Capital City Bank Group, Inc. Reports Second Quarter 2017 Results

TALLAHASSEE, Fla., July 25, 2017 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income of $3.6 million, or $0.21 per diluted share for the second quarter of 2017 compared to net income of $2.7 million, or $0.16 per diluted share for the first quarter of 2017, and $3.9 million, or $0.22 per diluted share, for the second quarter of 2016.  For the first six months of 2017, net income totaled $6.3 million, or $0.37 per diluted share, compared to net income of $5.6 million, or $0.32 per diluted share for the same period in 2016.       

HIGHLIGHTS

  • Earnings per share grew 31% sequentially and 16% over prior year
  • Net interest income grew 3.9% sequentially and 4.3% over prior year
  • Strong period-end loan growth of 2.3% sequentially and 6.3% over prior year
  • Continued progress in reducing noninterest expense, which declined 3.1% from prior year
  • NPAs down 10% sequentially and 17% from year-end 2016

“Our year-to-date performance reflects continued improvement in most all aspects of our business,” said William G. Smith, Jr., Chairman, President and CEO. “Rising interest rates coupled with our asset sensitive balance sheet and loan growth are having a positive impact on our margin.  Credit quality and expense management continued their favorable trends.  Our team is focused on creating a positive client experience and executing on those initiatives that add value to our shareowners.  I look forward to the opportunities and challenges that lie ahead.”

Compared to the first quarter of 2017, performance reflected higher net interest income of $0.8 million and a $0.4 million increase in noninterest income, partially offset by a $0.3 million increase in the loan loss provision.

Compared to the second quarter of 2016, the decrease in earnings reflected lower noninterest income of $2.0 million and a $0.7 million increase in the loan loss provision, partially offset by higher net interest income of $1.1 million, a $0.8 million reduction in noninterest expense, and lower incomes taxes of $0.5 million.

The increase in earnings for the first six months of 2017 versus the comparable period in 2016 was attributable to higher net interest income of $1.6 million and a $1.7 million reduction in noninterest expense, partially offset by a $0.5 million increase in the loan loss provision, lower noninterest income of $2.0 million, and a $0.1 million increase in income taxes.

Our return on average assets (“ROA”) was 0.51% and our return on average equity (“ROE”) was 5.07% for the second quarter of 2017.  These metrics were 0.39% and 4.00% for the first quarter of 2017, respectively, and 0.57% and 5.65% for the second quarter of 2016, respectively.  For the first six months of 2017, our ROA was 0.45% and our ROE was 4.54% compared to 0.41% and 4.03%, respectively, for the same period in 2016.

Discussion of Operating Results

Tax equivalent net interest income for the second quarter of 2017 was $20.8 million compared to $20.0 million for the first quarter of 2017 and $19.6 million for the second quarter of 2016.  The increase in tax equivalent net interest income compared to the first quarter of 2017 reflects a favorable shift in the earning asset mix, one additional calendar day, and higher short-term rates,  partially offset by higher rates paid on negotiated rate deposits. The increase in tax equivalent net interest income compared to the second quarter of 2016 reflects growth in the loan portfolio, and higher short-term rates, partially offset by a higher rate paid on negotiated rate deposits. For the first six months of 2017, tax equivalent net interest income totaled $40.8 million compared to $39.0 million for the comparable period in 2016.  The year over year increase was driven by growth in the loan and investment portfolios, coupled with higher short-term rates, partially offset by a higher rate paid on negotiated rate deposits and one less calendar day.

The overnight funds rate has increased four times since December 2015, from a range of 0.00%-0.25% to a range of 1.00% to 1.25%. These increases have positively affected our net interest income due to favorable repricing of our variable and adjustable rate earning assets. Although these rate increases have also resulted in higher rates paid on our negotiated rate products, we continue to monitor and manage our overall cost of funds, which was 15 basis points in the second quarter of 2017. Despite highly competitive loan pricing across most markets, the yield of the overall loan portfolio increased quarter-over-quarter.

Our net interest margin for the second quarter of 2017 was 3.33%, an increase of 12 basis points over the first quarter of 2017 and an increase of 11 basis points over the second quarter of 2016.  For the first six months of 2017, the net interest margin increased six basis points to 3.27% compared to the same period of 2016. The increase in the margin as compared to all respective periods reflects rising interest rates and a favorable shift in our earning asset mix, which has produced higher net interest income in each period. 

