Press Release


Capital City Bank Group, Inc. Reports Fourth Quarter and Full Year 2015 Results

Company Release - 1/26/2016 7:00 AM ET

TALLAHASSEE, Fla., Jan. 26, 2016 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income of $2.6 million, or $0.16 per diluted share for the fourth quarter of 2015, compared to net income of $1.7 million, or $0.09 per diluted share for the third quarter of 2015, and net income of $1.9 million, or $0.11 per diluted share, for the fourth quarter of 2014.  For the full year 2015, the Company reported net income of $9.1 million, or $0.53 per diluted share, compared to net income of $9.3 million, or $0.53 per diluted share in 2014.   

Full Year 2015 HIGHLIGHTS

  • Strong broad based loan growth of $62 million, or 4.3% (period-end)
  • Growth in tax-equivalent net interest income of $1.9 million, or 2.5%
  • Strong and diversified fee income -- residential mortgage loan sales up 47%
  • 44% reduction in nonperforming assets and 25% decline in total credit costs
  • Returned $8.2 million of capital through share repurchases and dividends      

Fourth Quarter 2015 HIGHLIGHTS

  • Eighth consecutive quarter of loan growth -- $18 million, or 1.2% sequentially (period-end)
  • Growth in tax-equivalent net interest income of $0.7 million, or 3.9% sequentially
  • Strong reduction in nonperforming assets – 23% sequentially

”It was a great quarter and year for Capital City and I am encouraged by continued improvement in our fundamentals,” said William G. Smith, Jr., Chairman, President and CEO.  “In 2015 we made meaningful progress across all aspects of our business.  Loan growth, significant reduction in nonperforming assets, higher net interest income and prudent expense management all contributed to our success.  These improvements have been accomplished through the hard work of our associates and by staying focused on those initiatives that add value to our shareowners.  As we leave 2015, I look forward to both the challenges and opportunities of 2016,” said Smith.

Compared to the third quarter of 2015, performance reflects a $0.7 million increase in net interest income and a $0.9 million decrease in noninterest expense, partially offset by a higher loan loss provision of $0.1 million and income taxes of $0.6 million.

Compared to the fourth quarter of 2014, the increase in earnings was due to a $0.8 million increase in net interest income, a $0.1 million decrease in the loan loss provision, and higher noninterest income of $0.2 million, partially offset by higher income taxes of $0.4 million. 

For the full year 2015, the decrease in earnings was attributable to higher noninterest expense of $0.9 million and income taxes of $2.8 million, partially offset by a $1.7 million increase in net interest income, higher noninterest income of $1.5 million, and a lower loan loss provision of $0.3 million.

The Return on Average Assets was 0.39% and the Return on Average Equity was 3.74% for the fourth quarter of 2015.  These metrics were 0.25% and 2.43% for the third quarter of 2015, and 0.30% and 2.66% for the fourth quarter of 2014, respectively.  For the full year of 2015, the Return on Average Assets was 0.34% and the Return on Average Equity was 3.31% compared to 0.36% and 3.27%, respectively, for 2014.

Discussion of Operating Results

Tax equivalent net interest income for the fourth quarter of 2015 was $20.0 million compared to $19.3 million for the third quarter of 2015 and $19.1 million for the fourth quarter of 2014.  The increase in tax equivalent net interest income compared to the third quarter 2015 reflects recognition of deferred interest on a loan that was paid off during the quarter, partially offset by unfavorable loan repricing.  The increase in tax equivalent net interest income compared to the fourth quarter of 2014 reflects a positive shift in earning asset mix due to growth in the loan and investment portfolios, partially offset by unfavorable loan repricing.  For the full year 2015, tax equivalent net interest income totaled $77.0 million compared to $75.1 million for 2014.

Pressure on net interest income continues primarily as a result of the low rate environment.  Despite favorable volume variances 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 relatively short duration of our earning assets and the recent 25 basis point increase in the Federal Reserve’s target rate should have a favorable impact on net interest income as our overnight funds and Prime based loans reprice.

