Capital City Bank Group, Inc. Reports Second Quarter 2015 Results

TALLAHASSEE, Fla., July 21, 2015 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income of $3.8 million, or $0.22 per diluted share for the second quarter of 2015 compared to net income of $1.0 million, or $0.06 per diluted share for the first quarter of 2015, and $1.5 million, or $0.08 per diluted share, for the second quarter of 2014.  For the first six months of 2015, net income of $4.8 million, or $0.28 per diluted share, compared to net income of $5.2 million, or $0.30 per diluted share for the same period in 2014.       

HIGHLIGHTS

  • Continued loan growth - 1.8% sequentially and 3.3% year to date
  • Growth in tax-equivalent net interest income driven by improved earning asset mix – 2.7% sequentially and 2.0% over prior year
  • Strong fee income from residential mortgage loan sales, up 22% sequentially and 60% over prior year
  • BOLI proceeds added $0.10 per share to second quarter earnings
  • 10% reduction in nonperforming assets and 27% decline in total credit costs from linked quarter
  • Repurchased 393,000 shares during second quarter of 2015      

“Loan growth, higher net interest income, expense management and improved credit quality contributed to a strong second quarter performance,” said William G. Smith, Jr., Chairman, President and CEO of Capital City Bank Group.  “We have experienced six consecutive quarters of loan growth and our portfolio has grown by more than $85 million since the end of 2013.  Growth in our loan and investment portfolios produced higher net interest income, and we remain focused on improving our operating efficiency by increasing revenues and lowering operating expenses.  To date, we have repurchased 411,000 shares of our common stock with the majority being purchased in the second quarter.”

Compared to the first quarter of 2015, performance reflects higher net interest income of $0.5 million, a $1.9 million increase in noninterest income, and lower noninterest expense of $0.9 million, that was partially offset by a $0.1 million increase in the loan loss provision and higher income taxes of $0.4 million.

Compared to the second quarter of 2014, the increase in earnings reflects higher net interest income of $0.5 million, a $1.5 million increase in noninterest income, lower noninterest expense of $0.6 million, and a $0.1 million reduction in the loan loss provision, partially offset by higher income taxes of $0.4 million.

The increase in earnings for the first six months of 2015 versus the comparable period in 2014 was attributable to higher net interest income of $0.8 million, a $1.5 million increase in noninterest income, and a $0.2 million reduction in the loan loss provision, partially offset by higher noninterest expense of $0.4 million and income taxes of $2.5 million.

The Return on Average Assets was 0.58% and the Return on Average Equity was 5.62% for the second quarter of 2015.  These metrics were 0.15% and 1.45% for the first quarter of 2015, and 0.23% and 2.09% for the second quarter of 2014, respectively.  For the first six months of 2015, the Return on Average Assets was 0.37% and the Return on Average Equity was 3.54% compared to 0.41% and 3.75%, respectively, for the first half of 2014.

Discussion of Operating Results

Tax equivalent net interest income for the second quarter of 2015 was $19.1 million compared to $18.6 million for the first quarter of 2015 and $18.6 million for the second quarter of 2014.  The increase in tax equivalent net interest income compared to the first quarter of 2015 reflects one additional calendar day and a positive shift in earning asset mix due to growth in the loan and investment portfolios, partially offset by unfavorable loan repricing.  The increase in tax equivalent net interest income compared to the second quarter of 2014 reflects a positive shift in earning asset mix due to growth in the loan and investment portfolios and a slight reduction in interest expense.  The lower interest expense is attributable to FHLB advance pay downs and favorable repricing on several non-maturity deposit products.  For the six months ended June 30, 2015, tax equivalent net interest income totaled $37.7 million compared to $37.0 million for the comparable period in 2014.  The year over year increase was driven by the same factors as noted above.

The extended low interest rate environment has put pressure on our net interest margin.  However, our asset portfolios are relatively short in duration and we believe we are well positioned to capitalize as the interest rate environment improves. 

The net interest margin for the second quarter of 2015 was 3.29%, an increase of two basis points over the first quarter of 2015 and unchanged from the second quarter of 2014.  The increase in the margin compared to the first quarter was attributable to growth in our loan and investment portfolios.  For the six months ended June 30, 2015, the net interest margin declined by one basis point to 3.28% compared to the same period of 2014, primarily attributable to unfavorable loan pricing.  It is important to note that net interest income is growing period over period and the lack of improvement in the net interest margin percentage is primarily attributable to the continued growth in average deposits, which is generally invested in overnight funds.

