Capital City Bank Group, Inc. Reports Fourth Quarter and Full Year 2009 Results
TALLAHASSEE, Fla., Jan. 26, 2010 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported a net loss of $3.4 million ($0.20 per diluted share) for the fourth quarter of 2009 compared to a net loss of $1.5 million ($0.08 per diluted share) for the third quarter of 2009 and a net loss of $1.7 million ($0.10 per diluted share) in the fourth quarter of 2008. For the full year 2009, a net loss of $3.5 million ($0.20 per diluted share) was realized compared to net income of $15.2 million ($0.89 per diluted share) for 2008.
The loss reported for the fourth quarter of 2009 reflects a loan loss provision of $10.8 million ($0.39 per diluted share) versus $12.3 million ($0.45 per diluted share) in the third quarter of 2009 and $12.5 million ($0.45 per diluted share) in the fourth quarter of 2008. Higher costs related to the management and resolution of problem assets also negatively impacted earnings for the quarter.
Earnings for the full year 2009 include a loan loss provision of $40.0 million ($1.44 per diluted share) compared to $32.5 million ($1.16 per diluted share) for 2008. Higher pension costs, FDIC insurance fees, and an increase in costs related to the management and resolution of problem assets also negatively impacted earnings for 2009. 2008 earnings included a $6.25 million gain ($0.22 per diluted share) from the sale of a portion of the bank's merchant services portfolio, a $2.4 million gain from the redemption of Visa shares and the reversal of $1.1 million in Visa related litigation reserves.
"As we close out one of the toughest years in Capital City's history and enter 2010, we are cautiously optimistic," said William G. Smith, Jr., Chairman, President and CEO. "The early signs would indicate a slight uptick in the economy, although we believe the road to recovery will be jagged as we move off the bottom. It's still too early to be certain we have turned the corner, but our confidence is growing as we sense our markets in north Florida and south Georgia are becoming more stable.
"At Capital City, nonperforming assets were flat for the second consecutive quarter. Additionally, the gross additions to our total problem loan pool declined substantially quarter over quarter and we continue to see increased activity in the resolution of our ORE properties.
"Over the last two years our allowance for loan loss has increased by $25.9 million to $44.0 million, and at year-end represents 2.30% of outstanding loans. During this period our cumulative provision has outpaced our cumulative net charge-offs by a factor of 1.6x. To date, our two-year cumulative net charge-offs total 2.4% of our outstanding loan balances.
"On the deposit side, we continue to focus on core deposits and are using this time of market disruption to effectively capitalize on organic growth opportunities. Our efforts are centered on generating core deposit growth, retaining these relationships for the longer term, and creating realistic opportunities to cross-sell new deposit clients into other profitable products and services. In addition to the seasonal inflow of public funds, we added over 800 new accounts and $70 million in new deposit balances through our money market promotion. These clients carry substantial balances and offer an excellent opportunity to expand relationships over time.
"As we move into 2010, our priorities will continue to be the resolution of our problem assets and a return to more normalized levels of profitability. Persistent unemployment levels across our markets will be challenging, but our prospects are encouraging; we are the leading locally-owned and operated banking company across northern Florida, we believe we can continue to execute our strategy without raising additional capital, and we fully understand that our core deposit base is the single largest driver of our overall profitability," said Smith.
The Return on Average Assets was -0.52% and the Return on Average Equity was -5.03% for the fourth quarter of 2009. These metrics were -0.24% and -2.15% for the third quarter of 2009 and -0.28% and -2.24% for the fourth quarter of 2008, respectively.
For the full year of 2009, the Return on Average Assets was -0.14% and the Return on Average Equity was -1.26% compared to 0.59% and 5.06%, respectively, for the full year of 2008.
Discussion of Financial Condition
Average earning assets were $2.238 billion for the fourth quarter of 2009, an increase of $80.2 million, or 3.6% from the third quarter of 2009, and an increase of $86.7 million, or 4.0% from the fourth quarter of 2008. The improvement from the third quarter is primarily attributable to an increase in the overnight funds position of $109.0 million, partially offset by a $9.2 million and $20.1 million decrease in the investment and loan portfolios, respectively. The improvement in the net funds position reflects our focus on core deposit growth, a successful money market account ("MMA") campaign in selected markets and the increase in balances of several large deposit relationships. Loans declined primarily in the residential and construction portfolios with moderate growth experienced in the commercial mortgage portfolio. Loans transferred to Other Real Estate Owned and gross charge-offs were significant factors contributing to the net reduction in the loan portfolio for the quarter. Compared to the fourth quarter of 2008, the increase in earning assets primarily reflects growth in the overnight funds position, partially offset by a reduction in investment securities.
At the end of the fourth quarter, nonperforming assets (including nonaccrual loans, restructured loans, and other real estate owned) totaled $144.1 million, a net decrease of $0.3 million from the third quarter and an increase of $36.2 million from the fourth quarter of 2008. Nonaccrual loans totaled $86.3 million at the end of the fourth quarter, a net decrease of $5.6 million from the prior linked quarter reflective of both an improvement in successful problem loan resolutions and the migration of loans to the other real estate owned category. Quarter over quarter, the other real estate owned balance increased $2.8 million and restructured loans increased by $2.5 million. Compared to the prior year-end, the overall increase in nonperforming assets reflects weak economic and real estate market conditions, which have increased loan default rates primarily within our residential real estate loan portfolio. Vacant residential land loans of $28.1 million represented approximately 33% of our nonaccrual loan balance at quarter-end, which is a decline from $39.4 million, or 43%, at the end of the linked quarter. Total nonperforming assets represented 7.38% of loans and other real estate at the end of the fourth quarter compared to 7.25% at the prior quarter-end and 5.48% at year-end 2008. The increase over the linked quarter is attributable to a net decline in the loan portfolio as nonperforming assets have been essentially flat for the last two quarters.
