Capital City Bank Group, Inc. Reports Second Quarter 2012 Results

TALLAHASSEE, Fla., July 24, 2012 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported a net loss of $1.7 million, or $0.10 per diluted share, compared to a net loss of $1.2 million, or $0.07 per diluted share for the first quarter of 2012, and net income of $2.1 million, or $0.12 per diluted share, for the second quarter of 2011. For the first six months of 2012, the Company reported a net loss of $2.9 million, or $0.17 per diluted share, compared to net income of $3.5 million, or $0.20 per diluted share for the same period in 2011.

Compared to the first quarter of 2012, performance reflects lower operating revenues of $0.3 million and a higher loan loss provision of $0.9 million, partially offset by lower noninterest expense of $0.3 million and income taxes of $0.4 million.

Compared to the second quarter of 2011, the reduction in earnings was due to lower operating revenues of $2.9 million, a higher loan loss provision of $2.2 million, and an increase in noninterest expense of $1.1 million, partially offset by lower income taxes of $2.4 million.

The decrease in earnings for the first half of 2012 is attributable to lower operating revenues of $7.0 million, a higher loan loss provision of $2.9 million, and an increase in noninterest expense of $0.3 million, partially offset by lower income taxes of $3.8 million. Earnings for the first half of 2011 reflect the sale of our Visa Class B shares of stock which resulted in a net pre-tax gain of $2.6 million ($3.2 million pre-tax gain included in noninterest income and recognition of a $0.6 million swap liability included in noninterest expense).

"Although there are some noted improvements, the north Florida and south Georgia economies, which are heavily dependent on real estate markets, continue to present a difficult operating environment," said William G. Smith, Jr., Chairman, President and CEO. "While weak loan demand puts pressure on our net interest margin, our pre-tax, pre-credit cost earnings were comparable to the first quarter as we continue to trim expenses. On the credit quality front, we continue to experience a lighter volume of loans moving to nonperforming status while sales of other real estate remain active. Our office network will always be an important distribution channel for Capital City, but our clients are changing the way they wish to transact business with us and, as a result, we are adjusting our strategies to meet our clients' needs. We recently announced the closure of four offices, which not only reflects the changing habits of our clients, but supports our overall efforts to improve efficiency. While disappointed with the second quarter loss, our management team is working diligently to capitalize on market opportunities and to allocate resources to those aspects of our business that will return Capital City to its historical earnings level."

The Return on Average Assets was -0.26% and the Return on Average Equity was -2.75% for the second quarter of 2012. These metrics were -0.18% and -1.84% for the first quarter of 2012, and 0.33% and 3.28% for the second quarter of 2011, respectively.

For the first half of 2012, the Return on Average Assets was -0.22% and the Return on Average Equity was -2.29% compared to 0.26% and 2.66%, respectively, for the first half of 2011.

Discussion of Financial Condition

Average earning assets were $2.263 billion for the second quarter of 2012, a decrease of $5.5 million, or 0.2%, from the first quarter of 2012, and an increase of $116.4 million, or 5.4%, over the fourth quarter of 2011.  As compared to the linked quarter, the decline in average earning assets attributable to problem loan resolutions and lower deposits was partially offset by an increase in short-term borrowings and other liabilities. The shift in the mix of earning assets continued as the loan and investment portfolio declined when compared to the prior quarter. The increase compared to the fourth quarter of 2011 primarily reflects the higher level of deposits resulting from the seasonal influx of public funds. 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $411.4 million during the second quarter of 2012 compared to an average net overnight funds sold position of $373.0 million in the linked quarter and an average overnight funds sold position of $191.8 million in the fourth quarter of 2011.  The higher balance when compared to both periods reflects a decrease in the loan and investment portfolios. Higher public fund balances was also a significant contributor to the increase when compared to the fourth quarter of 2011.

When compared to the first quarter of 2012 and the fourth quarter of 2011, average loans declined (a portion of which is attributable to problem loan resolution) by $25.7 million and $75.9 million, respectively. Most loan categories have experienced declines with the reduction primarily in the commercial real estate and residential categories. Our core loan portfolio continues to be impacted by normal amortization and a higher level of payoffs that have outpaced our new loan production. New loan production continues to be impacted by weak loan demand attributable to the trend toward consumers and businesses deleveraging, the lack of consumer confidence, and a persistently sluggish economy. 

Several new lending programs were introduced during the first half of 2012 to mitigate the impact that consumer and business deleveraging is having on our portfolio. These programs, which are primarily used in our business and commercial real estate lending areas, have had a positive impact as the rate of decline has slowed during the quarter.        