The provision for loan losses for the second quarter of 2015 was $0.4 million compared to $0.3 million for the first quarter of 2015 and $0.5 million for the second quarter of 2014.  For the first half of 2015, the loan loss provision totaled $0.7 million compared to $0.9 million for the same period of 2014.  The lower level of the year-to-date provision reflects continued favorable problem loan migration and improvement in key credit metrics.  Net charge-offs for the second quarter of 2015 totaled $1.2 million, or 0.33% (annualized), of average loans compared to $1.7 million, or 0.49% (annualized), for the first quarter of 2015 and $2.1 million, or 0.59% (annualized), for the second quarter of 2014.  For the first half of 2015, net charge-offs totaled $3.0 million, or 0.41% (annualized), of average loans compared to $3.4 million, or 0.49% (annualized), for the same period of 2014.  At quarter-end, the allowance for loan losses of $15.2 million was 1.03% of outstanding loans (net of overdrafts) and provided coverage of 99% of nonperforming loans compared to 1.10% and 96%, respectively, at March 31, 2015 and 1.22% and 105%, respectively, at December 31, 2014.

Noninterest income for the second quarter of 2015 totaled $14.8 million, an increase of $1.9 million, or 15.1%, over the first quarter of 2015 and $1.5 million, or 10.8%, over the second quarter of 2014.  The increase over the first quarter of 2015 was primarily attributable to bank owned life insurance (“BOLI”) proceeds of $1.7 million that is reflected in other income.  Higher mortgage banking fees of $0.2 million, bank card fees of $0.1 million, and deposit fees of $0.2 million also contributed to the increase and were partially offset by lower wealth management fees of $0.3 million.  The increase in mortgage fees was driven by continued strong new home purchase originations.  The increase in bank card fees was attributable to higher card spend by our clients and the increase in deposit fees reflects higher overdraft fees.  Wealth management fees declined due to lower trading volume by our clients.  Compared to the second quarter of 2014, the increase reflects higher other income of $1.6 million and mortgage banking fees of $0.5 million that were partially offset by lower deposit fees of $0.5 million and wealth management fees of $0.1 million.  The increase in other income, which was primarily due to the aforementioned BOLI proceeds, was partially offset by a lower level of miscellaneous recoveries.  Strong new home purchase originations and a higher margin on sold loans drove the increase in mortgage banking fees.  Deposit fees declined primarily due to lower overdraft fees and to a lesser extent maintenance fees.  Lower client trading activity drove the reduction in wealth management fees.         

For the first half of 2015, noninterest income totaled $27.6 million, a $1.5 million increase over the same period of 2014, primarily attributable to higher other income of $1.6 million and mortgage banking fees of $0.8 million, partially offset by lower deposit fees of $0.9 million.  The year-to-date variances are attributable to the same factors as noted above for the second quarter.   

Noninterest expense for the second quarter of 2015 totaled $28.4 million, a decrease of $0.9 million, or 3.2%, from the first quarter of 2015 attributable to lower other real estate owned (“OREO”) expense of $0.6 million, compensation expense of $0.1 million, occupancy expense of $0.1 million, and other expense of $0.1 million.  A lower level of net losses from the sale of properties and to a lesser extent lower valuation adjustments drove the reduction in OREO expense.  The decrease in occupancy expense was attributable to lower building and equipment maintenance costs.  Other expense decreased due to lower processing fees which were higher than normal in the first quarter of 2015 due to the implementation of a new on-line/mobile banking platform.  Compared to the second quarter of 2014, noninterest expense decreased by $0.6 million or 2.2% attributable to lower OREO expense of $1.3 million, occupancy expense of $0.2 million and other expense of $0.2 million, partially offset by higher compensation expense of $1.1 million.  The reduction in OREO expense was driven by a lower level of net losses from the sale of properties.  The lower level of occupancy expense primarily reflects non-routine maintenance expenses realized in the second quarter of 2014.  Lower legal fees drove the decrease in other expense and reflect a lower level of support needed for problem loan resolutions.  The increase in compensation expense reflects higher pension plan expense of $0.6 million, performance based pay (commissions and incentives) of $0.4 million, and associate salaries of $0.1 million.        