The net interest margin for the fourth quarter of 2015 was 3.37% (annualized), an increase of six basis points over the third quarter of 2015, and a decrease of six basis points from the fourth quarter of 2014.  The increase in the margin compared to the third quarter of 2015 was primarily attributable to recognition of deferred interest on a loan that paid off during the quarter, and to a lesser degree, an increase in the rate received on overnight funds which occurred late in the fourth quarter.  For the full year 2015, the net interest margin declined five basis points to 3.31% compared to 2014, primarily attributable to an unfavorable repricing within the loan portfolio.

The provision for loan losses for the fourth quarter of 2015 was $0.5 million compared to $0.4 million for the third quarter of 2015 and $0.6 million for the fourth quarter of 2014.  For the full year 2015, the loan loss provision totaled $1.6 million compared to $1.9 million for 2014.  The loan loss provision during 2015 reflects the continued favorable problem loan migration and improvement in key credit metrics, partially offset by growth in the loan portfolio.  Net charge-offs for the fourth quarter of 2015 totaled $1.3 million, or 0.34% (annualized), of average loans compared to $0.9 million, or 0.24% (annualized) for the third quarter of 2015 and $2.2 million, or 0.61% (annualized) for the fourth quarter of 2014.  For the full year 2015, net charge-offs totaled $5.2 million, or 0.35% of average loans compared to $7.5 million, or 0.53% for 2014.  As of December 31, 2015, the allowance for loan losses of $14.0 million was 0.93% of outstanding loans (net of overdrafts) and provided coverage of 135% of nonperforming loans compared to 0.99% and 112%, respectively, as of September 30, 2015 and 1.22% and 105%, respectively, as of December 31, 2014.   

Noninterest income for the fourth quarter of 2015 totaled $13.2 million, comparable to the third quarter of 2015 and an increase of $0.2 million, or 1.3%, over the fourth quarter of 2014.  Compared to the third quarter of 2015, higher wealth management fees of $0.1 million and other income of $0.3 million were offset by lower mortgage banking fees of $0.3 million and deposit fees of $0.1 million.  Higher estate management fees drove the increase in wealth management fees.  The increase in other income was attributable to higher income from an equity investment.  The decrease in mortgage banking fees reflects lower loan production which was very strong in the third quarter as well as a lower margin on loans sold in the fourth quarter.  The decrease in deposit fees reflects lower overdraft fees attributable to decreased utilization of our overdraft service.  The increase over the fourth quarter of 2014 was attributable to higher bank card fees of $0.2 million, mortgage banking fees of $0.2 million, and other income of $0.1 million, partially offset by lower deposit fees of $0.3 million. Higher card spend by our clients drove the increase in bank card fees.  The increase in mortgage fees was driven by stronger new home purchase originations.  Other income increased due to the higher income from the aforementioned equity investment.  Lower overdraft fees reflecting decreased utilization of our overdraft service drove the reduction in deposit fees.

For the full year 2015, noninterest income totaled $54.1 million, a $1.5 million increase over 2014, primarily attributable to higher other income of $1.7 million (reflecting the receipt of BOLI proceeds) and mortgage banking fees of $1.5 million, partially offset by lower deposit fees of $1.7 million.  The year to date variances for mortgage banking fees and deposit fees were attributable to the same factors noted above for the fourth quarter of 2015 versus 2014 comparison.         