Average total deposits were $2.090 billion for the fourth quarter, an increase of $139.8 million, or 7.2%, from the third quarter and an increase of $144.1 million, or 7.4%, from the fourth quarter of 2008. On a linked quarter basis, the increase reflects core deposit growth of approximately $150.0 million resulting from the MMA campaign in select markets and the opening of several large deposit relationships. The recent MMA campaign, which was launched during the third quarter, generated in excess of $70.0 million in new deposit balances and served to support our core deposit growth initiatives and to further strengthen the bank's overall liquidity position. Additionally, our absolutely free checking product continues to be successful as both balances and the number of accounts continue to post growth quarter over quarter. Certificates of deposit balances have grown as rate pressures from higher paying institutions have eased in most of our markets. Partially offsetting the core deposit growth was a decline in average public funds of approximately $10.0 million attributable to seasonal run-off and the decision not to match competitors' rates. Starting late in the fourth quarter, we had an influx of public funds deposits (an increase of $159 million over prior quarter-end), which is seasonal in nature and we anticipate those deposits will decline during the first and second quarter of 2010.
We maintained an average net overnight funds (deposits with banks plus Fed funds sold less Fed funds purchased) sold position of $101.1 million during the fourth of 2009 compared to an average net overnight funds purchased position of $53.5 million in the third quarter and an average overnight funds purchased position of $18.0 million during the fourth quarter of 2008. The favorable variance of $154.5 million in the funds position compared to the linked quarter is primarily attributable to the growth in core deposits mentioned above and net reductions in both the loan and investment portfolios. The favorable variance from the fourth quarter of 2008 reflects core deposit growth and a net reduction in investment securities.
Equity capital was $267.9 million as of December 31, 2009, compared to $268.4 million as of September 30, 2009 and $278.8 million as of December 31, 2008. Our leverage ratio was 10.39%, 10.96%, and 11.51%, respectively, for the comparable periods. Further, our risk-adjusted capital ratio of 14.11% at December 31, 2009 exceeds the 8.0% minimum requirement and the 10.0% threshold to be designated as "well-capitalized" under the risk-based regulatory guidelines. At December 31, 2009, our tangible common equity ratio was 6.84%, compared to 7.43% at September 30, 2009 and 7.76% at December 31, 2008. During the first quarter 2009, we repurchased approximately 146,000 shares of our common stock at a weighted average stock price of $10.65; no shares were repurchased during the last three quarters of 2009.
Discussion of Operating Results
Tax equivalent net interest income for the fourth quarter of 2009 was $25.8 million compared to $27.1 million for the third quarter of 2009 and $28.4 million for the fourth quarter of 2008. For 2009, tax equivalent net interest income totaled $108.2 million compared to $111.3 million in 2008.
The decrease of $1.3 million in net interest income on a linked quarter basis was partially due to a shift in earning asset mix, unfavorable asset repricing and a slight increase in the costs of funds. Quarter over quarter, interest income was adversely impacted by declines in the investment and loan portfolios as well as unfavorable repricing, while interest expense increased reflecting the incremental costs of our money market promotion. A decrease in both short-term and long-term borrowings, and a lower level of foregone interest on nonaccrual loans partially offset the unfavorable variances referenced above.
The decline from the fourth quarter of 2008 reflects the downward repricing of earning assets, higher foregone interest on nonaccrual loans, and lower loan fees. Partially offsetting the decline was the lower costs of funds. Beginning in September 2007, we responded aggressively to reductions in the Federal Reserve's target rate and, as a result, we were able to significantly lower cost of funds year over year.
Pressure on asset repricing and an unfavorable shift in our earning asset mix, coupled with a higher cost of funds resulted in the net interest margin of 4.59% for the fourth quarter of 2009, which represents a decline of 40 basis points over the linked quarter and a 67 basis point decline over the fourth quarter of 2008. During the course of 2009, historically low interest rates (essentially setting a floor on deposit repricing), foregone interest, lower loan fees, unfavorable asset repricing without the flexibility to significantly adjust deposit rates and core deposit growth (which has strengthened our liquidity position, but resulted in an unfavorable shift in our earning asset mix), have all placed pressure on our net interest margin. Although the market offers a steep yield curve, our current strategy as well as historically, is to not accept greater interest rate risk by reaching further out the curve for yield, particularly given the fact that short term rates are at historical lows. We continue to maintain short duration portfolios on both sides of the balance sheet and believe we are well positioned to respond to changing market conditions. Over time, this strategy has produced fairly consistent outcomes and a net interest margin that is significantly above peer comparisons. Given our recent deposit growth and unfavorable asset repricing, we anticipate continued pressure on the margin during the first quarter of 2010.
The provision for loan losses for the fourth quarter was $10.8 million compared to $12.3 million for the third quarter of 2009 and $12.5 million for the fourth quarter of 2008. The reduction in the loan loss provision compared to the prior quarter was primarily due to a lower level of reserves required for impaired loans as this portfolio declined $9.1 million from the third quarter. For the full year 2009, our loan loss provision was $40.0 million compared to $32.5 million for 2008 with the increase attributable to a higher level of required reserves. Growth in the level of nonperforming loans coupled with weaker economic conditions and declining property values (primarily vacant residential land) were the primary factors contributing to the higher required reserves. Net charge-offs in the fourth quarter totaled $11.8 million (2.42% of average loans) compared to $8.7 million (1.76% of average loans) in the third quarter of 2009 and $6.0 million (1.24% of average loans) in the fourth quarter of 2008. For 2009, our net charge-offs totaled $32.6 million (1.66% of average loans), compared to $13.6 million (.71% of average loans) for 2008. Over the last eight quarters, we have recorded a cumulative loan loss provision totaling $72.5 million, or 3.8% of beginning loans and recognized cumulative net charge-offs of $46.2 million, or 2.4%. At year-end 2009, the allowance for loan losses of $44.0 million was 2.30% of outstanding loans (net of overdrafts) and provided coverage of 41% of nonperforming loans compared to 2.32% and 41%, respectively at the end of the third quarter and 1.89% and 38%, respectively at year-end 2008.