The provision for loan losses for the second quarter of 2017 was $0.6 million compared to $0.3 million for the first quarter of 2017 and negative $0.1 million for the second quarter of 2016.  For the first six months of 2017, the loan loss provision totaled $0.9 million compared to $0.4 million for the same period of 2016.  The increase in the loan loss provision compared to all prior periods was primarily attributable to growth in the loan portfolio.  At June 30, 2017, the allowance for loan losses was $13.2 million, or 0.81% of outstanding loans (net of overdrafts) and provided coverage of 166% of nonperforming loans compared to 0.84% and 161%, respectively, at March 31, 2017 and 0.86% and 157%, respectively, at December 31, 2016.

Noninterest income for the second quarter of 2017 totaled $13.1 million, an increase of $0.4 million, or 3.3%, over the first quarter of 2017 due to higher wealth management fees of $0.2 million and mortgage banking fees of $0.2 million.  Compared to the second quarter of 2016, noninterest income decreased $2.0 million, or 13.7%, due to a $2.5 million decrease in other income and lower deposit fees of $0.2 million, partially offset by higher wealth management fees of $0.4 million and mortgage banking fees of $0.3 million.  The reduction in other income was due to a $2.5 million gain from the partial retirement of our trust preferred securities (“TRUPs”) in the second quarter of 2016.  For the first six months of 2017, noninterest income totaled $25.9 million, a $2.0 million, or 7.3%, decrease from the same period of 2016, due to lower other income of $2.4 million related to the aforementioned TRUPs gain and to a lesser extent lower deposit fees of $0.6 million that were partially offset by higher wealth management fees of $0.4 million and mortgage banking fees of $0.6 million.  Strong home sales in our markets and a growing market share of residential loan production continues to enhance our mortgage banking fees and improved sales efforts have resulted in strong growth in wealth management fees during 2017.

Noninterest expense for the second quarter of 2017 totaled $27.9 million comparable to the first quarter of 2017 as lower compensation expense of $0.2 million and other real estate owned (“OREO”) expense of $0.3 million were offset by higher occupancy expense of $0.2 million and other expense of $0.3 million.  Compared to the second quarter of 2016, noninterest expense decreased $0.8 million, or 2.7%, primarily due to lower OREO expense.  For the first six months of 2017, noninterest expense totaled $55.8 million, a decrease of $1.8 million, or 3.1%, from the same period of 2016 primarily attributable to lower OREO expense of $1.6 million and other expense of $0.6 million that was partially offset by higher compensation expense of $0.5 million.  OREO expense continues to decline as we liquidate our remaining properties.  Further reduction in legal expense and FDIC insurance expense drove the reduction in other expense.  The increase in compensation expense was primarily due to higher stock compensation expense related to higher pay-out values reflective of improving financial performance.    

We realized income tax expense of $1.6 million (30% effective rate) for the second quarter of 2017 compared to $1.5 million (35% effective rate) for the first quarter of 2017 and $2.1 million (34% effective rate) for the second quarter of 2016.  The lower effective tax rate for the second quarter of 2017 reflects income tax benefits realized in connection with stock based compensation awards.  For the first six months of 2017, income tax expense totaled $3.0 million (33% effective rate) compared to $2.9 million (34% effective rate) for the comparable period of 2016.

Discussion of Financial Condition

Average earning assets were $2.502 billion for the second quarter of 2017, a decrease of $27.2 million, or 1.1%, from the first quarter of 2017, and an increase of $78.6 million, or 3.2%, over the fourth quarter of 2016.  The change in earning assets in each of the respective periods is attributable to increases/decreases in our short-term investments and growth in our loan portfolio. Changes in the level of our short-term investments (which consists primarily of overnight funds) are partially attributable to the seasonality of our public fund deposits.

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $200.8 million during the second quarter of 2017 compared to an average net overnight funds sold position of $245.2 million in the first quarter of 2017 and $145.5 million in the fourth quarter of 2016. The decrease in net overnight funds compared to the first quarter of 2017 reflected growth in our loan portfolio and declines in public fund balances. The increase in net overnight funds compared to the fourth quarter of 2016 primarily reflected higher levels of all deposit products other than certificates of deposit, partially offset by growth in the loan portfolio.

Average loans increased $23.1 million, or 1.5% compared to the first quarter of 2017, and have grown $35.4 million, or 2.3% compared to the fourth quarter of 2016. The increase compared to the prior quarter reflected growth in all loans types except commercial loans and home equity loans. Growth over the fourth quarter of 2016 was experienced in all loan products except institutional loans and home equity loans.  Although having a minimal impact on this quarters’ average balance, a $16.4 million pool of fixed and adjustable rate commercial real estate loans was purchased in late June.

