Capital City Bank Group, Inc. Reports Third Quarter 2016 Results

TALLAHASSEE, Fla., Oct. 25, 2016 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income of $2.9 million, or $0.17 per diluted share for the third quarter of 2016 compared to net income of $3.9 million, or $0.22 per diluted share for the second quarter of 2016, and $1.7 million, or $0.09 per diluted share, for the third quarter of 2015. For the first nine months of 2016, net income totaled $8.4 million, or $0.49 per diluted share, compared to net income of $6.5 million, or $0.37 per diluted share for the same period in 2015. 

HIGHLIGHTS

  • Average loans grew 1.6% sequentially and 4.3% over prior year
  • No loan loss provision for Q3 reflective of second straight quarter of net loan recoveries
  • Continued progress in reducing noninterest expenses – down 2.4% sequentially and 1.5% from prior year 
  • NPAs and classified assets both down sequentially by 6% and 44%/35%, respectively, from prior year

“I continue to be pleased with our progress; measured and prudent strategies are producing meaningful year-over-year improvement, albeit at a slower than desired pace,” said William G. Smith, Jr., Chairman, President and CEO. “Despite a challenging environment, loan growth, improving credit quality and expense management are all driving better performance. We remain dedicated to reducing our structural expenses and enhancing existing revenues, while identifying new business opportunities. Properly executing these strategies takes time, but can generate outcomes that produce long term value. We continue to value long-term profitability over short-term gains.”

Compared to the second quarter of 2016, performance reflects lower noninterest expense of $0.7 million and income taxes of $0.6 million partially offset by lower noninterest income of $2.2 million and a $0.1 million increase in the loan loss provision.

Compared to the third quarter of 2015, the increase in earnings reflects lower noninterest expense of $1.1 million, higher net interest income of $0.3 million, and a $0.4 million reduction in the loan loss provision, partially offset by a $0.2 million decrease in noninterest income and higher income taxes of $0.4 million.

The increase in earnings for the first nine months of 2016 versus the comparable period of 2015 was attributable to higher net interest income of $1.4 million, lower noninterest expense of $1.3 million, and a $0.7 million reduction in the loan loss provision, partially offset by higher income taxes of $1.5 million.

The Return on Average Assets was 0.42% and the Return on Average Equity was 4.12% for the third quarter of 2016. These metrics were 0.57% and 5.65% for the second quarter of 2016, respectively, and 0.25% and 2.43% for the third quarter of 2015, respectively. For the first nine months of 2016, the Return on Average Assets was 0.41% and the Return on Average Equity was 4.06% compared to 0.33% and 3.17%, respectively, for the same period of 2015.

Discussion of Operating Results

Tax equivalent net interest income for the third quarter of 2016 was $19.6 million compared to $19.6 million for the second quarter of 2016 and $19.3 million for the third quarter of 2015. During the third quarter, overnight funds were used to fund growth in the loan and investment portfolios resulting in a positive shift in our earning asset mix. This positive shift was partially offset by some one-time adjustments to interest income. The increase in tax equivalent net interest income compared to the third quarter of 2015 reflects growth in the investment portfolio and a higher rate paid on overnight funds, partially offset by a decline in loan fees. For the first nine months of 2016, tax equivalent net interest income totaled $58.6 million compared to $57.0 million for the comparable period of 2015. The year over year increase was driven by one additional calendar day, and growth in the loan and investment portfolios.

Although the low interest rate environment continues to put downward pressure on our net interest income, we have been successful in increasing our net interest income year-over-year. Additionally, aggressive lending competition in all markets has impacted the pricing for loans. Low rates and competition, collectively, continue to adversely impact our loan yields. Various loan strategies, which align with our overall risk appetite, continue to be reviewed and implemented to enhance our performance.

Our net interest margin for the third quarter of 2016 was 3.23%, an increase of one basis point over the second quarter of 2016 and a decrease of eight basis points from the third quarter of 2015. The increase in the margin compared to the second quarter of 2016 was primarily attributable to growth in our loan and investment portfolios. The decrease in the margin compared to the third quarter of 2015 was primarily attributable to lower loan yields. For the first nine months of 2016, the net interest margin declined seven basis points to 3.22% compared to the same period of 2015 for reasons mentioned above.