For the first six months of 2015, noninterest expense totaled $57.8 million, an increase of $0.4 million, or 0.7%, over the same period of 2014 attributable to higher compensation expense of $1.9 million that was partially offset by lower OREO expense of $1.2 million, occupancy expense of $0.1 million, and other expense of $0.2 million.  The increase in compensation expense reflects higher pension plan expense of $1.3 million, performance based pay (commissions) of $0.3 million, and associate salaries of $0.3 million.  The increase in our pension plan expense compared to both the three and six-month prior year periods is primarily attributable to the utilization of a lower discount rate in 2015 for determining plan liabilities reflective of a decrease in long-term bond interest rates.  A revision to the mortality tables used to calculate pension liabilities also contributed to the increase, but to a lesser extent.  The reduction in OREO expense was primarily attributable to lower net losses from the sale of properties and to a lesser extent lower property carrying costs and valuation adjustments.  Lower technology equipment costs drove the decrease in occupancy expense.  The decrease in other expense reflects lower legal fees, printing and supply costs, and postage costs.     

We realized income tax expense of $1.1 million (23% effective rate) for the second quarter of 2015 compared to $0.7 million (41% effective rate) for the first quarter of 2015 and $0.7 million (33% effective rate) for the second quarter of 2014.  For the first six months of 2015, income tax expense totaled $1.8 million (27% effective rate) compared to an income tax benefit of $0.7 million (-15% effective rate) for the comparable period of 2014.  The aforementioned discrete BOLI transaction realized in the second quarter of 2015 was tax-free, therefore income tax expense for the three and six-months of 2015 were favorably impacted.  Income taxes for the three and six-months of 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 for the second half of 2015 will normalize within a range of 34%-35%.
        
Discussion of Financial Condition

Average earning assets were $2.328 billion for the second quarter of 2015, an increase of $21.5 million, or 0.9%, over the first quarter of 2015 and $115.2 million, or 5.2%, over the fourth quarter of 2014.  The increase in earning assets from the first quarter 2015 reflects higher levels of noninterest bearing and savings accounts, partially offset by a lower level of public funds.  The increase compared to the fourth quarter of 2014 reflects higher levels for all deposit products with the exception of money market accounts and certificates of deposit.  Additionally, growth in both the loan and investment portfolios led to a more favorable earning asset mix.

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $237.1 million during the second quarter of 2015 compared to an average net overnight funds sold position of $302.4 million in the first quarter of 2015 and an average overnight funds sold position of $288.6 million in the fourth quarter of 2014.  The decrease in overnight funds compared to the prior quarter reflects growth in both the loan and investment portfolios.  Partially offsetting this decline was an increase in average deposit balances despite a decline in public funds.  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.

Although we have experienced loan growth for the last six quarters, we continue to work on lowering the level of overnight funds by adding to our investment portfolio with short-duration, high quality securities and reducing deposit balances.  We offer to our clients a fully-insured money market account which is provided by a third party and can serve as an alternative investment for some of our higher balance depositors while at the same time allowing us to maintain the account relationship.  Until such time that attractive investment alternatives arise, we will continue to execute these strategies as well as seek other initiatives in an effort to better deploy our overnight fund balances.  

Average loans increased $25.3 million, or 1.8%, when compared to the first quarter of 2015, and have grown $47.2 million, or 3.3% compared to the fourth quarter of 2014.  The improvement in loans was primarily driven by increases in the consumer portfolio, commercial loans, and commercial mortgages.  

Without compromising our credit standards or taking on inordinate interest rate risk, we have modified several lending programs in our business (commercial real estate and consumer portfolios) 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 $45.5 million at the end of the second quarter of 2015, a decrease of $5.1 million from the first quarter of 2015 and $7.0 million from the fourth quarter of 2014.  Nonaccrual loans totaled $15.3 million at the end of the second quarter of 2015, a decrease of $1.5 million from both the first quarter of 2015 and fourth quarter of 2014.  Nonaccrual loan additions totaled $4.5 million in the second quarter of 2015 and $10.3 million for the first six months of 2015, which compares to $11.9 million for the same period of 2014.  The balance of OREO totaled $30.2 million at the end of the second quarter of 2015, a decrease of $3.6 million and $5.5 million, respectively, from the first quarter of 2015 and fourth quarter of 2014.  For the second quarter of 2015, we added properties totaling $1.1 million, sold properties totaling $4.0 million, recorded valuation adjustments totaling $0.5 million, and realized miscellaneous adjustments of $0.2 million.  For the first six months of 2015, we added properties totaling $2.8 million, sold properties totaling $6.8 million, recorded valuation adjustments totaling $1.3 million, and realized miscellaneous adjustments of $0.3 million.  Nonperforming assets represented 1.71% of total assets at June 30, 2015 compared to 1.88% at March 31, 2015 and 2.00% at December 31, 2014.

