Press Release


Capital City Bank Group, Inc. Reports Third Quarter 2015 Results

Company Release - 10/20/2015 8:03 AM ET

TALLAHASSEE, Fla., Oct. 20, 2015 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income of $1.7 million, or $0.09 per diluted share for the third quarter of 2015 compared to net income of $3.8 million, or $0.22 per diluted share for the second quarter of 2015, and $2.1 million, or $0.12 per diluted share, for the third quarter of 2014.  For the first nine months of 2015, the Company reported net income of $6.5 million, or $0.37 per diluted share, compared to net income of $7.3 million, or $0.42 per diluted share for the same period in 2014.        

HIGHLIGHTS

  • 16% reduction in nonperforming assets sequentially and 27% from year-end 2014
  • Continued loan growth of 0.7% sequentially and 4.2% year to date
  • Growth in tax-equivalent net interest income driven by improved earning asset mix – 0.4% sequentially and 1.7% over prior year
  • Strong fee income from residential mortgage loan sales, up 9% sequentially and 54% over prior year


“Loan growth, efficiency and credit quality continue to be major areas of focus,” said William G. Smith, Jr., Chairman, President and CEO of Capital City Bank Group.  “Although our annual true-up of pension expense combined with the write-off of some state tax credits adversely impacted this quarter’s earnings by $0.04 per share, the underlying fundamentals continue to trend positively. We’ve experienced seven consecutive quarters of loan growth and, in recent quarters, that growth has been broader based. Credit quality continues to improve as total NPAs declined 16% quarter over quarter, 41% year over year, and equaled 1.47% of assets as of September 30, 2015.  Although we did not raise capital during the financial crisis, our capital levels remain strong and we have repurchased 428,828, or 2.5% of our outstanding shares since February 2014.  While there is still much work to be done, I continue to be pleased with our progress,” said Smith.

Compared to the second quarter of 2015, performance reflects lower noninterest income of $1.6 million and higher noninterest expense of $0.7 million that was partially offset by a $0.1 million increase in net interest income and lower income taxes of $0.1 million.

Compared to the third quarter of 2014, the decrease in earnings reflects higher noninterest expense of $0.6 million and a $0.1 million decrease in noninterest income partially offset by higher net interest income of $0.2 million and lower income taxes of $0.1 million.

The decrease in earnings for the first nine months of 2015 versus the comparable period in 2014 was attributable to higher noninterest expense of $0.9 million and an increase in income tax expense of $2.4 million that was partially offset by higher net interest income of $0.9 million, noninterest income of $1.4 million, and a lower loan loss provision of $0.2 million.

The Return on Average Assets was 0.25% and the Return on Average Equity was 2.43% for the third quarter of 2015 as compared to 0.58% and 5.62% for the second quarter of 2015, and 0.33% and 2.95% for the third quarter of 2014, respectively.  For the first nine months of 2015, the Return on Average Assets was 0.33% and the Return on Average Equity was 3.17% compared to 0.38% and 3.48%, respectively, for the same period in 2014.

Discussion of Operating Results

Tax equivalent net interest income for the third quarter of 2015 was $19.3 million compared to $19.1 million for the second quarter of 2015 and $19.0 million for the third quarter of 2014.  The increase in tax equivalent net interest income compared to the second quarter 2015 reflects one additional calendar day and a positive shift in earning asset mix due to growth in the investment and loan portfolios, partially offset by a decline in yields.  The increase in tax equivalent net interest income compared to the third quarter of 2014 also reflects a positive shift in earning asset mix due to growth in the loan and investment portfolios, partially offset by a decline in loan yields.  For the nine months ended September 30, 2015, tax equivalent net interest income totaled $57.0 million compared to $56.0 million for the same period in 2014.

Pressure on net interest income continues primarily as a result of the low rate environment.  Despite an increase in both the loan and investment portfolios, the low rate environment continues to negatively impact the loan yields and, going forward, will have minimal to no impact on cost of funds.  Increased lending competition in all markets has also unfavorably impacted the pricing for loans. 