Noninterest expense for the fourth quarter of 2015 totaled $28.3 million, a decrease of $0.9 million, or 3.0%, from the third quarter of 2015, and comparable to the fourth quarter of 2014.  The decrease from the third quarter of 2015 was primarily attributable to lower compensation expense of $0.8 million reflective of a $0.5 million decrease in pension expense due to a higher level of required 2015 pension expense in the third quarter upon finalization of actuarial work.  Lower commission expense of $0.2 million and payroll taxes of $0.1 million also contributed to the decrease.  For the full year 2015, noninterest expense totaled $115.3 million, an increase of $0.9 million, or 0.8%, over 2014 attributable to higher compensation expense of $3.2 million, partially offset by lower OREO expense of $1.8 million, occupancy expense of $0.1 million, and other expense of $0.4 million.  The increase in compensation expense primarily reflects higher pension plan expense of $4.0 million that was partially offset by lower stock compensation expense of $0.4 million and cash incentive expense of $0.2 million.  The increase in pension expense was attributable to utilization of a lower discount rate in 2015 for determining plan liabilities reflective of a decrease in long term bond interest rates.  The decreases in stock compensation and cash incentive expenses reflect a lower pay-out level for performance based compensation plans.     The reduction in OREO expense was primarily attributable to lower valuation adjustments and to a lesser extent property carrying costs.  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, postage costs, and FDIC insurance costs partially offset by higher processing costs.

We realized income tax expense of $1.6 million (38% effective rate) for the fourth quarter of 2015 compared to $1.0 million (38% effective rate) for the third quarter of 2015 and $1.2 million (39% effective rate) for the fourth quarter of 2014.  Income tax expense for both the fourth quarter of 2015 and 2014 includes $0.1 million in deferred tax write-offs related to forfeited stock awards, and 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 full year 2015, we realized income tax expense of $4.5 million (32.8% effective rate) compared to $1.7 million (15.2% effective rate) for 2014.  Receipt of the aforementioned BOLI proceeds in 2015 was tax-exempt therefore income tax expense was favorably impacted.  Income taxes for 2014 were favorably impacted by a $2.2 million state tax benefit 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 to be within a range of 34%-35%.

Discussion of Financial Condition

Average earning assets were $2.353 billion for the fourth quarter of 2015, an increase of $42.9 million, or 1.9%, over the third quarter of 2015 and an increase of $140.9 million, or 6.4%, over the fourth quarter of 2014.  The change in earning assets from the third quarter 2015 reflects growth in all major categories funded by growth in deposits, primarily public funds deposits and noninterest bearing accounts. Loan balances increased primarily in the tax-free category. The increase compared to the fourth quarter of 2014 reflects growth of $141.0 million in the investment portfolio and $65.8 million in loans, funded by a reduction in short-term investments and growth in deposits. 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $222.8 million during the fourth quarter of 2015 compared to an average net overnight funds sold position of $190.9 million in the third quarter of 2015 and an average net overnight funds sold position of $288.6 million in the fourth quarter of 2014.  The increase in net overnight funds compared to the third quarter of 2015 reflects higher public fund and noninterest bearing deposits, partially offset by growth in both the investment and loan portfolios. 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.

Average loans increased $8.9 million, or 0.6% when compared to the third quarter of 2015, and have grown $65.8 million, or 4.6% compared to the fourth quarter of 2014.  During 2014, the growth in loans was driven primarily by auto loans, whereas in 2015 the growth was broader based, including commercial, tax-free, construction, home equity as well as consumer.

Without compromising our credit standards or taking on inordinate interest rate risk, we continue to make minor modifications on 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 $29.6 million at year-end 2015, a decrease of $8.8 million from the third quarter of 2015 and $22.9 million from the fourth quarter of 2014.  Nonaccrual loans totaled $10.3 million at year-end 2015, a decrease of $2.9 million from the third quarter of 2015 and $6.5 million from the fourth quarter of 2014.  Nonaccrual loan additions totaled $3.6 million in the fourth quarter of 2015 and $15.7 million for the full year 2015, which compares to $5.8 million and $22.5 million respectively, for the same periods of 2014.  The balance of OREO totaled $19.3 million at year-end 2015, a decrease of $5.9 million and $16.4 million, respectively, from the third quarter of 2015 and fourth quarter of 2014.  For the fourth quarter of 2015, we added properties totaling $1.8 million, sold properties totaling $7.5 million, and recorded valuation adjustments totaling $0.2 million.  For the full year 2015, we added properties totaling $5.8 million, sold properties totaling $20.2 million, recorded valuation adjustments totaling $1.7 million, and realized miscellaneous adjustments of $0.3 million.  Nonperforming assets represented 1.06% of total assets as of December 31, 2015 compared to 1.47% as of September 30, 2015 and 2.00% as of December 31, 2014.