Average total deposits were $2.178 billion for the second quarter of 2015, an increase of $15.0 million, or 0.7%, over the first quarter of 2015 and an increase of $101.0 million, or 4.9%, over the fourth quarter of 2014.  The increase in deposits when compared to the first quarter of 2015 reflects higher levels of all non-maturity account types except NOW accounts, partially offset by declines in public fund deposits and certificates of deposit.  The higher level of deposits when compared to the fourth quarter of 2014 is primarily attributable to increased balances of noninterest bearing, public 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 2014, most likely peaked in the second quarter of 2015, and are expected to decline into the fourth quarter of 2015.

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.  Therefore, we do not attempt to compete with higher rate paying competitors for deposits. 

When compared to the first quarter of 2015 and fourth quarter of 2014, average borrowings increased by $3.7 million and $6.7 million, respectively, attributable to higher levels of repurchase agreement balances, partially offset by FHLB advance pay downs.

Equity capital was $272.0 million as of June 30, 2015, compared to $274.1 million as of March 31, 2015 and $272.5 million as of December 31, 2014.  Our leverage ratio was 10.57%, 10.73%, and 10.99%, respectively, for these periods.  Further, as of June 30, 2015, our risk-adjusted capital ratio was 16.75% compared to 17.11% and 17.76% at March 31, 2015 and December 31, 2014, respectively.  Our common equity tier 1 ratio was 12.31% as of June 30, 2015 compared to 12.57% as of March 31, 2015, which was the first reporting period this ratio was published under the Basel III capital standards.  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.  During 2015, we have repurchased approximately 393,000 shares of our common stock at an average price of $14.72 per share.               

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 $2.7 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
  Six Months Ended  
(Dollars in thousands, except per share data)   Jun 30, 2015   Mar 31, 2015   Jun 30, 2014   Jun 30, 2015   Jun 30, 2014  
                       
EARNINGS                      
Net Income $   3,845   $   986   $   1,473   $   4,831   $   5,224    
Net Income Per Common Share $     0.22   $     0.06   $     0.08   $     0.28   $     0.30    
PERFORMANCE                      
Return on Average Assets     0.58 %     0.15 %     0.23 %     0.37 %     0.41 %  
Return on Average Equity     5.62 %     1.45 %     2.09 %     3.54 %     3.75 %  
Net Interest Margin     3.29 %     3.27 %     3.29 %     3.28 %     3.29 %  
Noninterest Income as % of Operating Revenue   43.80 %     40.98 %     41.99 %     42.44 %     41.57 %  
Efficiency Ratio     83.85 %     93.42 %     91.11 %     88.46 %     91.00 %  
CAPITAL ADEQUACY                      
Tier 1 Capital Ratio     15.86 %     16.16 %     16.85 %     15.86 %     16.85 %  
Total Capital Ratio     16.75 %     17.11 %     18.10 %     16.75 %     18.10 %  
Tangible Common Equity Ratio     7.29 %     7.26 %     7.93 %     7.29 %     7.93 %  
Leverage Ratio     10.57 %     10.73 %     10.70 %     10.57 %     10.70 %  
Common Equity Tier 1 Ratio     12.31 %     12.57 %       -        12.31 %       -     
Equity to Assets     10.25 %     10.18 %     10.97 %     10.25 %     10.97 %  
ASSET QUALITY                      
Allowance as % of Non-Performing Loans     99.46 %     95.83 %     80.03 %     99.46 %     80.03 %  
Allowance as a % of Loans     1.03 %     1.10 %     1.45 %     1.03 %     1.45 %  
Net Charge-Offs as % of Average Loans     0.33 %     0.49 %     0.59 %     0.41 %     0.49 %  
Nonperforming Assets as % of Loans and ORE     3.00 %     3.38 %     4.67 %     3.00 %     4.67 %  
Nonperforming Assets as % of Total Assets     1.71 %     1.88 %     2.66 %     1.71 %     2.66 %  
STOCK PERFORMANCE                      
High  $   16.32   $   16.33   $   14.71   $   16.33   $   14.71    
Low     13.94       13.16       12.60       13.16       11.56    
Close     15.27       16.25       14.53       15.27       14.53    
Average Daily Trading Volume $   33,514   $   15,058   $   28,428   $   24,435   $   32,114    
                       

 

CAPITAL CITY BANK GROUP, INC.                      
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
 