The net interest margin for the third quarter of 2015 was 3.31%, an increase of two basis points over the second quarter of 2015, and a decrease of 11 basis points from the third quarter of 2014. The increase in the margin compared to the second quarter of 2015 was attributable to growth in our investment portfolio and a reduction in foregone interest.  For the nine months ended September 30, 2015, the net interest margin declined four basis points to 3.29% compared to the same period of 2014, primarily attributable to a decline in loan yields.

The provision for loan losses for the third quarter of 2015 was $0.4 million comparable to both the second quarter of 2015 and the third quarter of 2014.  For the first nine months of 2015, the loan loss provision totaled $1.1 million compared to $1.3 million for the same period in 2014.  The lower level of the year-to-date provision reflects continued favorable problem loan migration and improvement in key credit metrics partially offset by growth in the loan portfolio.  Net charge-offs for the third quarter of 2015 totaled $0.9 million, or 0.24% (annualized), of average loans compared to $1.2 million, or 0.33% (annualized) for the second quarter of 2015 and $1.9 million, or 0.50% (annualized) for the third quarter of 2014.  For the first nine months of 2015, net charge-offs totaled $3.9 million, or 0.35% (annualized) of average loans compared to $5.3 million, or 0.50% (annualized) for the same period in 2014.  At quarter-end, the allowance for loan losses of $14.7 million was 0.99% of outstanding loans (net of overdrafts) and provided coverage of 112% of nonperforming loans compared to 1.03% and 99%, respectively, at June 30, 2015 and 1.22% and 105%, respectively, at December 31, 2014.

Noninterest income for the third quarter of 2015 totaled $13.2 million, a decrease of $1.6 million, or 10.6%, from the second quarter of 2015 and $0.1 million, or 0.9%, from the third quarter of 2014.  The decrease from the second quarter of 2015 reflects bank owned life insurance (“BOLI”) proceeds of $1.7 million that are reflected in other income for the second quarter.  Mortgage banking fees increased $0.1 million over the second quarter of 2015.  The decrease from the third quarter of 2014 was attributable to lower deposit fees of $0.5 million and wealth management fees of $0.2 million, partially offset by higher mortgage banking fees of $0.4 million and bank card fees of $0.1 million.  The reduction in deposit fees was driven by lower overdraft fees reflecting lower utilization of our overdraft service.  Lower client trading activity drove the reduction in wealth management fees.  The increase in mortgage fees was driven by continued strong new home purchase originations.  The increase in bank card fees was attributable to higher card spend by our clients. 
   
For the first nine months of 2015, noninterest income totaled $40.9 million, a $1.4 million increase over the same period of 2014, primarily attributable to higher other income of $1.6 million (reflecting the receipt of BOLI proceeds) and mortgage banking fees of $1.2 million, partially offset by lower deposit fees of $1.3 million.  The year-to-date variances are attributable to the same factors as noted above for the third quarter.    

Noninterest expense for the third quarter of 2015 totaled $29.2 million, an increase of $0.7 million, or 2.5%, over the second quarter of 2015 attributable to higher other real estate owned (“OREO”) expense of $0.4 million, compensation expense of $0.2 million, and occupancy expense of $0.2 million, partially offset by a $0.1 million decrease in other expense.  A higher level of net losses from the sale of properties drove the increase in OREO expense and was primarily attributable to a higher level of gains realized in the second quarter of 2015.  Compensation expense increased primarily due to a higher level of required 2015 pension expense partially offset by lower salary expense.  The increase in occupancy expense reflects a seasonal increase in utility expense and an increase in our property/tangible tax expense.  Other expense decreased due to lower legal and professional fees.    

Compared to the third quarter of 2014, noninterest expense increased by $0.6 million or 1.9% attributable to higher compensation expense of $1.3 million partially offset by lower OREO expense of $0.5 million, occupancy expense of $0.1 million, and other expense of $0.1 million.  The increase in compensation expense reflects higher pension plan expense, partially offset by a reduction in salary expense.  The reduction in OREO expense was primarily attributable to lower carrying costs and a reduction in valuation adjustments reflecting both the disposition of larger operating properties as well as improvement in property values.  The lower level of occupancy expense reflects non-routine maintenance expenses realized in the third quarter of 2014.  Lower legal fees drove the decrease in other expense and reflect a lower level of support needed for problem loan resolutions. 