Average total deposits were $2.174 billion for the fourth quarter of 2015, an increase of $37.3 million, or 1.7%, over the third quarter of 2015, and an increase of $97.4 million, or 4.7%, over the fourth quarter of 2014.  The increase in deposits when compared to both prior periods primarily reflects higher levels 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 2015, most likely will peak in the first quarter of 2016, and are expected to decline into the fourth quarter of 2016.

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, particularly given the recent increase in the fed funds rate.  Although competitive rates will be closely monitored given this change, we do not attempt to compete with higher rate paying competitors for deposits. 

When compared to the third quarter of 2015 and fourth quarter of 2014, average borrowings increased by $5.8 million and $19.1 million, respectively, attributable to higher levels of repurchase agreement balances, partially offset by pay downs of FHLB advances.

Equity capital was $274.4 million as of December 31, 2015 compared to $273.7 million as of September 30, 2015 and $272.5 million as of December 31, 2014.  During 2015, equity capital was positively impacted by net income of $9.1 million, stock compensation accretion of $1.1 million, and net adjustments totaling $0.6 million related to transactions under our stock compensation plans.  Equity capital was reduced by common stock dividends of $2.2 million ($0.13 per share), share repurchases totaling $6.0 million (405,228 shares), a $0.5 million increase in the accumulated other comprehensive loss for our pension plan, and a net increase of $0.2 million in the unrealized loss on investment securities.  Our leverage ratio was 10.65%, 10.71%, and 10.99%, respectively, for these periods.  Further, as of December 31, 2015, our risk-adjusted capital ratio was 17.25% compared to 17.24% and 17.76% as of September 30, 2015 and December 31, 2014, respectively.  Our common equity tier 1 ratio was 12.84% as of December 31, 2015 compared to 12.76% as of September 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.                 

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 $2.8 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
 Twelve Months Ended
(Dollars in thousands, except per share data) Dec 31, 2015 Sep 30, 2015 Dec 31, 2014 Dec 31, 2015 Dec 31, 2014
           
EARNINGS          
Net Income$ 2,602 $ 1,683 $ 1,921 $ 9,116 $ 9,260 
Net Income Per Common Share$ 0.16 $ 0.09 $ 0.11 $ 0.53 $ 0.53 
PERFORMANCE          
Return on Average Assets  0.39%  0.25%  0.30%  0.34%  0.36%
Return on Average Equity  3.74%  2.43%  2.66%  3.31%  3.27%
Net Interest Margin  3.37%  3.31%  3.43%  3.31%  3.36%
Noninterest Income as % of Operating Revenue 40.05%  40.96%  40.70%  41.47%  41.31%
Efficiency Ratio  85.11%  89.79%  87.98%  87.94%  89.57%
CAPITAL ADEQUACY          
Tier 1 Capital Ratio  16.42%  16.36%  16.67%  16.42%  16.67%
Total Capital Ratio  17.25%  17.24%  17.76%  17.25%  17.76%
Tangible Common Equity Ratio  6.99%  7.46%  7.38%  6.99%  7.38%
Leverage Ratio  10.65%  10.71%  10.99%  10.65%  10.99%
Common Equity Tier 1  12.84%  12.76%  -   12.84%  - 
Equity to Assets  9.81%  10.46%  10.37%  9.81%  10.37%
ASSET QUALITY          
Allowance as % of Non-Performing Loans  135.40%  112.17%  104.60%  135.40%  104.60%
Allowance as a % of Loans  0.93%  0.99%  1.22%  0.93%  1.22%
Net Charge-Offs as % of Average Loans  0.34%  0.24%  0.61%  0.35%  0.53%
Nonperforming Assets as % of Loans and ORE  1.94%  2.54%  3.55%  1.94%  3.55%
Nonperforming Assets as % of Total Assets  1.06%  1.47%  2.00%  1.06%  2.00%
STOCK PERFORMANCE          
High$ 16.05 $ 15.75 $ 16.00 $ 16.33 $ 16.00 
Low  13.56   14.39   13.00   13.16   11.56 
Close$ 15.35 $ 14.92 $ 15.54 $ 15.35 $ 15.54 
Average Daily Trading Volume  19,500   16,134   24,128   21,073   26,219 


CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION         
Unaudited          
           
   2015   2014 
(Dollars in thousands) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
ASSETS          
Cash and Due From Banks$ 51,288 $ 42,917 $ 61,484 $ 51,948 $ 55,467 
Funds Sold and Interest Bearing Deposits  327,617   167,787   185,572   296,888   329,589 
Total Cash and Cash Equivalents  378,905   210,704   247,056   348,836   385,056 
           
Investment Securities - Available-for-Sale  451,028   444,071   433,688   404,887   341,548 
Investment Securities - Held-to-Maturity  187,892   193,964   201,805   183,489   163,581 
Total Investment Securities  638,920   638,035   635,493   588,376   505,129 
           
Loans Held for Sale  11,632   10,960   10,991   13,334   10,688 
           
Loans, Net of Unearned Interest          
Commercial, Financial, & Agricultural  179,816   169,588   151,116   143,951   136,925 
Real Estate - Construction  46,484   49,475   44,216   41,595   41,596 
Real Estate - Commercial  499,813   491,734   510,962   507,681   510,120 
Real Estate - Residential  285,748   280,690   284,333   287,481   289,952 
Real Estate - Home Equity  233,901   232,254   230,388   228,171   229,572 
Consumer  240,434   238,884   238,599   230,984   214,758 
Other Loans  4,837   10,094   12,048   9,243   6,017 
Overdrafts  1,242   2,464   2,603   2,348   2,434 
Total Loans, Net of Unearned Interest  1,492,275   1,475,183   1,474,265   1,451,454   1,431,374 
Allowance for Loan Losses  (13,953)  (14,737)  (15,236)  (16,090)  (17,539)
Loans, Net  1,478,322   1,460,446   1,459,029   1,435,364   1,413,835 
           
Premises and Equipment, Net  98,819   98,218   99,108   100,038   101,899 
Goodwill  84,811   84,811   84,811   84,811   84,811 
Other Real Estate Owned  19,290   25,219   30,167   33,835   35,680 
Other Assets  87,161   86,701   87,489   89,121   90,071 
Total Other Assets  290,081   294,949   301,575   307,805   312,461 
           
Total Assets$ 2,797,860 $ 2,615,094 $ 2,654,144 $ 2,693,715 $ 2,627,169 
           
LIABILITIES          
Deposits:          
Noninterest Bearing Deposits$ 758,283 $ 720,824 $ 723,866 $ 707,470 $ 659,115 
NOW Accounts  848,330   688,491   734,237   801,037   804,337 
Money Market Accounts  248,367   261,050   264,475   257,684   254,149 
Regular Savings Accounts  269,162   262,843   255,185   250,862   233,612 
Certificates of Deposit  178,707   181,775   186,881   192,961   195,581 
Total Deposits  2,302,849   2,114,983   2,164,644   2,210,014   2,146,794 
           