The resolution of problem loans (which has the effect of lowering the loan portfolio as loans are either charged off or transferred to other real estate "OREO") also contributed to the overall decline.  During the second quarter of 2012, loan charge-offs and loans transferred to OREO accounted for $15.9 million, or 70%, of the net reduction in total loans of $22.6 million from the first quarter of 2012. Compared to the fourth quarter of 2011, loan resolution accounted for $25.3 million, or 35%, of the net reduction in loans of $72.4 million1

Nonperforming assets (nonaccrual loans and OREO) totaled $132.8 million at the end of the second quarter of 2012 compared to $136.8 million at the end of the first quarter of 2012 and $137.6 million at the end of the fourth quarter of 2011. Nonaccrual loans totaled $74.8 million, a decrease of $3.9 million from the first quarter of 2012 and $0.3 million from the fourth quarter of 2011, reflective of loan charge-offs and the migration of loans to OREO, which outpaced gross additions.   Gross additions declined for the second straight quarter and represented the lowest quarterly amount thus far in this cycle. The balance of OREO totaled $58.1 million at the end of the second quarter, comparable to the prior quarter and a $4.5 million decrease from the fourth quarter of 2011. We continue to experience progress in our efforts to dispose of OREO by selling properties totaling $13.1 million during the first half of the year. Nonperforming assets represented 5.02% of total assets at June 30, 2012 compared to 5.14% at March 31, 2012 and 5.21% at December 31, 2011.

Average total deposits were $2.136 billion for the second quarter of 2012, a decrease of $25.7 million, or 1.2%, from the linked quarter and higher by $102.7 million, or 5.1%, from the fourth quarter of 2011.  The decrease in deposits when compared to the linked quarter resulted from lower public funds, certificates of deposit and noninterest bearing accounts, partially offset by growth in regular savings and money market accounts. Compared to the fourth quarter of 2011, the increase was driven primarily by higher public fund balances, savings and noninterest bearing deposits. This was partially offset by a reduction of certificates of deposit.  Although public funds are seasonal in nature, they continue to represent a large component of our deposit mix.

Our mix of deposits continues to change 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. 

During the second half of 2012, we may realize some attrition in noninterest bearing deposit balances due to the unlimited government guarantee on noninterest bearing accounts, which if not extended, is set to expire at year-end. Our average noninterest bearing deposits are approximately 27.9% of our total deposits.

Borrowings increased by $23.3 million when compared to the first quarter of 2012 and were higher by $20.3 million when compared to the fourth quarter of 2011, as a result of higher balances in repurchase agreements, partially offset by payments on FHLB advances.

Discussion of Operating Results

Tax equivalent net interest income for the second quarter of 2012 was $21.2 million compared to $21.8 million for the first quarter of 2012 and $23.7 million for the second quarter of 2011.  The decrease in tax equivalent net interest income compared to the prior periods was due to a reduction in loan income primarily attributable to declining loan balances and continued unfavorable asset repricing, partially offset by a reduction in interest expense and a lower level of foregone interest on loans.  The lower interest expense is primarily attributable to certificates of deposit and reflects both lower balances and favorable repricing. For the six months ended June 30, 2012, tax equivalent net interest income totaled $43.1 million compared to $47.0 million for the same period of 2011.

The decline in the loan portfolio, coupled with the low rate environment continues to put pressure on our net interest income.  The loan portfolio yield is declining as the average rate on the production is lower and the existing portfolio reprices. Lowering our cost of funds, to the extent we can, and continuing to shift the mix of our deposits will help to partially mitigate the unfavorable impact of weak loan demand and repricing, although the impact is expected to be minimal. 

The net interest margin for the second quarter of 2012 was 3.77%, a decrease of 10 basis points from the first quarter of 2012 and a decline of 44 basis points from the second quarter of 2011.  Year-to-date net interest margin of 3.82% declined 35 basis points from the comparable period in 2011. The decrease in the margin for all comparable periods is attributable to the shift in our earning asset mix and unfavorable asset repricing, partially offset by a lower average cost of funds.

The provision for loan losses for the second quarter of 2012 was $5.7 million compared to $4.8 million in the first quarter of 2012 and $3.5 million for the second quarter of 2011. The increase over both periods was driven by higher loan loss experience and the associated impact on our general reserve needs. For the first six months of 2012, the loan loss provision totaled $10.5 million compared to $7.7 million for the same period in 2011 with the increase primarily attributable to an increase in impaired loans. Net charge-offs for the second quarter of 2012 totaled $7.0 million, or 1.80%, of average loans (annualized) compared to $4.6 million, or 1.16%, for the first quarter of 2012 and $6.3 million, or 1.49%, in the second quarter of 2011. For the first half of 2012, net charge-offs totaled $11.6 million, or 1.48%, of average loans (annualized) compared to $12.0 million, or 1.41%, for the same period of 2011. At quarter-end, the allowance for loan losses of $29.9 million was 1.93% of outstanding loans (net of overdrafts) and provided coverage of 40% of nonperforming loans compared to 1.98% and 40%, respectively, at March 31, 2012, and 1.91% and 41%, respectively, at December 31, 2011.