For the first nine months of 2015, noninterest expense totaled $87.0 million, an increase of $0.9 million, or 1.1%, over the same period of 2014 attributable to higher compensation expense of $3.2 million, partially offset by lower OREO expense of $1.7 million, occupancy expense of $0.3 million, and other expense of $0.3 million.  The increase in compensation expense reflects higher pension plan expense of $2.8 million and commissions of $0.4 million.  The increase in our pension plan expense compared to both the three and nine-month prior year periods is primarily attributable to the utilization of a lower discount rate in 2015 for determining plan liabilities reflective of a decrease in long-term bond interest rates.  A revision to the mortality tables used to calculate pension liabilities also contributed to the increase, but to a lesser extent.  The reduction in OREO expense was primarily attributable to lower property carrying costs and valuation adjustments and to a lesser extent lower net losses from the sale of properties.  Lower technology equipment costs and maintenance costs for premises/FF&E drove the decrease in occupancy expense.  The decrease in other expense reflects lower legal fees, printing and supply costs, and postage costs, partially offset by higher processing costs.      

We realized income tax expense of $1.0 million (38% effective rate) for the third quarter of 2015 compared to $1.1 million (23% effective rate) for the second quarter of 2015 and $1.1 million (34% effective rate) for the third quarter of 2014.  Income tax expense for the third quarter of 2015 includes a $0.2 million valuation reserve for state tax credits that we expect to expire unused.  For the first nine months of 2015, income tax expense totaled $2.8 million.  The proceeds from the aforementioned discrete BOLI transaction realized in the second quarter of 2015 were tax-exempt, therefore income tax expense for the nine-months of 2015 was favorably impacted.  Income taxes for the nine-months of 2014 were favorably impacted by a $2.2 million state tax benefit that was recognized in the first quarter of 2014 and was attributable to an adjustment in our reserve for uncertain tax positions associated with prior year matters.  Absent future discrete events, we anticipate our effective income tax rate will normalize within a range of 34%-35%.
        
Discussion of Financial Condition

Average earning assets were $2.311 billion for the third quarter of 2015, a decrease of $17.2 million, or 0.7%, from the second quarter of 2015 and an increase of $98.0 million, or 4.4%, over the fourth quarter of 2014.  The change in earning assets from the second quarter 2015 reflects a reduction in short-term investments reflecting lower levels of public fund deposits.  The increase compared to the fourth quarter of 2014 reflects growth of $138.8 million in the investment portfolio and $56.9 million in loans, which was funded by deposit growth and a reduction in short-term investments.

We maintained average net short-term investments (deposits with banks plus fed funds sold less fed funds purchased) of $190.9 million during the third quarter of 2015 compared to average net short-term investments of $237.1 million in the second quarter of 2015 and $288.6 million in the fourth quarter of 2014.  The decrease in net short-term investments compared to the second quarter of 2015 reflects growth in both the investment and loan portfolios and lower public fund balances. The decrease relative to the fourth quarter of 2014 is primarily attributable to growth in both the loan and investment portfolios, partially offset by an increase in average deposits.

We continue to work on lowering the level of short-term investments (i.e. funds sold) by investing in short duration, high quality securities for our investment portfolio and reducing our non-core deposit balances.  We offer our clients a fully-insured money market account which is provided by a third party and can serve as an alternative investment for some of our higher balance depositors while at the same time allowing us to maintain the account relationship.  Until such time that attractive investment alternatives arise, we will continue to execute these strategies as well as seek other initiatives in an effort to better deploy our short-term investments. 

Average loans increased $9.7 million, or 0.7%, when compared to the second quarter of 2015, and have grown $56.9 million, or 4.0% compared to the fourth quarter of 2014.  During 2014, the growth in loans was driven primarily by auto loans, whereas in recent quarters the growth has been broader based, including commercial, tax-free, construction, home equity as well as consumer.

Although we have experienced loan growth in 2014 and into the first nine months of 2015, signs of slowing growth were seen late in the third quarter. Without compromising our credit standards or taking on inordinate interest rate risk, we continue to make minor modifications to some of our lending programs to try to mitigate the significant impact that consumer and business deleveraging is having on our portfolio.  These programs, coupled with economic improvements in our anchor markets, have helped to increase overall production.

