Capital City Bank Group, Inc. Reports Fourth Quarter and Full Year 2010 Results

TALLAHASSEE, Fla., Jan. 25, 2011 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income for the fourth quarter of 2010 totaling $1.9 million, or $0.12 per diluted share, compared to net income of $0.4 million, or $0.02 per diluted share, for the third quarter of 2010 and a net loss of $3.4 million, or $0.20 per diluted share, in the fourth quarter of 2009. For the full year 2010, a net loss of $0.4 million, or $0.02 per diluted share was realized compared to a net loss of $3.5 million, or $0.20 per diluted share, in 2009. 

Compared to the third quarter of 2010, net income reflects a lower loan loss provision of $1.9 million and higher noninterest income of $1.3 million, partially offset by a $0.4 million decline in net interest income, higher noninterest expense of $1.2 million, and a lower income tax benefit of $0.1 million. Earnings for the fourth quarter of 2010 include the reversal of our Visa related litigation reserve of $0.8 million. Compared to the fourth quarter of 2009, net income improved due to a lower loan loss provision of $7.0 million, higher noninterest income of $0.3 million, and lower noninterest expense of $1.8 million, which was partially offset by lower net interest income of $0.9 million and a lower income tax benefit of $2.9 million. 

For the full year 2010, the improvement in earnings was due to a lower loan loss provision of $16.2 million, partially offset by an $8.4 million reduction in net interest income, lower noninterest income of $0.6 million, higher noninterest expense of $1.8 million, as well as a lower income tax benefit of $2.3 million.       

"In the fourth quarter, Capital City reported its third consecutive quarter of positive earnings and improving credit quality," said William G. Smith, Jr., Chairman, President and CEO. Perhaps, more important is the Company's momentum as we enter 2011. While we acknowledge the difficulties inherent in the current operating environment and expect our return to historical performance levels to be gradual, I remain excited about what I see for 2011. The inflow of non-performing loans has slowed and our ability to sell other real estate remains steady.  Despite the current economic conditions, which we expect to be choppy as the country emerges from this difficult period, I am confident in Capital City's ability to resolve our problem assets and improve our overall performance. Absent another economic event, I believe the worst is behind us. A strong margin, lower credit costs, an incredible core deposit book and strong capital were the drivers in the fourth quarter and I believe will continue to produce good results in 2011."

The Return on Average Assets was 0.30% and the Return on Average Equity was 2.90% for the fourth quarter of 2010. These metrics were 0.06% and 0.60% for the third quarter of 2010, and -0.52% and -5.03% for the fourth quarter of 2009, respectively.

For the full year 2010, the Return on Average Assets was -0.02% and the Return on Average Equity was -0.16% compared to -0.14% and -1.26%, respectively, for the full year of 2009.

Discussion of Financial Condition

Average earning assets were $2.218 billion for the fourth quarter of 2010, a decrease of $55.1 million, or 2.4% from the third quarter of 2010, and a decline of $19.5 million, or 0.9%, from the fourth quarter of 2009. The decrease from the third quarter of 2010 is primarily attributable to a lower level of overnight funds of $79.7 million (partially reflecting a reduction in deposits), and problem loan resolutions, which have the effect of lowering the loan portfolio as loans are either charged off or transferred to the other real estate owned category, partially offset by a higher investment portfolio. The lower earning asset total compared to the fourth quarter of 2009 is attributable to a decline in the loan portfolio of $162.0 million, partly offset by increases in overnight funds and investment securities of $59.9 million and $82.5 million, respectively. The favorable variances in overnight funds and investments were partially funded by an increase in average deposits of $25.9 million. Average loans have declined throughout the portfolio, driven by reductions in the commercial real estate and construction loan categories. 

The portfolio continues to be impacted by weak loan demand attributable to the sluggish economy, but not at the levels we have experienced in recent quarters. In addition to lower production and normal amortization and payoffs, the reduction in the portfolio is also attributable to gross charge-offs and the transfer of loans to the other real estate owned category. On a linked quarter basis, problem loan resolutions accounted for $23.8 million, or 56%, of a net reduction in total loans of $42.6 million, and on a year over year basis, problem loan resolutions accounted for $85.0 million, or 54%, of the net reduction of $157.3 million(1). 

Nonperforming assets (including nonaccrual loans, restructured loans and other real estate owned) totaled $145.3 million at year-end 2010, a reduction of $8.4 million from our 2010 high of $153.7 million at the end of the first quarter. Compared to the linked quarter, nonperforming assets have declined by $0.4 million and have increased $1.2 million from the fourth quarter of 2009. Nonaccrual loans totaled $65.7 million at the end of the fourth quarter, a decline of $8.5 million from the linked quarter reflective of the migration of loans to the other real estate category. Quarter over quarter, the other real estate owned ("OREO") balance increased by $6.7 million and the restructured loan balance increased by $1.4 million. Year over year, the slight increase in total nonperforming assets reflects a $20.6 million decline in the nonaccrual loan balance, reflective of an increased pace of problem loan resolutions flowing into the OREO category, which realized an increase of $21.8 million. At year-end, nonperforming assets represented 8.00% of loans and OREO compared to 7.86% at the prior quarter-end and 7.38% at year-end 2009. The change in this ratio from both the prior quarter and prior year-end reflects the impact of the aforementioned lower loan portfolio balances.

Average total deposits were $2.116 billion for the fourth quarter, a decrease of $56.3 million, or 2.6%, from the third quarter of 2010 and an increase of $25.9 million, or 1.2%, from the fourth quarter of 2009. Deposit levels remain strong, but down slightly from the third quarter level, primarily attributable to lower money market account, certificates of deposit balances, and a decline in public funds. Certificates of deposit declined primarily due to reductions in the number of single relationship, higher yielding certificates of deposit with the Bank.   Public funds balances have declined as anticipated from the linked quarter reflecting seasonality within this deposit category. Money market balances declined as run-off continued in our promotional deposits as rates on these deposits were lowered to standard board rates during the third quarter. To date, the bank has retained approximately $21 million in new deposits and this initiative served to support our core deposit growth strategy while succeeding in further strengthening the Bank's overall liquidity position. Our Absolutely Free Checking ("AFC") products continue to be successful as both balances and the number of accounts increased quarter over quarter. As anticipated, public funds, on average, declined from the prior quarter, but experienced significant growth late in the fourth quarter primarily reflecting the influx of tax receipts. Pursuant to changes in the FDIC's Temporary Liquidity Guarantee Program, our government guaranteed NOW product was discontinued during the fourth quarter. Approximately $95 million in balances for this product remained in the NOW category, $95 million migrated to the noninterest bearing DDA category, and $60 million in balances moved to the Repo category as of the end of December.      