Unaudited                      
                       
      2015       2014    
(Dollars in thousands)   Second Quarter   First
Quarter
  Fourth Quarter   Third Quarter   Second Quarter  
ASSETS                      
Cash and Due From Banks $     61,484    $      51,948    $      55,467    $      50,049    $      63,956    
Funds Sold and Interest Bearing Deposits       185,572         296,888         329,589         253,974         354,233    
Total Cash and Cash Equivalents       247,056         348,836         385,056         304,023         418,189    
                       
Investment Securities Available for Sale       433,688         404,887         341,548         322,297         275,082    
Investment Securities Held to Maturity       201,805         183,489         163,581         173,188         180,393    
Total Investment Securities       635,493         588,376         505,129         495,485         455,475    
                       
Loans Held for Sale       10,991         13,334         10,688         8,700         13,040    
                       
Loans, Net of Unearned Interest                      
Commercial, Financial, & Agricultural       151,116         143,951         136,925         133,756         134,833    
Real Estate - Construction       44,216         41,595         41,596         38,121         34,244    
Real Estate - Commercial       510,962         507,681         510,120         501,863         518,580    
Real Estate - Residential       284,333         287,481         289,952         302,791         298,647    
Real Estate - Home Equity       230,388         228,171         229,572         228,968         228,232    
Consumer       238,599         230,984         214,758         200,363         181,209    
Other Loans       12,048         9,243         6,017         5,504         7,182    
Overdrafts       2,603         2,348         2,434         3,009         2,664    
Total Loans, Net of Unearned Interest       1,474,265        1,451,454        1,431,374        1,414,375        1,405,591    
Allowance for Loan Losses       (15,236 )       (16,090 )       (17,539 )       (19,093 )       (20,543 )  
Loans, Net     1,459,029        1,435,364        1,413,835        1,395,282        1,385,048    
                       
Premises and Equipment, Net       99,108         100,038         101,899         102,546         102,141    
Goodwill       84,811         84,811         84,811         84,811         84,811    
Other Real Estate Owned       30,167         33,835         35,680         41,726         42,579    
Other Assets       87,489         89,121         90,071         67,044         66,209    
Total Other Assets       301,575         307,805         312,461         296,127         295,740    
                       
Total Assets $     2,654,144    $     2,693,715    $     2,627,169    $     2,499,617    $     2,567,492    
                       
LIABILITIES                      
Deposits:                      
Noninterest Bearing Deposits $     723,866    $      707,470    $      659,115    $      667,616    $      689,844    
NOW Accounts       734,237         801,037         804,337         665,493         712,385    
Money Market Accounts       264,475         257,684         254,149         270,131         272,255    
Regular Savings Accounts       255,185         250,862         233,612         231,301         227,470    
Certificates of Deposit       186,881         192,961         195,581         199,037         206,496    
Total Deposits       2,164,644        2,210,014        2,146,794        2,033,578        2,108,450    
                       
Short-Term Borrowings       53,698         49,488         49,425         42,586         36,732    
Subordinated Notes Payable       62,887         62,887         62,887         62,887         62,887    
Other Long-Term Borrowings       29,733         30,418         31,097         32,305         33,282    
Other Liabilities       71,144         66,821         64,426         45,008         44,561    
                       
Total Liabilities       2,382,106        2,419,628        2,354,629        2,216,364        2,285,912    
                       
SHAREOWNERS' EQUITY                      
Common Stock       172         175         174         174         174    
Additional Paid-In Capital       37,625         42,941         42,569         41,637         41,628    
Retained Earnings       255,096         251,765         251,306         249,907         248,142    
Accumulated Other Comprehensive Loss, Net of Tax       (20,855 )       (20,794 )       (21,509 )       (8,465 )       (8,364 )  
                       
Total Shareowners' Equity       272,038         274,087         272,540         283,253         281,580    
                       
Total Liabilities and Shareowners' Equity $    2,654,144    $     2,693,715    $     2,627,169    $     2,499,617    $      2,567,492    
                       
OTHER BALANCE SHEET DATA                      
Earning Assets $     2,306,322    $      2,350,052    $      2,276,781    $      2,172,535    $      2,228,339    
Interest Bearing Liabilities      1,587,096        1,645,337        1,631,088        1,503,740         1,551,507    
                       
Book Value Per Diluted Share $   15.80   $   15.59   $   15.53   $   16.18   $   16.08    
Tangible Book Value Per Diluted Share     10.87       10.77       10.70       11.33       11.24    
                       
Actual Basic Shares Outstanding     17,154       17,533       17,447       17,433       17,449    
Actual Diluted Shares Outstanding     17,216       17,579       17,544       17,512       17,510    
                       