Nonperforming assets (nonaccrual loans and OREO) totaled $38.4 million at the end of the third quarter of 2015, a decrease of $7.1 million from the second quarter of 2015 and $14.1 million from the fourth quarter of 2014.  Nonaccrual loans totaled $13.1 million at the end of the third quarter of 2015, a decrease of $2.2 million from the second quarter of 2015 and $3.6 million from the fourth quarter of 2014.  Nonaccrual loan additions totaled $1.9 million in the third quarter of 2015 and $12.1 million for the first nine months of 2015, which compares to $16.7 million for the same period in 2014.  The balance of OREO totaled $25.2 million at the end of the third quarter of 2015, a decrease of $4.9 million and $10.5 million, respectively, from the second quarter of 2015 and fourth quarter of 2014.  For the third quarter of 2015, we added properties totaling $1.2 million, sold properties totaling $5.9 million, and recorded valuation adjustments totaling $0.2 million.  For the first nine months of 2015, we added properties totaling $4.1 million, sold properties totaling $12.7 million, recorded valuation adjustments totaling $1.6 million, and realized miscellaneous adjustments of $0.3 million.  Nonperforming assets represented 1.47% of total assets at September 30, 2015 compared to 1.71% at June 30, 2015 and 2.00% at December 31, 2014.

Average total deposits were $2.137 billion for the third quarter of 2015, a decrease of $41.0 million, or 1.9%, over the second quarter of 2015, and an increase of $60.1 million, or 2.9%, over the fourth quarter of 2014.  The decrease in deposits when compared to the prior period primarily reflects lower levels of public fund deposits, and to a lesser degree, certificates of deposit. The higher level of deposits when compared to the fourth quarter of 2014 is primarily attributable to increased balances of noninterest bearing, public fund NOW, and savings accounts, partially offset by a decline in money market accounts and certificates of deposit.  The seasonal inflows of public funds began in the fourth quarter of 2014, peaked in the second quarter of 2015, and are expected to decline into the fourth quarter of 2015.

Deposit levels remain strong and our mix of deposits continues to improve as higher cost certificates of deposit are replaced with lower rate non-maturity deposits and noninterest bearing demand accounts.  Prudent pricing discipline will continue to be the key to managing our mix of deposits.  Therefore, we do not attempt to compete with higher rate paying competitors for deposits. 

When compared to the second quarter of 2015 and fourth quarter of 2014, average borrowings increased by $6.6 million and $13.4 million, respectively, attributable to higher levels of repurchase agreement balances, partially offset by FHLB advance pay downs.

Equity capital was $273.7 million as of September 30, 2015, compared to $272.0 million as of June 30, 2015 and $272.5 million as of December 31, 2014.  Our leverage ratio was 10.71%, 10.53%, and 10.99%, respectively, for these periods.  Further, as of September 30, 2015, our risk-adjusted capital ratio was 17.24% compared to 16.72% and 17.76% at June 30, 2015 and December 31, 2014, respectively.  Our common equity tier 1 ratio was 12.76% as of September 30, 2015 compared to 12.34% as of June 30, 2015.  All of our capital ratios significantly exceed the threshold to be designated as “well-capitalized” under the Basel III capital standards.  The reduction in our regulatory capital ratios in 2015 reflects the implementation of Basel III and the repurchase of common stock.  During 2015, we have repurchased approximately 405,228 shares of our common stock at an average price of $14.73 per share.                

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (Nasdaq:CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.6 billion in assets.  The Company provides a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards, data processing and securities brokerage services.  The Company's bank subsidiary, Capital City Bank, was founded in 1895 and now has 63 full-service offices and 71 ATMs in Florida, Georgia and Alabama.  For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially.  The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; the strength of the U.S. economy and the local economies where the Company conducts operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; the effects of security breaches and computer viruses that may affect the Company’s computer systems or fraud related to debit card products; changes in consumer spending and savings habits; the Company’s growth and profitability; changes in accounting; and the Company’s ability to manage the risks involved in the foregoing.  Additional factors can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014, and the Company’s other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov).  Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

CAPITAL CITY BANK GROUP, INC.
           