A loan loss provision was not recorded for the third quarter of 2016 reflecting continued reduction in loan charge-offs as well as strong loan recoveries. This compares to a negative provision of $0.1 million for the second quarter of 2016 and a provision of $0.4 million for the third quarter of 2015. For the first nine months of 2016, the loan loss provision totaled $0.4 million compared to $1.1 million for the same period of 2015. The decrease in the year-to-date provision reflects continued favorable problem loan migration and lower net loan charge-offs, partially offset by growth in the loan portfolio. We realized net loan recoveries of $0.1 million (consisting of recoveries of $0.9 million, less gross charge-offs of $0.8 million) for the third quarter of 2016 compared to net loan recoveries of $0.2 million (consisting of recoveries of $1.3 million, less gross charge-offs of $1.1 million) for the second quarter of 2016. Net loan charge-offs for the third quarter of 2015 totaled $0.9 million, or 0.24% (annualized) of average loans. For the first nine months of 2016, net loan charge-offs totaled $0.6 million, or 0.05% (annualized) of average loans compared to $3.9 million, or 0.35% (annualized), for the same period in 2015. At quarter-end, the allowance for loan losses of $13.7 million was 0.88% of outstanding loans (net of overdrafts) and provided coverage of 160% of nonperforming loans compared to 0.89% and 167%, respectively, at June 30, 2016 and 0.93% and 135%, respectively, at December 31, 2015.

Noninterest income for the third quarter of 2016 totaled $13.0 million, a decrease of $2.2 million, or 14.5%, from the second quarter of 2016 and a decrease of $0.2 million, or 1.6%, from the third quarter of 2015. The decrease from the second quarter of 2016 reflects higher other income attributable to a $2.5 million gain from the partial retirement of our trust preferred securities (“TRUPs”) in the second quarter of 2016, partially offset by higher mortgage banking fees of $0.2 million and wealth management fees of $0.1 million. Compared to the third quarter of 2015, noninterest income decreased $0.2 million, or 1.6%, attributable to lower deposit fees of $0.3 million and bank card fees of $0.1 million that was partially offset by higher mortgage banking fees of $0.2 million.  For the first nine months of 2016, noninterest income totaled $40.9 million, unchanged from the prior year. Noninterest income for 2016 reflects a $1.0 million increase in other income and a $0.3 million increase in mortgage banking fees offset by lower deposit fees of $0.9 million and wealth management fees of $0.4 million. The favorable variance in other income primarily reflects the aforementioned $2.5 million TRUPs gain recognized in 2016 partially offset higher BOLI income of $1.7 million in 2015. Continued strong residential home sales activity in our markets drove the improvement in mortgage banking fees. The reduction in deposit fees reflects lower overdraft service fees attributable to a reduction in accounts using this service as well as lower utilization by existing users. The reduction in wealth management fees generally reflects lower trading volume by our retail brokerage clients.

Noninterest expense for the third quarter of 2016 totaled $28.0 million, a decrease of $0.7 million, or 2.4%, from the second quarter of 2016 primarily attributable to lower other real estate owned (“OREO”) expense of $0.2 million and other expense of $0.5 million. A lower level of property valuation adjustments drove the decline in OREO expense. The reduction in other expense reflects lower FDIC insurance fees of $0.2 million, legal expense of $0.2 million, and debit card losses of $0.1 million. Compared to the third quarter of 2015, noninterest expense decreased by $1.1 million or 3.9% attributable to lower compensation of $0.6 million, OREO expense of $0.5 million, and other expense of $0.3 million, partially offset by higher occupancy expense of $0.3 million. For the first nine months of 2016, noninterest expense totaled $85.7 million, a decrease of $1.3 million, or 1.5%, from the same period of 2015 reflective of lower compensation expense of $1.3 million, OREO expense of $0.4 million, and other expense of $0.3 million partially offset by higher occupancy expense of $0.7 million. Compared to the three and nine-month periods of 2015, the reduction in compensation reflects a higher level of deferred loan cost (which reduces salary expense) partially offset by higher pension plan expense. The decrease in OREO expense was driven by a lower level of property valuation adjustments and property carrying costs. Other expense declined primarily due to lower FDIC insurance fees and legal fees. The increase in occupancy expense reflects higher depreciation expense due to technology investments in our banking offices and security infrastructure and to a lesser extent higher maintenance costs for building and furniture/equipment.

We realized income tax expense of $1.4 million (33% effective rate) for the third quarter of 2016 compared to $2.0 million (34% effective rate) for the second quarter of 2016 and $1.0 million (38% effective rate) for the third quarter of 2015.  For the first nine months of 2016, income tax expense totaled $4.3 million (34% effective rate) compared to $2.8 million (30% effective rate) for the comparable period of 2015. The receipt of $1.7 million in BOLI proceeds in the second quarter of 2015 was tax-exempt, therefore income tax expense for the nine-month period of 2015 was favorably impacted.