Short-Term Borrowings  61,058   65,355   53,698   49,488   49,425 
Subordinated Notes Payable  62,887   62,887   62,887   62,887   62,887 
Other Long-Term Borrowings  28,265   29,042   29,733   30,418   31,097 
Other Liabilities  68,449   69,168   71,144   66,821   64,426 
           
Total Liabilities  2,523,508   2,341,435   2,382,106   2,419,628   2,354,629 
           
SHAREOWNERS' EQUITY          
Common Stock  172   171   172   175   174 
Additional Paid-In Capital  38,256   37,738   37,625   42,941   42,569 
Retained Earnings  258,181   256,265   255,096   251,765   251,306 
Accumulated Other Comprehensive Loss, Net of Tax  (22,257)  (20,515)  (20,855)  (20,794)  (21,509)
           
Total Shareowners' Equity  274,352   273,659   272,038   274,087   272,540 
           
Total Liabilities and Shareowners' Equity$ 2,797,860 $ 2,615,094 $ 2,654,144 $ 2,693,715 $ 2,627,169 
           
OTHER BALANCE SHEET DATA          
Earning Assets$ 2,470,445 $ 2,291,966 $ 2,306,322 $ 2,350,052 $ 2,276,781 
Interest Bearing Liabilities  1,696,776   1,551,443   1,587,096   1,645,337   1,631,088 
           
Book Value Per Diluted Share$ 15.93 $ 15.91 $ 15.80 $ 15.59 $ 15.53 
Tangible Book Value Per Diluted Share  11.00   10.98   10.87   10.77   10.70 
           
Actual Basic Shares Outstanding  17,157   17,144   17,154   17,533   17,447 
Actual Diluted Shares Outstanding  17,226   17,223   17,216   17,579   17,544 

 

CAPITAL CITY BANK GROUP, INC.                    
CONSOLIDATED STATEMENT OF OPERATIONS                    
Unaudited                    
                     
                 Twelve Months Ended
  2015  2014  December 31,
(Dollars in thousands, except per share data) Fourth Quarter  Third Quarter  Second Quarter  First Quarter  Fourth Quarter  2015  2014
                     
INTEREST INCOME                    
Interest and Fees on Loans$18,861 $18,214 $18,231 $17,863 $18,624 $73,169 $73,402
Investment Securities 1,572  1,540  1,451  1,294  1,066  5,857  3,886
Funds Sold 169  123  151  189  181  632  933
Total Interest Income 20,602  19,877  19,833  19,346  19,871  79,658  78,221
                     
INTEREST EXPENSE                    
Deposits 219  220  259  246  243  944  1,099
Short-Term Borrowings 9  14  15  21  24  59  78
Subordinated Notes Payable 354  344  338  332  333  1,368  1,328
Other Long-Term Borrowings 226  233  237  240  252  936  1,075
Total Interest Expense 808  811  849  839  852  3,307  3,580
Net Interest Income 19,794  19,066  18,984  18,507  19,019  76,351  74,641
Provision for Loan Losses 513  413  375  293  623  1,594  1,905
Net Interest Income after Provision for Loan Losses19,281  18,653  18,609  18,214  18,396  74,757  72,736
                     
NONINTEREST INCOME                    
Deposit Fees 5,664  5,721  5,682  5,541  6,027  22,608  24,320
Bank Card Fees 2,866  2,826  2,844  2,742  2,658  11,278  10,892
Wealth Management Fees 1,893  1,818  1,776  2,046  1,988  7,533  7,808
Mortgage Banking Fees 1,043  1,306  1,203  987  808  4,539  3,082
Data Processing Fees 335  400  364  373  278  1,472  1,543
Other 1,420  1,157  2,925  1,159  1,294  6,661  4,891
Total Noninterest Income 13,221  13,228  14,794  12,848  13,053  54,091  52,536
                     
