                                     ---------                                                   ---------            ---------            ---------             ---------



    Stockholders' equity

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

      Common stock                                                                    36,272                                                      33,625               33,610               33,609                33,593

      Capital surplus                                                                407,726                                                     337,349              336,599              336,212               335,578

      Retained earnings                                                              163,395                                                     152,820              140,282              126,265               126,566

      Accumulated other comprehensive income/(loss)                                    6,411                                                       3,353                4,197                3,072                 6,353

      Less treasury stock                                                           (12,976)                                                   (12,388)            (12,388)            (12,388)             (12,307)

                              Total stockholders' equity                               600,828                                                     514,759              502,300              486,770               489,783
                                                                                       -------                                                     -------              -------              -------               -------

                              Total liabilities and stockholders' equity            $6,097,771                                                  $5,588,940           $5,216,300           $5,205,734            $4,152,904
                                                                                    ==========                                                  ==========           ==========           ==========            ==========



    Other Data

    Earning Assets                                                                 5,486,854                                                   5,075,335            4,703,353            4,669,282             3,698,540

    Intangible Assets                                                                143,404                                                     107,140              105,919              106,556                71,138

    Interest Bearing Liabilities                                                   3,939,259                                                   3,721,892            3,414,829            3,414,764             2,678,154

    Average Assets                                                                 5,618,397                                                   5,427,367            5,213,275            4,464,558             4,079,750

    Average Common Stockholders' Equity                                              542,264                                                     513,098              494,957              491,967               452,132



                                                                                                                                                                                                             AMERIS BANCORP

                                                                                                                                                                                                          FINANCIAL HIGHLIGHTS

                                                                                                                                                                                                               (unaudited)

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


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

                                                                                                                                                                      Mar.                                                         Dec.                      Sept.           Jun.            Mar.

                                                                                                                                                                                         2016                                                           2015            2015            2015             2015
                                                                                                                                                                                         ----                                                           ----            ----            ----             ----


    ASSET QUALITY INFORMATION(1)


    Allowance for loan losses

                                                      Balance at beginning of period                                                                                                  $21,062                                                        $22,471         $21,658         $21,852          $21,157


                                                      Provision for loan loss (2)                                                                                                       1,200                                                            800           1,050           1,800            1,100


                                                      Charge-offs                                                                                                                       1,435                                                          2,398             719           2,452              855

                                                      Recoveries                                                                                                                          655                                                            189             482             458              450
                                                                                                                                                                                          ---                                                            ---             ---             ---              ---

                                                      Net charge-offs (recoveries)                                                                                                        780                                                          2,209             237           1,994              405


                                                      Ending balance                                                                                                                  $21,482                                                        $21,062         $22,471         $21,658          $21,852
                                                      ==============


                                                      As a percentage of loans                                                                                                          0.85%                                                         0.88%          0.98%          1.00%           1.09%

                                                      As a percentage of nonperforming loans                                                                                          136.83%                                                       124.92%        109.31%        104.43%         104.85%



    Net charge-off information

                                                      Charge-offs

                                                      Commercial, financial & agricultural                                                                                               $406                                                           $501            $135            $410             $392

                                                      Real estate - residential                                                                                                           468                                                            621             234             464              268

                                                      Real estate - commercial & farmland                                                                                                 347                                                          1,009             184           1,162               12

                                                      Real estate - construction & development                                                                                            155                                                            157             105             263               97

                                                      Consumer installment                                                                                                                 59                                                            110              61             153               86

                                                      Total charge-offs                                                                                                                 1,435                                                          2,398             719           2,452              855
                                                                                                                                                                                        -----                                                          -----             ---           -----              ---


                                                      Recoveries

                                                      Commercial, financial & agricultural                                                                                                 73                                                            134             117             115              285

                                                      Real estate - residential                                                                                                           314                                                             13              54              27               57

                                                      Real estate - commercial & farmland                                                                                                 121                                                             13             272              17               15

                                                      Real estate - construction & development                                                                                            122                                                              9               6             277               31

                                                      Consumer installment                                                                                                                 25                                                             20              33              22               62

                                                      Total recoveries                                                                                                                    655                                                            189             482             458              450
                                                                                                                                                                                          ---                                                            ---             ---             ---              ---


                                                      Net charge-offs (recoveries)                                                                                                       $780                                                         $2,209            $237          $1,994             $405
                                                      ===========================




    Non-accrual loans (excluding purchased non-covered

        and covered loans)                                                                                                                                                           15,700                                                         16,860          20,558          20,740           20,841

    Non-accrual purchased non-covered loans                                                                                                                                          19,187                                                         13,330          11,374          17,444           17,308

    Foreclosed assets (excluding purchased assets)                                                                                                                                   14,967                                                         16,147          20,730          22,567           32,339

    Purchased, non-covered other real estate owned                                                                                                                                   15,048                                                         14,333          11,538          13,112           13,818

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

    Total non-performing assets, excluding covered assets                                                                                                                            64,902                                                         60,670          64,200          73,863           84,306
                                                                                                                                                                                     ------                                                         ------          ------          ------           ------


    Non-performing assets as a percent of total assets                                                                                                                                1.06%                                                         1.09%          1.23%          1.42%           2.03%

    Net charge offs as a percent of loans (Annualized)                                                                                                                                0.12%                                                         0.36%          0.04%          0.37%           0.08%



    (1) Asset quality information is presented net of covered assets where the Company's risk exposure is limited substantially by loss sharing agreements with the FDIC.

    (2) During 2015 and 2016, the Company recorded provision for loan loss expense to account for losses where the initial estimate of cash flows was found to be excessive on loans

          acquired in FDIC assisted acquisitions.  These amounts are excluded from the calculation above but reflected in the Company's Consolidated Statement of Operations.



                                                                                                                                                     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                                                                                                          2016                                                  2015               2015              2015                         2015
                                                                                                                                            ----                                                  ----               ----              ----                         ----

                     Commercial, financial & agricultural                                                                               $434,073                                              $449,623           $427,747          $373,202                     $334,917

                     Real estate - construction & development                                                                            264,820                                               244,693            220,798           205,019                      178,568

                     Real estate - commercial & farmland                                                                               1,154,887                                             1,104,991          1,067,828         1,010,195                      947,274

                     Real estate - residential                                                                                           629,138                                               570,430            532,285           537,201                      496,043

                     Consumer installment                                                                                                 31,901                                                31,125             31,299            30,080                       29,113

                     Other                                                                                                                13,188                                                 6,015             10,692            15,903                       13,505

                         Total Legacy (excluding purchased

                               non-covered and covered)                                                                               $2,528,007                                            $2,406,877         $2,290,649        $2,171,600                   $1,999,420
                                                                                                                                      ----------                                            ----------         ----------        ----------                   ----------


                     Commercial, financial & agricultural                                                                               $111,537                                               $45,462            $42,350           $45,337                      $36,258

                     Real estate - construction & development                                                                            103,753                                                72,080             71,109            75,302                       53,668

                     Real estate - commercial & farmland                                                                                 598,935                                               390,755            385,032           404,588                      291,760

                     Real estate - residential                                                                                           309,770                                               258,153            263,312           276,798                      257,216

                     Consumer installment                                                                                                  5,924                                                 5,104              5,691             6,288                        4,190

                         Total Purchased non-covered (net of discounts)                                                               $1,129,919                                              $771,554           $767,494          $808,313                     $643,092
                                                                                                                                      ----------                                              --------           --------          --------                     --------


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

                     Real estate - construction & development                                                                                  -                                                    -                 -                -                           -

                     Real estate - commercial & farmland                                                                                       -                                                    -                 -                -                           -

                     Real estate - residential                                                                                           656,734                                               592,963            410,072           268,984                            -

                     Consumer installment                                                                                                      -                                                    -                 -                -                           -

                         Total Purchased non-covered loan pools                                                                         $656,734                                              $592,963           $410,072          $268,984    $                       -
                                                                                                                                        --------                                              --------           --------          --------    -------------------------


                     Commercial, financial & agricultural                                                                                 $4,739                                                $5,546            $13,349           $17,666                      $20,905

                     Real estate - construction & development                                                                              7,205                                                 7,612             14,266            15,002                       19,519

                     Real estate - commercial & farmland                                                                                  67,055                                                71,226            103,399           111,772                      130,290

                     Real estate - residential                                                                                            51,176                                                53,038             59,835            64,982                       74,847

                     Consumer installment                                                                                                    104                                                   107                172               176                          184

                         Total Covered (net of discounts)                                                                               $130,279                                              $137,529           $191,021          $209,598                     $245,745
                                                                                                                                        --------                                              --------           --------          --------                     --------


                     Total Loan Portfolio:

                     Commercial, financial & agricultural                                                                               $550,349                                              $500,631           $483,446          $436,205                     $392,080

                     Real estate - construction & development                                                                            375,778                                               324,385            306,173           295,323                      251,755

                     Real estate - commercial & farmland                                                                               1,820,877                                             1,566,972          1,556,259         1,526,555                    1,369,324

                     Real estate - residential                                                                                         1,646,818                                             1,474,584          1,265,504         1,147,965                      828,106

                     Consumer installment                                                                                                 37,929                                                36,336             37,162            36,544                       33,487

                     Other                                                                                                                13,188                                                 6,015             10,692            15,903                       13,505

                         Total Loans                                                                                                  $4,444,939                                            $3,908,923         $3,659,236        $3,458,495                   $2,888,257
                                                                                                                                      ----------                                            ----------         ----------        ----------                   ----------




                     Troubled Debt Restructurings, excluding purchased non-covered and covered loans:

                     Accruing loan types:

                     Commercial, financial & agricultural                                                                                   $279                                                  $240               $238              $278                         $277

                     Real estate - construction & development                                                                                476                                                   792                838               821                          789

                     Real estate - commercial & farmland                                                                                   5,945                                                 5,766              5,719             6,617                        7,309

                     Real estate - residential                                                                                             7,648                                                 7,574              5,209             4,702                        4,513

                     Consumer installment                                                                                                     37                                                    46                 71                49                           47

                         Total Accruing TDRs                                                                                             $14,385                                               $14,418            $12,075           $12,467                      $12,935
                                                                                                                                         -------                                               -------            -------           -------                      -------


                     Non-accruing loan types:

                     Commercial, financial & agricultural                                                                                    $75                                                  $110                $68               $29                          $17

                     Real estate - construction & development                                                                                 30                                                    63                 30                57                           90

                     Real estate - commercial & farmland                                                                                   1,871                                                   596                942               598                           64

                     Real estate - residential                                                                                             1,040                                                 1,123                759               783                          736

                     Consumer installment                                                                                                     87                                                    94                 64                82                           90

                         Total Non-accrual TDRs                                                                                           $3,103                                                $1,986             $1,863            $1,549                         $997
                                                                                                                                          ------                                                ------             ------            ------                         ----


                     Total Troubled Debt Restructurings                                                                                  $17,488                                               $16,404            $13,938           $14,016                      $13,932
                                                                                                                                         =======                                               =======            =======           =======                      =======



    The following table presents the loan portfolio by risk grade, excluding purchased non-covered and covered loans:

                     Grade 10 - Prime credit                                                                                            $254,203                                              $250,609           $231,281          $181,933                     $157,462

                     Grade 15 - Good credit                                                                                              213,510                                               227,730            234,185           243,070                      205,929

                     Grade 20 - Satisfactory credit                                                                                    1,346,050                                             1,224,320          1,148,024         1,104,747                    1,012,733

                     Grade 23 - Performing, under-collateralized credit                                                                   25,047                                                27,607             26,477            27,400                       28,643

                     Grade 25 - Minimum acceptable credit                                                                                628,042                                               609,413            579,642           544,664                      513,009

                     Grade 30 - Other asset especially mentioned                                                                          22,141                                                24,423             22,190            25,020                       25,461

                     Grade 40 - Substandard                                                                                               39,013                                                42,773             48,848            44,766                       56,179

                     Grade 50 - Doubtful                                                                                                       -                                                    -                 2                 -                           4

                     Grade 60 - Loss                                                                                                           1                                                     2                  -                -                           -
                                                                                                                                             ---                                                   ---                ---              ---                         ---

                       Total                                                                                                          $2,528,007                                            $2,406,877         $2,290,649        $2,171,600                   $1,999,420
                                                                                                                                      ----------                                            ----------         ----------        ----------                   ----------


    The following table presents the purchased, non-covered loan portfolio by risk grade:

                     Grade 10 - Prime credit                                                                                             $10,505                                                $9,602             $9,801           $10,123                       $7,444

                     Grade 15 - Good credit                                                                                               48,229                                                51,168             50,906            53,220                       23,640

                     Grade 20 - Satisfactory credit                                                                                      344,479                                               336,990            348,034           362,304                      206,480

                     Grade 23 - Performing, under-collateralized credit                                                                   27,445                                                12,029             10,612            10,537                       10,024

                     Grade 25 - Minimum acceptable credit                                                                                607,838                                               294,829            290,272           300,411                      337,386

                     Grade 30 - Other asset especially mentioned                                                                          50,517                                                30,693             26,458            34,779                       22,323

                     Grade 40 - Substandard                                                                                               40,874                                                36,211             31,381            36,887                       35,743

                     Grade 50 - Doubtful                                                                                                      30                                                    30                 30                52                           52

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

                       Total                                                                                                          $1,129,919                                              $771,554           $767,494          $808,313                     $643,092
                                                                                                                                      ----------                                              --------           --------          --------                     --------



                                                                                                 AMERIS BANCORP

                                                                                              FINANCIAL HIGHLIGHTS

                                                                                                   (unaudited)



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


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

                                                                 Mar.                                            Dec.                      Sept.            Jun.            Mar.

                                                                            2016                                                      2015             2015            2015            2015
                                                                            ----                                                      ----             ----            ----            ----



    AVERAGE BALANCES


                     Federal funds sold                                   $6,200                                                    $5,500           $5,500          $5,500          $5,500

                     Interest bearing deposits in banks                  201,814                                                   291,303          199,057         201,765         158,286

                     Investment securities - taxable                     728,269                                                   730,608          772,252         600,176         485,922

                     Investment securities - nontaxable                   68,824                                                    69,711           72,549          70,653          71,229

                     Other investments                                     9,606                                                     9,322            9,322           9,597           9,450

                     Mortgage loans held for sale                         82,803                                                    98,765          102,961          81,823          75,831

                     Loans                                             2,410,747                                                 2,333,577        2,224,490       2,111,507       1,911,601

                     Purchased non-covered loans                         836,187                                                   752,508          788,351         654,397         650,331

                     Purchased non-covered loan pools                    627,178                                                   454,884          323,258          17,308               -

                     Covered loans                                       134,383                                                   180,493          195,175         246,422         262,693
                                                                         -------                                                   -------          -------         -------         -------

                       Total Earning Assets                           $5,106,011                                                $4,926,671       $4,692,915      $3,999,148       3,630,843
                                                                      ----------                                                ----------       ----------      ----------       ---------


                     Noninterest bearing deposits                     $1,362,007                                                $1,324,999       $1,300,870      $1,088,249        $897,937

                     NOW accounts                                      1,137,076                                                 1,100,972          907,618         745,709         756,795

                     MMDA                                              1,278,199                                                 1,212,087        1,219,736         981,143         857,346

                     Savings accounts                                    251,108                                                   241,337          239,999         188,767         163,624

                     Retail CDs < $100,000                               438,122                                                   449,158          484,007         388,248         372,463

                     Retail CDs > $100,000                               406,699                                                   395,978          387,485         378,137         383,962

                     Brokered CDs                                          1,099                                                         -               -              -              -

                       Total Deposits                                  4,874,310                                                 4,724,531        4,539,715       3,770,253       3,432,127
                                                                       ---------                                                 ---------        ---------       ---------       ---------


                     FHLB advances                                         9,648                                                         -               -         17,275          16,778

                     Other borrowings                                     42,096                                                    39,000           39,000          41,930          43,871

                     Subordinated debentures                              72,589                                                    69,723           69,448          67,180          65,436

                     Federal funds purchased and securities sold

                     under agreements to repurchase                       52,787                                                    61,986           44,480          58,722          52,707

                       Total Non-Deposit Funding                         177,120                                                   170,709          152,928         185,107         178,792
                                                                         -------                                                   -------          -------         -------         -------


                       Total Funding                                  $5,051,430                                                $4,895,240       $4,692,643      $3,955,360      $3,610,919
                                                                      ----------                                                ----------       ----------      ----------      ----------



                                                                                                 AMERIS BANCORP

                                                                                              FINANCIAL HIGHLIGHTS

                                                                                                  (unaudited)

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



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

                                                                   Mar.                                         Dec.                        Sept.           Jun.           Mar.

                                                                           2016                                                      2015            2015           2015           2015
                                                                           ----                                                      ----            ----           ----           ----


    INTEREST INCOME/EXPENSE


                     INTEREST INCOME

                     Federal funds sold                                      $8                                                        $5             $19             $5             $4

                     Interest bearing deposits in banks                     328                                                       262             227            177            124

                     Investment securities - taxable                      4,586                                                     4,540           4,694          3,747          3,153

                     Investment securities - nontaxable (TE)                602                                                       618             648            624            633

                     Mortgage loans held for sale                           755                                                     1,040             970            764            692

                     Loans (TE)                                          28,684                                                    27,901          27,258         25,629         22,418

                     Purchased non-covered loans                         13,133                                                    12,129          11,911         10,328         11,840

                     Purchased non-covered loan pools                     5,144                                                     3,335           2,997            149              -

                     Covered loans                                        2,060                                                     3,556           3,192          3,385          3,995
                                                                          -----                                                     -----           -----          -----          -----

                     Total Earning Assets                               $55,300                                                   $53,386         $51,916        $44,808        $42,859
                                                                        -------                                                   -------         -------        -------        -------


                         Accretion Income (included above)                2,942                                                     2,912           3,037          2,635          3,097


                     INTEREST EXPENSE

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

                     NOW accounts                                           468                                                       463             304            318            376

                     MMDA                                                 1,040                                                       929             877            760            663

                     Savings accounts                                        43                                                        42              42             37             37

                     Retail CDs < $100,000                                  512                                                       594             607            488            513

                     Retail CDs > $100,000                                  676                                                       659             691            662            691

                     Brokered CDs                                             2                                                         -              -             -             -

                     Total Deposits                                       2,741                                                     2,687           2,521          2,265          2,280
                                                                          -----                                                     -----           -----          -----          -----


                     FHLB advances                                           23                                                         -              -            16             15

                     Other borrowings                                       370                                                       328             322            346            366

                     Subordinated debentures                                954                                                       924             914            866            832

                     Federal funds purchased and securities sold

                     under agreements to repurchase                          35                                                        44              39             48             43
                                                                            ---                                                       ---             ---            ---            ---

                       Total Non-Deposit Funding                          1,382                                                     1,296           1,275          1,276          1,256
                                                                          -----                                                     -----           -----          -----          -----


                       Total Funding                                     $4,123                                                    $3,983          $3,796         $3,541         $3,536
                                                                         ------                                                    ------          ------         ------         ------


                     Net Interest Income (TE)                           $51,177                                                   $49,403         $48,120        $41,267        $39,323
                                                                        -------                                                   -------         -------        -------        -------



                                                                                                                                      AMERIS BANCORP

                                                                                                                                   FINANCIAL HIGHLIGHTS

                                                                                                                                       (unaudited)



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



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

                                                                                                                              Mar.                                 Dec.                Sept.            Jun.            Mar.

                                                                                                                                      2016                                  2015             2015            2015            2015
                                                                                                                                      ----                                  ----             ----            ----            ----

    YIELDS (1)


                                                                                                             0.52%                                0.36%                          1.37%            0.36%           0.29%

                                                                  Federal funds sold

                                                                                                             0.65%                                0.36%                          0.45%            0.35%           0.32%

                                                                  Interest bearing deposits in banks

                                                                                                             2.53%                                2.47%                          2.41%            2.50%           2.63%

                                                                  Investment securities - taxable

                                                                                                             3.52%                                3.52%                          3.54%            3.54%           3.60%

                                                                  Investment securities - nontaxable

                                                                                                             3.67%                                4.18%                          3.74%            3.75%           3.70%

                                                                  Mortgage loans held for sale

                                                                                                             4.79%                                4.74%                          4.86%            4.87%           4.76%

                                                                  Loans

                                                                                                             6.32%                                6.39%                          5.99%            6.33%           7.38%

                                                                  Purchased non-covered loans

                                                                                                             3.30%                                2.91%                          3.68%            3.45%           0.00%

                                                                  Purchased non-covered loan pools

                                                                                                             6.17%                                7.82%                          6.49%            5.51%           6.17%

                                                                  Covered loans
                                                                  --------

                                                                                                             4.36%                                4.30%                          4.39%            4.49%           4.79%

                                                                    Total Earning Assets


                                                                                                             0.00%                                0.00%                          0.00%            0.00%           0.00%

                                                                  Noninterest bearing deposits

                                                                                                             0.17%                                0.17%                          0.13%            0.17%           0.20%

                                                                  NOW accounts

                                                                                                             0.33%                                0.30%                          0.29%            0.31%           0.31%

                                                                  MMDA

                                                                                                             0.07%                                0.07%                          0.07%            0.08%           0.09%

                                                                  Savings accounts

                                                                                                             0.47%                                0.52%                          0.50%            0.50%           0.56%

                                                                  Retail CDs < $100,000

                                                                                                             0.67%                                0.66%                          0.71%            0.70%           0.73%

                                                                  Retail CDs > $100,000

                                                                                                             0.73%                                0.00%                          0.00%            0.00%           0.00%

                                                                  Brokered CDs
                                                                  --------

                                                                                                             0.23%                                0.23%                          0.22%            0.24%           0.27%

                                                                    Total Deposits


                                                                                                             0.96%                                0.00%                          0.00%            0.37%           0.36%

                                                                  FHLB advances

                                                                                                             3.54%                                3.34%                          3.28%            3.31%           3.38%

                                                                  Other borrowings

                                                                                                             5.29%                                5.26%                          5.22%            5.17%           5.16%

                                                                  Subordinated debentures



                                                                   Federal funds purchased and securities
                                                                   sold

                                                                                                             0.27%                                0.28%                          0.35%            0.33%           0.33%

                                                                  under agreements to repurchase
                                                                  --------

                                                                                                             3.14%                                3.01%                          3.31%            2.76%           2.85%

                                                                    Total Non-Deposit Funding


                                                                                                             0.33%                                0.32%                          0.32%            0.36%           0.40%

                                                                    Total funding (3)
                                                                  --------


                                                                                                             4.03%                                3.98%                          4.07%            4.13%           4.39%

                                                                  Net interest spread


                                                                                                             4.03%                                3.98%                          4.07%            4.14%           4.39%

                                                                  Net interest margin
                                                                  ========




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

    (2) Rate calculated based on average earning assets.

    (3) Rate calculated based on total average funding including non-interest bearing liabilities.



                                                                                        AMERIS BANCORP

                                                                                     FINANCIAL HIGHLIGHTS

                                                                                          (unaudited)



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



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

                                                           Mar.                                                          Dec.                  Sept.          Jun.             Mar.

     Operating Net Income Reconciliation                                                                       2016                   2015               2015             2015             2015
                                                                                                             ----


     Net income available to common shareholders                                                            $12,317                $14,148            $15,627           $1,308           $9,764


     Merger and conversion charges                                                                            6,359                  1,807                446            5,712               15

     Non-recurring credit resolution related expenses                                                             -                     -                 -          11,241                -

     Tax effect of non-recurring charges                                                                    (2,226)                 (632)             (156)         (5,934)             (5)
                                                                                                          -------

     Plus: After tax non-recurring charges                                                                    4,133                  1,175                290           11,019               10


            Operating Net income                                                                             16,450                 15,323             15,917           12,327            9,774
                                                                                                           ------


     Operating net income per diluted share:                                                                  $0.50                  $0.47              $0.49            $0.38            $0.32

     Return on average assets                                                                                 1.18%                 1.12%             1.21%           1.11%           0.97%

     Return on average common tangible equity                                                                15.42%                14.97%            16.23%          12.83%          10.40%


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

                                                           Mar.                                                          Dec.                  Sept.          Jun.             Mar.

     Net Interest Margin and Yields on Total Loans                                                             2016                   2015               2015             2015             2015
                                                                                                             ----

         Excluding Accretion Reconciliation


     Total Interest Income (TE)                                                                             $55,300                $53,386            $51,916          $44,808          $42,859

         Accretion Income                                                                                     2,942                  2,912              3,037            2,635            3,097
                                                                                                            -----

     Total Interest Income (TE) Excluding Accretion                                                         $52,358                $50,474            $48,879          $42,173          $39,762


     Total Interest Expense                                                                                  $4,123                 $3,983             $3,796           $3,541           $3,536

     Net Interest Income (TE) Excluding Accretion                                                           $48,235                $46,491            $45,083          $38,632          $36,226


     Yield on Total Loans Excluding Accretion                                                                 4.84%                 4.92%             4.83%           4.86%           5.01%
                                                                                                            -----


     Net Interest Margin Excluding Accretion                                                                  3.80%                 3.74%             3.81%           3.87%           4.05%
                                                                                                            -----




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

                                                           Mar.                                                          Dec.                  Sept.          Jun.             Mar.

     Core Earnings Reconciliation                                                                              2016                   2015               2015             2015             2015
                                                                                                             ----


     Pre-tax operating profit/(loss)                                                                        $18,441                $17,444            $22,995           $1,794          $14,511

     Plus: Credit Related Costs

         Provision for loan losses                                                                              681                    553                986            2,656            1,069

        (Gains)/Losses on the sale of legacy OREO                                                               753                    535                 36              436              110

        (Gains)/Losses on the sale of covered OREO                                                              166                    610                 56              194               20

         Problem loan and OREO expense                                                                          880                  1,078                991           10,632            3,031

         Interest reversed (received) on non-accrual loans                                                       34                     58                 17              413              156

            Total Credit-Related Costs                                                                        2,514                  2,834              2,086           14,331            4,386
                                                                                                            -----


     Plus: Conversion charges                                                                                 6,359                  1,807                446            5,712               15

     Less: Non-recurring gains

         Gains on sales of securities                                                                          (94)                     -             (115)            (10)            (12)

      Gains on sales of bank premises                                                                          (77)                 (267)                 -               -               -

         Other non-recurring adjustments                                                                          -                     -                 -               -               -
     -------------------------------


     Pretax, Pre-provision earnings                                                                         $27,143                $21,818            $25,412          $21,827          $18,900
     ==============================


     As percentage of average assets, annualized                                                              1.94%                 1.59%             1.93%           1.96%           1.88%




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

                                                           Mar.                                                          Dec.                  Sept.          Jun.             Mar.

     Recurring Operating Expenses                                                                              2016                   2015               2015             2015             2015
                                                                                                             ----


     Total Operating Expenses                                                                                55,600                 53,028             48,396           56,864           40,827

     Less: Credit costs & non-recurring charges

        Gains/(Losses) on the sale of legacy OREO                                                             (753)                 (535)              (36)           (436)           (110)

        Gains/(Losses) on the sale of covered OREO                                                            (166)                 (610)              (56)           (194)            (20)

         Problem loan and OREO expense                                                                        (880)               (1,078)             (991)        (10,632)         (3,031)

        Severance payments                                                                                        -                     -                 -               -               -

     Conversion expenses                                                                                    (6,359)               (1,807)             (446)         (5,712)            (15)

        Gains/(Losses) on the sale of premises                                                                   77                    267                  -               -               -

        Other non-recurring adjustments                                                                           -                     -                 -               -               -
     -------------------------------


     Recurring operating expenses                                                                           $47,519                $49,265            $46,867          $39,890          $37,651
     ============================



                                                                                       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                                   2016                                                       2015                2015          2015         2015
                                                        ----                                                       ----                ----          ----         ----


    Banking Division:

       Net interest income                           $45,801                                                    $44,088             $43,044       $36,806      $35,839

       Provision for loan losses                         681                                                        504                 960         2,456          927

       Noninterest income                             12,735                                                     12,739              13,470         9,262        8,780

       Noninterest expense:

          Salaries and employee benefits              18,989                                                     19,225              17,921        15,675       15,362

          Occupancy                                    5,150                                                      5,356               5,444         4,376        4,144

          Data Processing                              5,820                                                      5,759               4,998         3,913        4,011

          Other expenses                              16,436                                                     13,853              11,379        24,048       10,356
                                                      ------                                                     ------              ------        ------       ------

             Total noninterest expense                46,395                                                     44,193              39,742        48,012       33,873
                                                      ------                                                     ------              ------        ------       ------

    Income before income taxes                        11,460                                                     12,130              15,812       (4,400)       9,819

       Income Tax                                      3,681                                                      1,436               4,854       (1,682)       3,105

             Net income                                7,779                                                     10,694              10,958       (2,718)       6,714

       Preferred stock dividends                           -                                                         -                  -            -           -
                                                         ---                                                       ---                ---          ---         ---

    Net income available to common shareholders       $7,779                                                    $10,694             $10,958      $(2,718)      $6,714
                                                      ======                                                    =======             =======       =======       ======



    Retail Mortgage Division:

       Net interest income                            $3,020                                                     $2,812              $2,485        $1,979       $1,545

       Provision for loan losses                           -                                                        49                  26           200          142

       Noninterest income                              9,624                                                      7,966               9,827         9,095        7,610

       Noninterest expense:

          Salaries and employee benefits               6,347                                                      5,855               6,138         5,592        4,527

          Occupancy                                      488                                                        501                 397           396          380

          Data Processing                                272                                                        266                 308           279          212

          Other expenses                                 956                                                      1,043                 662         1,150          932
                                                         ---                                                      -----                 ---         -----          ---

             Total noninterest expense                 8,063                                                      7,665               7,505         7,417        6,051
                                                       -----                                                      -----               -----         -----        -----

    Income before income taxes                         4,581                                                      3,064               4,781         3,457        2,962

       Income Tax                                      1,603                                                      1,072               1,673         1,210        1,037

             Net income                                2,978                                                      1,992               3,108         2,247        1,925

       Preferred stock dividends                           -                                                         -                  -            -           -
                                                         ---                                                       ---                ---          ---         ---

    Net income available to common shareholders       $2,978                                                     $1,992              $3,108        $2,247       $1,925
                                                      ======                                                     ======              ======        ======       ======



    Warehouse Lending:

       Net interest income                            $1,019                                                       $995              $1,128        $1,179         $835

       Provision for loan losses                           -                                                         -                  -            -           -

       Noninterest income                                333                                                        336                 372           383          273

       Noninterest expense:

          Salaries and employee benefits                 188                                                        156                 137            99          127

          Occupancy                                        1                                                          3                   1             1            2

          Data Processing                                 20                                                         20                  22            20           33

          Other expenses                                  25                                                         28                  40            19           36
                                                         ---                                                        ---                 ---           ---          ---

             Total noninterest expense                   234                                                        207                 200           139          198
                                                         ---                                                        ---                 ---           ---          ---

    Income before income taxes                         1,118                                                      1,124               1,300         1,423          910

       Income Tax                                        391                                                        393                 455           498          319

             Net income                                  727                                                        731                 845           925          592

       Preferred stock dividends                           -                                                         -                  -            -           -
                                                         ---                                                       ---                ---          ---         ---

    Net income available to common shareholders         $727                                                       $731                $845          $925         $592
                                                        ====                                                       ====                ====          ====         ====



    SBA Division:

       Net interest income                              $596                                                       $723                $742          $724         $613

       Provision for loan losses                           -                                                         -                  -            -           -

       Noninterest income                              1,594                                                      1,366               1,309         1,886          912

       Noninterest expense:

          Salaries and employee benefits                 663                                                        736                 738         1,099          616

          Occupancy                                       61                                                         57                  73            36           28

          Data Processing                                  1                                                          1                   1             2            4

          Other expenses                                 183                                                        169                 137           159           57
                                                         ---                                                        ---                 ---           ---          ---

             Total noninterest expense                   908                                                        963                 949         1,296          705
                                                         ---                                                        ---                 ---         -----          ---

    Income before income taxes                         1,282                                                      1,126               1,102         1,314          820

       Income Tax                                        449                                                        394                 386           460          287

             Net income                                  833                                                        732                 716           854          533

       Preferred stock dividends                           -                                                         -                  -            -           -
                                                         ---                                                       ---                ---          ---         ---

    Net income available to common shareholders         $833                                                       $732                $716          $854         $533
                                                        ====                                                       ====                ====          ====         ====



    Total Consolidated:

       Net interest income                           $50,436                                                    $48,618             $47,399       $40,688      $38,832

       Provision for loan losses                         681                                                        553                 986         2,656        1,069

       Noninterest income                             24,286                                                     22,407              24,978        20,626       17,575

       Noninterest expense:

          Salaries and employee benefits              26,187                                                     25,972              24,934        22,465       20,632

          Occupancy                                    5,700                                                      5,917               5,915         4,809        4,554

          Data Processing                              6,113                                                      6,046               5,329         4,214        4,260

          Other expenses                              17,600                                                     15,093              12,218        25,376       11,381
                                                      ------                                                     ------              ------        ------       ------

             Total noninterest expense                55,600                                                     53,028              48,396        56,864       40,827
                                                      ------                                                     ------              ------        ------       ------

    Income before income taxes                        18,441                                                     17,444              22,995         1,794       14,511

       Income Tax                                      6,124                                                      3,296               7,368           486        4,747

             Net income                               12,317                                                     14,148              15,627         1,308        9,764

       Preferred stock dividends                           -                                                         -                  -            -           -
                                                         ---                                                       ---                ---          ---         ---

    Net income available to common shareholders      $12,317                                                    $14,148             $15,627        $1,308       $9,764
                                                     =======                                                    =======             =======        ======       ======

Logo - http://photos.prnewswire.com/prnh/20051117/CLTH039LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/ameris-bancorp-reports-operating-net-income-of-165-million-or-050-per-diluted-share-for-first-quarter-2016-300255886.html

SOURCE Ameris Bancorp