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

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

Full Year 2015 HIGHLIGHTS

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

Fourth Quarter 2015 HIGHLIGHTS

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

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

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

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

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

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

Discussion of Operating Results

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

Pressure on net interest income continues primarily as a result of the low rate environment.  Despite favorable volume variances in both the loan and investment portfolios, the low rate environment continues to negatively impact the loan yields and, going forward, will have minimal to no impact on cost of funds.  Increased lending competition in all markets has also unfavorably impacted the pricing for loans.  The relatively short duration of our earning assets and the recent 25 basis point increase in the Federal Reserve’s target rate should have a favorable impact on net interest income as our overnight funds and Prime based loans reprice.

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

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

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

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

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

We realized income tax expense of $1.6 million (38% effective rate) for the fourth quarter of 2015 compared to $1.0 million (38% effective rate) for the third quarter of 2015 and $1.2 million (39% effective rate) for the fourth quarter of 2014.  Income tax expense for both the fourth quarter of 2015 and 2014 includes $0.1 million in deferred tax write-offs related to forfeited stock awards, and income tax expense for the third quarter of 2015 includes a $0.2 million valuation reserve for state tax credits that we expect to expire unused.  For the full year 2015, we realized income tax expense of $4.5 million (32.8% effective rate) compared to $1.7 million (15.2% effective rate) for 2014.  Receipt of the aforementioned BOLI proceeds in 2015 was tax-exempt therefore income tax expense was favorably impacted.  Income taxes for 2014 were favorably impacted by a $2.2 million state tax benefit attributable to an adjustment in our reserve for uncertain tax positions associated with prior year matters.  Absent future discrete events, we anticipate our effective income tax rate to be within a range of 34%-35%.

Discussion of Financial Condition

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

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

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

Without compromising our credit standards or taking on inordinate interest rate risk, we continue to make minor modifications on some of our lending programs to try to mitigate the significant impact that consumer and business deleveraging is having on our portfolio.  These programs, coupled with economic improvements in our anchor markets, have helped to increase overall production.

Nonperforming assets (nonaccrual loans and OREO) totaled $29.6 million at year-end 2015, a decrease of $8.8 million from the third quarter of 2015 and $22.9 million from the fourth quarter of 2014.  Nonaccrual loans totaled $10.3 million at year-end 2015, a decrease of $2.9 million from the third quarter of 2015 and $6.5 million from the fourth quarter of 2014.  Nonaccrual loan additions totaled $3.6 million in the fourth quarter of 2015 and $15.7 million for the full year 2015, which compares to $5.8 million and $22.5 million respectively, for the same periods of 2014.  The balance of OREO totaled $19.3 million at year-end 2015, a decrease of $5.9 million and $16.4 million, respectively, from the third quarter of 2015 and fourth quarter of 2014.  For the fourth quarter of 2015, we added properties totaling $1.8 million, sold properties totaling $7.5 million, and recorded valuation adjustments totaling $0.2 million.  For the full year 2015, we added properties totaling $5.8 million, sold properties totaling $20.2 million, recorded valuation adjustments totaling $1.7 million, and realized miscellaneous adjustments of $0.3 million.  Nonperforming assets represented 1.06% of total assets as of December 31, 2015 compared to 1.47% as of September 30, 2015 and 2.00% as of December 31, 2014.

Average total deposits were $2.174 billion for the fourth quarter of 2015, an increase of $37.3 million, or 1.7%, over the third quarter of 2015, and an increase of $97.4 million, or 4.7%, over the fourth quarter of 2014.  The increase in deposits when compared to both prior periods primarily reflects higher levels of noninterest bearing, public fund NOW and savings accounts, partially offset by a decline in money market accounts and certificates of deposit.  The seasonal inflows of public funds began in the fourth quarter of 2015, most likely will peak in the first quarter of 2016, and are expected to decline into the fourth quarter of 2016.