Noninterest income for the fourth quarter of 2009 totaled $14.4 million compared to $14.3 million in the third quarter of 2009 and $13.3 million for the fourth quarter of 2008. Compared to the linked quarter, the $0.1 million, or 0.7% increase was due to higher deposit and asset management fees of $84,000 and $105,000, respectively, partially offset by lower mortgage banking revenues ($113,000). The increase in deposit fees reflects a reduction in overdraft losses, while the increase in asset management fees is attributable to higher account valuations for managed accounts. The decline in mortgage banking revenues is attributable to a reduction in our residential real estate loan pipeline. Compared to the prior year quarter, the $1.1 million, or 8.3% increase primarily reflects higher deposit fees ($376,000), asset management fees ($130,000), retail brokerage fees ($142,000), and mortgage banking revenues ($258,000). The same aforementioned factors drove the prior year variances in deposit fees and asset management fees. The higher level of mortgage banking revenues was due to a mid-year spike in refinancing activity due to the lower interest rate environment. Retail brokerage fees were higher due to an increase in both account trading activity and new account growth. For the full year 2009, noninterest income decreased $9.6 million, or 14.4%, due to one-time transactions in 2008, including a $6.25 million pre-tax gain from the bank's merchant services portfolio sale and a $2.4 million pre-tax gain from the redemption of Visa shares. Additionally, lower merchant fees of $3.2 million related to the aforementioned merchant services portfolio sale also contributed to the unfavorable variance. Improvement in deposit fees ($400,000) and mortgage banking fees ($1.1 million) as well as a higher level of card fees ($794,000) partially offset the aforementioned unfavorable variances.
Noninterest expense totaled $35.3 million for the fourth quarter of 2009 compared to $31.6 million in the third quarter of 2009 and $31.0 million for the fourth quarter of 2008. Compared to the linked quarter, increases in professional fees ($595,000), legal fees ($214,000), other real estate owned expense ("OREO") ($1.6 million), pension expense ($587,000), and advertising expense ($223,000) drove the unfavorable variance. Legal fees and OREO expenses were higher due to the cost of managing and resolving problem assets. The increase in professional fees primarily reflects payment to a consulting firm for services related to a review of our vendor maintenance contracts that will result in future cost reductions. The variance in pension expense reflects a third quarter adjustment based on final pension expense estimates provided to us by our actuarial firm. A deposit promotion initiated during the fourth quarter as well an increase in public relations expenses drove the unfavorable variance in advertising expense. Compared to the prior year quarter, the $4.3 million, or 13.9% increase in noninterest expense was primarily due to higher legal fees ($529,000), OREO expenses ($2.9 million), FDIC insurance premium cost ($508,000), and pension expense ($613,000). The same aforementioned factors drove the variance in legal fees and OREO expense. Insurance premiums have risen in 2009 reflecting higher assessments as mandated by the FDIC. The unfavorable variance in pension expense reflects a decline in pension asset value in 2008. For the full year 2009, noninterest expense increased $10.6 million, or 8.8%, due to higher legal fees ($1.7 million), OREO expenses ($5.7 million), and pension expense ($2.8 million). The same aforementioned factors drove the variance in legal fees, OREO expense, and pension expense. The unfavorable variance was also impacted by the reversal of a portion ($1.1 million) of our Visa litigation accrual in 2008, which had the effect of reducing noninterest expense.
We realized a tax benefit of $3.0 million for the fourth quarter of 2009 and a tax benefit of $5.3 million for the full year 2009, both of which primarily reflect the impact of a higher level of permanent book/tax differences (primarily tax exempt income) in relation to our book operating profit.
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 $2.7 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; 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; 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, 2008, 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.
EARNINGS HIGHLIGHTS
------------------------
Three Months Ended Twelve Months Ended
------------------------------------------ -----------------------
Dec
(Dollars in thousands, Dec 31, Sep 30, Dec 31, Dec 31, 31,
except per share data) 2009 2009 2008 2009 2008
------------------------ ------- ------- ------- ------- ------
EARNINGS
Net Income $ (3,407) $ (1,488) $ (1,703) $ (3,471) $ 15,225
Diluted Earnings Per
Common Share (0.20) (0.08) (0.10) (0.20) 0.89
------------------------ $ ------- $ ------- $ ------- $ ------- $ ------
PERFORMANCE
Return on Average Equity -5.03% -2.15% -2.24% -1.26% 5.06%
Return on Average Assets -0.52% -0.24% -0.28% -0.14% 0.59%
Net Interest Margin 4.59% 4.99% 5.26% 4.96% 4.96%
Noninterest Income as %
of Operating Revenue 36.30% 35.01% 32.42% 35.14% 38.11%
Efficiency Ratio 85.21% 73.86% 71.21% 77.33% 64.91%
------------------------ ------- ------- ------- ------- ------
CAPITAL ADEQUACY
Tier 1 Capital Ratio 12.76% 12.76% 13.34% 12.76% 13.34%
Total Capital Ratio 14.11% 14.12% 14.69% 14.11% 14.69%
Tangible Capital Ratio 6.84% 7.43% 7.76% 6.84% 7.76%
Leverage Ratio 10.39% 10.96% 11.51% 10.39% 11.51%
Equity to Assets 9.89% 10.77% 11.20% 9.89% 11.20%
------------------------ ------- ------- ------- ------- ------
ASSET QUALITY
Allowance as % of
Non-Performing Loans 40.77% 40.90% 37.52% 40.77% 37.52%
Allowance as a % of
Loans 2.30% 2.32% 1.89% 2.30% 1.89%
Net Charge-Offs as % of
Average Loans 2.42% 1.76% 1.24% 1.66% 0.71%
Nonperforming Assets as
% of Loans and ORE 7.38% 7.25% 5.48% 7.38% 5.48%
------------------------ ------- ------- ------- ------- ------
STOCK PERFORMANCE
High $ 14.34 $ 17.10 $ 33.32 $ 27.31 $ 34.50
Low $ 11.00 $ 13.92 $ 21.06 $ 9.50 $ 19.20
Close $ 13.84 $ 14.20 $ 27.24 $ 13.84 $ 27.24
Average Daily Trading
Volume 39,672 33,823 43,379 46,881 39,293
------------------------ ------- ------- ------- ------- ------
CAPITAL CITY BANK GROUP,
INC.