We continue to pursue prudent pricing discipline to manage the mix of our deposits. Therefore, we are not attempting to compete with higher rate paying competitors for deposits. The increase from the fourth quarter of 2009 reflects higher public funds of $19.4 million and core deposits of $6.0 million, fueled primarily by the success of the AFC products. 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $171.4 million during the fourth quarter of 2010 compared to an average net overnight funds sold position of $246.9 million in the prior quarter and an average overnight funds sold position of $112.8 million in the fourth quarter of 2009. The lower balance when compared to the linked quarter primarily reflects the decline in deposits mentioned above and the increase in the investment portfolio, partially offset by the lower loan portfolio. The favorable variance as compared to fourth quarter 2009 is primarily attributable to the growth in deposits and net reductions in the loan portfolio, partially offset by a higher balance in the investment portfolio. A portion of the funds sold position was deployed into the investment portfolio during the third and fourth quarters of 2010.   We will continue to evaluate deploying the excess funds sold position into the investment portfolio during the first quarter of 2011.

Equity capital was $259.0 million as of December 31, 2010, compared to $260.7 million as of September 30, 2010 and $267.9 million as of December 31, 2009. Our leverage ratio was 9.97%, 9.75%, and 10.39%, respectively, for the comparable periods. Further, our risk-adjusted capital ratio of 14.50% at December 31, 2010 exceeds the 10.0% threshold to be designated as "well-capitalized" under the risk-based regulatory guidelines and reflects an improvement of 21 basis points over the linked quarter. At December 31, 2010, our tangible common equity ratio was 6.82%, compared to 6.98% at September 30, 2010 and 6.84% at December 31, 2009. The reduction as compared to the linked quarter is attributable to higher tangible assets, reflecting the influx of public funds late in the fourth quarter, which is seasonal in nature. 

Discussion of Operating Results

Tax equivalent net interest income for the fourth quarter of 2010 was $24.6 million compared to $25.1 million for the third quarter of 2010 and $25.8 million for the fourth quarter of 2009. For the twelve months of 2010, tax equivalent net interest income totaled $99.0 million compared to $108.2 million in 2009.

The decrease of $0.5 million in tax equivalent net interest income on a linked quarter basis was due to a reduction in loan income attributable to declining loan balances, and continued unfavorable asset repricing, partially offset by lower interest expense and a continued decrease in foregone interest on nonaccrual loans. Lower interest expense reflects a reduction in deposit rates primarily in certificates of deposit.  

The decrease of $9.2 million in tax equivalent net interest income for twelve months of 2010, as compared to the same period in 2009, resulted from a reduction in loans outstanding, lower earning assets yields reflecting unfavorable asset repricing, higher foregone interest and lower loan fees, partially offset by a reduction in interest expense.

The net interest margin in the fourth quarter of 2010 was 4.41%, an increase of 3 basis points over the linked quarter and a decline of 18 basis points from the fourth quarter of 2009. The increase in the margin when compared to the linked quarter was a result of a 5 basis point reduction in the cost of funds, as the yield on earning assets declined 2 basis points. The lower cost of funds resulted from a reduction in the rates on certificates of deposit which were significantly reduced in all markets, as well as a net reduction in the rates for our variable rate subordinated notes. The decline in the margin for the twelve months of 2010 is attributable to the shift in our earning asset mix and unfavorable asset repricing, partially offset by a favorable variance in our average cost of funds. 

Strong deposit growth experienced in the fourth quarter of 2009 and the first half of 2010 improved our liquidity position, but has also adversely impacted our margin in the short term as a significant portion of this growth is currently invested in overnight funds.  

The provision for loan losses for the fourth quarter of 2010 was $3.8 million compared to $5.7 million in the third quarter of 2010 and $10.8 million for the fourth quarter of 2009. For the full year 2010, the loan loss provision totaled $23.8 million compared to $40.0 million for 2009. The decline in the provision for all periods reflects lower impaired loan reserves as well as other stabilizing trends within the loan portfolio, including a lower level of past due loans and potential problem loans. The balance of our impaired loans has declined for three consecutive quarters and totaled $87.8 million at year-end 2010 compared to $112.0 million at year-end 2009. Inflow into the impaired loan category has also slowed significantly year over year. Net charge-offs for the fourth quarter of 2010 totaled $6.1 million, or 1.35% of average loans, compared to $6.4 million, or 1.40%, in the third quarter of 2010, and $11.8 million, or 2.42%, in the fourth quarter of 2010. For 2010, our net charge-offs totaled $32.4 million, or 1.77% of average loans, compared to $32.6 million, or 1.66%, for 2009. Over the last twelve quarters, we have recorded a cumulative loan loss provision totaling $96.3 million, or 5.0% of beginning loans and have recognized cumulative net charge-offs of $78.6 million, or 4.1%. At year-end 2010, the allowance for loan losses of $35.4 million was 2.01% of outstanding loans (net of overdrafts) and provided coverage of 41% of nonperforming loans compared to 2.10% and 40%, respectively, at the end of the third quarter of 2010, and 2.30% and 41%, respectively, at year-end 2009.

Noninterest income for the fourth quarter of 2010 increased $1.3 million, or 9.6%, over the linked quarter attributable to higher mortgage banking fees of $0.3 million and other income of $1.0 million. Compared to the fourth quarter of 2009, noninterest income increased $0.3 million, or 2.2%, primarily due to higher mortgage banking fees of $0.5 million, bank card fees totaling $0.3 million, and other income of $0.4 million, partially offset by lower deposit fees of $0.7 million and a decline in data processing fees of $0.1 million. For both periods, the increase in mortgage banking fees reflects increased secondary market loan fundings driven by increased home purchase activity in our markets and to a lesser extent a higher level of loan refinance activity. Improved margin realized on secondary market loan sales also contributed to the improvement. Bank card fees increased from the linked quarter due to a seasonal increase in card utilization and over the prior year quarter due to a new rewards program as well as higher card activation and utilization. Also, for both periods, other income increased due to gains realized from the sale of OREO properties. The aforementioned reduction in deposit fees, relative to the fourth quarter of 2009, reflects a lower level of overdraft fees due to reduced activity reflective of current economic conditions and a higher level of consumer awareness that have both impacted consumer and business spending habits, as well as the recent implementation of new rules under Regulation E, which regulate our ability to post one-time debit card/ATM transactions for clients who have not opted in to our overdraft protection service.   

