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

TALLAHASSEE, Fla., May 1, 2012 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported a net loss of $1.2 million, or $0.07 per diluted share for the first quarter of 2012 compared to a net loss of $0.5 million, or $0.03 per diluted share in the fourth quarter of 2011 and net income of $1.3 million, or $0.08 per diluted share for the first quarter of 2011.

Compared to the fourth quarter of 2011, performance reflects lower operating revenues of $1.1 million, an increase in noninterest expense of $1.5 million, and higher income taxes of $0.9 million. These unfavorable variances were partially offset by a $2.8 million reduction in the loan loss provision reflecting improved metrics related to problem loan inflow and lower net charge-offs.

Compared to the first quarter of 2011, the reduction in earnings was due to lower operating revenues of $4.1 million and a higher loan loss provision of $0.7 million, partially offset by lower noninterest expense of $0.7 million and income taxes of $1.6 million. Earnings for the first quarter of 2011 reflect the sale of our Visa stock, which resulted in a net pre-tax gain of $2.6 million.

"Credit quality continues to be our number one priority," said William G. Smith, Jr., Chairman, President and CEO of Capital City Bank Group. "We are encouraged by a significant reduction in gross additions to our nonaccruing loan portfolio, which were at a level consistent with the trends we experienced during most of 2011. Additionally, our past due loans declined 53% to $9.2 million, which represents the lowest level since 2003. Sales of other real estate (OREO) totaled $7.9 million which is the second best quarter since this economic downturn began. As we enter the second quarter, we have a strong pipeline of OREO contracts pending. From a lending perspective, real estate markets remain weak, which when combined with the historically low interest rates and high levels of liquidity continues to put pressure on our margin. An uncertain economy and mounting regulation have produced the most difficult operating environment of my career, but our managers are working diligently to capitalize on market opportunities and to eliminate non-essential expenses. While disappointed with the first quarter loss, we acknowledged early on that the road to recovery would be bumpy, and we will continue to stay focused and commit resources to those aspects of our business which will return Capital City to its historical performance level. Although the present remains challenging, I continue to be optimistic about our long term prospects."

The Return on Average Assets was -0.18% and the Return on Average Equity was -1.84% for the first quarter of 2012, compared to -0.08% and -0.80%, respectively for the fourth quarter of 2011, and 0.20% and 2.03%, respectively for the comparable quarter in 2011.

Discussion of Financial Condition

Average earning assets were $2.268 billion for the first quarter of 2012, an increase of $121.8 million, or 5.7% over the fourth quarter of 2011, and a decline of $10.3 million, or 0.5%, from the first quarter of 2011. The increase compared to the fourth quarter of 2011 primarily reflects the higher level of deposits resulting from the seasonal influx of public funds. The slight decline in earning assets when compared to the prior year is attributable to the continued resolution of problem loans as they were charged off or transferred to the other real estate category (OREO). Partially offsetting the decline was a higher fund sold balance due to loan maturities/repayments and payoffs.

When compared to the fourth and first quarters of 2011, average deposits increased by $128.4 million and $36.0 million, respectively, and average loans declined (a portion of which is attributable to problem loan resolution) by $50.2 million and $133.9 million, respectively.

Loan balances continued to decline throughout the portfolio, driven primarily by a reduction in the commercial real estate, residential and commercial loan categories. Our core loan portfolio continues to be impacted by a 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 lack of consumer confidence and a sluggish economy. The resolution of problem loans (which has the effect of lowering the loan portfolio as loans are either charged off or transferred to OREO) also contributed to the overall decline. During the first quarter of 2012, loan charge-offs and loans transferred to OREO accounted for $9.5 million, or 19%, of the net reduction in total loans of $49.8 million from the fourth quarter of 2011. Compared to the first quarter of 2011, loan resolution accounted for $57.8 million, or 43%, of the net reduction in loans of $133.9 million(1). Efforts to stimulate new loan growth are ongoing and we have recently introduced new lending programs in our business and commercial real estate lending areas to mitigate the significant impact that consumer and business deleveraging is having on our portfolio.