Noninterest income for the second quarter of 2012 totaled $13.9 million, an increase of $0.3 million, or 2.4%, over the first quarter of 2012 and a decrease of $0.5 million, or 3.8%, from the second quarter of 2011. The increase over the first quarter of 2012 was driven primarily by higher retail brokerage fees of $0.1 million and an increase in other income of $0.2 million, primarily due to gains from the sale of OREO properties. Compared to the second quarter of 2011, the decrease primarily reflects a reduction in other income due to a lower level of gains realized from the sale of OREO properties. For the first six months of 2012, noninterest income totaled $27.5 million, a decrease of $3.3 million from the same period of 2011 attributable to the Visa gain realized in the first quarter of 2011. Higher deposit fees, mortgage banking fees, and bank card fees partially offset by lower data processing fees and a reduction in gains from the sale of OREO properties also contributed to the variance. The increase in deposit fees reflects a lower level of overdraft charge-offs. Increased loan production drove the higher level of mortgage banking fees reflecting increased home purchase activity in our markets. The increase in bank card fees was attributable to an increase in active cards and higher card utilization. Data processing fees declined due to a reduction in the number of banks that we process for as two of our user banks were acquired and discontinued service in early 2011.                

Noninterest expense for the second quarter of 2012 totaled $32.3 million, a decrease of $0.3 million, or 0.9%, from the first quarter of 2012 and an increase of $1.1 million, or 3.6%, over the second quarter of 2011. The decrease compared to the first quarter of 2012 reflects a reduction in salaries/associate benefit expense of $0.7 million partially offset by higher other expense of $0.4 million. The decrease in salaries/associate benefits was due to a decline in unemployment taxes and pension plan expense. Higher advertising expense and severance costs related to the closing of four banking offices and outsourcing of our items processing function drove the variance in other expense. The increase compared to the second quarter of 2011 was primarily attributable to a higher expense for OREO and an increase in other expense. The increase in OREO expense reflects a higher level of valuation adjustments for our OREO portfolio and the increase in other expense was due to higher professional fees and the aforementioned severance costs. For the first six months of 2012, noninterest expense totaled $64.9 million, an increase of $0.4 million, or 0.6%, over the same period of 2011 primarily attributable to higher expense for salaries/associate benefits of $0.4 million and OREO of $0.3 million, partially offset by lower occupancy expense of $0.3 million. The variance in salaries/associate benefit expense reflects higher expense for our pension plan partially offset by lower performance compensation. Utilization of a lower discount rate in 2012 due to lower long-term bond interest rates drove the increase in pension expense. Higher carrying costs drove the increase in OREO expense. Occupancy expense declined due to lower building maintenance costs.

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (Nasdaq:CCBG) is one of the largest publicly traded financial services companies headquartered in Florida and has approximately $2.6 billion in assets. The Company provides a full range of banking services, including traditional deposit and credit services, asset management, trust, mortgage banking, merchant services, bankcards, data processing and securities brokerage services. The Company's bank subsidiary, Capital City Bank, was founded in 1895 and now has 70 banking offices and 74 ATMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company's future results to differ materially. The following factors, among others, could cause the Company's actual results to differ: the Company's need and our ability to incur additional debt or equity financing; the accuracy of the Company's financial statement estimates and assumptions, including the estimate for the Company's loan loss provision; continued depression of the market value of the Company that could result in an impairment of goodwill; legislative or regulatory changes, including the Dodd-Frank Act and Basel III; the strength of the U.S. economy and the local economies where the Company conducts operations; the frequency and magnitude of foreclosure of the Company's loans; restrictions on our operations, including the inability to pay dividends without our regulators' consent; the effects of the health and soundness of other financial institutions, including the FDIC's need to increase Deposit Insurance Fund assessments; 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 impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes; the effects of security breaches and computer viruses that may affect the Company's computer systems; changes in consumer spending and savings habits; the Company's growth and profitability; changes in accounting; the Company's ability to integrate acquisitions; 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, 2011, 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.