We continue to make minor modifications on some of our lending programs to try to mitigate the impact that consumer and business deleveraging has had on our portfolio.  These programs, coupled with economic improvements in our anchor markets, have helped to increase overall production.

Nonperforming assets (nonaccrual loans and OREO) totaled $15.9 million at the end of the second quarter of 2017, a decrease of $1.9 million, or 10%, from the first quarter of 2017 and $3.2 million, or 17%, from the fourth quarter of 2016.  Nonaccrual loans totaled $7.9 million at the end of the second quarter of 2017, a $0.3 million decrease from the first quarter of 2017 and a $0.6 million decrease from the fourth quarter of 2016.  The balance of OREO totaled $8.0 million at the end of the second quarter of 2017, a decrease of $1.6 million from the first quarter of 2017 and $2.7 million from the fourth quarter of 2016.  Nonperforming assets represented 0.57% of total assets as of June 30, 2017 compared to 0.61% at March 31, 2017 and 0.67% at December 31, 2016.

Average total deposits were $2.373 billion for the second quarter of 2017, a decrease of $33.9 million, or 1.4%, from the first quarter of 2017, and an increase of $66.5 million, or 2.9% over the fourth quarter of 2016. The decline in deposits compared to the first quarter of 2017 reflected lower public NOW account and certificates of deposit balances, partially offset by increases in all other deposit types. The increase in deposits when compared to the fourth quarter of 2016 reflected growth in all deposit products except certificates of deposit.  The seasonal inflows of public funds peaked in the first quarter of 2017 for this cycle, and are expected to decline into the fourth quarter of 2017.

Deposit levels remain strong, as the seasonal decline in public NOW accounts was partially offset by increases in all other nonmaturity deposits during the quarter.  Average core deposits continue to experience growth as rates have increased from historical lows. We continue to monitor our overall liquidity position and deposit rates as we believe that a prudent pricing discipline remains the key to managing our mix of deposits.

Compared to the first quarter of 2017, average borrowings decreased $2.3 million due to a decline in short-term borrowings, partially offset by an increase in average long-term borrowings. Compared to the fourth quarter of 2016, average borrowings decreased by $7.2 million due to a $1.1 million reduction in repurchase agreements, with the remaining $6.1 million decline resulting from FHLB pay-downs of matched funded advances. 

Shareowners’ equity was $281.5 million at June 30, 2017, compared to $278.1 million at March 31, 2017 and $275.2 million at December 31, 2016.  Our leverage ratio was 10.20%, 9.95%, and 10.23%, respectively, for these periods.  Further, at June 30, 2017, our risk-adjusted capital ratio was 16.32% compared to 16.44% and 16.28% at March 31, 2017 and December 31, 2016, respectively.  Our common equity tier 1 ratio was 12.72% at June 30, 2017, compared to 12.77% at March 31, 2017 and 12.61% at December 31, 2016.  All of our capital ratios exceeded the threshold to be designated as “well-capitalized” under the Basel III capital standards.

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (Nasdaq:CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.8 billion in assets.  We provide a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards, and securities brokerage services.  Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 60 banking offices and 74 ATMs in Florida, Georgia and Alabama.  For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially.  The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; fluctuations in inflation, interest rates, or monetary policies; the effects of security breaches and computer viruses that may affect the Company’s computer systems or fraud related to debit card products; changes in consumer spending and savings habits; the Company’s growth and profitability; the strength of the U.S. economy and the local economies where the Company conducts operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; 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, 2016, 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.

USE OF NON-GAAP FINANCIAL MEASURES

We present a tangible common equity ratio and a tangible book value per diluted share that removes the effect of goodwill resulting from merger and acquisition activity.  We believe these measures are useful to investors because it allows investors to more easily compare our capital adequacy to other companies in the industry.  The GAAP to non-GAAP reconciliation is provided below.