Nonperforming assets (nonaccrual loans and OREO) totaled $136.8 million at the end of the first quarter of 2012, a decrease of $0.8 million from the fourth quarter of 2011 and an increase of $7.5 million over the first quarter of 2011. Nonaccrual loans totaled $78.7 million at the end of the first quarter of 2012, an increase of $3.7 million and $4.8 million, respectively, over the same prior year periods. The addition of one large commercial real estate loan drove the increase over both prior periods. The balance of OREO totaled $58.1 million at the end of the first quarter of 2012, a decrease of $4.5 million from the fourth quarter of 2011 and an increase of $2.7 million over the first quarter of 2011. OREO sales picked up momentum in the first quarter of 2012 as we sold properties totaling $7.9 million. Nonperforming assets represented 5.14% of total assets at March 31, 2012 compared to 5.21% at December 31, 2011 and 4.86% at March 31, 2011.

Average total deposits were $2.161 billion for the first quarter of 2012, an increase of $128.4 million, or 6.3%, from the fourth quarter of 2011 and higher by $36.0 million, or 1.7%, from the first quarter of 2011. The increase in deposits when compared to both periods was driven primarily by higher public funds 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 larger component of our deposit mix.

We continue to experience a favorable shift in the mix of our deposits 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.

Borrowings were slightly higher when compared to the fourth quarter of 2011, but declined $47.8 million when compared to the first quarter of 2011, as a result of lower balances in repurchase agreements and amortization/payment of FHLB advances.

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $373.0 million during the first quarter of 2012 compared to an average net overnight funds sold position of $191.8 million in the fourth quarter of 2011 and an average overnight funds sold position of $238.1 million in the first quarter of 2011. The higher balance when compared to both periods reflects higher deposits (public funds and noninterest bearing), and a decrease in the loan and investment portfolios.

Discussion of Operating Results

Tax equivalent net interest income for the first quarter of 2012 was $21.8 million compared to $22.6 million for the fourth quarter of 2011 and $23.3 million for the first 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 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 attributable to certificates of deposit and reflects both lower balances and favorable repricing.

The decline in the loan portfolio, coupled with the low rate environment continues to put pressure on our net interest income. 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 first quarter of 2012 was 3.87%, a decrease of 30 basis points from the fourth quarter of 2011 and a decline of 27 basis points from the first quarter of 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 shift in the earning asset mix compared to the fourth quarter of 2011 was driven by both a reduction in the loan portfolio and an increase in seasonal deposits (which are invested in overnight funds), while the shift in mix year over year was primarily attributable to the decline in the loan portfolio.

The provision for loan losses for the first quarter of 2012 was $4.8 million compared to $7.6 million in the fourth quarter of 2011 and $4.1 million for the first quarter of 2011. The decrease in the loan loss provision compared to fourth quarter of 2011 primarily reflects a lower level of reserves for impaired loan additions and a reduced level of loan charge-offs. The higher level of loan loss provision compared to the first quarter of 2011 reflects a higher level of general reserves. Net charge-offs for the first quarter of 2012 totaled $4.6 million, or 1.16% (annualized), of average loans compared to $6.2 million, or 1.50% for the fourth quarter of 2011 and $5.7 million, or 1.33% in the first quarter of 2011. At quarter-end, the allowance for loan losses of $31.2 million was 1.98% of outstanding loans (net of overdrafts) and provided coverage of 40% of nonperforming loans compared to 1.91% and 41%, respectively, at December 31, 2011, and 1.98% and 46%, respectively, at March 31, 2011.