1 The reductions in loan portfolio balances stated in this paragraph are based on "as of" balances, not averages.

CAPITAL CITY BANK GROUP, INC.          
EARNINGS HIGHLIGHTS          
Unaudited          
           
  Three Months Ended Six Months Ended
(Dollars in thousands, except per share data) Jun 30, 2012 Mar 31, 2012 Jun 30, 2011 Jun 30, 2012 Jun 30, 2011
           
EARNINGS          
Net (Loss) Income  $ (1,726)  $ (1,162)  $ 2,145  $ (2,888)  $ 3,455
Net (Loss) Income Per Common Share  $ (0.10)  $ (0.07)  $ 0.12  $ (0.17)  $ 0.20
PERFORMANCE          
Return on Average Equity -2.75% -1.84% 3.28% -2.29% 2.66%
Return on Average Assets -0.26% -0.18% 0.33% -0.22% 0.26%
Net Interest Margin 3.77% 3.87% 4.21% 3.82% 4.17%
Noninterest Income as % of Operating Revenue 39.88% 38.64% 38.13% 39.26% 39.87%
Efficiency Ratio 90.88% 91.73% 81.41% 91.31% 82.37%
CAPITAL ADEQUACY          
Tier 1 Capital Ratio 14.17% 14.17% 13.83% 14.17% 13.83%
Total Capital Ratio 15.54% 15.54% 15.19% 15.54% 15.19%
Tangible Common Equity Ratio 6.40% 6.42% 6.96% 6.40% 6.96%
Leverage Ratio 9.60% 9.71% 9.95% 9.60% 9.95%
Equity to Assets 9.41% 9.43% 10.02% 9.41% 10.02%
ASSET QUALITY          
Allowance as % of Non-Performing Loans 40.03% 39.65% 50.89% 40.03% 50.89%
Allowance as a % of Loans 1.93% 1.98% 1.84% 1.93% 1.84%
Net Charge-Offs as % of Average Loans 1.80% 1.16% 1.49% 1.48% 1.41%
Nonperforming Assets as % of Loans and ORE 8.23% 8.36% 6.98% 8.23% 6.98%
Nonperforming Assets as % of Total Assets 5.02% 5.14% 4.70% 5.02% 4.70%
STOCK PERFORMANCE          
High   $ 8.73  $ 9.91  $ 13.12  $ 9.91  $ 13.80
Low 6.35 7.32 9.94 6.35 9.94
Close 7.37 7.45 10.26 7.37 10.26
Average Daily Trading Volume  $ 37,926  $ 24,751  $ 29,716  $ 31,391  $ 25,696
           
CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION        
Unaudited          
           
  2012 2011
(Dollars in thousands) Second Quarter First Quarter Fourth Quarter Third Quarter Second Quarter
ASSETS          
Cash and Due From Banks  $ 57,477  $ 50,567  $ 54,953  $ 53,027  $ 71,554
Funds Sold and Interest Bearing Deposits 434,814 418,678 330,361 193,387 223,183
Total Cash and Cash Equivalents  492,291  469,245  385,314  246,414  294,737
           
Investment Securities, Available-for-Sale 280,753 284,490 307,149 306,038 304,313
           
Loans, Net of Unearned Interest          
Commercial, Financial, & Agricultural 136,736 132,119 130,879 142,511 149,830
Real Estate - Construction 46,803 34,554 26,367 31,991 30,867
Real Estate - Commercial 605,819 624,528 639,140 644,128 660,058
Real Estate - Residential 353,198 364,123 386,877 388,686 395,126
Real Estate - Home Equity 242,929 240,800 244,263 245,438 248,228
Consumer 162,899 174,132 186,216 188,933 194,624
Other Loans 5,638 6,555 12,495 13,720 5,987
Overdrafts 2,214 2,073 2,446 2,292 2,882
Total Loans, Net of Unearned Interest  1,556,236  1,578,884  1,628,683  1,657,699  1,687,602
Allowance for Loan Losses (29,929) (31,217) (31,035) (29,658) (31,080)
Loans, Net  1,526,307  1,547,667  1,597,648  1,628,041  1,656,522
           
Premises and Equipment, Net 110,302 111,408 110,991 111,471 112,576
Intangible Assets 85,269 85,376 85,484 85,591 85,699
Other Real Estate Owned 58,059 58,100 62,600 61,196 61,016
Other Assets 92,869 103,992 92,126 85,221 84,395
Total Other Assets 346,499 358,876 351,201 343,479 343,686
           
Total Assets  $ 2,645,850  $ 2,660,278  $ 2,641,312  $ 2,523,972  $ 2,599,258
           
LIABILITIES          
Deposits:          
Noninterest Bearing Deposits  $ 623,130  $ 605,774  $ 618,317  $ 584,628  $ 568,813
NOW Accounts 789,103 845,149 828,990 708,066 764,480
Money Market Accounts 288,352 283,224 276,910 280,001 283,230
Regular Savings Accounts 178,388 172,262 158,462 154,136 153,403
Certificates of Deposit 271,413 279,295 289,840 316,968 331,085
Total Deposits 2,150,386 2,185,704 2,172,519 2,043,798 2,101,011
           