 

CAPITAL CITY BANK GROUP, INC.                              
CONSOLIDATED STATEMENT OF OPERATIONS   
Unaudited                              
                               
                        Six Months Ended  
    2015   2014   June 30,  
(Dollars in thousands, except per share data)   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter   2015     2014    
                               
INTEREST INCOME                              
Interest and Fees on Loans $ 18,231  $    17,863  $    18,624  $    18,528  $    18,152  $   36,094  $     36,250    
Investment Securities     1,451     1,294     1,066     1,034     939     2,745       1,786    
Funds Sold     151     189     181     204     257     340       548    
Total Interest Income    19,833    19,346    19,871    19,766    19,348    39,179      38,584    
                               
INTEREST EXPENSE                              
Deposits     259     246     243     255     293     505       601    
Short-Term Borrowings     15     21     24     17     17     36       37    
Subordinated Notes Payable     338     332     333     333     331     670       662    
Other Long-Term Borrowings     237     240     252     263     269     477       560    
Total Interest Expense     849     839     852     868     910     1,688       1,860    
Net Interest Income     18,984     18,507     19,019     18,898     18,438    37,491      36,724    
Provision for Loan Losses     375     293     623     424     499     668       858    
Net Interest Income after Provision for Loan Losses   18,609     18,214     18,396     18,474     17,939     36,823       35,866    
                               
NONINTEREST INCOME                              
Deposit Fees     5,682     5,541     6,027     6,211     6,213    11,223      12,082    
Bank Card Fees     2,844     2,742     2,658     2,707     2,820     5,586       5,527    
Wealth Management Fees     1,776     2,046     1,988     2,050     1,852     3,822       3,770    
Mortgage Banking Fees     1,203     987     808     911     738     2,190       1,363    
Data Processing Fees     364     373     278     336     388     737       929    
Other      2,925     1,159     1,294     1,136     1,336     4,084       2,461    
Total Noninterest Income    14,794    12,848    13,053    13,351    13,347    27,642      26,132    
                               
NONINTEREST EXPENSE                              
Compensation     16,404     16,524     15,850     15,378     15,206    32,928      30,987    
Occupancy, Net     4,258     4,396     4,440     4,575     4,505     8,654       8,803    
Other Real Estate     931     1,497     1,353     1,783     2,276     2,428       3,675    
Other      6,846     6,973     6,666     6,871     7,089    13,819      13,977    
Total Noninterest Expense     28,439     29,390     28,309     28,607     29,076    57,829      57,442    
                               
OPERATING PROFIT     4,964     1,672     3,140     3,218     2,210     6,636       4,556    
Income Tax Expense (Benefit)     1,119     686     1,219     1,103     737     1,805       (668 )  
NET INCOME $   3,845  $    986  $    1,921  $    2,115  $    1,473  $    4,831  $      5,224    
                               
PER SHARE DATA                              
Basic Income $ 0.22 $ 0.06 $ 0.11 $ 0.12 $ 0.08 $ 0.28 $   0.30    
Diluted Income $ 0.22 $ 0.06 $ 0.11 $ 0.12 $ 0.08 $ 0.28 $   0.30    
Cash Dividend  $ 0.03 $ 0.03 $ 0.03 $ 0.02 $ 0.02 $ 0.06 $   0.04    
AVERAGE SHARES                              
Basic    17,296   17,508   17,433   17,440   17,427   17,402     17,413    
Diluted    17,358   17,555   17,530   17,519   17,488   17,456     17,463    
                               

 

CAPITAL CITY BANK GROUP, INC.                        
ALLOWANCE FOR LOAN LOSSES                         
AND RISK ELEMENT ASSETS                        
Unaudited                        
                         
      2015       2015       2014       2014       2014      
(Dollars in thousands, except per share data)   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter    
                         
ALLOWANCE FOR LOAN LOSSES                        
Balance at Beginning of Period $   16,090   $   17,539   $   19,093   $   20,543   $   22,110      
Provision for Loan Losses     375       293       623       424       499      
Net Charge-Offs     1,229       1,742       2,177       1,874       2,066      
Balance at End of Period $   15,236   $   16,090   $   17,539   $   19,093   $   20,543      
As a % of Loans     1.03 %     1.10 %     1.22 %     1.34 %     1.45 %    
As a % of Nonperforming Loans     99.46 %     95.83 %     104.60 %     81.31 %     80.03 %    
                         