Discussion of Financial Condition

Average earning assets were $2.418 billion for the third quarter of 2016, a decrease of $29.8 million, or 1.2%, from the second quarter of 2016, and an increase of $64.2 million, or 2.7%, over the fourth quarter of 2015. The reduction in earning assets over the second quarter of 2016 was attributable to a reduction in interest bearing liabilities. The increase compared to the fourth quarter of 2015 reflects increases in noninterest bearing, NOW, and savings accounts which primarily funded the growth in the loan and investment portfolios.

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $166.2 million during the third quarter of 2016 compared to an average net overnight funds sold position of $254.6 million in the second quarter of 2016 and $222.8 million in the fourth quarter of 2015. The decrease in net overnight funds compared to the second quarter of 2016 reflects an increase in both the investment and loan portfolios, in conjunction with a decline in repurchase agreements. The decrease in net overnight funds compared to the fourth quarter of 2015 primarily reflects growth in the loan and investment portfolios, and a reduction in short-term borrowings, partially offset by growth in deposit balances.

Average loans increased $24.1 million, or 1.6% when compared to the second quarter of 2016, and have grown $63.4 million, or 4.3% when compared to the fourth quarter of 2015. The increase compared to the second quarter of 2016 reflects growth primarily in institutional, consumer, and construction loans. Growth over the fourth quarter of 2015 was experienced in all loan products, with the exception of commercial mortgages. 

Without compromising our credit standards or taking on inordinate interest rate risk, we continue to make minor modifications on some of our lending programs to try to mitigate the 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 $21.4 million at the end of the third quarter of 2016, a decrease of $1.4 million, or 6%, from the second quarter of 2016 and $8.2 million, or 28%, from the fourth quarter of 2015. Nonaccrual loans totaled $8.6 million at the end of the third quarter of 2016, an increase of $0.4 million over the second quarter of 2016 and a decrease of $1.7 million from the fourth quarter of 2015. Nonaccrual loan additions totaled $2.8 million in the third quarter of 2016 and $9.1 million for the first nine months of 2016, which compares to $12.1 million for the same nine month period of 2015. The balance of OREO totaled $12.8 million at the end of the third quarter of 2016, a decrease of $1.8 million and $6.5 million, respectively, from the second quarter of 2016 and fourth quarter of 2015. For the third quarter of 2016, we added properties totaling $0.9 million, sold properties totaling $2.3 million, and recorded valuation adjustments totaling $0.4 million. For the first nine months of 2016, we added properties totaling $3.3 million, sold properties totaling $7.9 million, and recorded valuation adjustments totaling $1.9 million. Nonperforming assets represented 0.78% of total assets at September 30, 2016 compared to 0.83% at June 30, 2016 and 1.06% at December 31, 2015.

Average total deposits were $2.289 billion for the third quarter of 2016, an increase of $12.2 million, or 0.5%, over the second quarter of 2016, and an increase of $114.0 million, or 5.2% over the fourth quarter of 2015. The increase in deposits when compared to the second quarter of 2016 reflects growth in all deposit products except noninterest bearing checking accounts (primarily due to one large, non-core client) public NOW deposits, and certificates of deposit. Compared to the fourth quarter of 2015, growth was experienced in all product types except money market accounts and certificates of deposit. Seasonal public funds balances are expected to reach the low point of this cycle mid-way through the fourth quarter, and increase late in the fourth quarter 2016. 

Deposit levels remain strong, as the seasonal decline in public NOW accounts was more than offset by increases in high performance checking accounts and savings accounts. Average core deposits continue to experience growth in this low rate environment. Competitive rates continue to be monitored, as a prudent pricing discipline remains the key to managing our mix of deposits.

Compared to the second quarter of 2016, average borrowings decreased $46.0 million primarily due to a decline in repurchase agreements. Compared to the fourth quarter of 2015, average borrowings decreased by $70.9 million due to a partial redemption of subordinated debt and a decline in repurchase agreements.

Equity capital was $276.6 million as of September 30, 2016, compared to $274.8 million as of June 30, 2016 and $274.4 million as of December 31, 2015.  Our leverage ratio was 10.12%, 9.98%, and 10.65%, respectively, for these periods. Further, as of September 30, 2016, our risk-adjusted capital ratio was 16.28% compared to 16.44% and 17.25% at June 30, 2016 and December 31, 2015, respectively. Our common equity tier 1 ratio was 12.55% as of September 30, 2016, compared to 12.65% as of June 30, 2016 and 12.84% as of December 31, 2015. All of our capital ratios significantly exceed the threshold to be designated as “well-capitalized” under the Basel III capital standards. During the second quarter of 2016 we repurchased 432,000 shares of our common stock at an average price of $14.50 per share and redeemed $10 million of our outstanding TRUPs. These transactions unfavorably impacted our regulatory capital ratios by approximately 38 basis points and approximately 50 basis points, respectively. 