CONSOLIDATED STATEMENT OF
INCOME
Unaudited
--------------------------
2009 2009 2009 2009 2008
(Dollars in thousands, Fourth Third Second First Fourth
except per share data) Quarter Quarter Quarter Quarter Quarter
-------------------------- ------- ------- ------- ------- -------
INTEREST INCOME
Interest and Fees on Loans $ 28,582 $ 29,463 $ 29,742 $ 29,537 $ 31,570
Investment Securities 1,097 1,323 1,437 1,513 1,627
Funds Sold 77 1 1 3 32
-------------------------- ------- ------- ------- ------- -------
Total Interest Income 29,756 30,787 31,180 31,053 33,229
-------------------------- ------- ------- ------- ------- -------
INTEREST EXPENSE
Deposits 2,964 2,626 2,500 2,495 3,848
Short-Term Borrowings 22 113 88 68 110
Subordinated Notes Payable 936 936 931 927 937
Other Long-Term Borrowings 542 560 566 568 587
-------------------------- ------- ------- ------- ------- -------
Total Interest Expense 4,464 4,235 4,085 4,058 5,482
-------------------------- ------- ------- ------- ------- -------
Net Interest Income 25,292 26,552 27,095 26,995 27,747
Provision for Loan Losses 10,834 12,347 8,426 8,410 12,497
-------------------------- ------- ------- ------- ------- -------
Net Interest Income after
Provision for Loan Losses 14,458 14,205 18,669 18,585 15,250
-------------------------- ------- ------- ------- ------- -------
NONINTEREST INCOME
Service Charges on Deposit
Accounts 7,183 7,099 7,162 6,698 6,807
Data Processing Fees 948 914 896 870 937
Asset Management Fees 1,065 960 930 970 935
Retail Brokerage Fees 772 765 625 493 630
Gain on Sale of Investment
Securities -- 4 6 -- 3
Mortgage Banking Revenues 550 663 902 584 292
Merchant Fees 345 393 663 958 650
Interchange Fees 1,129 1,129 1,118 1,056 1,007
Gain on Sale of Portion of
Merchant Services Portfolio -- -- -- -- --
ATM/Debit Card Fees 892 876 884 863 744
Other 1,527 1,501 1,448 1,550 1,306
-------------------------- ------- ------- ------- ------- -------
Total Noninterest Income 14,411 14,304 14,634 14,042 13,311
-------------------------- ------- ------- ------- ------- -------
NONINTEREST EXPENSE
Salaries and Associate
Benefits 16,121 15,660 16,049 17,237 15,492
Occupancy, Net 2,458 2,455 2,540 2,345 2,503
Furniture and Equipment 2,261 2,193 2,304 2,338 2,368
Intangible Amortization 1,010 1,011 1,010 1,011 1,308
Other 13,463 10,296 11,027 9,326 9,331
-------------------------- ------- ------- ------- ------- -------
Total Noninterest Expense 35,313 31,615 32,930 32,257 31,002
-------------------------- ------- ------- ------- ------- -------
OPERATING PROFIT (6,444) (3,106) 373 370 (2,441)
Provision for Income Taxes (3,037) (1,618) (401) (280) (738)
-------------------------- ------- ------- ------- ------- -------
NET INCOME (3,407) (1,488) 774 650 (1,703)
-------------------------- $ ------- $ ------- $ ------- $ ------- $ -------
PER SHARE DATA
Basic Earnings $ (0.20) $ (0.08) $ 0.04 $ 0.04 $ (0.10)
Diluted Earnings $ (0.20) $ (0.08) $ 0.04 $ 0.04 $ (0.10)
Cash Dividends 0.190 0.190 0.190 0.190 0.190
AVERAGE SHARES
Basic 17,034 17,024 17,010 17,109 17,126
Diluted 17,035 17,025 17,010 17,131 17,135
-------------------------- ------- ------- ------- ------- -------
Twelve Months Ended
December 31
(Dollars in thousands,
except per share data) 2009 2008
-------------------------- -------- -------
INTEREST INCOME
Interest and Fees on Loans $ 117,324 $ 132,682
Investment Securities 5,370 7,075
Funds Sold 82 3,109
-------------------------- -------- -------
Total Interest Income 122,776 142,866
-------------------------- -------- -------
INTEREST EXPENSE
Deposits 10,585 27,306
Short-Term Borrowings 291 1,157
Subordinated Notes Payable 3,730 3,735
Other Long-Term Borrowings 2,236 1,802
-------------------------- -------- -------
Total Interest Expense 16,842 34,000
-------------------------- -------- -------
Net Interest Income 105,934 108,866
Provision for Loan Losses 40,017 32,496
-------------------------- -------- -------
Net Interest Income after
Provision for Loan Losses 65,917 76,370
-------------------------- -------- -------
NONINTEREST INCOME
Service Charges on Deposit
Accounts 28,142 27,742
Data Processing Fees 3,628 3,435
Asset Management Fees 3,925 4,235
Retail Brokerage Fees 2,655 2,399
Gain on Sale of Investment
Securities 10 125
Mortgage Banking Revenues 2,699 1,623
Merchant Fees 2,359 5,548
Interchange Fees 4,432 4,165
Gain on Sale of Portion of
Merchant Services Portfolio -- 6,250
ATM/Debit Card Fees 3,515 2,988
Other 6,026 8,530
-------------------------- -------- -------
Total Noninterest Income 57,391 67,040
-------------------------- -------- -------
NONINTEREST EXPENSE
Salaries and Associate
Benefits 65,067 61,831
Occupancy, Net 9,798 9,729
Furniture and Equipment 9,096 9,902
Intangible Amortization 4,042 5,685
Other 44,112 34,325
-------------------------- -------- -------
Total Noninterest Expense 132,115 121,472
-------------------------- -------- -------