Noninterest income for the first quarter of 2012 totaled $13.6 million, a decrease of $0.3 million, or 2.1%, from the fourth quarter of 2011 and $2.7 million, or 16.8%, from the first quarter of 2011. The decline from the fourth quarter of 2011 was driven by a $0.2 million reduction in deposit fees and a $0.1 million decrease in trust fees. The decline in deposit fees reflects a seasonal reduction in overdraft fees and the decline in trust fees reflects a lower level of estate management fees, which will vary depending on the number of estates being managed. The unfavorable variance compared to the first quarter of 2011 was driven by a $3.2 million gain from the sale of our Visa stock in the first quarter of 2011. Higher deposit fees of $0.3 million, mortgage banking fees of $0.2 million, and bank card fees of $0.3 million, partially offset by lower data processing fees of $0.3 million 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 first quarter of 2012 totaled $32.6 million, an increase of $1.5 million, or 4.8%, over the fourth quarter of 2011 and a decrease of $0.7 million, or 2.2%, from the first quarter of 2011. The increase compared to the fourth quarter of 2011 was due to higher expense for salary/associate benefits, primarily pension plan expense of $0.6 million, stock compensation expense of $0.5 million, and unemployment taxes of $0.3 million. The increase in expense for our pension plan was due to the utilization of a lower discount rate in 2012 reflective of lower long-term bond interest rates. The unfavorable variance in stock compensation reflects the adjustment to our stock compensation expense accrual in the fourth quarter of 2011 due to not meeting the award criteria. The higher level of unemployment taxes reflects a higher rate due to continued high unemployment levels in Florida. The favorable variance in noninterest expense compared to the first quarter of 2011 was attributable to a reduction in other expense of $0.4 million and intangible amortization expense of $0.3 million. The decrease in other expense was primarily due to lower FDIC insurance fees of $0.3 million, advertising costs of $0.2 million, and miscellaneous expense of $0.3 million, partially offset by higher professional fees of $0.5 million. The reduction in intangible amortization expense reflects the full amortization of certain core deposit intangibles from past acquisitions. FDIC insurance fees declined due to a lower premium rate reflective of the revised rate structure implemented in mid-2011. Advertising expense declined due to improved cost controls over advertising for our free checking account products. A swap liability recorded in the first quarter of 2011 related to the sale of our Visa stock drove the favorable variance in miscellaneous expense. The increase in professional fees reflects higher audit and consulting fees.

We realized an income tax benefit of $1.0 million in the first quarter of 2012 compared to a benefit of $1.9 million for the fourth quarter of 2011. The unfavorable variance was primarily attributable to the favorable resolution of certain tax contingencies in the fourth quarter of 2011. Lower operating profit drove the variance in income taxes compared to the first quarter of 2011.

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. ("Company") (Nasdaq:CCBG) is one of the largest publicly traded financial services 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, 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: legislative or regulatory changes, including the Dodd-Frank Act; the strength of the U.S. economy and the local economies where the Company conducts operations; the accuracy of the Company's financial statement estimates and assumptions, including the estimate for the Company's loan loss provision; the frequency and magnitude of foreclosure of the Company's loans; continued depression of the market value of the Company that could result in an impairment of goodwill; 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
(Dollars in thousands, except per share data) Mar 31, 2012 Dec 31, 2011 Mar 31, 2011
       
EARNINGS      
Net (Loss) Income $ (1,162) $ (535) $ 1,310
Net (Loss) Income Per Common Share  $ (0.07)  $ (0.03) $ 0.08
PERFORMANCE      
Return on Average Equity -1.84% -0.80% 2.03%
Return on Average Assets -0.18% -0.08% 0.20%
Net Interest Margin 3.87% 4.17% 4.14%
Noninterest Income as % of Operating Revenue 38.64% 38.34% 41.54%
Efficiency Ratio 91.73% 85.08% 83.30%
CAPITAL ADEQUACY      
Tier 1 Capital Ratio 14.17% 13.96% 13.46%
Total Capital Ratio 15.54% 15.32% 14.82%
Tangible Common Equity Ratio 6.42% 6.51% 6.73%
Leverage Ratio 9.71% 10.26% 9.74%
Equity to Assets 9.43% 9.54% 9.74%
ASSET QUALITY      
Allowance as % of Non-Performing Loans 39.65% 41.37% 45.80%
Allowance as a % of Loans 1.98% 1.91% 1.98%
Net Charge-Offs as % of Average Loans 1.16% 1.50% 1.33%
Nonperforming Assets as % of Loans and ORE 8.36% 8.14% 7.31%
Nonperforming Assets as % of Total Assets 5.14% 5.21% 4.86%
STOCK PERFORMANCE      
High  $ 9.91 $ 11.11 $ 13.80
Low 7.32 9.43 11.87
Close 7.45 9.55 12.68
Average Daily Trading Volume $ 24,751 $ 33,026 $ 21,740
       