EARNINGS HIGHLIGHTS           
Unaudited           
            
    Three Months Ended Nine Months Ended 
(Dollars in thousands, except per share data) Sep 30, 2015 Jun 30, 2015 Sep 30, 2014 Sep 30, 2015 Sep 30, 2014 
            
EARNINGS           
Net Income$ 1,684 $ 3,845 $ 2,115 $ 6,514 $ 7,339  
Net Income Per Common Share$   0.09 $   0.22 $   0.12 $   0.37 $   0.42  
PERFORMANCE           
Return on Average Assets  0.25%  0.58%  0.33%  0.33%  0.38% 
Return on Average Equity  2.43%  5.62%  2.95%  3.17%  3.48% 
Net Interest Margin  3.31%  3.29%  3.42%  3.29%  3.33% 
Noninterest Income as % of Operating Revenue 40.96%  43.80%  41.40%  41.95%  41.52% 
Efficiency Ratio  89.79%  83.85%  88.37%  88.90%  90.11% 
CAPITAL ADEQUACY           
Tier 1 Capital Ratio  16.36%  15.83%  16.88%  16.36%  16.88% 
Total Capital Ratio  17.24%  16.72%  18.08%  17.24%  18.08% 
Tangible Common Equity Ratio  7.46%  7.29%  8.22%  7.46%  8.22% 
Leverage Ratio  10.71%  10.53%  10.97%  10.71%  10.97% 
Common Equity Tier 1 Ratio  12.76%  12.34%    -    12.76%    -   
Equity to Assets  10.46%  10.25%  11.33%  10.46%  11.33% 
ASSET QUALITY           
Allowance as % of Non-Performing Loans  112.17%  99.46%  81.31%  112.17%  81.31% 
Allowance as a % of Loans  0.99%  1.03%  1.34%  0.99%  1.34% 
Net Charge-Offs as % of Average Loans  0.24%  0.33%  0.52%  0.35%  0.50% 
Nonperforming Assets as % of Loans and ORE  2.54%  3.00%  4.45%  2.54%  4.45% 
Nonperforming Assets as % of Total Assets  1.47%  1.71%  2.61%  1.47%  2.61% 
STOCK PERFORMANCE           
High $ 15.75 $ 16.32 $ 14.98 $ 16.33 $ 14.98  
Low  14.39   13.94   13.26   13.16   11.56  
Close  14.92   15.27   13.54   14.92   13.54  
Average Daily Trading Volume  16,134   33,514   16,889   21,609   26,931  
            

 

CAPITAL CITY BANK GROUP, INC.           
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION          
Unaudited           
            
            
   2015   2014  
(Dollars in thousands) Third Quarter Second Quarter First Quarter Fourth Quarter Third Quarter 
ASSETS           
Cash and Due From Banks$   42,917 $   61,484 $   51,948 $   55,467 $   50,049  
Funds Sold and Interest Bearing Deposits  167,787   185,572   296,888   329,589   253,974  
Total Cash and Cash Equivalents    210,704     247,056     348,836     385,056     304,023  
            
Investment Securities - Available-for-Sale    444,071     433,688     404,887     341,548     322,297  
Investment Securities - Held-to-Maturity  193,964   201,805   183,489   163,581   173,188  
Total Investment Securities  638,035   635,493   588,376   505,129   495,485  
            
Loans Held for Sale    10,960     10,991     13,334     10,688     8,700  
            
Loans, Net of Unearned Interest           
Commercial, Financial, & Agricultural  169,588   151,116   143,951   136,925   133,756  
Real Estate - Construction  49,475   44,216   41,595   41,596   38,121  
Real Estate - Commercial  491,734   510,962   507,681   510,120   501,863  
Real Estate - Residential  280,690   284,333   287,481   289,952   302,791  
Real Estate - Home Equity  232,254   230,388   228,171   229,572   228,968  
Consumer  238,884   238,599   230,984   214,758   200,363  
Other Loans  10,094   12,048   9,243   6,017   5,504  
Overdrafts  2,464   2,603   2,348   2,434   3,009  
Total Loans, Net of Unearned Interest    1,475,183     1,474,265     1,451,454     1,431,374     1,414,375  
Allowance for Loan Losses  (14,737)  (15,236)  (16,090)  (17,539)  (19,093) 
Loans, Net    1,460,446     1,459,029     1,435,364     1,413,835     1,395,282  
            