Deposit levels remain strong and our mix of deposits continues to improve as higher cost certificates of deposit are replaced with lower rate non-maturity deposits and noninterest bearing demand accounts.  Prudent pricing discipline will continue to be the key to managing our mix of deposits, particularly given the recent increase in the fed funds rate.  Although competitive rates will be closely monitored given this change, we do not attempt to compete with higher rate paying competitors for deposits. 

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

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

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (Nasdaq:CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.8 billion in assets.  The Company provides a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards, data processing and securities brokerage services.  The Company's bank subsidiary, Capital City Bank, was founded in 1895 and now has 63 full-service offices and 71 ATMs in Florida, Georgia and Alabama.  For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially.  The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; the strength of the U.S. economy and the local economies where the Company conducts operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; the effects of security breaches and computer viruses that may affect the Company’s computer systems or fraud related to debit card products; changes in consumer spending and savings habits; the Company’s growth and profitability; changes in accounting; and the Company’s ability to manage the risks involved in the foregoing.  Additional factors can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014, and the Company’s other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov).  Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

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


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

 

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

 

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

 

CAPITAL CITY BANK GROUP, INC.                              
AVERAGE BALANCES AND INTEREST RATES(1)                              
Unaudited                              
                                                                                                   
    Fourth Quarter 2015     Third Quarter 2015     Second Quarter 2015     First Quarter 2015     Fourth Quarter 2014     Dec 2015 YTD     Dec 2014 YTD  
(Dollars in thousands)   Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
    Average
Balance
  Interest   Average
Rate
 
ASSETS:                                                                                                  
Loans, Net of Unearned Interest $   1,492,521     18,952   5.04 % $   1,483,657     18,290   4.89 % $   1,473,954     18,285   4.98 % $   1,448,617     17,909   5.01 % $   1,426,756     18,670   5.19 % $   1,474,833   $ 73,436   4.98 % $   1,414,000   $ 73,637   5.21 %
                                                                                                   
Investment Securities                                                                                                  
Taxable Investment Securities     544,542     1,365   0.99       543,550     1,347   0.98       540,735     1,313   0.97       491,637     1,198   0.98       423,136     964   0.90       530,297     5,223   0.98       362,393     3,423   0.94  
Tax-Exempt Investment Securities     93,838     328   1.40       92,685     304   1.31       76,191     219   1.15       63,826     154   0.96       74,276     161   0.87       81,748     1,005   1.23       91,324     722   0.79  
                                                                                                   
Total Investment Securities     638,380     1,693   1.05       636,235     1,651   1.03       616,926     1,532   0.99       555,463     1,352   0.98       497,412     1,125   0.90       612,045     6,228   1.02       453,717     4,145   0.91  
                                                                                                   
Funds Sold     222,828     169   0.30       190,931     123   0.26       237,132     151   0.26       302,405     189   0.25       288,613     181   0.25       237,976     632   0.27       369,906     933   0.25  
                                                                                                   
Total Earning Assets     2,353,729   $ 20,814   3.51 %     2,310,823   $ 20,064   3.45 %     2,328,012   $ 19,968   3.44 %     2,306,485   $ 19,450   3.42 %     2,212,781   $ 19,976   3.58 %     2,324,854   $ 80,296   3.45 %     2,237,623   $ 78,715   3.52 %
                                                                                                   
Cash and Due From Banks     45,875                 45,872                 52,473                 48,615                 45,173                 48,195                 45,367            
Allowance for Loan Losses     (14,726 )               (15,403 )               (16,070 )               (17,340 )               (19,031 )               (15,876 )               (21,234 )          
Other Assets     293,336                 298,400                 306,286                 310,791                 310,813                 302,144                 302,420            
                                                                                                   
Total Assets $   2,678,214             $   2,639,692             $   2,670,701             $   2,648,551             $   2,549,736             $   2,659,317             $   2,564,176            
                                                                                                   