Short-Term Borrowings 69,449 42,188 43,372 47,508 65,237
Subordinated Notes Payable 62,887 62,887 62,887 62,887 62,887
Other Long-Term Borrowings 38,846 42,826 44,606 45,389 49,196
Other Liabilities 75,260 75,876 65,986 63,465 60,383
           
Total Liabilities 2,396,828 2,409,481 2,389,370 2,263,047 2,338,714
           
SHAREOWNERS' EQUITY          
Common Stock 172 172 172 172 171
Additional Paid-In Capital 38,260 38,101 37,838 38,074 37,724
Retained Earnings 234,573 236,299 237,461 237,969 237,709
Accumulated Other Comprehensive Loss, Net of Tax (23,983) (23,775) (23,529) (15,290) (15,060)
           
Total Shareowners' Equity 249,022 250,797 251,942 260,925 260,544
           
Total Liabilities and Shareowners' Equity  $ 2,645,850  $ 2,660,278  $ 2,641,312  $ 2,523,972  $ 2,599,258
           
OTHER BALANCE SHEET DATA          
Earning Assets  $ 2,271,803  $ 2,282,053  $ 2,266,193  $ 2,157,124  $ 2,215,098
Intangible Assets          
Goodwill 84,811 84,811 84,811 84,811 84,811
Core Deposits 139 198 258 318 378
Other 319 367 415 462 510
Interest Bearing Liabilities 1,698,438 1,727,831 1,705,066 1,614,954 1,709,518
           
Book Value Per Diluted Share  $ 14.48  $ 14.60  $ 14.68  $ 15.20  $ 15.20
Tangible Book Value Per Diluted Share 9.52 9.63 9.70 10.21 10.21
           
Actual Basic Shares Outstanding 17,198 17,182 17,160 17,157 17,127
Actual Diluted Shares Outstanding 17,198 17,182 17,161 17,172 17,139
               
CAPITAL CITY BANK GROUP, INC.              
CONSOLIDATED STATEMENT OF OPERATIONS              
Unaudited              
               
            Six Months Ended
  2012 2011 2012 2011
(Dollars in thousands, except per share data) Second Quarter First Quarter Fourth Quarter Third Quarter Second Quarter Second Quarter Second Quarter
               
INTEREST INCOME              
Interest and Fees on Loans $ 21,359 $ 22,005 $ 22,915 $ 23,777 $ 24,305 $ 43,364 $ 48,252
Investment Securities 834 900 902 978 1,017 1,734 2,088
Funds Sold 244 225 95 136 145 469 316
Total Interest Income 22,437 23,130 23,912 24,891 25,467 45,567 50,656
               
INTEREST EXPENSE              
Deposits 556 643 699 907 1,083 1,199 2,341
Short-Term Borrowings 48 8 6 78 110 56 221
Subordinated Notes Payable 372 382 358 339 343 754 683
Other Long-Term Borrowings 396 436 452 467 492 832 986
Total Interest Expense 1,372 1,469 1,515 1,791 2,028 2,841 4,231
Net Interest Income 21,065 21,661 22,397 23,100 23,439 42,726 46,425
Provision for Loan Losses 5,743 4,793 7,600 3,718 3,545 10,536 7,678
Net Interest Income after Provision for Loan Losses 15,322 16,868 14,797 19,382 19,894 32,190 38,747
               
NONINTEREST INCOME              
Service Charges on Deposit Accounts 6,313 6,309 6,530 6,629 6,309 12,622 12,292
Data Processing Fees 680 675 743 749 764 1,355 1,738
Asset Management Fees 1,020 1,015 1,124 1,080 1,080 2,035 2,160
Retail Brokerage Fees 884 758 776 807 939 1,642 1,668
Gain on Sale of Investment Securities  --   --   --   --   --   --   -- 
Mortgage Banking Fees 864 848 845 645 568 1,712 1,185
Interchange Fees (1) 1,580 1,526 1,399 1,420 1,443 3,106 2,803
ATM/Debit Card Fees (1) 1,204 1,245 1,098 1,170 1,115 2,449 2,251
Other  1,361 1,210 1,358 1,693 2,230 2,571 6,685
Total Noninterest Income 13,906 13,586 13,873 14,193 14,448 27,492 30,782
               
NONINTEREST EXPENSE              
Salaries and Associate Benefits 16,117 16,843 15,260 15,805 16,000 32,960 32,577
Occupancy, Net 2,276 2,266 2,284 2,495 2,447 4,542 4,843
Furniture and Equipment 2,245 2,201 2,097 2,118 2,117 4,446 4,343
Intangible Amortization 107 108 107 108 107 215 460
Other Real Estate 3,460 3,513 3,425 2,542 3,033 6,973 6,710
Other  8,088 7,666 7,930 7,579 7,463 15,754 15,565
Total Noninterest Expense 32,293 32,597 31,103 30,647 31,167 64,890 64,498
               