For the full year 2010, noninterest income declined $0.6 million, or 1.0%, from 2009 attributable to lower deposit fees of $1.6 million and other income of $0.9 million, partially offset by higher asset management fees of $0.3 million, mortgage banking fees of $0.2 million, retail brokerage fees of $0.2 million, and bank card fees totaling $1.3 million. Deposit fees have declined for the same aforementioned reasons and the decrease in other income reflects a reduced level of merchant fees - a substantial portion of our merchant portfolio was sold in July 2008 and over the course of 2009 our remaining merchants migrated to a new processor. For 2010, we continued to service our largest remaining merchant who migrated to a new processor during the third quarter of 2010. The reduction in this revenue source has been substantially offset by a reduction in processing costs which is reflected in noninterest expense (interchange fees). The increase in asset management fees primarily reflects higher asset values on which our fee schedule is based and the higher level of retail brokerage fees is due to higher trading volume. The increase in mortgage banking fees is attributable to the same aforementioned reasons. Bank card fees increased due to a new rewards program implemented in early 2010 as well as a higher level of card activation and utilization. For 2011, we expect our data processing revenue will be reduced due to the loss of two client banks that were taken into receivership by the FDIC during the later part of 2010. We anticipate that the conversion of these two clients to a new processor will take place early in the second quarter of 2011 and that the annualized impact on our noninterest income will approximate $1.2 million.

Noninterest expense for the fourth quarter of 2010 increased $1.2 million, or 3.6%, over the linked quarter primarily due to higher expense for OREO properties of $1.4 million and an increase in advertising expense of $0.6 million, partially offset by the reversal of our Visa litigation reserve which totaled $0.8 million. The higher level of OREO expense primarily reflects higher carrying costs realized during the current quarter. Higher advertising expense generally reflects an increased level of promotional activities during the fourth quarter. Compared to the fourth quarter of 2009, noninterest expense decreased by $1.8 million, or 5.0%, due to lower compensation expense of $0.7 million, professional fees of $0.5 million, intangible amortization expense of $0.5 million, legal expense of $0.2 million, and interchange fees of $0.3 million. The reversal of our Visa litigation reserve of $0.8 million also contributed to the reduction. Higher expense for OREO properties of $1.2 million partially offset the aforementioned favorable variances.  The decline in compensation primarily reflects lower pension expense due to improved pension plan asset returns which impact our accounting expense. The lower level of professional fees reflects a one-time payment made during the prior year quarter related to a contract review consulting engagement. The reduction in intangible asset amortization expense reflects the full amortization of a core deposit intangible. The lower level of legal expense generally reflects improvements made to our process for managing legal support needed for our problem loan work-outs and collections. The decline in interchange fees reflects the migration of our last merchant services client to a new processor – this decline is substantially offset by a corresponding decline in merchant fee revenue. The unfavorable variance in OREO expense reflects growth in the number of OREO properties and the associated carrying costs.

For the full year 2010, noninterest expense increased $1.8 million, or 1.4%, due primarily to higher expense for OREO properties of $7.3 million and FDIC insurance costs of $1.2 million, which was partially offset by lower expense for compensation of $2.3 million, printing and supplies of $0.4 million, advertising of $0.4 million, intangible amortization expense of $1.4 million, professional fees of $0.2 million, interchange fees of $1.0 million, and the impact of the Visa litigation reserve reversal of $0.8 million. Year over year, the increase in OREO expense primarily reflects growth in the number of OREO properties and the related carrying costs as well as property valuation write-downs. Our FDIC insurance costs increased as a result of higher premium costs and higher deposit balances. The decline in compensation cost primarily reflects lower pension expense driven by improved plan asset returns and to a lesser extent lower salary cost reflective of a reduction in headcount. The reduction in printing and supplies expense and advertising expense reflect our efforts to improve control of discretionary costs. The reduction in intangible asset amortization expense reflects the full amortization of two core deposit intangible assets. The lower level of interchange fees reflects the migration of our last merchant services client to a new processor – this decline is substantially offset by a corresponding decline in merchant fee revenue which is reflected in other income.            

We realized a tax benefit of $0.1 million in the fourth quarter of 2010 compared to a tax benefit of $0.2 million for the third quarter of 2010 and a tax benefit of $3.0 million for the fourth quarter of 2009.  For the full year 2010, we realized a tax benefit of $3.0 million compared to a tax benefit of $5.3 million for 2009.  We have substantial tax exempt income as well as a lower level of pre-tax income at our bank subsidiary due to higher loan loss provisions – both of these factors favorably impacted our tax provision for all of the aforementioned periods.

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (Nasdaq:CCBG) is one of the largest publicly traded financial services 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, asset management, trust, mortgage banking, merchant services, bankcards, data processing and securities brokerage services. The Company's bank subsidiary, Capital City Bank, was founded in 1895 and now has 70 banking offices and 79 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 frequency and magnitude of foreclosure of the Company's loans; the effects of the Company's lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; the accuracy of the Company's financial statement estimates and assumptions, including the estimate for the Company's loan loss provision and the valuation allowance on deferred tax assets; restrictions on our operations, including the inability to pay dividends without our regulators' consent; continued depression of the market value of the Company that could result in an impairment of goodwill; the Company's ability to integrate acquisitions; the strength of the U.S. economy and the local economies where the Company conducts operations; harsh weather conditions and manmade disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; legislative or regulatory changes; customer acceptance of third-party products and services; increased competition and its effect on pricing; technological changes; the effects of security breaches and computer viruses that may affect the Company's computer systems; 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, 2009, 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. 

(1) The problem loan resolutions and reductions in portfolio balances stated in this paragraph are based on "as of" balances, not averages.