NONINTEREST EXPENSE                    
Compensation 15,833  16,653  16,404  16,524  15,850  65,414  62,215
Occupancy, Net 4,638  4,446  4,258  4,396  4,440  17,738  17,818
Other Real Estate, Net 1,241  1,302  931  1,497  1,353  4,971  6,811
Other 6,568  6,763  6,846  6,973  6,666  27,150  27,514
Total Noninterest Expense 28,280  29,164  28,439  29,390  28,309  115,273  114,358
                     
OPERATING PROFIT (LOSS)  4,222  2,717  4,964  1,672  3,140  13,575  10,914
Income Tax Expense (Benefit) 1,620  1,034  1,119  686  1,219  4,459  1,654
NET INCOME$2,602 $1,683 $3,845 $986 $1,921 $9,116 $9,260
                     
PER SHARE DATA                    
Basic Income$0.16 $0.09 $0.22 $0.06 $0.11 $0.53 $0.53
Diluted Income 0.16  0.09  0.22  0.06  0.11  0.53  0.53
Cash Dividend$0.04 $0.03 $0.03 $0.03 $0.03 $0.13 $0.09
AVERAGE SHARES                    
Basic 17,145  17,150  17,296  17,508  17,433  17,273  17,425
Diluted 17,214  17,229  17,358  17,555  17,530  17,318  17,488

 

CAPITAL CITY BANK GROUP, INC.          
ALLOWANCE FOR LOAN LOSSES           
AND NONPERFORMING ASSETS          
Unaudited          
           
  2015
 2015
 2015
 2015
 
2014
(Dollars in thousands, except per share data) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter
           
ALLOWANCE FOR LOAN LOSSES          
Balance at Beginning of Period$ 14,737 $ 15,236 $ 16,090 $ 17,539 $ 19,093 
Provision for Loan Losses  513   413   375   293   623 
Net Charge-Offs  1,297   912   1,229   1,742   2,177 
Balance at End of Period$ 13,953 $ 14,737 $ 15,236 $ 16,090 $ 17,539 
As a % of Loans  0.93%  0.99%  1.03%  1.10%  1.22%
As a % of Nonperforming Loans  135.40%  112.17%  99.46%  95.83%  104.60%
           
CHARGE-OFFS          
Commercial, Financial and Agricultural$ 135 $ 365 $ 239 $ 290 $ 688 
Real Estate - Construction  0   -   -   -   28 
Real Estate - Commercial  87   (26)  285   904   957 
Real Estate - Residential  587   476   484   305   522 
Real Estate - Home Equity  397   370   454   182   (20)
Consumer  656   318   351   576   608 
Total Charge-Offs$ 1,862 $ 1,503 $ 1,813 $ 2,257 $ 2,783 
           
RECOVERIES          
Commercial, Financial and Agricultural$ 57 $ 45 $ 82 $ 55 $ 66 
Real Estate - Construction  -   -   -   -   2 
Real Estate - Commercial  13   86   54   30   76 
Real Estate - Residential  264   193   200   48   212 
Real Estate - Home Equity  37   42   33   24   28 
Consumer  194   225   215   358   222 
Total Recoveries$ 565 $ 591 $ 584 $ 515 $ 606 
           
NET CHARGE-OFFS$ 1,297 $ 912 $ 1,229 $ 1,742 $ 2,177 
           
Net Charge-Offs as a % of Average Loans(1)  0.34%  0.24%  0.33%  0.49%  0.61%
           
RISK ELEMENT ASSETS          
Nonaccruing Loans$ 10,305 $ 13,138 $ 15,320 $ 16,790 $ 16,769 
Other Real Estate Owned  19,290   25,219   30,167   33,835   35,680 
Total Nonperforming Assets$ 29,595 $ 38,357 $ 45,487 $ 50,625 $ 52,449 
           
Past Due Loans 30-89 Days$ 5,775 $ 4,335 $ 5,858 $ 3,689 $ 6,792 
Past Due Loans 90 Days or More  -   -   -   -   - 
Classified Loans  53,551   61,411   69,152   74,247   83,137 
Performing Troubled Debt Restructuring's$ 35,634 $ 35,961 $ 41,632 $ 42,590 $ 44,409 
           