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, data processing and securities brokerage services. Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 60 banking offices and 71 ATMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially. The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; 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, 2015, 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 MEASURE

We present a tangible common equity ratio that removes the effect of goodwill resulting from merger and acquisition activity. We believe this measure is 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)   Sep 30, 2016   Jun 30, 2016   Sep 30, 2015
  TANGIBLE COMMON EQUITY RATIO                  
  Shareowners' Equity (GAAP)   $   276,624     $   274,824     $   273,659  
  Less: Goodwill (GAAP)       84,811         84,811         84,811  
  Tangible Shareowners' Equity (non-GAAP) A     191,813         190,013         188,848  
  Total Assets (GAAP)       2,753,154         2,767,636         2,615,094  
  Less: Goodwill (GAAP)       84,811         84,811         84,811  
  Tangible Assets (non-GAAP) B $   2,668,343     $   2,682,825     $   2,530,283  
  Tangible Common Equity Ratio A/B     7.19 %       7.08 %       7.46 %
                                 


CAPITAL CITY BANK GROUP, INC.                    
EARNINGS HIGHLIGHTS                    
Unaudited                    
                     
    Three Months Ended   Nine Months Ended
(Dollars in thousands, except per share data)   Sep 30, 2016   Jun 30, 2016   Sep 30, 2015   Sep 30, 2016   Sep 30, 2015
                     
EARNINGS                    
Net Income $   2,873   $   3,930   $   1,683   $   8,450   $   6,514  
Diluted Net Income Per Share $   0.17   $   0.22   $   0.09   $   0.49   $   0.37  
PERFORMANCE                    
Return on Average Assets     0.42 %     0.57 %     0.25 %     0.41 %     0.33 %
Return on Average Equity     4.12 %     5.65 %     2.43 %     4.06 %     3.17 %
Net Interest Margin     3.23 %     3.22 %     3.31 %     3.22 %     3.29 %
Noninterest Income as % of Operating Revenue     40.24 %     43.99 %     40.96 %     41.40 %     41.95 %
Efficiency Ratio     85.92 %     82.40 %     89.79 %     86.05 %     88.90 %
CAPITAL ADEQUACY                    
Tier 1 Capital Ratio     15.48 %     15.63 %     16.36 %     15.48 %     16.36 %
Total Capital Ratio     16.28 %     16.44 %     17.24 %     16.28 %     17.24 %
Tangible Common Equity Ratio(1)     7.19 %     7.08 %     7.46 %     7.19 %     7.46 %
Leverage Ratio     10.12 %     9.98 %     10.71 %     10.12 %     10.71 %
Common Equity Tier 1 Ratio     12.55 %     12.65 %     12.76 %     12.55 %     12.76 %
Equity to Assets     10.05 %     9.93 %     10.46 %     10.05 %     10.46 %
ASSET QUALITY                    
Allowance as % of Non-Performing Loans     159.56 %     166.50 %     112.17 %     159.56 %     112.17 %
Allowance as a % of Loans     0.88 %     0.89 %     0.99 %     0.88 %     0.99 %
Net Charge-Offs as % of Average Loans     (0.02 )%     (0.04 )%     0.24 %     0.05 %     0.35 %
Nonperforming Assets as % of Loans and ORE     1.35 %     1.48 %     2.54 %     1.35 %     2.54 %
Nonperforming Assets as % of Total Assets     0.78 %     0.83 %     1.47 %     0.78 %     1.47 %
STOCK PERFORMANCE                    
High $   15.35   $   15.96   $   15.75   $   15.96   $   16.33  
Low     13.32       13.16       14.39       12.83       13.16  
Close $   14.77   $   13.92   $   14.92   $   14.77   $   14.92  
Average Daily Trading Volume     19,696       20,192       16,134       20,840       21,609  
                     
(1)  Tangible common equity ratio is a non-GAAP financial measure.  For additional information, including a reconciliation to GAAP, refer to
  page 4.                    