EARNINGS HIGHLIGHTS
                                                                                  Three Months Ended               Twelve Months Ended
     (Dollars in thousands, except per share data)     Dec 31, 2010     Sep 30, 2010     Dec 31, 2009     Dec 31, 2010     Dec 31, 2009
                                          EARNINGS                                                                                
                                  Net Income(Loss)        $ 1,918          $ 401      $ (3,407)        $ (413)      $ (3,471)
                 Net Income(Loss) Per Common Share         $ 0.12         $ 0.02       $ (0.20)       $ (0.02)       $ (0.20)
                                       PERFORMANCE                                                                                
                          Return on Average Equity            2.90%            0.60%           -5.03%           -0.16%           -1.26%
                          Return on Average Assets            0.30%            0.06%           -0.52%           -0.02%           -0.14%
                               Net Interest Margin            4.41%            4.38%            4.59%            4.32%            4.96%
      Noninterest Income as % of Operating Revenue           37.69%           35.17%           36.30%           36.81%           35.14%
                                  Efficiency Ratio           83.75%           82.08%           85.21%           84.23%           77.33%
                                  CAPITAL ADEQUACY                                                                                
                              Tier 1 Capital Ratio           13.14%           12.93%           12.76%           13.14%           12.76%
                               Total Capital Ratio           14.50%           14.29%           14.11%           14.50%           14.11%
                            Tangible Capital Ratio            6.82%            6.98%            6.84%            6.82%            6.84%
                                    Leverage Ratio            9.97%            9.75%           10.39%            9.97%           10.39%
                                  Equity to Assets            9.88%           10.10%            9.89%            9.88%            9.89%
                                     ASSET QUALITY                                                                                
            Allowance as % of Non-Performing Loans           40.57%           39.94%           40.77%           40.57%           40.77%
                         Allowance as a % of Loans            2.01%            2.10%            2.30%            2.01%            2.30%
             Net Charge-Offs as % of Average Loans            1.35%            1.40%            2.42%            1.77%            1.66%
        Nonperforming Assets as % of Loans and ORE            8.00%            7.86%            7.38%            8.00%            7.38%
                                 STOCK PERFORMANCE                                                                                
                                            High         $ 14.19        $ 14.24        $ 14.34        $ 18.25        $ 27.31
                                               Low        $ 11.56        $ 10.76        $ 11.00        $ 10.76         $ 9.50
                                             Close        $ 12.60        $ 12.14        $ 13.84        $ 12.60        $ 13.84
                      Average Daily Trading Volume          21,385          29,747          39,672          31,174          46,881
                                                                                                                                                                      
                           CAPITAL CITY BANK GROUP, INC.                                                                                                                                                                     
                    CONSOLIDATED STATEMENT OF OPERATIONS                                                                                                                                                                     
                                               Unaudited                                                                                                                                                                     
                                                                                                                                                                                                                                   
                                                                                                                                                                                                           Twelve Months Ended
                                                                                                                                                                                                                   December 31
           (Dollars in thousands, except per share data)     2010
    Fourth Quarter     2010
    Third Quarter     2010
    Second Quarter     2010
    First Quarter     2009
    Fourth Quarter             2010             2009
                                                                                                                                                                                                                            
                                         INTEREST INCOME                                                                                                                                                                     
                              Interest and Fees on Loans                  $ 25,656                 $ 26,418                  $ 26,644                 $ 26,992                  $ 28,582      $ 105,710      $ 117,324
                                   Investment Securities                      1,080                     1,014                      1,114                       990                      1,097           4,198           5,370
                                              Funds Sold                         95                       144                        176                       172                         77             587              82
                                   Total Interest Income                     26,831                    27,576                     27,934                    28,154                     29,756         110,495         122,776
                                                                                                                                                                                                                            
                                        INTEREST EXPENSE                                                                                                                                                                     
                                                Deposits                      1,524                     1,820                      2,363                     2,938                      2,964           8,645          10,585
                                   Short-Term Borrowings                         99                        31                         12                        17                         22             159             291
                              Subordinated Notes Payable                        342                       376                        639                       651                        936           2,008           3,730
                              Other Long-Term Borrowings                        508                       565                        551                       526                        542           2,150           2,236
                                  Total Interest Expense                      2,473                     2,792                      3,565                     4,132                      4,464          12,962          16,842
                                     Net Interest Income                     24,358                    24,784                     24,369                    24,022                     25,292          97,533         105,934
                               Provision for Loan Losses                      3,783                     5,668                      3,633                    10,740                     10,834          23,824          40,017
     Net Interest Income after Provision for Loan Losses                     20,575                    19,116                     20,736                    13,282                     14,458          73,709          65,917
                                                                                                                                                                                                                            
                                      NONINTEREST INCOME                                                                                                                                                                     
                     Service Charges on Deposit Accounts                      6,434                     6,399                      7,039                     6,628                      7,183          26,500          28,142
                                    Data Processing Fees                        880                       911                        919                       900                        948           3,610           3,628
                                   Asset Management Fees                      1,095                     1,040                      1,080                     1,020                      1,065           4,235           3,925
                                   Retail Brokerage Fees                        738                       671                        846                       565                        772           2,820           2,655
                   Gain on Sale of Investment Securities                         --                         3                         --                         5                         --               8              10
                                   Mortgage Banking Fees                      1,027                       772                        641                       508                        550           2,948           2,699
                                    Interchange Fees (1)                      1,285                     1,291                      1,289                     1,212                      1,129           5,077           4,432
                                 ATM/Debit Card Fees (1)                      1,051                     1,036                      1,073                       963                        892           4,123           3,515
                                                 Other                       2,225                     1,326                      1,787                     2,166                      1,872           7,504           8,385
                                Total Noninterest Income                     14,735                    13,449                     14,674                    13,967                     14,411          56,825          57,391
                                                                                                                                                                                                                            
                                     NONINTEREST EXPENSE                                                                                                                                                                     
                         Salaries and Associate Benefits                     15,389                    15,003                     15,584                    16,779                     16,121          62,755          65,067
                                          Occupancy, Net                      2,406                     2,611                      2,585                     2,408                      2,458          10,010           9,798
                                 Furniture and Equipment                      2,268                     2,288                      2,192                     2,181                      2,261           8,929           9,096
                                 Intangible Amortization                        553                       709                        710                       710                      1,010           2,682           4,042
                                                 Other                      12,924                    11,752                     13,558                    11,306                     13,463          49,540          44,112
                               Total Noninterest Expense                     33,540                    32,363                     34,629                    33,384                     35,313         133,916         132,115
                                                                                                                                                                                                                            
                                  OPERATING PROFIT(LOSS)                      1,770                       202                        781                   (6,135)                    (6,444)         (3,382)         (8,807)
                              Provision for Income Taxes                      (148)                     (199)                         50                   (2,672)                    (3,037)         (2,969)         (5,336)
                                        NET INCOME(LOSS)                   $ 1,918                    $ 401                     $ 731                $ (3,463)                 $ (3,407)        $ (413)      $ (3,471)
                                                                                                                                                                                                                            