(Dollars in Thousands)   Jun 30, 2017 Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016
Shareowners' Equity (GAAP)   $ 281,513     $ 278,059     $ 275,168     $ 276,624     $ 274,824  
Less: Goodwill (GAAP)     84,811       84,811       84,811       84,811       84,811  
Tangible Shareowners' Equity (non-GAAP) A   196,702       193,248       190,357       191,813       190,013  
Total Assets (GAAP)     2,814,843       2,895,531       2,845,197       2,753,154       2,767,636  
Less: Goodwill (GAAP)     84,811       84,811       84,811       84,811       84,811  
Tangible Assets (non-GAAP) B $ 2,730,032     $ 2,810,720     $ 2,760,386     $ 2,668,343     $ 2,682,825  
Tangible Common Equity Ratio (non-GAAP) A/B   7.21%       6.88%       6.90%       7.19%       7.08%  
Actual Diluted Shares Outstanding (GAAP) C   17,025       16,979       16,949       16,874       16,855  
Tangible Book Value per Diluted Share (non-GAAP)  A/C  $ 11.55     $ 11.38     $ 11.23     $ 11.37     $ 11.27  


CAPITAL CITY BANK GROUP, INC.                    
EARNINGS HIGHLIGHTS                    
Unaudited                    
                     
    Three Months Ended   Six Months Ended
(Dollars in thousands, except per share data)   Jun 30, 2017   Mar 31, 2017   Jun 30, 2016   Jun 30, 2017   Jun 30, 2016
                     
EARNINGS                    
Net Income $ 3,561   $ 2,744   $ 3,930   $ 6,305   $ 5,577  
Net Income Per Common Share $ 0.21   $ 0.16   $ 0.22   $ 0.37   $ 0.32  
PERFORMANCE                    
Return on Average Assets   0.51%     0.39%     0.57%     0.45%     0.41%  
Return on Average Equity   5.07%     4.00%     5.65%     4.54%     4.03%  
Net Interest Margin   3.33%     3.21%     3.22%     3.27%     3.21%  
Noninterest Income as % of Operating Revenue   39.05%     39.19%     43.99%     39.12%     41.96%  
Efficiency Ratio   82.28%     85.33%     82.40%     83.78%     86.11%  
CAPITAL ADEQUACY                    
Tier 1 Capital Ratio   15.58%     15.68%     15.63%     15.58%     15.63%  
Total Capital Ratio   16.32%     16.44%     16.44%     16.32%     16.44%  
Tangible Common Equity Ratio   7.21%     6.88%     7.08%     7.21%     7.08%  
Leverage Ratio   10.20%     9.95%     9.88%     10.20%     9.88%  
Common Equity Tier 1 Ratio   12.72%     12.77%     12.65%     12.72%     12.65%  
Equity to Assets   10.00%     9.60%     9.93%     10.00%     9.93%  
ASSET QUALITY                    
Allowance as % of Non-Performing Loans   166.23%     160.70%     166.50%     166.23%     166.50%  
Allowance as a % of Loans   0.81%     0.84%     0.89%     0.81%     0.89%  
Net Charge-Offs as % of Average Loans   0.17%     0.10%     (0.04)%     0.14%     0.08%  
Nonperforming Assets as % of Loans and ORE   0.97%     1.11%     1.48%     0.97%     1.48%  
Nonperforming Assets as % of Total Assets   0.57%     0.61%     0.83%     0.57%     0.83%  
STOCK PERFORMANCE                    
High $ 22.39   $ 21.79   $ 15.96   $ 22.39   $ 15.96  
Low   17.68     19.22     13.16     17.68     12.83  
Close $ 20.42   $ 21.39   $ 13.92   $ 20.42   $ 13.92  
Average Daily Trading Volume   23,349     23,150     20,192     23,251     21,426  


CAPITAL CITY BANK GROUP, INC.                    
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION            
Unaudited                    
                     
    2017     2016  
(Dollars in thousands)   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter
ASSETS                    
Cash and Due From Banks $ 72,801   $ 47,650   $ 48,268   $ 79,608   $ 51,766  
Funds Sold and Interest Bearing Deposits   162,377     290,897     247,779     144,576     220,719  
Total Cash and Cash Equivalents   235,178     338,547     296,047     224,184     272,485  
                     
Investment Securities Available for Sale   529,686     541,102     522,734     500,139     485,848  
Investment Securities Held to Maturity   157,074     158,515     177,365     189,928     204,474  
Total Investment Securities   686,760     699,617     700,099     690,067     690,322  
                     