OPERATING (LOSS) PROFIT (3,065) (2,143) (2,433) 2,928 3,175 (5,208) 5,031
Income Tax (Benefit) Expense (1,339) (981) (1,898) 951 1,030 (2,320) 1,576
NET (LOSS) INCOME $ (1,726) $ (1,162) $ (535) $ 1,977 $ 2,145 $ (2,888) $ 3,455
               
PER SHARE DATA              
Basic (Loss) Income $ (0.10) $ (0.07) $ (0.03) $ 0.12 $ 0.12 $ (0.17) $ 0.20
Diluted (Loss) Income $ (0.10) $ (0.07) $ (0.03) $ 0.12 $ 0.12 $ (0.17) $ 0.20
Cash Dividends 0.000 0.000 0.000 0.100 0.100 0.000 0.200
AVERAGE SHARES              
Basic  17,192 17,181 17,157 17,152 17,127 17,187 17,124
Diluted  17,192 17,181 17,157 17,167 17,139 17,187 17,135
               
(1) Together referred to as "Bank Card Fees"              
           
CAPITAL CITY BANK GROUP, INC.          
ALLOWANCE FOR LOAN LOSSES           
AND NONPERFORMING ASSETS          
Unaudited          
           
           
(Dollars in thousands, except per share data) 2012
Second Quarter
2012
First Quarter
2011
Fourth Quarter
2011
Third Quarter
2011
Second Quarter
           
ALLOWANCE FOR LOAN LOSSES          
Balance at Beginning of Period $ 31,217 $ 31,035 $ 29,658 $ 31,080 $ 33,873
Provision for Loan Losses 5,743 4,793 7,600 3,718 3,545
Net Charge-Offs 7,031 4,611 6,223 5,140 6,338
Balance at End of Period $ 29,929 $ 31,217 $ 31,035 $ 29,658 $ 31,080
As a % of Loans 1.93% 1.98% 1.91% 1.79% 1.84%
As a % of Nonperforming Loans 40.03% 39.65% 41.37% 55.54% 50.89%
           
CHARGE-OFFS          
Commercial, Financial and Agricultural $ 57 $ 268 $ 634 $ 186 $ 301
Real Estate - Construction 275  --  25 75  14
Real Estate - Commercial 3,519 1,532 2,443 1,031 2,808
Real Estate - Residential 3,894 1,967 2,755 3,287 2,371
Real Estate - Home Equity 425 892 205 580 944
Consumer 550 732 879 832 606
Total Charge-Offs $ 8,720 $ 5,391 $ 6,941 $ 5,991 $ 7,044
           
RECOVERIES          
Commercial, Financial and Agricultural $ 83 $ 67 $ 242 $ 33 $ 43
Real Estate - Construction  27  --   --   --  5
Real Estate - Commercial 42 138 87 37 115
Real Estate - Residential 969 163 34 271 113
Real Estate - Home Equity 116 18 13 108 57
Consumer 452 394 342 402 373
Total Recoveries $ 1,689 $ 780 $ 718 $ 851 $ 706
           
NET CHARGE-OFFS $ 7,031 $ 4,611 $ 6,223 $ 5,140 $ 6,338
           
Net Charge-Offs as a % of Average Loans(1) 1.80% 1.16% 1.50% 1.22% 1.49%
           
RISK ELEMENT ASSETS          
Nonaccruing Loans $ 74,770 $ 78,726 $ 75,023 $ 53,396 $ 61,076
Other Real Estate 58,059 58,100 62,600 61,196 61,016
Total Nonperforming Assets $ 132,829 $ 136,826 $ 137,623 $ 114,592 $ 122,092
           
Past Due Loans 30-89 Days  $ 16,695 $ 9,193 $ 19,425 $ 17,053 $ 18,103
Past Due Loans 90 Days or More  --  25 224 26  271
Performing Troubled Debt Restructuring's $ 38,734 $ 37,373 $ 37,675 $ 28,404 $ 23,582
           
Nonperforming Loans as a % of Loans 4.80% 4.99% 4.61% 3.22% 3.62%
           
Nonperforming Assets as a % of Loans and Other Real Estate 8.23% 8.36% 8.14% 6.67% 6.98%
Nonperforming Assets as a % of Capital(2) 47.62% 48.52% 48.63% 39.44% 41.87%
Nonperforming Assets as a % of Total Assets 5.02% 5.14% 5.21% 4.54% 4.70%
           
(1) Annualized          
(2) Capital includes allowance for loan losses.           
                   