                                          PER SHARE DATA                                                                                                                                                                     
                                          Basic Earnings                    $ 0.12                   $ 0.02                    $ 0.04                 $ (0.20)                  $ (0.20)       $ (0.02)       $ (0.20)
                                        Diluted Earnings                    $ 0.12                   $ 0.02                    $ 0.04                 $ (0.20)                  $ (0.20)       $ (0.02)       $ (0.20)
                                          Cash Dividends                     0.100                    0.100                      0.100                     0.190                      0.190           0.490           0.760
                                          AVERAGE SHARES                                                                                                                                                                     
                                                 Basic                      17,095                    17,087                     17,063                    17,057                     17,034          17,076          17,044
                                               Diluted                      17,096                    17,088                     17,074                    17,070                     17,035          17,077          17,045
                                                                                                                                                                                                                            
                                                                                                                                                                                                                            
           (1) Together referred to as "Bank Card Fees"                                                                                                                                                                     
                                                                                                                                      
                        CAPITAL CITY BANK GROUP, INC.                                                                                                                                     
                                    CONSOLIDATED STATEMENT OF FINANCIAL CONDITION                                                                                                          
                                            Unaudited                                                                                                                                     
                                                                                                                                                                                              
        (Dollars in thousands, except per share data)     2010
    Fourth Quarter     2010
    Third Quarter     2010
    Second Quarter     2010
    First Quarter     2009
    Fourth Quarter
                                                                                                                                                                                         
                                               ASSETS                                                                                                                                     
                              Cash and Due From Banks                  $ 35,410                 $ 48,701                  $ 52,380                 $ 52,615                  $ 57,877
             Funds Sold and Interest Bearing Deposits                    200,783                   193,415                    250,508                   293,413                    276,416
                      Total Cash and Cash Equivalents                    236,193                   242,116                    302,888                   346,028                    334,293
                                                                                                                                                                                         
            Investment Securities, Available-for-Sale                    309,731                   231,303                    218,785                   217,606                    176,673
                                                                                                                                                                                         
                      Loans, Net of Unearned Interest                                                                                                                                     
                Commercial, Financial, & Agricultural                    157,394                   156,049                    161,268                   169,766                    189,061
                           Real Estate - Construction                     43,239                    45,346                     56,910                    79,145                    111,249
                             Real Estate - Commercial                    671,702                   680,639                    676,516                   729,011                    716,791
                            Real Estate - Residential                    420,604                   448,704                    450,997                   394,132                    406,262
                            Real Estate - Home Equity                    251,565                   250,795                    247,726                   245,185                    246,722
                                             Consumer                    200,727                   207,207                    215,723                   224,793                    233,524
                                          Other Loans                      9,937                     9,828                      9,498                     6,888                     10,207
                                           Overdrafts                      3,503                     2,669                      3,144                     2,701                      2,124
                Total Loans, Net of Unearned Interest                  1,758,671                 1,801,237                  1,821,782                 1,851,621                  1,915,940
                            Allowance for Loan Losses                   (35,436)                  (37,720)                   (38,442)                  (41,198)                   (43,999)
                                           Loans, Net                  1,723,235                 1,763,517                  1,783,340                 1,810,423                  1,871,941
                                                                                                                                                                                         
                          Premises and Equipment, Net                    115,356                   115,689                    116,802                   117,055                    115,439
                                    Intangible Assets                     86,159                    86,712                     87,421                    88,131                     88,841
                              Other Real Estate Owned                     57,937                    51,208                     48,110                    46,444                     36,134
                                         Other Assets                     93,442                    89,451                     93,398                    89,416                     85,003
                                   Total Other Assets                    352,894                   343,060                    345,731                   341,046                    325,417
                                                                                                                                                                                         
                                         Total Assets               $ 2,622,053              $ 2,579,996               $ 2,650,744              $ 2,715,103               $ 2,708,324
                                                                                                                                                                                         
                                          LIABILITIES                                                                                                                                     
                                            Deposits:                                                                                                                                     
                         Noninterest Bearing Deposits                 $ 546,257                $ 479,887                 $ 460,168                $ 446,855                 $ 427,791
                                         NOW Accounts                    770,149                   830,297                    891,636                   890,570                    899,649
                                Money Market Accounts                    275,416                   282,848                    303,369                   376,091                    373,105
                             Regular Savings Accounts                    139,888                   135,143                    132,174                   130,936                    122,370
                              Certificates of Deposit                    372,266                   393,268                    412,964                   438,488                    435,319
                                       Total Deposits                  2,103,976                 2,121,443                  2,200,311                 2,282,940                  2,258,234
                                                                                                                                                                                         
                                Short-Term Borrowings                     92,928                    38,138                     21,376                    18,900                     35,841
                           Subordinated Notes Payable                     62,887                    62,887                     62,887                    62,887                     62,887
                           Other Long-Term Borrowings                     50,101                    46,456                     55,605                    50,679                     49,380
                                    Other Liabilities                     53,142                    50,383                     48,885                    37,738                     34,083
                                                                                                                                                                                         
                                    Total Liabilities                   2,363,034                  2,319,307                   2,389,064                  2,453,144                   2,440,425
                                                                                                                                                                                         
                                  SHAREOWNERS' EQUITY                                                                                                                                     
                                         Common Stock                        171                       171                        171                       171                        170
                           Additional Paid-In Capital                     36,920                    36,864                     36,633                    36,816                     36,099
                                    Retained Earnings                    237,679                   237,471                    238,779                   239,755                    246,460
     Accumulated Other Comprehensive Loss, Net of Tax                   (15,751)                  (13,817)                   (13,903)                  (14,783)                   (14,830)
                                                                                                                                                                                         
                            Total Shareowners' Equity                    259,019                   260,689                    261,680                   261,959                    267,899
                                                                                                                                                                                         
            Total Liabilities and Shareowners' Equity               $ 2,622,053              $ 2,579,996               $ 2,650,744              $ 2,715,103               $ 2,708,324
                                                                                                                                                                                         
                             OTHER BALANCE SHEET DATA                                                                                                                                     
                                       Earning Assets               $ 2,269,185              $ 2,225,955               $ 2,291,075              $ 2,362,640               $ 2,369,029
                                    Intangible Assets                                                                                                                                     
                                             Goodwill                     84,811                    84,811                     84,811                    84,811                     84,811
                                        Core Deposits                        742                     1,248                      1,910                     2,572                      3,233
                                                Other                        606                       653                        700                       748                        797
                         Interest Bearing Liabilities                  1,763,635                 1,789,037                  1,880,011                 1,968,551                  1,978,551
                                                                                                                                                                                         