OPERATING PROFIT (8,807) 21,938
Provision for Income Taxes (5,336) 6,713
-------------------------- -------- -------
NET INCOME (3,471) 15,225
-------------------------- $ -------- $ -------
PER SHARE DATA
Basic Earnings $ (0.20) $ 0.89
Diluted Earnings $ (0.20) $ 0.89
Cash Dividends 0.760 0.745
AVERAGE SHARES
Basic 17,044 17,141
Diluted 17,045 17,147
-------------------------- -------- -------
CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF
FINANCIAL CONDITION
Unaudited
----------------------------- ---------- ---------- ---------- ---------- ----------
2009 2009 2009 2009 2008
(Dollars in thousands, except Fourth Third Second First Fourth
per share data) Quarter Quarter Quarter Quarter Quarter
----------------------------- ---------- ---------- ---------- ---------- ----------
ASSETS
Cash and Due From Banks $57,877 $79,275 $92,394 $81,317 $88,143
Funds Sold and Interest
Bearing Deposits 276,416 828 2,016 4,241 6,806
----------------------------- ---------- ---------- ---------- ---------- ----------
Total Cash and Cash
Equivalents 334,293 80,103 94,410 85,558 94,949
Investment Securities,
Available-for-Sale 176,673 183,944 194,002 195,767 191,569
Loans, Net of Unearned
Interest
Commercial, Financial, &
Agricultural 189,061 203,813 201,589 202,038 206,230
Real Estate - Construction 111,249 128,476 153,507 154,102 141,973
Real Estate - Commercial 716,791 704,595 686,420 673,066 656,959
Real Estate - Residential 406,262 424,715 447,652 464,358 468,399
Real Estate - Home Equity 246,722 243,808 235,473 223,505 218,500
Consumer 233,524 241,672 241,467 243,280 246,973
Other Loans 10,207 7,790 7,933 8,068 15,838
Overdrafts 2,124 3,163 3,022 3,195 2,925
---------- ---------- ---------- ---------- ----------
Total Loans, Net of Unearned
Interest 1,915,940 1,958,032 1,977,063 1,971,612 1,957,797
Allowance for Loan Losses (43,999) (45,401) (41,782) (40,172) (37,004)
---------- ---------- ---------- ---------- ----------
Loans, Net 1,871,941 1,912,631 1,935,281 1,931,440 1,920,793
Premises and Equipment, Net 115,439 111,797 109,050 107,259 106,433
Intangible Assets 88,841 89,851 90,862 91,872 92,883
Other Assets
----------------------------- 121,137 113,611 102,234 87,483 82,072
Total Other Assets 325,417 315,259 302,146 286,614 281,388
---------- ---------- ---------- ---------- ----------
Total Assets $2,708,324 $2,491,937 $2,525,839 $2,499,379 $2,488,699
----------------------------- ---------- ---------- ---------- ---------- ----------
LIABILITIES
Deposits:
Noninterest Bearing Deposits $427,791 $397,943 $424,125 $413,608 $419,696
NOW Accounts 899,649 687,679 733,526 726,069 758,976
Money Market Accounts 373,105 301,662 300,683 312,541 324,646
Regular Savings Accounts 122,370 122,040 123,257 121,245 115,261
Certificates of Deposit 435,319 440,666 424,339 416,326 373,595
---------- ---------- ---------- ---------- ----------
Total Deposits 2,258,234 1,949,990 2,005,930 1,989,789 1,992,174
Short-Term Borrowings 35,841 103,711 73,989 68,193 62,044
Subordinated Notes Payable 62,887 62,887 62,887 62,887 62,887
Other Long-Term Borrowings 49,380 50,665 52,354 53,448 51,470
Other Liabilities 34,083 56,269 57,973 49,518 41,294
----------------------------- ---------- ---------- ---------- ---------- ----------
Total Liabilities 2,440,425 2,223,522 2,253,133 2,223,835 2,209,869
----------------------------- ---------- ---------- ---------- ---------- ----------
SHAREOWNERS' EQUITY
Common Stock 170 170 170 170 171
Additional Paid-In Capital 36,099 36,065 35,698 35,841 36,783
Retained Earnings 246,460 253,104 257,828 260,287 262,890
Accumulated Other
Comprehensive Loss, Net of
Tax (14,830) (20,924) (20,990) (20,754) (21,014)
----------------------------- ---------- ---------- ---------- ---------- ----------
Total Shareowners' Equity 267,899 268,415 272,706 275,544 278,830
----------------------------- ---------- ---------- ---------- ---------- ----------
Total Liabilities and
Shareowners' Equity $2,708,324 $2,491,937 $2,525,839 $2,499,379 $2,488,699
----------------------------- ---------- ---------- ---------- ---------- ----------
OTHER BALANCE SHEET DATA
Earning Assets $2,369,029 $2,142,804 $2,173,081 $2,171,620 $2,156,172
Intangible Assets
Goodwill 84,811 84,811 84,811 84,811 84,811
Deposit Base 3,233 4,196 5,159 6,121 7,084
Other 797 844 892 940 988
Interest Bearing Liabilities 1,978,551 1,769,310 1,771,035 1,760,709 1,748,879
----------------------------- ---------- ---------- ---------- ---------- ----------
Book Value Per Diluted Share $15.72 $15.76 $16.03 $16.18 $16.27
Tangible Book Value Per
Diluted Share 10.51 10.48 10.70 10.80 10.85
----------------------------- ---------- ---------- ---------- ---------- ----------
Actual Basic Shares
Outstanding 17,036 17,032 17,010 17,010 17,127
Actual Diluted Shares
Outstanding 17,037 17,033 17,010 17,031 17,136
----------------------------- ---------- ---------- ---------- ---------- ----------
CAPITAL CITY BANK GROUP, INC.