Loans Held for Sale   8,213     7,498     10,886     10,510     12,046  
                     
Loans, Net of Unearned Interest                    
Commercial, Financial, & Agricultural   213,544     214,595     216,404     223,278     207,105  
Real Estate - Construction   67,331     59,938     58,443     54,107     46,930  
Real Estate - Commercial   519,140     503,868     503,978     497,775     485,329  
Real Estate - Residential   302,072     295,406     272,895     276,193     280,015  
Real Estate - Home Equity   230,995     231,300     236,512     235,433     235,394  
Consumer   269,539     268,921     262,735     258,173     252,347  
Other Loans   17,057     9,586     8,614     10,875     11,177  
Overdrafts   1,518     1,345     1,708     1,678     2,177  
Total Loans, Net of Unearned Interest   1,621,196     1,584,959     1,561,289     1,557,512     1,520,474  
Allowance for Loan Losses   (13,242 )   (13,335 )   (13,431 )   (13,744 )   (13,677 )
Loans, Net   1,607,954     1,571,624     1,547,858     1,543,768     1,506,797  
                     
Premises and Equipment, Net   92,495     93,755     95,476     96,499     97,313  
Goodwill   84,811     84,811     84,811     84,811     84,811  
Other Real Estate Owned   7,968     9,501     10,638     12,738     14,622  
Other Assets   91,464     90,178     99,382     90,577     89,240  
Total Other Assets   276,738     278,245     290,307     284,625     285,986  
                     
Total Assets $ 2,814,843   $ 2,895,531   $ 2,845,197   $ 2,753,154   $ 2,767,636  
                     
LIABILITIES                    
Deposits:                    
Noninterest Bearing Deposits $ 842,314   $ 836,011   $ 791,182   $ 801,671   $ 798,219  
NOW Accounts   787,090     882,605     904,014     793,363     804,263  
Money Market Accounts   265,032     263,080     252,800     257,004     259,813  
Regular Savings Accounts   327,560     321,160     304,680     298,682     294,432  
Certificates of Deposit   149,937     156,449     159,610     164,387     168,079  
Total Deposits   2,371,933     2,459,305     2,412,286     2,315,107     2,324,806  
                     
Short-Term Borrowings   6,105     7,603     12,749     12,113     9,609  
Subordinated Notes Payable   52,887     52,887     52,887     52,887     52,887  
Other Long-Term Borrowings   15,631     16,460     14,881     21,368     26,401  
Other Liabilities   86,774     81,217     77,226     75,055     79,109  
                     
Total Liabilities   2,533,330     2,617,472     2,570,029     2,476,530     2,492,812  
                     
SHAREOWNERS' EQUITY                    
Common Stock   170     170     168     168     168  
Additional Paid-In Capital   35,522     34,859     34,188     33,152     32,855  
Retained Earnings   271,646     268,934     267,037     264,581     262,380  
Accumulated Other Comprehensive Loss, Net of Tax   (25,825 )   (25,904 )   (26,225 )   (21,277 )   (20,579 )
                     
Total Shareowners' Equity   281,513     278,059     275,168     276,624     274,824  
                     
Total Liabilities and Shareowners' Equity $ 2,814,843   $ 2,895,531   $ 2,845,197   $ 2,753,154   $ 2,767,636  
                     
OTHER BALANCE SHEET DATA                    
Earning Assets $ 2,478,546   $ 2,582,971   $ 2,520,053   $ 2,402,664   $ 2,443,561  
Interest Bearing Liabilities   1,604,242     1,700,244     1,701,621     1,599,804     1,615,484  
                     
Book Value Per Diluted Share $ 16.54   $ 16.38   $ 16.23   $ 16.39   $ 16.31  
Tangible Book Value Per Diluted Share   11.55     11.38     11.23     11.37     11.27  
                     
Actual Basic Shares Outstanding   16,964     16,954     16,845     16,807     16,804  
Actual Diluted Shares Outstanding   17,025     16,979     16,949     16,874     16,855  


CAPITAL CITY BANK GROUP, INC.                                        
CONSOLIDATED STATEMENT OF OPERATIONS                                
Unaudited                                        
                                         
                                  Six Months Ended
    2017     2016       June 30,
(Dollars in thousands, except per share data)   Second
Quarter
    First
Quarter
    Fourth
Quarter
    Third
Quarter
    Second
Quarter
    2017     2016
                                         
INTEREST INCOME                                        
Interest and Fees on Loans $ 18,720   $ 18,005   $ 18,671   $ 18,046   $ 18,105     $ 36,725   $ 36,150
Investment Securities   2,169     2,042     1,949     1,846     1,751       4,211     3,388
Funds Sold   533     493     212     212     318       1,026     680
Total Interest Income   21,422     20,540     20,832     20,104     20,174       41,962     40,218
                                         