                         Book Value Per Diluted Share                   $ 15.15                  $ 15.25                   $ 15.32                  $ 15.34                   $ 15.72
                Tangible Book Value Per Diluted Share                      10.11                     10.18                      10.21                     10.18                      10.51
                                                                                                                                                                                         
                      Actual Basic Shares Outstanding                     17,100                    17,095                     17,067                    17,063                     17,036
                    Actual Diluted Shares Outstanding                     17,101                    17,096                     17,078                    17,076                     17,037
                                                                                         
                                                                                                                                             
                         CAPITAL CITY BANK GROUP, INC.                                                                                        
                           ALLOWANCE FOR LOAN LOSSES                                                                                         
                             AND NONPERFORMING ASSETS                                                                                        
                                                                                                                                          Unaudited
                                                                    2010              2010               2010              2010               2009
                                (Dollars in thousands)     Fourth Quarter     Third Quarter     Second Quarter     First Quarter     Fourth Quarter
                                                                                                                                             
                             ALLOWANCE FOR LOAN LOSSES                                                                                        
                        Balance at Beginning of Period         $ 37,720        $ 38,442         $ 41,199        $ 43,999         $ 45,401
                             Provision for Loan Losses             3,783            5,668             3,633           10,740            10,834
       Transfer of Unfunded Reserve to Other Liability                --               --                --               --               392
                                       Net Charge-Offs             6,067            6,390             6,390           13,540            11,844
                                                                                                                                             
                              Balance at End of Period         $ 35,436        $ 37,720         $ 38,442        $ 41,199         $ 43,999
                                       As a % of Loans              2.01%             2.10%              2.11%             2.23%              2.30%
                         As a % of Nonperforming Loans             40.57%            39.94%             37.80%            38.42%             40.77%
                        As a % of Nonperforming Assets             24.39%            25.90%             25.66%            26.81%             30.54%
                                                                                                                                             
                                           CHARGE-OFFS                                                                                        
                Commercial, Financial and Agricultural            $ 629           $ 242            $ 405           $ 842            $ 712
                            Real Estate - Construction               234              701             1,220            3,722             2,040
                              Real Estate - Commercial             1,469            1,741               920            4,631             1,584
                             Real Estate - Residential             3,629            3,175             4,725            3,727             7,377
                                              Consumer               582            1,057               360            1,507             1,324
                                                                                                                                             
                                     Total Charge-Offs          $ 6,543         $ 6,916          $ 7,630        $ 14,429         $ 13,037
                                                                                                                                             
                                            RECOVERIES                                                                                        
                Commercial, Financial and Agricultural             $ 48            $ 65            $ 181            $ 77            $ 343
                            Real Estate - Construction                --               --                 8               --                 5
                              Real Estate - Commercial                55                6                43              157                43
                             Real Estate - Residential                 7              181               638              114               331
                                              Consumer               366              274               370              541               471
                                                                                                                                             
                                      Total Recoveries            $ 476           $ 526          $ 1,240           $ 889          $ 1,193
                                                                                                                                             
                                       NET CHARGE-OFFS          $ 6,067         $ 6,390          $ 6,390        $ 13,540         $ 11,844
                                                                                                                                             
            Net Charge-Offs as a % of Average Loans(1)              1.35%             1.40%              1.39%             2.91%              2.42%
                                                                                                                                             
                                   RISK ELEMENT ASSETS                                                                                        
                                     Nonaccruing Loans         $ 65,700        $ 74,168         $ 74,504        $ 76,382         $ 86,274
                                    Restructured Loans            21,649           20,267            27,200           30,843            21,644
                             Total Nonperforming Loans            87,349           94,435           101,704          107,225           107,918
                                     Other Real Estate            57,937           51,208            48,110           46,444            36,134
                            Total Nonperforming Assets        $ 145,286       $ 145,643        $ 149,814       $ 153,669        $ 144,052
                                                                                                                                             
                           Past Due Loans 30-89 Days          $ 24,193        $ 24,904         $ 21,192        $ 18,768         $ 36,501
                        Past Due Loans 90 Days or More            $ 159            $ --             $ --            $ --             $ --
                                                                                                                                             
                   Nonperforming Loans as a % of Loans              4.97%             5.24%              5.58%             5.79%              5.63%
                        Nonperforming Assets as a % of                                                                                        
                           Loans and Other Real Estate              8.00%             7.86%              8.01%             8.10%              7.38%
             Nonperforming Assets as a % of Capital(2)             49.34%            48.81%             49.92%            50.69%             46.19%
                                                                                                                                             
                                                                                                                                             
                                        (1) Annualized                                                                                        
     (2) Capital includes allowance for loan losses.                                                                                         
                                                                                                                                             
                                                                                                                     
         AVERAGE BALANCE AND INTEREST RATES(1)                                                                                                                    
                                     Unaudited                                                                                                                    
                                                                                                                                                                       
                                                                                                                                                                 
                                                                                       Fourth Quarter 2010                                           Third Quarter 2010
                        (Dollars in thousands)     Average
    Balance        Interest     Average
    Rate     Average
    Balance        Interest     Average
    Rate
                                                                                                                                                                 
                                       ASSETS:                                                                                                                    
               Loans, Net of Unearned Interest           $ 1,782,916         25,799                5.74%           $ 1,807,483         26,568                5.83%
                                                                                                                                                                 
                         Investment Securities                                                                                                                    
                 Taxable Investment Securities                178,926            799                1.78%                124,625            674                2.15%
              Tax-Exempt Investment Securities                 83,469            434                2.08%                 88,656            521                2.35%
                                                                                                                                                                 
                   Total Investment Securities                262,395          1,233                1.87%                213,281          1,195                2.23%
                                                                                                                                                                 
                                    Funds Sold                172,738             95                0.24%                252,434            144                0.22%
                                                                                                                                                                 
                          Total Earning Assets              2,218,049      $ 27,127                4.85%              2,273,198      $ 27,907                4.87%
                                                                                                                                                                 
                       Cash and Due From Banks                 51,030                                                    50,942                                   
                     Allowance for Loan Losses               (37,713)                                                  (39,584)                                   
                                  Other Assets                345,427                                                   342,202                                   
                                                                                                                                                                 
                                  Total Assets             $2,576,793                                                $2,626,758                                   
                                                                                                                                                                 