           
CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION        
Unaudited          
 
  2012 2011
(Dollars in thousands) First Quarter Fourth Quarter Third Quarter Second Quarter First Quarter
ASSETS          
Cash and Due From Banks $ 50,567  $ 54,953  $ 53,027  $ 71,554  $ 52,000
Funds Sold and Interest Bearing Deposits 418,678 330,361 193,387 223,183 271,375
Total Cash and Cash Equivalents  469,245  385,314  246,414  294,737  323,375
           
Investment Securities, Available-for-Sale 284,490 307,149 306,038 304,313 311,356
           
Loans, Net of Unearned Interest          
Commercial, Financial, & Agricultural 132,119 130,879 142,511 149,830 153,960
Real Estate - Construction 34,554 26,367 31,991 30,867 35,614
Real Estate - Commercial 624,528 639,140 644,128 660,058 668,583
Real Estate - Residential 364,123 386,877 388,686 395,126 404,204
Real Estate - Home Equity 240,800 244,263 245,438 248,228 248,745
Consumer 174,132 186,216 188,933 194,624 196,205
Other Loans 6,555 12,495 13,720 5,987 5,098
Overdrafts 2,073 2,446 2,292 2,882 2,385
Total Loans, Net of Unearned Interest  1,578,884  1,628,683  1,657,699  1,687,602  1,714,794
Allowance for Loan Losses (31,217) (31,035) (29,658) (31,080) (33,873)
Loans, Net  1,547,667  1,597,648  1,628,041  1,656,522  1,680,921
           
Premises and Equipment, Net 111,408 110,991 111,471 112,576 113,918
Intangible Assets 85,376 85,483 85,591 85,699 85,806
Other Real Estate Owned 58,100 62,600 61,196 61,016 55,364
Other Assets 103,992 92,127 85,221 84,395 91,754
Total Other Assets 358,876 351,201 343,479 343,686 346,842
           
Total Assets $ 2,660,278 $ 2,641,312 $ 2,523,972 $ 2,599,258 $ 2,662,494
           
LIABILITIES          
Deposits:          
Noninterest Bearing Deposits $ 605,774 $ 618,317 $ 584,628 $ 568,813 $ 540,184
NOW Accounts 845,149 828,990 708,066 764,480 818,512
Money Market Accounts 283,224 276,910 280,001 283,230 288,224
Regular Savings Accounts 172,262 158,462 154,136 153,403 150,051
Certificates of Deposit 279,295 289,840 316,968 331,085 350,076
Total Deposits 2,185,704 2,172,519 2,043,798 2,101,011 2,147,047
           
Short-Term Borrowings 42,188 43,372 47,508 65,237 86,650
Subordinated Notes Payable 62,887 62,887 62,887 62,887 62,887
Other Long-Term Borrowings 42,826 44,606 45,389 49,196 50,050
Other Liabilities 75,876 65,986 63,465 60,383 56,582
           
Total Liabilities 2,409,481 2,389,370 2,263,047 2,338,714 2,403,216
           
SHAREOWNERS' EQUITY          
Common Stock 172 172 172 171 171
Additional Paid-In Capital 38,101 37,838 38,074 37,724 37,548
Retained Earnings 236,299 237,461 237,969 237,709 237,276
Accumulated Other Comprehensive Loss, Net of Tax (23,775) (23,529) (15,290) (15,060) (15,717)
           
Total Shareowners' Equity 250,797 251,942 260,925 260,544 259,278
           
Total Liabilities and Shareowners' Equity $ 2,660,278 $ 2,641,312 $ 2,523,972 $ 2,599,258 $ 2,662,494
           
OTHER BALANCE SHEET DATA          
Earning Assets $ 2,282,053 $ 2,266,193 $ 2,157,124 $ 2,215,098 $ 2,297,525
Intangible Assets          
Goodwill 84,811 84,811 84,811 84,811 84,811
Core Deposits 198 258 318 378 437
Other 367 414 462 510 558
Interest Bearing Liabilities 1,727,831 1,705,066 1,614,954 1,709,518 1,806,450
           
Book Value Per Diluted Share $ 14.60 $ 14.68 $ 15.20 $ 15.20 $ 15.13
Tangible Book Value Per Diluted Share 9.63 9.70 10.21 10.21 10.13
           
Actual Basic Shares Outstanding 17,182 17,160 17,157 17,127 17,127
Actual Diluted Shares Outstanding 17,182 17,161 17,172 17,139 17,136
           