INTEREST EXPENSE                                        
Deposits   388     281     224     223     211       669     432
Short-Term Borrowings   17     45     57     43     38       62     48
Subordinated Notes Payable   404     379     363     341     343       783     730
Other Long-Term Borrowings   117     99     129     177     206       216     422
Total Interest Expense   926     804     773     784     798       1,730     1,632
Net Interest Income   20,496     19,736     20,059     19,320     19,376       40,232     38,586
Provision for Loan Losses   589     310     464     -     (97 )     899     355
Net Interest Income after Provision for
  Loan Losses
  19,907     19,426     19,595     19,320     19,473       39,333     38,231
                                         
NONINTEREST INCOME                                        
Deposit Fees   5,052     5,090     5,238     5,373     5,321       10,142     10,721
Bank Card Fees   2,870     2,803     2,754     2,759     2,855       5,673     5,708
Wealth Management Fees   2,073     1,842     1,773     1,774     1,690       3,915     3,482
Mortgage Banking Fees   1,556     1,308     1,392     1,503     1,267       2,864     2,297
Other   1,584     1,675     1,621     1,602     4,082       3,259     5,684
Total Noninterest Income   13,135     12,718     12,778     13,011     15,215       25,853     27,892
                                         
NONINTEREST EXPENSE                                        
Compensation   16,292     16,496     16,699     15,993     16,051       32,788     32,292
Occupancy, Net   4,555     4,381     4,519     4,734     4,584       8,936     9,043
Other Real Estate, Net   315     583     343     821     1,060       898     2,485
Other   6,759     6,462     5,999     6,474     7,007       13,221     13,812
Total Noninterest Expense   27,921     27,922     27,560     28,022     28,702       55,843     57,632
                                         
OPERATING PROFIT   5,121     4,222     4,813     4,309     5,986       9,343     8,491
Income Tax Expense   1,560     1,478     1,517     1,436     2,056       3,038     2,914
NET INCOME $ 3,561   $ 2,744   $ 3,296   $ 2,873   $ 3,930     $ 6,305   $ 5,577
                                         
PER SHARE DATA                                        
Basic Net Income $ 0.21   $ 0.16   $ 0.20   $ 0.18   $ 0.22     $ 0.37   $ 0.32
Diluted Net Income   0.21     0.16     0.20     0.17     0.22       0.37     0.32
Cash Dividend $ 0.05   $ 0.05   $ 0.05   $ 0.04   $ 0.04     $ 0.10   $ 0.08
AVERAGE SHARES                                        
Basic   16,955     16,919     16,809     16,804     17,144       16,937     17,173
Diluted   17,016     16,944     16,913     16,871     17,196       16,993     17,215


CAPITAL CITY BANK GROUP, INC.                            
ALLOWANCE FOR LOAN LOSSES                            
AND RISK ELEMENT ASSETS                            
Unaudited                            
                             
                        Six Months Ended
    2017
  2016
  June 30,
(Dollars in thousands, except per share data)   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter   2017 
  2016
                             
ALLOWANCE FOR LOAN LOSSES                            
Balance at Beginning of Period $ 13,335   $ 13,431   $ 13,744   $ 13,677   $ 13,613   $ 13,431   $ 13,953  
Provision for Loan Losses   589     310     464     -     (97 )   899     355  
Net Charge-Offs   682     406     777     (67 )   (161 )   1,088     631  
Balance at End of Period $ 13,242   $ 13,335   $ 13,431   $ 13,744   $ 13,677   $ 13,242   $ 13,677  
As a % of Loans   0.81%     0.84%     0.86%     0.88%     0.89%     0.81%     0.89%  
As a % of Nonperforming Loans   166.23%     160.70%     157.40%     159.56%     166.50%     166.23%     166.50%  
                             
CHARGE-OFFS                            
Commercial, Financial and Agricultural $ 324   $ 93   $ 377   $ 143   $ 304   $ 417   $ 341  
Real Estate - Construction   -     -     -     -     -     -     -  
Real Estate - Commercial   478     71     70     5     -     549     274  
Real Estate - Residential   44     116     120     96     205     160     683  
Real Estate - Home Equity   -     92     38     51     146     92     361  
Consumer   537     624     771     479     438     1,161     877  
Total Charge-Offs $ 1,383   $ 996   $ 1,376   $ 774   $ 1,093   $ 2,379   $ 2,536  
                             