                                  LIABILITIES:                                                                                                                    
                     Interest Bearing Deposits                                                                                                                    
                                  NOW Accounts             $ 837,625         $ 296                0.14%             $ 871,158         $ 326                0.15%
                         Money Market Accounts                282,887            134                0.19%                293,424            145                0.20%
                              Savings Accounts                136,276             16                0.05%                133,690             17                0.05%
                                 Time Deposits                382,870          1,078                1.12%                402,880          1,332                1.31%
               Total Interest Bearing Deposits              1,639,658          1,524                0.37%              1,701,152          1,820                0.42%
                                                                                                                                                                 
                         Short-Term Borrowings                 34,706             99                1.14%                 23,388             31                0.54%
                    Subordinated Notes Payable                 62,887            342                2.13%                 62,887            376                2.34%
                    Other Long-Term Borrowings                 50,097            508                4.02%                 54,258            565                4.13%
                                                                                                                                                                 
            Total Interest Bearing Liabilities              1,787,348       $ 2,473                0.55%              1,841,685       $ 2,792                0.60%
                                                                                                                                                                 
                  Noninterest Bearing Deposits                476,209                                                   471,013                                   
                             Other Liabilities                 50,614                                                    50,318                                   
                                                                                                                                                                 
                             Total Liabilities              2,314,171                                                 2,363,016                                   
                                                                                                                                                                 
                          SHAREOWNERS' EQUITY:             $ 262,622                                                $ 263,742                                   
                                                                                                                                                                 
     Total Liabilities and Shareowners' Equity           $ 2,576,793                                              $ 2,626,758                                   
                                                                                                                                                                 
                          Interest Rate Spread                             $ 24,654                4.30%                             $ 25,115                4.27%
                                                                                                                                                                 
            Interest Income and Rate Earned(1)                             $ 27,127                4.85%                             $ 27,907                4.87%
             Interest Expense and Rate Paid(2)                                 2,473                0.44%                                 2,792                0.49%
                                                                                                                                                                 
                           Net Interest Margin                             $ 24,654                4.41%                             $ 25,115                4.38%
                                                                                                                                                                 
                                                                                                                                                                 
                                                                                                                                                                 
                                                                                                                                                                 
   (1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.                                                          
                 (2) Rate calculated based on average earning assets.                                                                                             
                                                                                                                                                      
         AVERAGE BALANCE AND INTEREST RATES(1)                                                                                                                                                     
                                     Unaudited                                                                                                                                                     
                                                                                                                                                                                                        
                                                                                                                                                                                                  
                                                                                     Second Quarter 2010                                           First Quarter 2010                                   
                        (Dollars in thousands)     Average
    Balance      Interest     Average
    Rate     Average
    Balance        Interest     Average
    Rate                                   
                                                                                                                                                                                                  
                                       ASSETS:                                                                                                                                              
               Loans, Net of Unearned Interest           $ 1,841,379       26,795                5.84%           $ 1,886,367         27,180                5.84%                            
                                                                                                                                                                                           
                         Investment Securities                                                                                                                                              
                 Taxable Investment Securities                128,268          708                2.21%                 71,325            500                2.81%                                   
              Tax-Exempt Investment Securities                 92,140          624                2.71%                 97,316            753                3.10%                                   
                                                                                                                                                                                                  
                   Total Investment Securities                220,408        1,332                2.42%                168,641          1,253                2.98%                                   
                                                                                                                                                                                    
                                    Funds Sold                267,578          176                0.26%                303,280            172                0.23%                     
                                                                                                                                                                                    
                          Total Earning Assets              2,329,365      $28,303                4.87%              2,358,288      $ 28,605                4.92%                                   
                                                                                                                                                                                    
                       Cash and Due From Banks                 50,739                                                  54,873                                                        
                     Allowance for Loan Losses               (41,074)                                                (44,584)                                                        
                                  Other Assets                339,458                                                 329,842                                                        
                                                                                                                                                                                    
                                  Total Assets           $ 2,678,488                                            $ 2,698,419                                                        
                                                                                                                                                                                    
                                  LIABILITIES:                                                                                                                                       
                     Interest Bearing Deposits                                                                                                                                       
                                  NOW Accounts             $ 879,329         $400                0.18%             $ 867,004         $ 384                0.18%                            
                         Money Market Accounts                333,976          331                0.40%                374,161            689                0.75%                                   
                              Savings Accounts                131,333           17                0.05%                126,352             15                0.05%                     
                                 Time Deposits                430,571        1,615                1.50%                438,112          1,850                1.71%                     
               Total Interest Bearing Deposits              1,775,209        2,363                0.53%              1,805,629          2,938                0.66%                                   
                                                                                                                                                                                    
                         Short-Term Borrowings                 22,694           12                0.20%                 30,673             17                0.22%                     
                    Subordinated Notes Payable                 62,887          639                4.02%                 62,887            651                4.14%                     
                    Other Long-Term Borrowings                 52,704          551                4.20%                 49,981            526                4.27%                     
                                                                                                                                                                                    
            Total Interest Bearing Liabilities              1,913,494       $3,565                0.75%              1,949,170       $ 4,132                0.86%                     
                                                                                                                                                                                    
                  Noninterest Bearing Deposits                458,969                                                 443,131                                                        
                             Other Liabilities                 42,152                                                  37,563                                                        
                                                                                                                                                                                    
                             Total Liabilities              2,414,615                                               2,429,864                                                                      
                                                                                                                                                                                           
                          SHAREOWNERS' EQUITY:             $ 263,873                                              $ 268,555                                                        
                                                                                                                                                                                    
     Total Liabilities and Shareowners' Equity           $ 2,678,488                                            $ 2,698,419                                                        
                                                                                                                                                                                    
                          Interest Rate Spread                              $24,738                4.12%                             $ 24,473                4.06%                     
                                                                                                                                                                                    
            Interest Income and Rate Earned(1)                             $28,303                4.87%                             $ 28,605                4.92%                     
             Interest Expense and Rate Paid(2)                               3,565                0.61%                                 4,132                0.71%                                   
                                                                                                                                                                             
                           Net Interest Margin                             $24,738                4.26%                             $ 24,473                4.21%              
                                                                                                                                                                             
                                                                                                                                                                             
                                                                                                                                                                             
                                                                                                                                                                             
                                                                            (1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.                  
                                                                                                                 (2) Rate calculated based on average earning assets.                              
                                                                                                                                                    
         AVERAGE BALANCE AND INTEREST RATES(1)                                                                                                                                                   
                                     Unaudited                                                                                                                                                   
                                                                                                                                                                                                      
                                                                                                                                                                                                
                                                                                       Fourth Quarter 2009                                               December 2010 YTD                     
                        (Dollars in thousands)     Average
    Balance        Interest     Average
    Rate     Average
    Balance           Interest     Average
    Rate
                                                                                                                                                                           