           
CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF OPERATIONS          
Unaudited          
 
  2012 2011
(Dollars in thousands, except per share data) First Quarter Fourth Quarter Third Quarter Second Quarter First Quarter
           
INTEREST INCOME          
Interest and Fees on Loans $ 22,005 $ 22,915 $ 23,777 $ 24,305 $ 23,947
Investment Securities 900 902 978 1,017 1,071
Funds Sold 225 95 136 145 171
Total Interest Income 23,130 23,912 24,891 25,467 25,189
           
INTEREST EXPENSE          
Deposits 643 699 907 1,083 1,258
Short-Term Borrowings 8 6 78 110 111
Subordinated Notes Payable 382 358 339 343 340
Other Long-Term Borrowings 436 452 467 492 494
Total Interest Expense 1,469 1,515 1,791 2,028 2,203
Net Interest Income 21,661 22,397 23,100 23,439 22,986
Provision for Loan Losses 4,793 7,600 3,718 3,545 4,133
Net Interest Income after Provision for Loan Losses 16,868 14,797 19,382 19,894 18,853
           
NONINTEREST INCOME          
Service Charges on Deposit Accounts 6,309 6,530 6,629 6,309 5,983
Data Processing Fees 675 743 749 764 974
Asset Management Fees 1,015 1,124 1,080 1,080 1,080
Retail Brokerage Fees 758 776 807 939 729
Gain on Sale of Investment Securities  --   --   --   --   -- 
Mortgage Banking Fees 848 845 645 568 617
Interchange Fees (1) 1,526 1,399 1,420 1,443 1,360
ATM/Debit Card Fees (1) 1,245 1,098 1,170 1,115 1,136
Other  1,210 1,358 1,693 2,230 4,455
Total Noninterest Income 13,586 13,873 14,193 14,448 16,334
           
NONINTEREST EXPENSE          
Salaries and Associate Benefits 16,843 15,260 15,805 16,000 16,577
Occupancy, Net 2,266 2,284 2,495 2,447 2,396
Furniture and Equipment 2,201 2,097 2,118 2,117 2,226
Intangible Amortization 107 107 108 107 353
Other Real Estate 3,513 3,425 2,542 3,033 3,677
Other  7,667 7,930 7,579 7,463 8,102
Total Noninterest Expense 32,597 31,103 30,647 31,167 33,331
           
OPERATING (LOSS) PROFIT (2,143) (2,433) 2,928 3,175 1,856
Income Tax (Benefit) Expense (981) (1,898) 951 1,030 546
NET (LOSS) INCOME $ (1,162) $ (535) $ 1,977 $ 2,145 $ 1,310
           
PER SHARE DATA          
Basic (Loss) Income  $ (0.07) $ (0.03) $ 0.12 $ 0.12 $ 0.08
Diluted (Loss) Income $ (0.07) $ (0.03) $ 0.12 $ 0.12 $ 0.08
Cash Dividends 0.000 0.000 0.100 0.100 0.100
AVERAGE SHARES          
Basic  17,181 17,157 17,152 17,127 17,122
Diluted  17,181 17,157 17,167 17,139 17,130
           
(1) Together referred to as "Bank Card Fees"          
           
           
CAPITAL CITY BANK GROUP, INC.          
ALLOWANCE FOR LOAN LOSSES           
AND NONPERFORMING ASSETS          
Unaudited          
 
  2012 2011 2011 2011 2011
(Dollars in thousands, except per share data) First Quarter Fourth Quarter Third Quarter Second Quarter First Quarter
           
ALLOWANCE FOR LOAN LOSSES          
Balance at Beginning of Period $ 31,035 $ 29,658 $ 31,080 $ 33,873 $ 35,436
Provision for Loan Losses 4,793 7,600 3,718 3,545 4,133
Net Charge-Offs 4,611 6,223 5,140 6,338 5,696
Balance at End of Period $ 31,217 $ 31,035 $ 29,658 $ 31,080 $ 33,873
As a % of Loans 1.98% 1.91% 1.79% 1.84% 1.98%
As a % of Nonperforming Loans 39.65% 41.37% 55.54% 50.89% 45.80%
As a % of Nonperforming Assets 22.82% 22.55% 25.88% 25.46% 26.19%
           