Nonperforming Loans as a % of Loans  0.69%  0.88%  1.03%  1.15%  1.16%
Nonperforming Assets as a % of          
Loans and Other Real Estate  1.94%  2.54%  3.00%  3.38%  3.55%
Nonperforming Assets as a % of Total Assets  1.06%  1.47%  1.71%  1.88%  2.00%
           
(1) Annualized          

 

CAPITAL CITY BANK GROUP, INC.               
AVERAGE BALANCES AND INTEREST RATES(1)               
Unaudited               
                                                  
  Fourth Quarter 2015  Third Quarter 2015  Second Quarter 2015  First Quarter 2015  Fourth Quarter 2014  Dec 2015 YTD  Dec 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$ 1,492,521  18,952 5.04%$ 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%$ 1,474,833 $73,436 4.98%$ 1,414,000 $73,637 5.21%
                                                  
Investment Securities                                                 
Taxable Investment Securities  544,542  1,365 0.99   543,550  1,347 0.98   540,735  1,313 0.97   491,637  1,198 0.98   423,136  964 0.90   530,297  5,223 0.98   362,393  3,423 0.94 
Tax-Exempt Investment Securities  93,838  328 1.40   92,685  304 1.31   76,191  219 1.15   63,826  154 0.96   74,276  161 0.87   81,748  1,005 1.23   91,324  722 0.79 
                                                  
Total Investment Securities  638,380  1,693 1.05   636,235  1,651 1.03   616,926  1,532 0.99   555,463  1,352 0.98   497,412  1,125 0.90   612,045  6,228 1.02   453,717  4,145 0.91 
                                                  
Funds Sold  222,828  169 0.30   190,931  123 0.26   237,132  151 0.26   302,405  189 0.25   288,613  181 0.25   237,976  632 0.27   369,906  933 0.25 
                                                  
Total Earning Assets  2,353,729 $20,814 3.51%  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%  2,324,854 $80,296 3.45%  2,237,623 $78,715 3.52%
                                                  
Cash and Due From Banks  45,875        45,872        52,473        48,615        45,173        48,195        45,367      
Allowance for Loan Losses  (14,726)       (15,403)       (16,070)       (17,340)       (19,031)       (15,876)       (21,234)     
Other Assets  293,336        298,400        306,286        310,791        310,813        302,144        302,420      
                                                  
Total Assets$ 2,678,214      $ 2,639,692      $ 2,670,701      $ 2,648,551      $ 2,549,736      $ 2,659,317      $ 2,564,176      
                                                  
LIABILITIES:                                                 
Interest Bearing Deposits                                                 
NOW Accounts$ 725,538 $62 0.03%$ 709,130 $60 0.03%$ 761,388 $64 0.03%$ 794,308 $68 0.03%$ 689,572 $57 0.03%$ 747,297 $254 0.03%$ 715,846 $318 0.04%
Money Market Accounts  259,091  30 0.05   261,749  31 0.05   256,265  32 0.05   254,483  41 0.07   267,703  46 0.07   257,920  134 0.05   273,092  190 0.07 
Savings Accounts  266,468  33 0.05   258,752  32 0.05   253,808  31 0.05   242,256  30 0.05   233,161  29 0.05   255,397  126 0.05   227,215  112 0.05 
Time Deposits  180,124  94 0.21   183,976  97 0.21   189,213  132 0.28   194,655  107 0.22   197,129  111 0.22   186,944  430 0.23   206,136  479 0.23 
Total Interest Bearing Deposits  1,431,221  219 0.06%  1,413,607  220 0.06%  1,460,674  259 0.07%  1,485,702  246 0.07%  1,387,565  243 0.07%  1,447,558  944 0.07%