                                       ASSETS:                                                                                                                       
               Loans, Net of Unearned Interest           $ 1,944,873         28,813                5.88%           $ 1,829,193           106,342                5.81%
                                                                                                                                                                    
                         Investment Securities                                                                                                                       
                 Taxable Investment Securities                 72,537            498                2.74%                126,078             2,681                2.12%
              Tax-Exempt Investment Securities                107,361            921                3.43%                 90,352             2,332                2.58%                     
                                                                                                                                                                           
                   Total Investment Securities                179,898          1,419                3.15%                216,430             5,013                2.31%       
                                                                                                                                                                    
                                    Funds Sold                112,790             77                0.27%                248,659               587                0.23%
                                                                                                                                                                    
                          Total Earning Assets              2,237,561      $ 30,309                5.38%              2,294,282        $ 111,942                4.88%       
                                                                                                                                                                    
                       Cash and Due From Banks                 69,687                                                    51,883                                      
                     Allowance for Loan Losses               (46,468)                                                  (40,717)                                      
                                  Other Assets                314,470                                                   339,283                                      
                                                                                                                                                                    
                                  Total Assets           $ 2,575,250                                              $ 2,644,731                                      
                                                                                                                                                                    
                                  LIABILITIES:                                                                                                                       
                     Interest Bearing Deposits                                                                                                                       
                                  NOW Accounts             $ 740,550         $ 308                0.17%             $ 863,719          $ 1,406                0.16%
                         Money Market Accounts                361,104            625                0.69%                320,786             1,299                0.41%       
                              Savings Accounts                122,158             16                0.05%                131,945                65                0.05%
                                 Time Deposits                439,654          2,015                1.82%                413,428             5,875                1.42%
               Total Interest Bearing Deposits              1,663,466          2,964                0.71%              1,729,878             8,645                0.50%       
                                                                                                                                                                    
                         Short-Term Borrowings                 47,114             22                0.18%                 27,864               159                0.57%
                    Subordinated Notes Payable                 62,887            936                5.83%                 62,887             2,008                3.15%
                    Other Long-Term Borrowings                 50,026            542                4.30%                 51,767             2,150                4.15%
                                                                                                                                                                    
            Total Interest Bearing Liabilities              1,823,493       $ 4,464                0.97%              1,872,396         $ 12,962                0.69%
                                                                                                                                                                    
                  Noninterest Bearing Deposits                426,542                                                   462,445                                      
                             Other Liabilities                 56,659                                                    45,211                                      
                                                                                                                                                                    
                             Total Liabilities              2,306,694                                                 2,380,052                                             
                                                                                                                                                                    
                          SHAREOWNERS' EQUITY:             $ 268,556                                                $ 264,679                                      
                                                                                                                                                                    
     Total Liabilities and Shareowners' Equity           $ 2,575,250                                              $ 2,644,731                                      
                                                                                                                                                                    
                          Interest Rate Spread                             $ 25,845                4.41%                                $ 98,980                4.19%
                                                                                                                                                                    
            Interest Income and Rate Earned(1)                             $ 30,309                5.38%                               $ 111,942                4.88%
             Interest Expense and Rate Paid(2)                                 4,464                0.79%                                   12,962                0.56%       
                                                                                                                                                                    
                           Net Interest Margin                             $ 25,845                4.59%                             $ 98,980.07                4.32%
                                                                                                                                                                    
                                                                                                                                                                    
                                                                                                                                                                    
                                                                                                                                                                    
                                                                                 (1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.                  
                                                                                                                      (2) Rate calculated based on average earning assets.                              
                                                            
         AVERAGE BALANCE AND INTEREST RATES(1)                                                           
                                     Unaudited                                                           
                                                                                                           
                                                                                                        
                                                                                          December 2009 YTD
                        (Dollars in thousands)     Average
    Balance         Interest     Average
    Rate
                                                                                                        
                                       ASSETS:                                                           
               Loans, Net of Unearned Interest           $ 1,961,990         118,186                6.02%
                                                                                                        
                         Investment Securities                                                           
                 Taxable Investment Securities                 83,648           2,698                3.22%
              Tax-Exempt Investment Securities                105,683           4,106                3.88%
                                                                                                        
                   Total Investment Securities                189,331           6,804                3.59%
                                                                                                        
                                    Funds Sold                 32,911              82                0.25%
                                                                                                        
                          Total Earning Assets              2,184,232      $ 125,072                5.73%
                                                                                                        
                       Cash and Due From Banks                 76,107                                    
                     Allowance for Loan Losses               (42,331)                                    
                                  Other Assets                298,807                                    
                                                                                                        
                                  Total Assets           $ 2,516,815                                    
                                                                                                        
                                  LIABILITIES:                                                           
                     Interest Bearing Deposits                                                           
                                  NOW Accounts             $ 711,753        $ 1,039                0.15%
                         Money Market Accounts                320,531           1,288                0.40%
                              Savings Accounts                121,582              60                0.05%
                                 Time Deposits                420,198           8,198                1.95%
               Total Interest Bearing Deposits              1,574,064          10,585                0.67%
                                                                                                        
                         Short-Term Borrowings                 79,321             291                0.36%
                    Subordinated Notes Payable                 62,887           3,730                5.85%
                    Other Long-Term Borrowings                 51,973           2,236                4.30%
                                                                                                        
            Total Interest Bearing Liabilities              1,768,245       $ 16,842                0.95%
                                                                                                        
                  Noninterest Bearing Deposits                418,365                                    
                             Other Liabilities                 54,660                                    
                                                                                                        
                             Total Liabilities              2,241,270                                    
                                                                                                        
                          SHAREOWNERS' EQUITY:             $ 275,545                                    
                                                                                                        
     Total Liabilities and Shareowners' Equity           $ 2,516,815                                    
                                                                                                        
                          Interest Rate Spread                             $ 108,230                4.78%
                                                                                                        
            Interest Income and Rate Earned(1)                             $ 125,072                5.73%
             Interest Expense and Rate Paid(2)                                 16,842                0.77%
                                                                                                        
                           Net Interest Margin                             $ 108,230                4.96%
                                                                                                        
                                                                                                        
                                                                                                        
                                                                                                        
                  (1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.
                                                       (2) Rate calculated based on average earning assets.            
CONTACT: J. Kimbrough Davis
         Executive Vice President and Chief Financial Officer
         850.402.7820
Source: Capital City Bank Group, Inc.