CAPITAL CITY BANK GROUP, INC.                    
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION            
Unaudited                    
                     
     2016   2015
(Dollars in thousands)   Third Quarter   Second Quarter   First Quarter
  Fourth Quarter   Third Quarter
ASSETS                    
Cash and Due From Banks $   79,608   $   51,766   $   45,914   $   51,288   $   42,917  
Funds Sold and Interest Bearing Deposits     144,576       220,719       304,908       327,617       167,787  
Total Cash and Cash Equivalents     224,184       272,485       350,822       378,905       210,704  
                     
Investment Securities Available for Sale     500,139       485,848       462,444       451,028       444,071  
Investment Securities Held to Maturity     189,928       204,474       187,079       187,892       193,964  
Total Investment Securities     690,067       690,322       649,523       638,920       638,035  
                     
Loans Held for Sale     10,510       12,046       10,475       11,632       10,960  
                     
Loans, Net of Unearned Interest                    
Commercial, Financial, & Agricultural     223,278       207,105       183,681       179,816       169,588  
Real Estate - Construction     54,107       46,930       42,538       46,484       49,475  
Real Estate - Commercial     497,775       485,329       503,259       499,813       491,734  
Real Estate - Residential     276,193       280,015       285,772       285,748       280,690  
Real Estate - Home Equity     235,433       235,394       234,128       233,901       232,254  
Consumer     258,173       252,347       245,197       240,434       238,884  
Other Loans     10,875       11,177       10,297       4,837       10,094  
Overdrafts     1,678       2,177       1,963       1,242       2,464  
Total Loans, Net of Unearned Interest     1,557,512       1,520,474       1,506,835       1,492,275       1,475,183  
Allowance for Loan Losses     (13,744 )     (13,677 )     (13,613 )     (13,953 )     (14,737 )
Loans, Net     1,543,768       1,506,797       1,493,222       1,478,322       1,460,446  
                     
Premises and Equipment, Net     96,499       97,313       98,029       98,819       98,218  
Goodwill     84,811       84,811       84,811       84,811       84,811  
Other Real Estate Owned     12,738       14,622       17,450       19,290       25,219  
Other Assets     90,577       89,240       87,854       87,161       86,701  
Total Other Assets     284,625       285,986       288,144       290,081       294,949  
                     
Total Assets $   2,753,154   $   2,767,636   $   2,792,186   $   2,797,860   $   2,615,094  
                     
LIABILITIES                    
Deposits:                    
Noninterest Bearing Deposits $   801,671   $   798,219   $   790,040   $   758,283   $   720,824  
NOW Accounts     793,363       804,263       786,432       848,330       688,491  
Money Market Accounts     257,004       259,813       254,682       248,367       261,050  
Regular Savings Accounts     298,682       294,432       286,807       269,162       262,843  
Certificates of Deposit     164,387       168,079       173,447       178,707       181,775  
Total Deposits     2,315,107       2,324,806       2,291,408       2,302,849       2,114,983  
                     
Short-Term Borrowings     12,113       9,609       62,922       61,058       65,355  
Subordinated Notes Payable     52,887       52,887       62,887       62,887       62,887  
Other Long-Term Borrowings     21,368       26,401       27,062       28,265       29,042  
Other Liabilities     75,055       79,109       71,074       68,449       69,168  
                     
Total Liabilities     2,476,530       2,492,812       2,515,353       2,523,508       2,341,435  
                     
SHAREOWNERS' EQUITY                    
Common Stock     168       168       172       172       171  
Additional Paid-In Capital     33,152       32,855       38,671       38,256       37,738  
Retained Earnings     264,581       262,380       259,139       258,181       256,265  
Accumulated Other Comprehensive Loss, Net of Tax     (21,277 )     (20,579 )     (21,149 )     (22,257 )     (20,515 )
                     
Total Shareowners' Equity     276,624       274,824       276,833       274,352       273,659  
                     
Total Liabilities and Shareowners' Equity $   2,753,154   $   2,767,636   $   2,792,186   $   2,797,860   $   2,615,094  
                     
OTHER BALANCE SHEET DATA                    
Earning Assets $   2,402,664   $   2,443,561   $   2,471,741   $   2,470,445   $   2,291,966  
Interest Bearing Liabilities     1,599,804       1,615,484       1,654,239       1,696,776       1,551,443  
                     
Book Value Per Diluted Share $   16.39   $   16.31   $   16.04   $   15.93   $   15.91  
Tangible Book Value Per Diluted Share     11.37       11.27       11.13       11.00       10.98  
                     
Actual Basic Shares Outstanding     16,807       16,804       17,222       17,157       17,144  
Actual Diluted Shares Outstanding     16,874       16,855       17,254       17,226       17,223  
                                         


CAPITAL CITY BANK GROUP, INC. 
CONSOLIDATED STATEMENT OF OPERATIONS        
Unaudited            
                             
                        Nine Months Ended
    2016   2015   September 30,
(Dollars in thousands, except per share data)   Third Quarter   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   2016   2015
                             