LIABILITIES:                                                                                                  
Interest Bearing Deposits                                                                                                  
NOW Accounts $   725,538   $ 62   0.03 % $   709,130   $ 60   0.03 % $   761,388   $ 64   0.03 % $   794,308   $ 68   0.03 % $   689,572   $ 57   0.03 % $   747,297   $ 254   0.03 % $   715,846   $ 318   0.04 %
Money Market Accounts     259,091     30   0.05       261,749     31   0.05       256,265     32   0.05       254,483     41   0.07       267,703     46   0.07       257,920     134   0.05       273,092     190   0.07  
Savings Accounts     266,468     33   0.05       258,752     32   0.05       253,808     31   0.05       242,256     30   0.05       233,161     29   0.05       255,397     126   0.05       227,215     112   0.05  
Time Deposits     180,124     94   0.21       183,976     97   0.21       189,213     132   0.28       194,655     107   0.22       197,129     111   0.22       186,944     430   0.23       206,136     479   0.23  
Total Interest Bearing Deposits     1,431,221     219   0.06 %     1,413,607     220   0.06 %     1,460,674     259   0.07 %     1,485,702     246   0.07 %     1,387,565     243   0.07 %     1,447,558     944   0.07 %     1,422,289     1,099   0.08 %
                                                                                                   
Short-Term Borrowings     68,093     9   0.06 %     61,548     14   0.09 %     54,237     15   0.11 %     49,809     21   0.17 %     46,055     24   0.21 %     58,481     59   0.10 %     44,403     78   0.18 %
Subordinated Notes Payable     62,887     354   2.20       62,887     344   2.14       62,887     338   2.13       62,887     332   2.11       62,887     333   2.07       62,887     1,368   2.14       62,887     1,328   2.08  
Other Long-Term Borrowings     28,618     226   3.14       29,383     233   3.15       30,067     237   3.16       30,751     240   3.16       31,513     252   3.17       29,698     936   3.15       33,727     1,075   3.19  
                                                                                                   
Total Interest Bearing Liabilities     1,590,819   $ 808   0.20 %     1,567,425   $ 811   0.21 %     1,607,865   $ 849   0.21 %     1,629,149   $ 839   0.21 %     1,528,020   $ 852   0.22 %     1,598,624   $ 3,307   0.21 %     1,563,306   $ 3,580   0.23 %
                                                                                                   
Noninterest Bearing Deposits     743,497                 723,826                 717,725                 677,674                 689,800                 715,883                 671,188            
Other Liabilities     68,005                 73,485                 70,690                 66,424                 45,887                 69,666                 46,603            
                                                                                                   
Total Liabilities     2,402,321                 2,364,736                 2,396,280                 2,373,247                 2,263,707                 2,384,173                 2,281,097            
                                                                                                   
SHAREOWNERS' EQUITY:     275,893                 274,956                 274,421                 275,304                 286,029                 275,144                 283,079            
                                                                                                   
Total Liabilities and Shareowners' Equity $   2,678,214             $   2,639,692             $   2,670,701             $   2,648,551             $   2,549,736             $   2,659,317             $   2,564,176            
                                                                                                   
Interest Rate Spread     $ 20,006   3.31 %     $ 19,253   3.24 %     $ 19,119   3.23 %     $ 18,611   3.21 %     $ 19,124   3.36 %     $ 76,989   3.25 %     $ 75,135   3.29 %
                                                                                                   
Interest Income and Rate Earned(1)       20,814   3.51         20,064   3.45         19,968   3.44         19,450   3.42         19,976   3.58         80,296   3.45         78,715   3.52  
Interest Expense and Rate Paid(2)       808   0.14         811   0.14         849   0.15         839   0.15         852   0.15         3,307   0.14         3,580   0.16  
                                                                                                   
Net Interest Margin     $ 20,006   3.37 %     $ 19,253   3.31 %     $ 19,119   3.29 %     $ 18,611   3.27 %     $ 19,124   3.43 %     $ 76,989   3.31 %     $ 75,135   3.36 %
                                                                                                   
(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.