CHARGE-OFFS          
Commercial, Financial and Agricultural $ 268 $ 634 $ 186 $ 301 $ 721
Real Estate - Construction  --  25 75  14  -- 
Real Estate - Commercial 1,532 2,443 1,031 2,808 430
Real Estate - Residential 1,967 2,755 3,287 2,371 3,456
Real Estate - Home Equity 892 205 580 944 998
Consumer 732 879 832 606 620
Total Charge-Offs $ 5,391 $ 6,941 $ 5,991 $ 7,044 $ 6,216
           
RECOVERIES          
Commercial, Financial and Agricultural $ 67 $ 242 $ 33 $ 43 $ 63
Real Estate - Construction  --   --   --  5  9
Real Estate - Commercial 138 87 37 115 12
Real Estate - Residential 163 34 271 113 60
Real Estate - Home Equity 18 13 108 57 36
Consumer 394 342 402 373 340
Total Recoveries $ 780 $ 718 $ 851 $ 706 $ 520
           
NET CHARGE-OFFS $ 4,611 $ 6,223 $ 5,140 $ 6,338 $ 5,696
           
Net Charge-Offs as a % of Average Loans(1) 1.16% 1.50% 1.22% 1.49% 1.33%
           
RISK ELEMENT ASSETS          
Nonaccruing Loans $ 78,726 $ 75,023 $ 53,396 $ 61,076 $ 73,954
Other Real Estate 58,100 62,600 61,196 61,016 55,364
Total Nonperforming Assets $ 136,826 $ 137,623 $ 114,592 $ 122,092 $ 129,318
           
Past Due Loans 30-89 Days  $ 9,193 $ 19,425 $ 17,053 $ 18,103 $ 19,391
Past Due Loans 90 Days or More 25 224 26  271  --
Performing Troubled Debt Restructuring's $ 37,373 $ 37,675 $ 28,404 $ 23,582 $ 24,028
           
Nonperforming Loans as a % of Loans 4.99% 4.61% 3.22% 3.62% 4.31%
Nonperforming Assets as a % of          
Loans and Other Real Estate 8.36% 8.14% 6.67% 6.98% 7.31%
Nonperforming Assets as a % of Capital(2) 48.52% 48.63% 39.44% 41.87% 44.11%
Nonperforming Assets as a % of Total Assets 5.14% 5.21% 4.54% 4.70% 4.86%
           
(1) Annualized          
(2) Capital includes allowance for loan losses.           
           
                   
AVERAGE BALANCE AND INTEREST RATES(1)
Unaudited                  
 
  First Quarter 2012 Fourth Quarter 2011 Third 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  $ 1,596,480  $ 22,121 5.57%  $ 1,646,715  $ 23,032 5.55%  $ 1,667,720  $ 23,922 5.69%
                   
Investment Securities                  
Taxable Investment Securities  242,481  794 1.31  248,217  816 1.31  248,138  828 1.32
Tax-Exempt Investment Securities 56,313 162 1.15 59,647 131 0.88 55,388 231 1.67
                   
Total Investment Securities  298,794  956 1.28  307,864  947 1.22  303,526  1,059 1.39
                   
Funds Sold 373,033 225 0.24 191,884 96 0.20 231,681 136 0.23
                   
Total Earning Assets  2,268,307 $ 23,302 4.13%  2,146,463 $ 24,075 4.45%  2,202,927 $ 25,117 4.52%
                   
Cash and Due From Banks  49,427      49,666      47,252    
Allowance for Loan Losses  (31,382)      (29,550)      (30,969)    
Other Assets 350,555     343,336     344,041    
                   
Total Assets $ 2,636,907     $ 2,509,915     $ 2,563,251    
                   
LIABILITIES:                  
Interest Bearing Deposits                  
NOW Accounts  $ 823,406  192 0.09%  $ 700,005  $ 148 0.08%  $ 726,652  $ 222 0.12%
Money Market Accounts  277,558  75 0.11  283,677  75 0.11  282,378  95 0.13
Savings Accounts  165,603  20 0.05  156,088  20 0.05  153,748  19 0.05
Time Deposits 284,129 356 0.50 299,487 456 0.60 324,951 571 0.70
Total Interest Bearing Deposits  1,550,696  643 0.17%  1,439,257  699 0.19%  1,487,729  907 0.24%
                   