CHARGE-OFFS                        
Commercial, Financial and Agricultural $   239   $   290   $   688   $   86   $   86      
Real Estate - Construction       -          -          28         -          -       
Real Estate - Commercial     285       904       957       1,208       1,029      
Real Estate - Residential     484       305       522       212       695      
Real Estate - Home Equity     454       182       (20 )     621       375      
Consumer     351       576       608       386       421      
Total Charge-Offs $   1,813   $   2,257   $   2,783   $   2,513   $   2,606      
                         
RECOVERIES                        
Commercial, Financial and Agricultural $   82   $   55   $   66   $   28   $   45      
Real Estate - Construction       -          -          2         2         1      
Real Estate - Commercial     54       30       76       213       152      
Real Estate - Residential     200       48       212       93       52      
Real Estate - Home Equity     33       24       28       37       65      
Consumer     215       358       222       266       225      
Total Recoveries $   584   $   515   $   606   $   639   $   540      
                         
NET CHARGE-OFFS $   1,229   $   1,742   $   2,177   $   1,874   $   2,066      
                         
Net Charge-Offs as a % of Average Loans(1)     0.33 %     0.49 %     0.61 %     0.52 %     0.59 %    
                         
RISK ELEMENT ASSETS                        
Nonaccruing Loans $   15,320   $   16,790   $   16,769   $   23,482   $   25,670      
Other Real Estate Owned     30,167       33,835       35,680       41,726       42,579      
Total Nonperforming Assets $   45,487   $   50,625   $   52,449   $   65,208   $   68,249      
                         
Past Due Loans 30-89 Days  $     5,858    $      3,689    $      6,792    $      4,726    $      5,092      
Past Due Loans 90 Days or More       -          -          -          62         -       
Classified Loans       69,152         74,247         83,137         89,850         95,037      
Performing Troubled Debt Restructuring's $   41,632   $   42,590   $   44,409   $   43,578   $   45,440      
                         
Nonperforming Loans as a % of Loans     1.03 %     1.15 %     1.16 %     1.65 %     1.81 %    
Nonperforming Assets as a % of                        
  Loans and Other Real Estate     3.00 %     3.38 %     3.55 %     4.45 %     4.67 %    
Nonperforming Assets as a % of Total Assets     1.71 %     1.88 %     2.00 %     2.61 %     2.66 %    
                         
(1) Annualized                        
                         

 

CAPITAL CITY BANK GROUP, INC.                                                     
AVERAGE BALANCE AND INTEREST RATES(1)                                                     
Unaudited                                                                                                  
                                                                                                   
                                                                                                   
    Second Quarter 2015     First Quarter 2015     Fourth Quarter 2014     Third Quarter 2014     Second Quarter 2014    Jun 2015 YTD
    Jun 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 $     1,473,954       18,285   4.98 % $     1,448,617       17,909   5.01 % $     1,426,756       18,670   5.19 % $     1,421,327       18,590   5.19 % $     1,411,988       18,216   5.17 %     1,461,356       36,194   4.99 % $    1,403,793       36,377   5.23 %  
                                                                                                   
Investment Securities                                                                                                  
Taxable Investment Securities       540,735       1,313   0.97         491,637       1,198   0.98         423,136       964   0.90         387,966       929   0.95         345,798       822   0.95       516,321       2,511   0.95         318,521       1,530   0.93    
Tax-Exempt Investment Securities     76,191     219   1.15       63,826     154   0.96       74,276     161   0.87       82,583     165   0.80       94,431     182   0.77     70,043     373   1.06       104,431     396   0.76    
                                                                                                   
Total Investment Securities       616,926       1,532   0.99         555,463       1,352   0.98         497,412       1,125   0.90         470,549       1,094   0.92         440,229       1,004   0.91       586,364       2,884   0.99         422,952       1,926   0.91    
                                                                                                   
Funds Sold     237,132     151   0.26       302,405     189   0.25       288,613     181   0.25       317,553     204   0.25       408,668     257   0.25     269,588     340   0.25       437,837     548   0.25    
                                                                                                   
Total Earning Assets       2,328,012   $ 19,968   3.44 %       2,306,485   $ 19,450   3.42 %       2,212,781   $ 19,976   3.58 %       2,209,429   $ 19,888   3.57 %       2,260,885   $ 19,477   3.46 %     2,317,308   $ 39,418   3.43 %      2,264,582   $ 38,851   3.46 %  
                                                                                                   