INTEREST INCOME                            
Interest and Fees on Loans $ 18,046 $   18,105   $ 18,045 $ 18,861 $ 18,214 $ 54,196 $ 54,308
Investment Securities   1,846     1,751     1,637   1,572   1,540   5,234   4,285
Funds Sold   212     318     362   169   123   892   463
Total Interest Income   20,104     20,174     20,044   20,602   19,877   60,322   59,056
                             
INTEREST EXPENSE                            
Deposits   223     211     221   219   220   655   725
Short-Term Borrowings   43     38     10   9   14   91   50
Subordinated Notes Payable   341     343     387   354   344   1,071   1,014
Other Long-Term Borrowings   177     206     216   226   233   599   710
Total Interest Expense   784     798     834   808   811   2,416   2,499
Net Interest Income   19,320     19,376     19,210   19,794   19,066   57,906   56,557
Provision for Loan Losses   -     (97 )   452   513   413   355   1,081
Net Interest Income after Provision for Loan Losses   19,320     19,473     18,758   19,281   18,653   57,551   55,476
                             
NONINTEREST INCOME                            
Deposit Fees   5,373     5,321     5,400   5,664   5,721   16,094   16,944
Bank Card Fees   2,759     2,855     2,853   2,866   2,826   8,467   8,412
Wealth Management Fees   1,774     1,690     1,792   1,893   1,818   5,256   5,640
Mortgage Banking Fees   1,503     1,267     1,030   1,043   1,306   3,800   3,496
Data Processing Fees   360     335     347   335   400   1,042   1,137
Other   1,242     3,747     1,255   1,420   1,157   6,244   5,241
Total Noninterest Income   13,011     15,215     12,677   13,221   13,228   40,903   40,870
                             
NONINTEREST EXPENSE                            
Compensation   15,993     16,051     16,241   15,833   16,653   48,285   49,581
Occupancy, Net   4,734     4,584     4,459   4,638   4,446   13,777   13,100
Other Real Estate, Net   821     1,060     1,425   1,241   1,302   3,306   3,730
Other   6,474     7,007     6,805   6,568   6,763   20,286   20,582
Total Noninterest Expense   28,022     28,702     28,930   28,280   29,164   85,654   86,993
                             
OPERATING PROFIT   4,309     5,986     2,505   4,222   2,717   12,800   9,353
Income Tax Expense   1,436     2,056     858   1,620   1,034   4,350   2,839
NET INCOME $ 2,873 $   3,930   $ 1,647 $ 2,602 $ 1,683 $ 8,450 $ 6,514
                             
PER SHARE DATA                            
Basic Net Income $ 0.18 $   0.22   $ 0.10 $ 0.16 $ 0.10 $ 0.50 $ 0.38
Diluted Net Income   0.17     0.22     0.10   0.16   0.09   0.49   0.37
Cash Dividend $ 0.04 $   0.04   $ 0.04 $ 0.04 $ 0.03 $ 0.12 $ 0.09
AVERAGE SHARES                            
Basic    16,804     17,144     17,202   17,145   17,150   17,049   17,317
Diluted    16,871     17,196     17,235   17,214   17,229   17,100   17,379
                                 


CAPITAL CITY BANK GROUP, INC.                            
ALLOWANCE FOR LOAN LOSSES                            
AND RISK ELEMENT ASSETS                            
Unaudited                            
                             
                        Nine Months Ended
      2016       2015     September 30,
(Dollars in thousands, except per share data)   Third Quarter   Second Quarter   First Quarter   Fourth Quarter   Third Quarter     2016       2015  
                             
ALLOWANCE FOR LOAN LOSSES                            
Balance at Beginning of Period $   13,677   $   13,613   $   13,953   $   14,737   $   15,236   $   13,953   $   17,539  
Provision for Loan Losses     0       (97 )     452       513       413       355       1,081  
Net Charge-Offs (Recoveries)     (67 )     (161 )     792       1,297       912       564       3,883  
Balance at End of Period $   13,744   $   13,677   $   13,613   $   13,953   $   14,737   $   13,744   $   14,737  
As a % of Loans     0.88 %     0.89 %     0.90 %     0.93 %     0.99 %     0.88 %     0.99 %
As a % of Nonperforming Loans     159.56 %     166.50 %     150.44 %     135.40 %     112.17 %     159.56 %     112.17 %
                             