RECOVERIES                            
Commercial, Financial and Agricultural $ 40   $ 81   $ 50   $ 199   $ 49   $ 121   $ 88  
Real Estate - Construction   -     -     -     -     -     -     -  
Real Estate - Commercial   58     23     45     45     237     81     318  
Real Estate - Residential   202     213     277     139     579     415     815  
Real Estate - Home Equity   39     29     32     237     81     68     140  
Consumer   362     244     195     221     308     606     544  
Total Recoveries $ 701   $ 590   $ 599   $ 841   $ 1,254   $ 1,291   $ 1,905  
                             
NET CHARGE-OFFS $ 682   $ 406   $ 777   $ (67 ) $ (161 ) $ 1,088   $ 631  
                             
Net Charge-Offs as a % of Average Loans (1)   0.17%     0.10%     0.20%     (0.02)%     (0.04)%     0.14%     0.08%  
                             
RISK ELEMENT ASSETS                            
Nonaccruing Loans $ 7,966   $ 8,298   $ 8,533   $ 8,614   $ 8,214          
Other Real Estate Owned   7,968     9,501     10,638     12,738     14,622          
Total Nonperforming Assets $ 15,934   $ 17,799   $ 19,171   $ 21,352   $ 22,836          
                             
Past Due Loans 30-89 Days $ 3,789   $ 3,263   $ 6,438   $ 5,667   $ 3,872          
Past Due Loans 90 Days or More   -     -     -     -     -          
Classified Loans   41,322     40,978     41,507     43,228     45,058          
Performing Troubled Debt Restructuring's $ 35,436   $ 36,555   $ 38,233   $ 35,046   $ 35,526          
                             
Nonperforming Loans as a % of Loans   0.49%     0.52%     0.54%     0.55%     0.54%          
Nonperforming Assets as a % of Loans and                            
Other Real Estate   0.97%     1.11%     1.21%     1.35%     1.48%          
Nonperforming Assets as a % of Total Assets   0.57%     0.61%     0.67%     0.78%     0.83%          
                             
(1) Annualized                            


CAPITAL CITY BANK GROUP, INC.                                                                                      
AVERAGE BALANCE AND INTEREST RATES(1)                                                                                      
Unaudited                                                                                                  
                                                                                                   
    Second Quarter 2017     First Quarter 2017     Fourth Quarter 2016     Third Quarter 2016     Second Quarter 2016     Jun 2017 YTD     Jun 2016 YTD  
(Dollars in thousands)   Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
 
ASSETS:                                                                                                  
Loans, Net of Unearned Interest $ 1,608,629     18,880   4.71 % $ 1,585,561     18,137   4.64 % $ 1,573,264     18,827   4.76 % $ 1,555,889     18,216   4.66 % $ 1,531,777     18,233   4.79 % $ 1,597,159     37,017   4.67 % $ 1,519,642     36,374   4.81 %
                                                                                                   
Investment Securities                                                                                                  
Taxable Investment Securities   591,825     1,898   1.28     600,528     1,784   1.20     614,560     1,726   1.12     606,606     1,632   1.07     571,343     1,539   1.08     596,153     3,682   1.24     561,718     2,959   1.03  
Tax-Exempt Investment Securities   100,742     414   1.64     97,965     396   1.62     90,046     343   1.52     89,241     327   1.47     90,030     325   1.44     99,361     810   1.63     92,490     657   1.42  
                                                                                                   
Total Investment Securities   692,567     2,312   1.34     698,493     2,180   1.26     704,606     2,069   1.17     695,847     1,959   1.12     661,373     1,864   1.13     695,514     4,492   1.30     654,208     3,616   1.11  
                                                                                                   
Funds Sold   200,834     533   1.06     245,153     493   0.81     145,518     212   0.58     166,207     212   0.51     254,627     318   0.50     222,871     1,026   0.93     270,397     680   0.51  
                                                                                                   
Total Earning Assets   2,502,030   $ 21,725   3.48 %   2,529,207   $ 20,810   3.33 %   2,423,388   $ 21,108   3.47 %   2,417,943   $ 20,387   3.35 %   2,447,777   $ 20,415   3.35 %   2,515,544   $ 42,535   3.41 %   2,444,247   $ 40,670   3.35 %
                                                                                                   
Cash and Due From Banks   52,312               48,906               50,207               45,139               46,605               50,618               47,220            
Allowance for Loan Losses   (13,662 )             (13,436 )             (14,017 )             (14,052 )             (14,254 )             (13,550 )             (14,127 )          
Other Assets   276,799               280,463               283,885               285,435               287,726               278,621               288,460            
                                                                                                   