ALLOWANCE FOR LOAN LOSSES
AND NONPERFORMING ASSETS
Unaudited
------------------------------
2009 2009 2009 2009 2008
Fourth Third Second First Fourth
(Dollars in thousands) Quarter Quarter Quarter Quarter Quarter
------------------------------ -------- -------- -------- -------- --------
ALLOWANCE FOR LOAN LOSSES
Balance at Beginning of Period $45,401 $41,782 $40,172 $37,004 $30,544
Provision for Loan Losses 10,834 12,347 8,426 8,410 12,497
Transfer of Unfunded Reserve
to Other Liability 392 -- -- -- --
Net Charge-Offs
------------------------------ 11,844 8,728 6,816 5,242 6,037
-------- -------- -------- -------- --------
Balance at End of Period $43,999 $45,401 $41,782 $40,172 $37,004
------------------------------ -------- -------- -------- -------- --------
As a % of Loans 2.30% 2.32% 2.12% 2.04% 1.89%
As a % of Nonperforming Loans 40.77% 40.90% 33.71% 34.82% 37.52%
As a % of Nonperforming Assets 30.54% 31.45% 29.09% 31.69% 34.31%
------------------------------ -------- -------- -------- -------- --------
CHARGE-OFFS
Commercial, Financial and
Agricultural $712 $633 $388 $857 $331
Real Estate - Construction 2,040 2,315 3,356 320 1,774
Real Estate - Commercial 1,584 1,707 123 1,002 293
Real Estate - Residential 7,377 3,394 2,379 1,975 2,264
Consumer 1,324 1,324 1,145 2,117 1,993
------------------------------ -------- -------- -------- -------- --------
Total Charge-Offs $13,037 $9,373 $7,391 $6,271 $6,655
------------------------------ -------- -------- -------- -------- --------
RECOVERIES
Commercial, Financial and
Agricultural $343 $64 $84 $74 $68
Real Estate - Construction 5 150 -- 385 --
Real Estate - Commercial 43 8 1 -- --
Real Estate - Residential 331 92 51 58 128
Consumer 471 331 439 512 422
------------------------------ -------- -------- -------- -------- --------
Total Recoveries $1,193 $645 $575 $1,029 $618
------------------------------ -------- -------- -------- -------- --------
NET CHARGE-OFFS $11,844 $8,728 $6,816 $5,242 $6,037
------------------------------ -------- -------- -------- -------- --------
Net Charge-Offs as a % of
Average Loans(1) 2.42% 1.76% 1.39% 1.08% 1.24%
------------------------------ -------- -------- -------- -------- --------
RISK ELEMENT ASSETS
Nonaccruing Loans $86,274 $91,880 $111,039 $110,200 $96,876
Restructured Loans 21,644 19,121 12,916 5,157 1,744
------------------------------ -------- -------- -------- -------- --------
Total Nonperforming Loans 107,918 111,001 123,955 115,357 98,620
Other Real Estate 36,134 33,371 19,671 11,425 9,222
------------------------------ -------- -------- -------- -------- --------
Total Nonperforming Assets $144,052 $144,372 $143,626 $126,783 $107,842
------------------------------ -------- -------- -------- -------- --------
Past Due Loans 90 Days or More $-- $486 $-- $-- $88
------------------------------ -------- -------- -------- -------- --------
Nonperforming Loans as a % of
Loans 5.63% 5.67% 6.27% 5.85% 5.04%
Nonperforming Assets as a % of
Loans and Other Real Estate 7.38% 7.25% 7.19% 6.39% 5.48%
Nonperforming Assets as a % of
Capital(2) 46.19% 46.01% 45.67% 40.16% 34.15%
------------------------------ -------- -------- -------- -------- --------
(1) Annualized
(2) Capital includes allowance
for loan losses.
AVERAGE BALANCE AND
INTEREST RATES(1)
Unaudited
---------------------------
Fourth Quarter 2009 Third Quarter 2009
------------------------------------- ----------------------------------
Average Average Average Average
(Dollars in thousands) Balance Interest Rate Balance Interest Rate
--------------------------- ---------- -------- ------- --------- -------- -------
ASSETS:
Loans, Net of Unearned
Interest $1,944,873 28,813 5.88% $ 1,964,984 29,695 6.00%
Investment Securities
Taxable Investment
Securities 72,537 498 2.74% 81,777 682 3.32%
Tax-Exempt Investment
Securities 107,361 921 3.43% 107,307 985 3.67%
--------------------------- ---------- -------- ------- --------- -------- -------
Total Investment Securities 179,898 1,419 3.15% 189,084 1,667 3.52%
Funds Sold 112,790 77 0.27% 3,294 1 0.11%
--------------------------- ---------- -------- ------- --------- -------- -------
Total Earning Assets 2,237,561 $ 30,309 5.38% 31,363 5.77%
-------- ------- 2,157,362 $ -------- -------
Cash and Due From Banks 69,687 76,622
Allowance for Loan Losses (46,468) (42,774)
Other Assets 314,470 306,759
--------------------------- ---------- ---------
Total Assets 2,575,250 2,497,969
--------------------------- ---------- $ ---------
LIABILITIES:
Interest Bearing Deposits
NOW Accounts $ 740,550 $ 308 0.17% $ 678,292 $ 257 0.15%
Money Market Accounts 361,104 625 0.69% 301,230 281 0.37%
Savings Accounts 122,158 16 0.05% 122,934 15 0.05%
Time Deposits 439,654 2,015 1.82% 430,944 2,073 1.91%
--------------------------- ---------- -------- ------- --------- -------- -------
Total Interest Bearing
Deposits 1,663,466 2,964 0.71% 1,533,400 2,626 0.68%
Short-Term Borrowings 47,114 22 0.18% 97,305 113 0.45%
Subordinated Notes Payable 62,887 936 5.83% 62,887 936 5.83%
Other Long-Term Borrowings 50,026 542 4.30% 51,906 560 4.28%
--------------------------- ---------- -------- ------- --------- -------- -------
Total Interest Bearing
Liabilities 1,823,493 $ 4,464 0.97% 4,235 0.96%
-------- ------- 1,745,498 $ -------- -------
Noninterest Bearing
Deposits 426,542 416,770
Other Liabilities 56,659 60,674
--------------------------- ---------- ---------
Total Liabilities 2,306,694 2,222,942
SHAREOWNERS' EQUITY: 268,556 275,027
--------------------------- $ ---------- $ ---------