CHARGE-OFFS                            
Commercial, Financial and Agricultural $   143   $   304   $   37   $   135   $   365   $   484   $   894  
Real Estate - Construction     -       -       -       -       -       -       -  
Real Estate - Commercial     5       -       274       87       (26 )     279       1,163  
Real Estate - Residential     96       205       478       587       476       779       1,265  
Real Estate - Home Equity     51       146       215       397       370       412       1,006  
Consumer     479       438       439       656       318       1,356       1,245  
Total Charge-Offs $   774   $   1,093   $   1,443   $   1,862   $   1,503   $   3,310   $   5,573  
                             
RECOVERIES                            
Commercial, Financial and Agricultural $   199   $   49   $   39   $   57   $   45   $   287   $   182  
Real Estate - Construction     -       -       -       -       -       -       -  
Real Estate - Commercial     45       237       81       13       86       363       170  
Real Estate - Residential     139       579       236       264       193       954       441  
Real Estate - Home Equity     237       81       59       37       42       377       99  
Consumer     221       308       236       194       225       765       798  
Total Recoveries $   841   $   1,254   $   651   $   565   $   591   $   2,746   $   1,690  
                             
NET CHARGE-OFFS (RECOVERIES) $   (67 ) $   (161 ) $   792   $   1,297   $   912   $   564   $   3,883  
                             
Net Charge-Offs as a % of Average Loans (1)     (0.02 )%     0.04 %     0.21 %     0.34 %     0.24 %     0.05 %     0.35 %
                             
RISK ELEMENT ASSETS                            
Nonaccruing Loans $   8,614   $   8,214   $   9,049   $   10,305   $   13,138          
Other Real Estate Owned     12,738       14,622       17,450       19,290       25,219          
Total Nonperforming Assets $   21,352   $   22,836   $   26,499   $   29,595   $   38,357          
                             
Past Due Loans 30-89 Days $   5,667   $   3,872   $   3,599   $   5,775   $   4,335          
Past Due Loans 90 Days or More     -       -       -       -       -          
Classified Loans     43,227       45,058       49,780       53,551       61,411          
Performing Troubled Debt Restructuring's $   35,046   $   35,526   $   36,700   $   35,634   $   35,961          
                             
Nonperforming Loans as a % of Loans     0.55 %     0.54 %     0.60 %     0.69 %     0.88 %        
Nonperforming Assets as a % of Loans and Other Real Estate     1.35 %     1.48 %     1.73 %     1.94 %     2.54 %        
Nonperforming Assets as a % of Total Assets     0.78 %     0.83 %     0.95 %     1.06 %     1.47 %        
                             
(1) Annualized                            


CAPITAL CITY BANK GROUP, INC. 
AVERAGE BALANCE AND INTEREST RATES(1)  
Unaudited            
                                                                                                   
    Third Quarter 2016     Second Quarter 2016     First Quarter 2016     Fourth Quarter 2015     Third Quarter 2015     Sep 2016 YTD     Sep 2015 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 $   1,555,889     18,216   4.66 % $   1,531,777     18,233   4.79 % $   1,507,508     18,141   4.84 % $   1,492,521     18,952   5.04 % $   1,483,657     18,290   4.89 % $   1,531,813     54,590   4.76 % $   1,468,871     54,484   4.96 %
                                                                                                   
Investment Securities                                                                                                  
Taxable Investment Securities     606,606     1,632   1.07       571,343     1,539   1.08       552,092     1,420   1.03       544,542     1,365   0.99       543,550     1,347   0.98       576,790     4,591   1.03       525,498     3,858   0.98  
Tax-Exempt Investment Securities     89,241     327   1.47       90,030     325   1.44       94,951     332   1.40       93,838     328   1.40       92,685     304   1.31       91,399     984   1.44       77,673     677   1.16  
                                                                                                   
Total Investment Securities     695,847     1,959   1.12       661,373     1,864   1.13       647,043     1,752   1.09       638,380     1,693   1.05       636,235     1,651   1.03       668,189     5,575   1.11       603,171     4,535   1.00  
                                                                                                   
Funds Sold     166,207     212   0.51       254,627     318   0.50       286,167     362   0.51       222,828     169   0.30       190,931     123   0.26       235,414     892   0.51       243,081     463   0.26  
                                                                                                   
Total Earning Assets     2,417,943   $ 20,387   3.35 %     2,447,777   $ 20,415   3.35 %     2,440,718   $ 20,255   3.34 %     2,353,729   $ 20,814   3.51 %     2,310,823   $ 20,064   3.45 %     2,435,416   $ 61,057   3.35 %     2,315,123   $ 59,482   3.43 %
                                                                                                   