Total Assets $ 2,817,479             $ 2,845,140             $ 2,743,463             $ 2,734,465             $ 2,767,854             $ 2,831,233             $ 2,765,800            
                                                                                                   
LIABILITIES:                                                                                                  
Interest Bearing Deposits                                                                                                  
NOW Accounts $ 806,621   $ 222   0.11 % $ 880,707   $ 134   0.06 % $ 782,518   $ 78   0.04 % $ 774,899   $ 78   0.04 % $ 762,667   $ 67   0.04 % $ 843,459   $ 356   0.09 % $ 780,832   $ 136   0.03 %
Money Market Accounts   261,726     57   0.09     259,106     35   0.06     257,398     31   0.05     258,183     30   0.05     257,000     30   0.05     260,423     92   0.07     254,723     59   0.05  
Savings Accounts   322,833     39   0.05     311,212     38   0.05     303,006     37   0.05     297,172     37   0.05     291,210     36   0.05     317,055     77   0.05     284,477     70   0.05  
Time Deposits   152,811     70   0.18     158,289     74   0.19     161,859     78   0.19     165,324     78   0.19     170,837     78   0.19     155,535     144   0.19     173,947     167   0.19  
Total Interest Bearing Deposits   1,543,991     388   0.10 %   1,609,314     281   0.07 %   1,504,781     224   0.06 %   1,495,578     223   0.06 %   1,481,714     211   0.06 %   1,576,472     669   0.09 %   1,493,979     432   0.06 %
                                                                                                   
Short-Term Borrowings   8,957     17   0.75 %   12,810     45   1.43 %   14,768     57   1.54 %   12,162     43   1.39 %   53,691     38   0.28 %   10,873     62   1.15 %   60,315     48   0.16 %
Subordinated Notes Payable   52,887     404   3.02     52,887     379   2.86     52,887     363   2.68     52,887     341   2.52     54,316     343   2.50     52,887     783   2.94     58,601     730   2.47  
Other Long-Term Borrowings   16,065     117   2.93     14,468     99   2.77     17,473     129   2.93     23,629     177   2.98     26,721     206   3.11     15,271     216   2.85     27,245     422   3.11  
                                                                                                   
Total Interest Bearing Liabilities   1,621,900   $ 926   0.23 %   1,689,479   $ 804   0.20 %   1,589,909   $ 773   0.20 %   1,584,256   $ 784   0.20 %   1,616,442   $ 798   0.20 %   1,655,503   $ 1,730   0.22 %   1,640,140   $ 1,632   0.20 %
                                                                                                   
Noninterest Bearing Deposits   829,432               797,964               802,136               793,163               794,839               813,785               773,597            
Other Liabilities   84,486               79,208               72,475               79,639               77,041               81,861               73,565            
                                                                                                   
Total Liabilities   2,535,818               2,566,651               2,464,520               2,457,058               2,488,322               2,551,149               2,487,302            
                                                                                                   
SHAREOWNERS' EQUITY:   281,661               278,489               278,943               277,407               279,532               280,084               278,498            
                                                                                                   
Total Liabilities and Shareowners' Equity $ 2,817,479             $ 2,845,140             $ 2,743,463             $ 2,734,465             $ 2,767,854             $ 2,831,233             $ 2,765,800            
                                                                                                   
Interest Rate Spread     $ 20,799   3.25 %     $ 20,006   3.14 %     $ 20,335   3.27 %     $ 19,603   3.15 %     $ 19,617   3.15 %     $ 40,805   3.19 %     $ 39,038   3.14 %
                                                                                                   
Interest Income and Rate Earned(1)       21,725   3.48         20,810   3.33         21,108   3.47         20,387   3.35         20,415   3.35         42,535   3.41         40,670   3.35  
Interest Expense and Rate Paid(2)       926   0.15         804   0.13         773   0.13         784   0.13         798   0.13         1,730   0.14         1,632   0.13  
                                                                                                   
Net Interest Margin     $ 20,799   3.33 %     $ 20,006   3.21 %     $ 20,335   3.34 %     $ 19,603   3.23 %     $ 19,617   3.22 %     $ 40,805   3.27 %     $ 39,038   3.21 %
                                                                                                   
(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.
                                                                 

 

For Information Contact:
J. Kimbrough Davis
Executive Vice President and Chief Financial Officer
850.402.7820

Primary Logo

Source: Capital City Bank Group, Inc.