AVERAGE BALANCE AND INTEREST RATES(1)                  
Unaudited                  
                   
                   
  Second Quarter 2012 First Quarter 2012 Fourth Quarter 2011
(Dollars in thousands) Average
$Balance
Interest Average
Rate
Average
$Balance
Interest Average
Rate
Average
$Balance
Interest Average
Rate
ASSETS:                  
Loans, Net of Unearned Interest  $ 1,570,827  21,456 5.49 %  $ 1,596,480  22,121 5.57 %  $ 1,646,715  23,032 5.55 %
                   
Investment Securities                  
Taxable Investment Securities  216,952  730 1.35  242,481  794 1.31  248,217  816 1.31
Tax-Exempt Investment Securities 63,715 161 1.01 56,313 162 1.15 59,647 131 0.88
                   
Total Investment Securities  280,667  891 1.27  298,794  956 1.28  307,864  947 1.22
                   
Funds Sold 411,353 244 0.24 373,033 225 0.24 191,884 96 0.20
                   
Total Earning Assets  2,262,847  $ 22,591 4.01 %  2,268,307  $ 23,302 4.13 %  2,146,463  $ 24,075 4.45 %
                   
Cash and Due From Banks  47,711      49,427      49,666    
Allowance for Loan Losses  (31,599)      (31,382)      (29,550)    
Other Assets 345,458     350,555     343,336    
                   
Total Assets  $ 2,624,417      $ 2,636,907      $ 2,509,915    
                   
LIABILITIES:                  
Interest Bearing Deposits                  
NOW Accounts  $ 809,172  $ 167 0.08 %  $ 823,406 $ 192 0.09 %  $ 700,005  $ 148 0.08 %
Money Market Accounts  280,371  63 0.09  277,558  75 0.11  283,677  75 0.11
Savings Accounts  174,923  21 0.05  165,603  20 0.05  156,088  20 0.05
Time Deposits 274,497 305 0.45 284,129 356 0.50 299,487 456 0.60
Total Interest Bearing Deposits  1,538,963  556 0.15 %  1,550,696  643 0.17 %  1,439,257  699 0.19 %
                   
Short-Term Borrowings  57,983  48 0.33 %  45,645  8 0.07 %  44,573  6 0.05 %
Subordinated Notes Payable  62,887  372 2.34  62,887  382 2.40  62,887  358 2.23
Other Long-Term Borrowings 40,617 396 3.92 44,286 436 3.96 45,007 452 3.99
                   
Total Interest Bearing Liabilities  1,700,450  $ 1,372 0.32 %  1,703,514  $ 1,469 0.35 %  1,591,724  $ 1,515 0.38 %
                   
Noninterest Bearing Deposits  596,690      610,692      593,718    
Other Liabilities 74,633     68,254     60,197    
                   
Total Liabilities 2,371,773     2,382,460     2,245,639    
                   
SHAREOWNERS' EQUITY: 252,644     254,447     264,276    
                   
Total Liabilities and Shareowners' Equity  $ 2,624,417      $ 2,636,907      $ 2,509,915    
                   
Interest Rate Spread    $ 21,219 3.69 %    $ 21,833 3.78 %    $ 22,560 4.07 %
                   
Interest Income and Rate Earned(1)   22,591 4.01   23,302 4.13   24,075 4.45
Interest Expense and Rate Paid(2)   1,372 0.24   1,469 0.26   1,515 0.28
                   
Net Interest Margin    $ 21,219 3.77 %    $ 21,833 3.87 %    $ 22,560 4.17 %
                   
(1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.          
(2) Rate calculated based on average earning assets.                
             
AVERAGE BALANCE AND INTEREST RATES(1)            
Unaudited            
             
             
  Third Quarter 2011 Second Quarter 2011
(Dollars in thousands) Average
$Balance
Interest Average
Rate
Average
$Balance
Interest Average
Rate
ASSETS:            
Loans, Net of Unearned Interest  $ 1,667,720  $ 23,922 5.69 %  $ 1,704,348  $ 24,465 5.76 %
             
Investment Securities            
Taxable Investment Securities  248,138  828 1.32  244,487  825 1.35
Tax-Exempt Investment Securities 55,388 231 1.67 60,963 297 1.95
             
Total Investment Securities  303,526  1,059 1.39  305,450  1,122 1.47
             
Funds Sold 231,681 136 0.23 249,133 145 0.23
             
Total Earning Assets  2,202,927  $ 25,117 4.52 %  2,258,931  $ 25,732 4.57 %
             
Cash and Due From Banks  47,252      47,465    
Allowance for Loan Losses  (30,969)      (32,993)    
Other Assets 344,041     344,884    
             
Total Assets  $ 2,563,251      $ 2,618,287    
             
LIABILITIES:            
Interest Bearing Deposits            
NOW Accounts  $ 726,652  $ 222 0.12 %  $ 782,698  $ 259 0.13 %
Money Market Accounts  282,378  95 0.13  284,411  136 0.19
Savings Accounts  153,748  19 0.05  152,599  16 0.04
Time Deposits 324,951 571 0.70 338,723 672 0.80
Total Interest Bearing Deposits  1,487,729  907 0.24 %  1,558,431  1,083 0.28 %
             
Short-Term Borrowings  64,160  78 0.48 %  76,754  110 0.58 %
Subordinated Notes Payable  62,887  339 2.11  62,887  343 2.16
Other Long-Term Borrowings 46,435 467 3.99 49,650 492 3.97
             
Total Interest Bearing Liabilities  1,661,211  $ 1,791 0.43 %  1,747,722  $ 2,028 0.47 %
             
Noninterest Bearing Deposits  574,184      548,870    
Other Liabilities 63,954     59,324    
             
Total Liabilities 2,299,349     2,355,916    
             
SHAREOWNERS' EQUITY: 263,902     262,371    
             
Total Liabilities and Shareowners' Equity  $ 2,563,251      $ 2,618,287    
             
Interest Rate Spread    $ 23,326 4.09 %    $ 23,704 4.10 %
             
Interest Income and Rate Earned(1)   25,117 4.52   25,732 4.57
Interest Expense and Rate Paid(2)   1,791 0.32   2,028 0.36
             
Net Interest Margin    $ 23,326 4.20 %    $ 23,704 4.21 %
             
(1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.    
(2) Rate calculated based on average earning assets.          
             
AVERAGE BALANCE AND INTEREST RATES(1)            
Unaudited            
             
             
  June 2012 YTD June 2011 YTD
(Dollars in thousands) Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
ASSETS:            
Loans, Net of Unearned Interest  $ 1,583,654  $ 43,577 5.53 %  $ 1,717,267  $ 48,566 5.76 %
             
Investment Securities            
Taxable Investment Securities  229,716  1,524 1.35  237,857  1,676 1.41
Tax-Exempt Investment Securities 60,014 323 1.08 67,558 634 1.88
             
Total Investment Securities  289,730  1,847 1.28  305,415  2,310 1.52
             
Funds Sold 392,193 469 0.24 246,030 316 0.25
             
Total Earning Assets  2,265,577  $ 45,893 4.07 %  2,268,712  $ 51,192 4.55 %
             
Cash and Due From Banks  48,569      49,194    
Allowance for Loan Losses  (31,491)      (33,903)    
Other Assets 348,007     346,581    
             
Total Assets  $ 2,630,662      $ 2,630,584    
             
LIABILITIES:            
Interest Bearing Deposits            
NOW Accounts  $ 816,289  $ 359 0.09 %  $ 784,806  $ 520 0.13 %
Money Market Accounts  278,964  137 0.10  281,503  267 0.19
Savings Accounts  170,263  42 0.05  148,633  34 0.05
Time Deposits 279,314 661 0.48 349,589 1,520 0.88
Total Interest Bearing Deposits  1,544,830  1,199 0.16 %  1,564,531  2,341 0.30 %
             
Short-Term Borrowings  51,814  56 0.22 %  81,982  221 0.54 %
Subordinated Notes Payable  62,887  754 2.37  62,887  683 2.16
Other Long-Term Borrowings 42,451 832 3.94 49,995 986 3.98
             
Total Interest Bearing Liabilities  1,701,982  $ 2,841 0.34 %  1,759,395  $ 4,231 0.48 %
             
Noninterest Bearing Deposits  603,691      551,759    
Other Liabilities 71,444     57,440    
             
Total Liabilities 2,377,117     2,368,594    
             
SHAREOWNERS' EQUITY: 253,545     261,990    
             
Total Liabilities and Shareowners' Equity  $ 2,630,662      $ 2,630,584    
             
Interest Rate Spread    $ 43,052 3.73 %    $ 46,961 4.07 %
             
Interest Income and Rate Earned(1)   45,893 4.07   51,192 4.55
Interest Expense and Rate Paid(2)   2,841 0.25   4,231 0.38
             
Net Interest Margin    $ 43,052 3.82 %    $ 46,961 4.17 %
             
(1) Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.  
(2) Rate calculated based on average earning assets.          
CONTACT: For Information Contact:
         J. Kimbrough Davis
         Executive Vice President and Chief Financial Officer
         850.402.7820
Source: Capital City Bank Group, Inc.