Cash and Due From Banks     45,139                 46,605                 47,834                 45,875                 45,872                 46,521                 48,977            
Allowance for Loan Losses     (14,052 )               (14,254 )               (13,999 )               (14,726 )               (15,403 )               (14,102 )               (16,264 )          
Other Assets     285,435                 287,726                 289,193                 293,336                 298,400                 287,444                 305,113            
                                                                                                   
Total Assets $   2,734,465             $   2,767,854             $   2,763,746             $   2,678,214             $   2,639,692             $   2,755,279             $   2,652,949            
                                                                                                   
LIABILITIES:                                                                                                  
Interest Bearing Deposits                                                                                                  
NOW Accounts $   774,899   $ 78   0.04 % $   762,667   $ 67   0.04 % $   798,996   $ 69   0.03 % $   725,538   $ 62   0.03 % $   709,130   $ 60   0.03 % $   778,840   $ 214   0.04 % $   754,630   $ 192   0.03 %
Money Market Accounts     258,183     30   0.05       257,000     30   0.05       252,446     29   0.05       259,091     30   0.05       261,749     31   0.05       255,885     89   0.05       257,525     104   0.05  
Savings Accounts     297,172     37   0.05       291,210     36   0.05       277,745     34   0.05       266,468     33   0.05       258,752     32   0.05       288,740     107   0.05       251,666     93   0.05  
Time Deposits     165,324     78   0.19       170,837     78   0.19       177,057     89   0.20       180,124     94   0.21       183,976     97   0.21       171,052     245   0.19       189,242     336   0.24  
Total Interest Bearing Deposits     1,495,578     223   0.06 %     1,481,714     211   0.06 %     1,506,244     221   0.06 %     1,431,221     219   0.06 %     1,413,607     220   0.06 %     1,494,517     655   0.06 %     1,453,063     725   0.07 %
                                                                                                   
Short-Term Borrowings     12,162     43   1.39 %     53,691     38   0.28 %     66,938     10   0.06 %     68,093     9   0.06 %     61,548     14   0.09 %     44,147     91   0.28 %     55,241     50   0.12 %
Subordinated Notes Payable     52,887     341   2.52       54,316     343   2.50       62,887     387   2.43       62,887     354   2.20       62,887     344   2.14       56,683     1,071   2.48       62,887     1,014   2.13  
Other Long-Term Borrowings     23,629     177   2.98       26,721     206   3.11       27,769     216   3.12       28,618     226   3.14       29,383     233   3.15       26,031     599   3.07       30,062     710   3.16  
                                                                                                   
Total Interest Bearing Liabilities     1,584,256   $ 784   0.20 %     1,616,442   $ 798   0.20 %     1,663,838   $ 834   0.20 %     1,590,819   $ 808   0.20 %     1,567,425   $ 811   0.21 %     1,621,378   $ 2,416   0.20 %     1,601,253   $ 2,499   0.21 %
                                                                                                   
Noninterest Bearing Deposits     793,163                 794,839                 752,356                 743,497                 723,826                 780,167                 706,578            
Other Liabilities     79,639                 77,041                 70,088                 68,005                 73,485                 75,603                 70,226            
                                                                                                   
Total Liabilities     2,457,058                 2,488,322                 2,486,282                 2,402,321                 2,364,736                 2,477,148                 2,378,057            
                                                                                                   
SHAREOWNERS' EQUITY:     277,407                 279,532                 277,464                 275,893                 274,956                 278,131                 274,892            
                                                                                                   
Total Liabilities and Shareowners' Equity $   2,734,465             $   2,767,854             $   2,763,746             $   2,678,214             $   2,639,692             $   2,755,279             $   2,652,949            
                                                                                                   
Interest Rate Spread     $ 19,603   3.15 %     $ 19,617   3.15 %     $ 19,421   3.14 %     $ 20,006   3.31 %     $ 19,253   3.24 %     $ 58,641   3.15 %     $ 56,983   3.23 %
                                                                                                   
Interest Income and Rate Earned(1)       20,387   3.35         20,415   3.35         20,255   3.34         20,814   3.51         20,064   3.45         61,057   3.35         59,482   3.43  
Interest Expense and Rate Paid(2)       784   0.13         798   0.13         834   0.14         808   0.14         811   0.14         2,416   0.13         2,499   0.14  
                                                                                                   
Net Interest Margin     $ 19,603   3.23 %     $ 19,617   3.22 %     $ 19,421   3.20 %     $ 20,006   3.37 %     $ 19,253   3.31 %     $ 58,641   3.22 %     $ 56,983   3.29 %
                                                                                                   
(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.