Cash and Due From Banks       52,473                   48,615                   45,173                   44,139                   44,115                 50,555                   46,089              
Allowance for Loan Losses       (16,070 )                 (17,340 )                 (19,031 )                 (20,493 )                 (22,255 )               (16,702 )                 (22,730 )            
Other Assets     306,286                 310,791                 310,813                 297,496                 296,248               308,526                 300,656              
                                                                                                   
Total Assets $   2,670,701             $   2,648,551             $   2,549,736             $   2,530,571             $   2,578,993               2,659,687             $   2,588,597              
                                                                                                   
LIABILITIES:                                                                                                  
Interest Bearing Deposits                                                                                                  
NOW Accounts $     761,388   $   64   0.03 % $     794,308   $   68   0.03 % $     689,572   $   57   0.03 % $     680,154   $   66   0.04 % $     724,635   $   91   0.05 %     777,757   $   132   0.03 % $     747,343   $   195   0.05 %  
Money Market Accounts       256,265       32   0.05         254,483       41   0.07         267,703       46   0.07         270,133       46   0.07         280,619       50   0.07       255,378       73   0.06         277,335       98   0.07    
Savings Accounts       253,808       31   0.05         242,256       30   0.05         233,161       29   0.05         228,741       29   0.05         227,960       28   0.05       248,064       61   0.05         223,418       54   0.05    
Time Deposits     189,213     132   0.28       194,655     107   0.22       197,129     111   0.22       202,802     114   0.22       209,558     124   0.24     191,919     239   0.25       212,408     254   0.24    
Total Interest Bearing Deposits       1,460,674       259   0.07 %       1,485,702       246   0.07 %       1,387,565       243   0.07 %       1,381,830       255   0.07 %       1,442,772       293   0.08 %     1,473,118       505   0.07 %      1,460,504       601   0.08 %  
                                                                                                   
Short-Term Borrowings       54,237       15   0.11 %       49,809       21   0.17 %       46,055       24   0.21 %       40,782       17   0.17 %       44,473       17   0.15 %     52,035       36   0.14 %       45,402       37   0.16 %  
Subordinated Notes Payable       62,887       338   2.13         62,887       332   2.11         62,887       333   2.07         62,887       333   2.07         62,887       331   2.08       62,887       670   2.12         62,887       662   2.09    
Other Long-Term Borrowings     30,067     237   3.16       30,751     240   3.16       31,513     252   3.17       32,792     263   3.20       33,619     269   3.21     30,407     477   3.16       35,328     560   3.19    
                                                                                                   
Total Interest Bearing Liabilities       1,607,865   $ 849   0.21 %       1,629,149   $ 839   0.21 %       1,528,020   $ 852   0.22 %       1,518,291   $ 868   0.23 %       1,583,751   $ 910   0.23 %     1,618,447   $ 1,688   0.21 %      1,604,121   $ 1,860   0.23 %  
                                                                                                   
Noninterest Bearing Deposits       717,725                   677,674                   689,800                   681,051                   666,791                 697,811                   656,715              
Other Liabilities     70,690                 66,424                 45,887                 47,099                 46,105               68,569                 46,716              
                                                                                                   
Total Liabilities     2,396,280                 2,373,247                 2,263,707                 2,246,441                 2,296,647               2,384,827                 2,307,552              
                                                                                                   
SHAREOWNERS' EQUITY:     274,421                 275,304                 286,029                 284,130                 282,346               274,860                 281,045              
                                                                                                   
Total Liabilities and Shareowners' Equity $   2,670,701             $   2,648,551             $   2,549,736             $   2,530,571             $   2,578,993               2,659,687             $   2,588,597              
                                                                                                   
Interest Rate Spread     $ 19,119   3.23 %     $ 18,611   3.21 %     $ 19,124   3.36 %     $ 19,020   3.34 %     $ 18,567   3.22 %   $ 37,730   3.22 %     $ 36,991   3.23 %  
                                                                                                   
Interest Income and Rate Earned(1)       19,968   3.44         19,450   3.42         19,976   3.58         19,888   3.57         19,477   3.46       39,418   3.43         38,851   3.46    
Interest Expense and Rate Paid(2)       849   0.15         839   0.15         852   0.15         868   0.16         910   0.16       1,688   0.15         1,860   0.17    
                                                                                                   
Net Interest Margin     $ 19,119   3.29 %     $ 18,611   3.27 %     $ 19,124   3.43 %     $ 19,020   3.42 %     $ 18,567   3.29 %   $ 37,730   3.28 %     $ 36,991   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

Source: Capital City Bank Group, Inc.