Premises and Equipment, Net  98,218   99,108   100,038   101,899   102,546  
Goodwill  84,811   84,811   84,811   84,811   84,811  
Other Real Estate Owned  25,219   30,167   33,835   35,680   41,726  
Other Assets  86,701   87,489   89,121   90,071   67,044  
Total Other Assets  294,949   301,575   307,805   312,461   296,127  
            
Total Assets$ 2,615,094 $ 2,654,144 $ 2,693,715 $ 2,627,169 $ 2,499,617  
            
LIABILITIES           
Deposits:           
Noninterest Bearing Deposits$ 720,824 $ 723,866 $ 707,470 $ 659,115 $ 667,616  
NOW Accounts  688,491   734,237   801,037   804,337   665,493  
Money Market Accounts  261,050   264,475   257,684   254,149   270,131  
Regular Savings Accounts  262,843   255,185   250,862   233,612   231,301  
Certificates of Deposit  181,775   186,881   192,961   195,581   199,037  
Total Deposits  2,114,983   2,164,644   2,210,014   2,146,794   2,033,578  
            
Short-Term Borrowings  65,355   53,698   49,488   49,425   42,586  
Subordinated Notes Payable  62,887   62,887   62,887   62,887   62,887  
Other Long-Term Borrowings  29,042   29,733   30,418   31,097   32,305  
Other Liabilities  69,168   71,144   66,821   64,426   45,008  
            
Total Liabilities  2,341,435   2,382,106   2,419,628   2,354,629   2,216,364  
            
SHAREOWNERS' EQUITY           
Common Stock  171   172   175   174   174  
Additional Paid-In Capital  37,738   37,625   42,941   42,569   41,637  
Retained Earnings  256,265   255,096   251,765   251,306   249,907  
Accumulated Other Comprehensive Loss, Net of Tax  (20,515)  (20,855)  (20,794)  (21,509)  (8,465) 
            
Total Shareowners' Equity  273,659   272,038   274,087   272,540   283,253  
            
Total Liabilities and Shareowners' Equity$ 2,615,094 $ 2,654,144 $ 2,693,715 $ 2,627,169 $ 2,499,617  
            
OTHER BALANCE SHEET DATA           
Earning Assets$ 2,291,966 $ 2,306,322 $ 2,350,052 $ 2,276,781 $ 2,172,535  
Interest Bearing Liabilities  1,551,443   1,587,096   1,645,337   1,631,088   1,503,740  
            
Book Value Per Diluted Share$ 15.91 $ 15.80 $ 15.59 $ 15.53 $ 16.18  
Tangible Book Value Per Diluted Share  10.98   10.87   10.77   10.70   11.33  
            
Actual Basic Shares Outstanding  17,144   17,154   17,533   17,447   17,433  
Actual Diluted Shares Outstanding  17,223   17,216   17,579   17,544   17,512  
            

 

CAPITAL CITY BANK GROUP, INC.              
CONSOLIDATED STATEMENTS OF OPERATIONS              
Unaudited              
               
            Nine Months Ended
  2015 2014   September 30,
(Dollars in thousands, except per share data) Third Quarter Second Quarter First Quarter Fourth Quarter Third Quarter 2015 2014
               
INTEREST INCOME              
Interest and Fees on Loans$18,214$18,231$17,863$18,624$18,528$54,308$54,778
Investment Securities 1,540 1,451 1,294 1,066 1,034 4,285 2,820
Funds Sold 123 151 189 181 204 463 752
Total Interest Income 19,877 19,833 19,346 19,871 19,766 59,056 58,350
               
INTEREST EXPENSE              
Deposits 220 259 246 243 255 725 856
Short-Term Borrowings 14 15 21 24 17 50 54
Subordinated Notes Payable 344 338 332 333 333 1,014 995
Other Long-Term Borrowings 233 237 240 252 263 710 823
Total Interest Expense 811 849 839 852 868 2,499 2,728
Net Interest Income 19,066 18,984 18,507 19,019 18,898 56,557 55,622
Provision for Loan Losses 413 375 293 623 424 1,081 1,282
Net Interest Income after Provision for Loan Losses18,653 18,609 18,214 18,396 18,474 55,476 54,340
               