Total Liabilities and
Shareowners' Equity 2,575,250 2,497,969
--------------------------- $ ---------- $ ---------
Interest Rate Spread 25,845 4.41% 27,128 4.81%
--------------------------- $ -------- ------- $ -------- -------
Interest Income and Rate
Earned(1) $ 30,309 5.38% $ 31,363 5.77%
Interest Expense and Rate
Paid(2) 4,464 0.79% 4,235 0.78%
--------------------------- -------- ------- -------- -------
Net Interest Margin 25,845 4.59% 27,128 4.99%
--------------------------- $ -------- ------- $ -------- -------
Second Quarter 2009
------------------------------------
Average Average
(Dollars in thousands) Balance Interest Rate
---------------------------- --------- -------- -------
ASSETS:
Loans, Net of Unearned
Interest $ 1,974,197 29,954 6.09%
Investment Securities
Taxable Investment
Securities 89,574 742 3.31%
Tax-Exempt Investment
Securities 106,869 1,067 4.00%
---------------------------- --------- -------- -------
Total Investment Securities 196,443 1,809 3.68%
Funds Sold 4,641 1 0.10%
---------------------------- --------- -------- -------
Total Earning Assets 2,175,281 $ 31,764 5.86%
-------- -------
Cash and Due From Banks 81,368
Allowance for Loan Losses (41,978)
Other Assets 291,681
---------------------------- ---------
Total Assets 2,506,352
---------------------------- $ ---------
LIABILITIES:
Interest Bearing Deposits
NOW Accounts $ 709,039 $ 249 0.14%
Money Market Accounts 298,007 192 0.26%
Savings Accounts 123,034 15 0.05%
Time Deposits 417,545 2,044 1.96%
---------------------------- --------- -------- -------
Total Interest Bearing
Deposits 1,547,625 2,500 0.65%
Short-Term Borrowings 87,768 88 0.40%
Subordinated Notes Payable 62,887 931 5.86%
Other Long-Term Borrowings 52,775 566 4.30%
---------------------------- --------- -------- -------
Total Interest Bearing
Liabilities 1,751,055 $ 4,085 0.94%
-------- -------
Noninterest Bearing Deposits 423,566
Other Liabilities 54,617
---------------------------- ---------
Total Liabilities 2,229,238
SHAREOWNERS' EQUITY: 277,114
---------------------------- $ ---------
Total Liabilities and
Shareowners' Equity 2,506,352
---------------------------- $ ---------
Interest Rate Spread 27,679 4.92%
---------------------------- $ -------- -------
Interest Income and Rate
Earned(1) $ 31,764 5.86%
Interest Expense and Rate
Paid(2) 4,085 0.75%
---------------------------- -------- -------
Net Interest Margin 27,679 5.11%
---------------------------- $ -------- -------
(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
----------------------------
Third Quarter 2009 Second Quarter 2009
------------------------------------ ----------------------------------
Average Average Average Average
(Dollars in thousands) Balance Interest Rate Balance Interest Rate
---------------------------- --------- -------- ------- --------- -------- -------
ASSETS:
Loans, Net of Unearned
Interest $ 1,964,984 29,695 6.00% $ 1,974,197 29,954 6.09%
Investment Securities
Taxable Investment
Securities 81,777 682 3.32% 89,574 742 3.31%
Tax-Exempt Investment
Securities 107,307 985 3.67% 106,869 1,067 4.00%
---------------------------- --------- -------- ------- --------- -------- -------
Total Investment Securities 189,084 1,667 3.52% 196,443 1,809 3.68%
Funds Sold 3,294 1 0.11% 4,641 1 0.10%
---------------------------- --------- -------- ------- --------- -------- -------
Total Earning Assets 2,157,362 $ 31,363 5.77% 31,764 5.86%
-------- ------- 2,175,281 $ -------- -------
Cash and Due From Banks 76,622 81,368
Allowance for Loan Losses (42,774) (41,978)
Other Assets 306,759 291,681
---------------------------- --------- ---------
Total Assets 2,497,969 2,506,352
---------------------------- $ --------- $ ---------
LIABILITIES:
Interest Bearing Deposits
NOW Accounts $ 678,292 $ 257 0.15% $ 709,039 $ 249 0.14%
Money Market Accounts 301,230 281 0.37% 298,007 192 0.26%
Savings Accounts 122,934 15 0.05% 123,034 15 0.05%
Time Deposits 430,944 2,073 1.91% 417,545 2,044 1.96%
---------------------------- --------- -------- ------- --------- -------- -------
Total Interest Bearing
Deposits 1,533,400 2,626 0.68% 1,547,625 2,500 0.65%
Short-Term Borrowings 97,305 113 0.45% 87,768 88 0.40%
Subordinated Notes Payable 62,887 936 5.83% 62,887 931 5.86%
Other Long-Term Borrowings 51,906 560 4.28% 52,775 566 4.30%
---------------------------- --------- -------- ------- --------- -------- -------
Total Interest Bearing
Liabilities 1,745,498 $ 4,235 0.96% 4,085 0.94%
-------- ------- 1,751,055 $ -------- -------
Noninterest Bearing Deposits 416,770 423,566
Other Liabilities 60,674 54,617
---------------------------- --------- ---------
Total Liabilities 2,222,942 2,229,238
SHAREOWNERS' EQUITY: 275,027 277,114
---------------------------- $ --------- $ ---------
Total Liabilities and
Shareowners' Equity 2,497,969 2,506,352
---------------------------- $ --------- $ ---------
Interest Rate Spread 27,128 4.81% 27,679 4.92%
---------------------------- $ -------- ------- $ -------- -------
Interest Income and Rate
Earned(1) $ 31,363 5.77% $ 31,764 5.86%
Interest Expense and Rate
Paid(2) 4,235 0.78% 4,085 0.75%
---------------------------- -------- ------- -------- -------
Net Interest Margin 27,128 4.99% 27,679 5.11%
---------------------------- $ -------- ------- $ -------- -------
(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
----------------------------
First Quarter 2009 Fourth Quarter 2008
-------------------------------------------- ----------------------------------
Average Average Average Average