Short-Term Borrowings  45,645  8 0.07%  44,573  6 0.05%  64,160  78 0.48%
Subordinated Notes Payable  62,887  382 2.40  62,887  358 2.23  62,887  339 2.11
Other Long-Term Borrowings 44,286 436 3.96 45,007 452 3.99 46,435 467 3.99
                   
Total Interest Bearing Liabilities  1,703,514 $ 1,469 0.35%  1,591,724 $ 1,515 0.38%  1,661,211 $ 1,791 0.43%
                   
Noninterest Bearing Deposits  610,692      593,718      574,184    
Other Liabilities 68,254     60,197     63,954    
                   
Total Liabilities 2,382,460     2,245,639     2,299,349    
                   
SHAREOWNERS' EQUITY: 254,447     264,276     263,902    
                   
Total Liabilities and Shareowners' Equity $ 2,636,907     $ 2,509,915     $ 2,563,251    
                   
Interest Rate Spread   $ 21,833 3.78%   $ 22,560 4.07%   $ 23,326 4.09%
                   
Interest Income and Rate Earned(1)   23,302 4.13   24,075 4.45   25,117 4.52
Interest Expense and Rate Paid(2)   1,469 0.26   1,515 0.28   1,791 0.32
                   
Net Interest Margin   $ 21,833 3.87%   $ 22,560 4.17%   $ 23,326 4.20%
                   
 
  Second Quarter 2011 First Quarter 2011
(Dollars in thousands) Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
ASSETS:            
Loans, Net of Unearned Interest  $ 1,704,348  $ 24,465 5.76%  $ 1,730,330  $ 24,101 5.65%
             
Investment Securities            
Taxable Investment Securities  244,487  825 1.35  231,153  851 1.48
Tax-Exempt Investment Securities 60,963 297 1.95 74,226 337 1.81
             
Total Investment Securities  305,450  1,122 1.47  305,379  1,188 1.56
             
Funds Sold 249,133 145 0.23 242,893 171 0.28
             
Total Earning Assets  2,258,931 $ 25,732 4.57%  2,278,602 $ 25,460 4.53%
             
Cash and Due From Banks  47,465      50,942    
Allowance for Loan Losses  (32,993)      (34,822)    
Other Assets 344,884     348,295    
             
Total Assets $ 2,618,287     $ 2,643,017    
             
LIABILITIES:            
Interest Bearing Deposits            
NOW Accounts  $ 782,698  $ 259 0.13%  $ 786,939  $ 261 0.13%
Money Market Accounts  284,411  136 0.19  278,562  131 0.19
Savings Accounts  152,599  16 0.04  144,623  18 0.05
Time Deposits 338,723 672 0.80 360,575 848 0.95
Total Interest Bearing Deposits  1,558,431  1,083 0.28%  1,570,699  1,258 0.32%
             
Short-Term Borrowings  76,754  110 0.58%  87,267  111 0.52%
Subordinated Notes Payable  62,887  343 2.16  62,887  340 2.16
Other Long-Term Borrowings 49,650 492 3.97 50,345 494 3.98
             
Total Interest Bearing Liabilities  1,747,722 $ 2,028 0.47%  1,771,198 $ 2,203 0.50%
             
Noninterest Bearing Deposits  548,870      554,680    
Other Liabilities 59,324     55,536    
             
Total Liabilities 2,355,916     2,381,414    
             
SHAREOWNERS' EQUITY: 262,371     261,603    
             
Total Liabilities and Shareowners' Equity $ 2,618,287     $ 2,643,017    
             
Interest Rate Spread   $ 23,704 4.10%   $ 23,257 4.03%
             
Interest Income and Rate Earned(1)   25,732 4.57   25,460 4.53
Interest Expense and Rate Paid(2)   2,028 0.36   2,203 0.39
             
Net Interest Margin   $ 23,704 4.21%   $ 23,257 4.14%
             
(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: J. Kimbrough Davis
         Executive Vice President and Chief Financial Officer
         850.402.7820
Source: Capital City Bank Group, Inc.