NONINTEREST INCOME              
Deposit Fees 5,721 5,682 5,541 6,027 6,211 16,944 18,293
Bank Card Fees 2,826 2,844 2,742 2,658 2,707 8,412 8,234
Wealth Management Fees 1,818 1,776 2,046 1,988 2,050 5,640 5,820
Mortgage Banking Fees 1,306 1,203 987 808 911 3,496 2,274
Data Processing Fees 400 364 373 278 336 1,137 1,265
Other  1,157 2,925 1,159 1,294 1,136 5,241 3,597
Total Noninterest Income 13,228 14,794 12,848 13,053 13,351 40,870 39,483
               
NONINTEREST EXPENSE              
Compensation 16,653 16,404 16,524 15,850 15,378 49,581 46,365
Occupancy, Net 4,446 4,258 4,396 4,440 4,575 13,100 13,378
Other Real Estate, Net 1,302 931 1,497 1,353 1,783 3,730 5,458
Other  6,763 6,846 6,973 6,666 6,871 20,582 20,848
Total Noninterest Expense 29,164 28,439 29,390 28,309 28,607 86,993 86,049
               
OPERATING PROFIT 2,717 4,964 1,672 3,140 3,218 9,353 7,774
Income Tax Expense 1,034 1,119 686 1,219 1,103 2,839 435
NET INCOME$1,683$3,845$986$1,921$2,115$6,514$7,339
               
PER SHARE DATA              
Basic Income$0.10$0.22$0.06$0.11$0.12$0.38$0.42
Diluted Income 0.09 0.22 0.06 0.11 0.12 0.37 0.42
Cash Dividend$  0.03$0.03$0.03$  0.03$  0.02$  0.09$  0.06
AVERAGE SHARES              
Basic  17,150 17,296 17,508 17,433 17,440 17,317 17,422
Diluted  17,229 17,358 17,555 17,530 17,519 17,379 17,482
               

 

CAPITAL CITY BANK GROUP, INC.           
ALLOWANCE FOR LOAN LOSSES            
AND NONPERFORMING ASSETS           
Unaudited           
            
   2015   2015   2015   2014   2014  
(Dollars in thousands, except per share data) Third Quarter Second Quarter First Quarter Fourth Quarter Third Quarter 
            
ALLOWANCE FOR LOAN LOSSES           
Balance at Beginning of Period$ 15,236 $ 16,090 $ 17,539 $ 19,093 $ 20,543  
Provision for Loan Losses  413   375   293   623   424  
Net Charge-Offs  912   1,229   1,742   2,177   1,874  
Balance at End of Period$ 14,737 $ 15,236 $ 16,090 $ 17,539 $ 19,093  
As a % of Loans  0.99%  1.03%  1.10%  1.22%  1.34% 
As a % of Nonperforming Loans  112.17%  99.46%  95.83%  104.60%  81.31% 
            
CHARGE-OFFS           
Commercial, Financial and Agricultural$ 365 $ 239 $ 290 $ 688 $ 86  
Real Estate - Construction    -      -      -    28     -   
Real Estate - Commercial  (26)  285   904   957   1,208  
Real Estate - Residential  476   484   305   522   212  
Real Estate - Home Equity  370   454   182   (20)  621  
Consumer  318   351   576   608   386  
Total Charge-Offs$ 1,503 $ 1,813 $ 2,257 $ 2,783 $ 2,513  
            
RECOVERIES           
Commercial, Financial and Agricultural$ 45 $ 82 $ 55 $ 66 $ 28  
Real Estate - Construction    -      -      -      2     2  
Real Estate - Commercial  86   54   30   76   213  
Real Estate - Residential  193   200   48   212   93  
Real Estate - Home Equity  42   33   24   28   37  
Consumer  225   215   358   222   266  
Total Recoveries$ 591 $ 584 $ 515 $ 606 $ 639  
            