(Dollars in thousands) Balance Interest Rate Balance Interest Rate
---------------------------- --------- -------- ------- --------- -------- -------
ASSETS:
Loans, Net of Unearned
Interest $ 1,964,086 29,724 6.14% $ 1,940,083 31,772 6.52%
Investment Securities
Taxable Investment
Securities 90,927 776 3.43% 90,296 813 3.59%
Tax-Exempt Investment
Securities 101,108 1,133 4.48% 103,817 1,252 4.82%
---------------------------- --------- -------- ------- --------- -------- -------
Total Investment Securities 192,035 1,909 3.98% 194,113 2,065 4.25%
Funds Sold 10,116 3 0.13% 16,645 32 0.74%
---------------------------- --------- -------- ------- --------- -------- -------
Total Earning Assets 2,166,237 $ 31,636 5.92% 33,869 6.27%
-------- ------- 2,150,841 $ -------- -------
Cash and Due From Banks 76,826 76,027
Allowance for Loan Losses (38,007) (30,347)
Other Assets 281,869 266,797
---------------------------- --------- ---------
Total Assets 2,486,925 2,463,318
---------------------------- $ --------- $ ---------
LIABILITIES:
Interest Bearing Deposits
NOW Accounts $ 719,265 $ 225 0.13% $ 684,246 $ 636 0.37%
Money Market Accounts 321,562 190 0.24% 360,940 716 0.79%
Savings Accounts 118,142 14 0.05% 117,311 28 0.09%
Time Deposits 392,006 2,066 2.14% 379,266 2,468 2.59%
---------------------------- --------- -------- ------- --------- -------- -------
Total Interest Bearing
Deposits 1,550,975 2,495 0.65% 1,541,763 3,848 0.99%
Short-Term Borrowings 85,318 68 0.32% 69,079 110 0.62%
Subordinated Notes Payable 62,887 927 5.89% 62,887 937 5.83%
Other Long-Term Borrowings 53,221 568 4.33% 53,261 587 4.39%
---------------------------- --------- -------- ------- --------- -------- -------
Total Interest Bearing
Liabilities 1,752,401 $ 4,058 0.94% 5,482 1.26%
-------- ------- 1,726,990 $ -------- -------
Noninterest Bearing Deposits 406,380 404,103
Other Liabilities 46,510 29,998
---------------------------- --------- ---------
Total Liabilities 2,205,291 2,161,091
SHAREOWNERS' EQUITY: 281,634 302,227
---------------------------- $ --------- $ ---------
Total Liabilities and
Shareowners' Equity 2,486,925 2,463,318
---------------------------- $ --------- $ ---------
Interest Rate Spread 27,578 4.98% 28,387 5.01%
---------------------------- $ -------- ------- $ -------- -------
Interest Income and Rate
Earned(1) $ 31,636 5.92% $ 33,869 6.27%
Interest Expense and Rate
Paid(2) 4,058 0.76% 5,482 1.01%
---------------------------- -------- ------- -------- -------
Net Interest Margin 27,578 5.16% 28,387 5.26%
---------------------------- $ -------- ------- $ -------- -------
(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 December 2008 YTD
-------------------------------------------- ----------------------------------
Average Average Average Average
(Dollars in thousands) Balance Interest Rate Balance Interest Rate
---------------------------- --------- -------- ------- --------- -------- -------
ASSETS:
Loans, Net of Unearned
Interest $ 1,961,990 118,186 6.02% $ 1,918,417 133,457 6.96%
Investment Securities
Taxable Investment
Securities 83,648 2,698 3.22% 93,149 3,889 5.04%
Tax-Exempt Investment
Securities 105,683 4,106 3.88% 97,010 4,893 4.16%
---------------------------- --------- -------- ------- --------- -------- -------
Total Investment Securities 189,331 6,804 3.59% 190,159 8,782 4.61%
Funds Sold 32,911 82 0.25% 132,073 3,109 2.32%
---------------------------- --------- -------- ------- --------- -------- -------
Total Earning Assets 2,184,232 $ 125,072 5.73% 145,348 6.48%
-------- ------- 2,240,649 $ -------- -------
Cash and Due From Banks 76,107 82,410
Allowance for Loan Losses (42,331) (23,015)
Other Assets 298,807 267,861
---------------------------- --------- ---------
Total Assets 2,516,815 2,567,905
---------------------------- $ --------- $ ---------
LIABILITIES:
Interest Bearing Deposits
NOW Accounts $ 711,753 $ 1,039 0.15% $ 743,327 $ 7,454 1.00%
Money Market Accounts 320,531 1,288 0.40% 374,278 5,242 1.40%
Savings Accounts 121,582 60 0.05% 116,413 121 0.10%
Time Deposits 420,198 8,198 1.95% 424,748 14,489 3.41%
---------------------------- --------- -------- ------- --------- -------- -------
Total Interest Bearing
Deposits 1,574,064 10,585 0.67% 1,658,766 27,306 1.65%
Short-Term Borrowings 79,321 291 0.36% 61,181 1,157 1.88%
Subordinated Notes Payable 62,887 3,730 5.85% 62,887 3,735 5.84%
Other Long-Term Borrowings 51,973 2,236 4.30% 39,735 1,802 4.54%
---------------------------- --------- -------- ------- --------- -------- -------
Total Interest Bearing
Liabilities 1,768,245 $ 16,842 0.95% 34,000 1.87%
-------- ------- 1,822,569 $ -------- -------
Noninterest Bearing Deposits 418,365 407,299
Other Liabilities 54,660 37,147
---------------------------- --------- ---------
Total Liabilities 2,241,270 2,267,015
SHAREOWNERS' EQUITY: 275,545 300,890
---------------------------- $ --------- $ ---------
Total Liabilities and
Shareowners' Equity 2,516,815 2,567,905
---------------------------- $ --------- $ ---------
Interest Rate Spread 108,230 4.78% 111,348 4.61%
---------------------------- $ -------- ------- $ -------- -------
Interest Income and Rate
Earned(1) $ 125,072 5.73% $ 145,348 6.48%
Interest Expense and Rate
Paid(2) 16,842 0.77% 34,000 1.52%
---------------------------- -------- ------- -------- -------
Net Interest Margin 108,230 4.96% 111,348 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: Capital City Bank Group, Inc.
J. Kimbrough Davis, Executive Vice President and Chief
Financial Officer
850.402.7820
Released January 26, 2010