NET CHARGE-OFFS$ 912 $ 1,229 $ 1,742 $ 2,177 $ 1,874  
            
Net Charge-Offs as a % of Average Loans(1)  0.24%  0.33%  0.49%  0.61%  0.52% 
            
RISK ELEMENT ASSETS           
Nonaccruing Loans$ 13,138 $ 15,320 $ 16,790 $ 16,769 $ 23,482  
Other Real Estate Owned  25,219   30,167   33,835   35,680   41,726  
Total Nonperforming Assets$ 38,357 $ 45,487 $ 50,625 $ 52,449 $ 65,208  
            
Past Due Loans 30-89 Days $   4,335 $ 5,858 $ 3,689 $ 6,792 $ 4,726  
Past Due Loans 90 Days or More    -      -      -      -      62  
Classified Loans    61,411   69,152   74,247   83,137   89,850  
Performing Troubled Debt Restructuring's$   35,961 $ 41,632 $ 42,590 $ 44,409 $ 43,578  
            
Nonperforming Loans as a % of Loans  0.88%  1.03%  1.15%  1.16%  1.65% 
Nonperforming Assets as a % of           
Loans and Other Real Estate  2.54%  3.00%  3.38%  3.55%  4.45% 
Nonperforming Assets as a % of Total Assets  1.47%  1.71%  1.88%  2.00%  2.61% 
            
            
(1) Annualized           
            

 

<
CAPITAL CITY BANK GROUP, INC. 
                                            
AVERAGE BALANCES AND INTEREST RATES(1) 
                                            
Unaudited 
                                            
                                                   
                                                   
  Third Quarter 2015  Second Quarter 2015  First Quarter 2015  Fourth Quarter 2014  Third Quarter 2014  Sept 2015 YTD  Sept 2014 YTD  
(Dollars in thousands) Average
Balance
 Interest Average
Rate
  Average
Balance
 Interest Average
Rate
  Average
Balance
 Interest Average
Rate
  Average
Balance
 Interest Average
Rate
  Average
Balance
 Interest Average
Rate
  Average
Balance
 Interest Average
Rate
  Average
Balance
 Interest Average
Rate
  
ASSETS:                                                  
Loans, Net of Unearned Interest$   1,483,657    18,290 4.89%$   1,473,954    18,285 4.98%$   1,448,617    17,909 5.01%$   1,426,756    18,670 5.19%$   1,421,327    18,590 5.19%$   1,468,871 $  54,484 4.96%$  1,409,701 $  54,967 5.21% 
                                                   
Investment Securities                                                  
Taxable Investment Securities    543,550    1,347 0.98     540,735    1,313 0.97     491,637    1,198 0.98     423,136    964 0.90     387,966    929 0.95     525,498    3,858 0.98     341,924    2,459 0.96  
Tax-Exempt Investment Securities  92,685    304 1.31   76,191    219 1.15   63,826    154 0.96   74,276    161 0.87   82,583    165 0.80   77,673    677 1.16   97,068    561 0.77  
                                                   
Total Investment Securities    636,235    1,651 1.03     616,926    1,532 0.99     555,463    1,352 0.98     497,412    1,125 0.90     470,549    1,094 0.92     603,171    4,535 1.00     438,992    3,020 0.92  
                                                   
Funds Sold  190,931  123 0.26   237,132  151 0.26   302,405  189 0.25   288,613  181 0.25   317,553  204 0.25   243,081  463 0.26   397,302  752 0.25  
                                                   
Total Earning Assets    2,310,823 $20,064 3.45%    2,328,012 $19,968 3.44%    2,306,485 $19,450 3.42%    2,212,781 $19,976 3.58%    2,209,429 $19,888 3.57%    2,315,123 $59,482 3.43%   2,245,995 $58,739 3.50% 
                                                   
Cash and Due From Banks    45,872          52,473          48,615          45,173          44,139          48,977          45,432       
Allowance for Loan Losses    (15,403)         (16,070)         (17,340)         (19,031)         (20,493)         (16,264)         (21,976)      
Other Assets  298,400        306,286        310,791        310,813        297,496        305,113        299,591       
                                                   
Total Assets$ 2,639,692      $ 2,670,701      $ 2,648,551      $ 2,549,736      $ 2,530,571      $ 2,652,949      $ 2,569,042       
                                                   
LIABILITIES: