Capital City Bank Group, Inc. Reports Third Quarter 2011 Results

TALLAHASSEE, Fla., Oct. 25, 2011 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income for the third quarter of 2011 totaling $2.0 million, or $0.12 per diluted share, compared to $2.1 million, or $0.12 per diluted share for the second quarter of 2011, and $0.4 million, or $0.02 per diluted share, for the third quarter of 2010. Net income for the nine month period ended September 30, 2011 was $5.4 million, or $0.32 per diluted share, compared to a net loss of $2.3 million, or $0.14 per diluted share for the same period in 2010.

Compared to the second quarter of 2011, third quarter 2011 earnings reflect lower operating revenues of $0.6 million and a $0.2 million increase in the loan loss provision, partially offset by a $0.5 million decline in noninterest expense and lower income tax expense of $0.1 million. A $1.9 million decline in the loan loss provision and a $1.7 million reduction in noninterest expense partially offset by lower operating revenues of $0.9 million and higher income taxes of $1.1 million drove the improvement in earnings compared to the third quarter of 2010.

The increase in earnings for the nine month period ended September 30, 2011 is attributable to an $8.6 million reduction in the loan loss provision and lower noninterest expense of $5.2 million, partially offset by a $0.8 million decline in operating revenues and higher income taxes of $5.2 million. 2011 performance also reflects the sale of our Visa Class B shares of stock during the first quarter which resulted in a $2.6 million net gain ($3.2 million pre-tax included in noninterest income and a swap liability of $0.6 million included in noninterest expense).

"Although we are still facing a challenging operating environment, I am pleased with our progress," said William G. Smith, Jr., Chairman, President and Chief Executive Officer. "Market disruption continues to present opportunities and strengthen the Capital City brand. Profit in the third quarter of $2.0 million, or $0.12 per share represents our sixth consecutive quarter of profitability. Highlights from the quarter include lower nonperforming assets, declining credit costs, a strong net interest margin and lower operating expenses. While the economy remains sluggish and revenue growth continues to be a challenge, I am pleased with our third quarter performance."

The Return on Average Assets was 0.31% and the Return on Average Equity was 2.97% for the third quarter of 2011. These metrics were 0.33% and 3.28% for the second quarter of 2011, and 0.06% and 0.60% for the third quarter of 2010, respectively.

For the nine month period ended September 30, 2011, the Return on Average Assets was 0.28% and the Return on Average Equity was 2.77% compared to -0.12% and -1.17%, respectively, for the same period of 2010.

Discussion of Financial Condition

Average earning assets were $2.203 billion for the third quarter of 2011, a decrease of $56.0 million, or 2.5% from the second quarter of 2011 and an increase of $15.1 million, or 0.7%, from the fourth quarter of 2010. The lower level of earning assets over the second quarter of 2011 was a result of a decline in the loan portfolio of $36.6 million, short-term investments of $17.4 million and the investment portfolio of $2.0 million. Compared to the fourth quarter of 2010, average overnight funds were higher by $59.0 million, the investment portfolio increased $41.1 million and loans declined $115.2 million, partially attributable to the resolution of problem loans during 2011. 

Average loans continued to decline throughout the portfolio, driven primarily by a reduction in the commercial real estate, residential and commercial loan categories. The loan portfolio is impacted by weak loan demand attributable to the lack of consumer confidence and a sluggish economy. In addition to lower production, normal amortization, payoffs and the resolution of problem loans (which has the effect of lowering the loan portfolio as loans are either charged off or transferred to the other real estate owned ("OREO") category), contributed to the overall decline. During the third quarter, problem loan resolutions accounted for $13.5 million or 45% of the net reduction in total loans of $29.9 million from the second quarter of 2011. Problem loan resolutions accounted for $44.5 million, or 44%, of the net reduction in loans of $101.0 million from the fourth quarter of 20101.  

Nonperforming assets (including nonaccrual loans, restructured loans ("TDRs"), and OREO) totaled $143.0 million at the end of the third quarter of 2011, a decrease of $2.7 million from the second quarter of 2011 and a decrease of $2.3 million from the fourth quarter of 2010. Nonaccrual loans decreased $7.7 million from the second quarter of 2011 to $53.4 million, primarily reflecting migration of loans into the restructured loan category and the transfer of loans to OREO. Nonaccrual loan inflow for the third quarter of 2011 was comparable to the second quarter of 2011.  

Compared to the fourth quarter of 2010, nonaccrual loans declined by $12.3 million reflecting the movement of loans to the OREO category and, to a lesser extent, migration to the restructured loan category. TDRs totaled $28.4 million at the end of the third quarter, a $4.8 million increase over the second quarter of 2011 and a $6.8 million increase over the fourth quarter of 2010. The balance of OREO totaled $61.2 million at the end of the third quarter, a slight increase of $0.2 million from the second quarter of 2011. For 2011, we have realized a slower pace of loan defaults, momentum in working loans through the collection cycle, and progress in our property disposition efforts, which has contributed to the overall improvement in our nonperforming asset portfolio. So far in 2011, we have sold OREO properties totaling $25.2 million, which compares to $18.0 million for the full year 2010. Nonperforming assets represented 5.67% of total assets at September 30, 2011 compared to 5.60% at June 30, 2011 and 5.54% at December 31, 2010. 

Average total deposits were $2.061 billion for the third quarter, a decrease of $45.4 million, or 2.2%, from the second quarter of 2011 and $53.9 million, or 2.6%, from the fourth quarter of 2010. Deposits decreased in both periods driven primarily by a reduction in certificates of deposit. Additionally, a decrease resulting from existing clients moving from our Guaranteed Now Account product to repurchase agreements occurred late in the fourth quarter of 2010 as further discussed below. Public funds balances increased as anticipated from the fourth quarter of 2010, but have declined from the second quarter level, which reflects the seasonality within this deposit category. Noninterest bearing demand and savings accounts experienced a slight increase in both periods, partially offsetting the above mentioned decline. 

As a result of changes in the FDIC's Temporary Liquidity Guarantee Program, our government guaranteed NOW product was discontinued during the fourth quarter. As of December 31, 2010, approximately $95 million in balances from this product remained in the NOW category, $95 million migrated to the noninterest bearing DDA category, and $60 million moved into repurchase agreements.

We continue to pursue prudent pricing discipline to manage the mix of our deposits. Therefore, we are not attempting to compete with higher rate paying competitors for deposits. We continue to experience a favorable shift in the mix of our deposits as higher cost certificates of deposit balances are replaced with lower rate nonmaturity deposits and noninterest bearing demand accounts.    

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $231.7 million during the third quarter of 2011 compared to an average overnight funds sold position of $249.1 million in the linked quarter and $164.9 million in the fourth quarter of 2010. The lower balance when compared to the linked quarter primarily reflects declining deposits mentioned above and lower levels of short-term borrowings, partially offset by a decrease in the loan portfolio. The variance as compared to the fourth quarter of 2010 is primarily attributable to a net reduction in loans and an increase in repurchase agreements, partially offset by a decline in deposits and the deployment of funds to the investment portfolio. 

Equity capital was $260.9 million as of September 30, 2011, compared to $260.5 million as of June 30, 2011 and $259.0 million as of December 31, 2010. Our leverage ratio was 10.20%, 9.95%, and 10.10%, respectively, for these periods. Further, our risk-adjusted capital ratio of 15.41% at September 30, 2011 exceeds the 10.0% threshold to be designated as "well-capitalized" under the risk-based regulatory guidelines. At September 30, 2011, our tangible common equity ratio was 7.19%, compared to 6.96% at June 30, 2011 and 6.82% at December 31, 2010.   

Discussion of Operating Results

Tax equivalent net interest income for the third quarter of 2011 was $23.3 million compared to $23.7 million for the second quarter of 2011 and $25.1 million for the third quarter of 2010. For the nine month period ended September 30, 2011, tax equivalent net interest income totaled $70.3 million compared to $74.3 million for the same period in 2010.

The decrease of $0.4 million in tax equivalent net interest income from the second quarter of 2011 was due to lower loan balances, declining loan fees and lower earning asset yields, partially offset by a reduction in the costs of funds, an additional calendar day and a lower level of foregone interest on nonaccrual loans.

The decrease in tax equivalent net interest income of $1.8 million and $4.0 million, for the three and nine month periods ended September 30, 2011, respectively, as compared to the same periods in 2010, resulted from an unfavorable change in earning asset mix and yield, partially offset by a reduction in interest expense and a lower level of foregone interest on nonaccrual loans.

The decline in loans, coupled with the low rate environment continues to put pressure on our net interest income. Lowering our costs 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 re-pricing. 

The net interest margin in the third quarter of 2011 was 4.20%, a decrease of one basis point over the linked quarter and a decline of 18 basis points from the third quarter of 2010. Year over year, for the nine month period, the margin declined 11 basis points to 4.18%. The decrease in the margin for all comparable periods is attributable to the shift in our earning asset mix and unfavorable asset re-pricing, partially offset by a favorable variance in our average cost of funds.

The provision for loan losses for the third quarter of 2011 was $3.7 million compared to $3.5 million in the second quarter of 2011 and $5.7 million for the third quarter of 2010. For the nine month period ended September 30, 2011, the loan loss provision totaled $11.4 million compared to $20.0 million for the same period in 2010. This change was driven by a reduction in impaired loans and related reserves as well as a lower general reserve, which is primarily reflective of a 14% reduction in the level of internally classified loans, and lower loss rates. Net charge-offs for the third quarter of 2011 totaled $5.1 million, or 1.22%, of average loans compared to $6.3 million, or 1.49% for the second quarter of 2011 and $6.4 million, or 1.40%, in the third quarter of 2010. For the nine month period ended September 30, 2011, net charge-offs totaled $17.2 million, or 1.35%, of average loans compared to $26.3 million, or 1.91%, for the same period of 2010. At quarter-end, the allowance for loan losses of $29.7 million was 1.79% of outstanding loans (net of overdrafts) and provided coverage of 36% of nonperforming loans compared to 1.84% and 37%, respectively, at June 30, 2011, and 2.01% and 41%, respectively, at December 31, 2010.

Noninterest income for the third quarter of 2011 totaled $14.2 million, a decrease of $0.3 million, or 1.8%, from the second quarter of 2011 and an increase of $0.7 million, or 5.5%, over the third quarter of 2010. A $0.5 million reduction in other income drove the decline from the second quarter of 2011 and reflects a lower level of gains from the sale of ORE properties. Partially offsetting the lower level of other income was a $0.3 million increase in deposit fees. The favorable variance compared to the third quarter of 2010 was primarily due to a higher deposit and bank card fees of $0.2 million and $0.3 million, respectively. For the nine month period ended September 30, 2011, noninterest income totaled $45.0 million, an increase of $2.9 million, or 6.8%, from the same period in 2010. The increase reflects a $3.3 million increase in other income reflective of a $3.2 million pre-tax gain from the sale of our Class B shares of Visa stock during the first quarter of 2011, and a $1.0 million increase in gains from the sale of OREO properties, partially offset by a $1.1 million decline in merchant fees. Increases in retail brokerage and bank card fees of $0.4 million and $0.8 million, respectively, also contributed to the increase for the year. Partially offsetting these favorable variances was a $1.1 million reduction in deposit fees reflective of a lower level of overdraft fees due to reduced activity as well as the implementation of new rules under Regulation E. The aforementioned reduction in merchant fees reflects the transfer of our merchant processing business to another processor, which was completed in August 2010. This decline is substantially offset by a reduction in processing costs, which is reflected as interchange fees in noninterest expense.

Noninterest expense for the third quarter of 2011 totaled $30.6 million, a decrease of $0.5 million from the second quarter of 2011 and $1.7 million from the third quarter of 2010. The decline from the second quarter of 2011 was primarily due to a $0.5 million reduction in OREO expense reflective of both a reduction in valuation adjustments and losses from the sale of properties. Compared to the third quarter of 2010, the favorable variance was due to lower OREO expense of $0.8 million, intangible amortization expense of $0.6 million, occupancy expense of $0.3 million, and other expense of $0.9 million, partially offset by higher salaries/associate benefit expense of $0.8 million. The lower level of OREO expense primarily reflects a reduction in the level of losses recognized on the sale of OREO. Intangible amortization expense declined due to the full amortization of core deposit intangibles related to several past acquisitions. Occupancy expense declined due to lower lease expense for two banking offices that have been relocated to newly constructed offices as well as lower expense for furniture/equipment, reflecting the full depreciation of our imaging system components. The $0.9 million decline in other expense was primarily due to lower FDIC insurance expense of $0.5 million and professional fees of $0.2 million. FDIC insurance expense declined due to a lower rate reflecting recent changes to the FDIC premium structure. Professional fees declined due to reduction in consulting fees related to a review of our vendor contracts. The increase in salaries/associate benefit expense primarily reflects a higher level of performance incentive expense and associate salaries reflective of third quarter, 2011 merit raises.             

For the nine month period ended September 30, 2011, noninterest expense totaled $95.1 million, a $5.2 million decline from the same period of 2010 attributable to lower occupancy expense of $0.3 million, furniture/equipment expense of $0.2 million, intangible amortization expense of $1.6 million, other real estate expense of $1.0 million, and a decline in other expense of $3.3 million. Partially offsetting the aforementioned favorable variances was a $1.0 million increase in salaries/associate benefit expense. Occupancy expense declined due to lower lease expense for two banking offices that have been relocated to newly constructed offices and the reduction in furniture/equipment expense reflects the full depreciation of several system components. Intangible amortization expense declined due to the full amortization of core deposit intangibles related to several past acquisitions. The lower level of OREO expense reflects both a reduction in valuation adjustments and property carrying costs. The $3.3 million reduction in other expense primarily reflects a reduction in FDIC insurance expense of $1.3 million, interchange fees of $0.9 million, professional fees of $0.5 million, advertising expense of $0.2 million, and telephone expense of $0.2 million. The reduction in FDIC insurance expense reflects a lower rate due to recent changes to the FDIC premium structure. Lower interchange fees are attributable to the sale of our merchant processing business as noted above in our discussion of noninterest income. Professional fees declined due to lower consulting fees. The reduction in advertising fees reflects efficiencies gained in the promotion of our free checking products. Telephone expense declined primarily due to the renegotiation of contracts.                  

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 $2.5 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 79 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; our ability to declare and pay dividends; 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, 2010, 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 problem loan resolutions and reductions in portfolio balances stated in this paragraph are based on "as of" balances, not averages.

CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
Unaudited
 
  Three Months Ended Nine Months Ended
(Dollars in thousands, except per share data) Sep 30, 2011 June 30, 2011 Sep 30, 2010 Sep 30, 2011 Sep 30, 2010
           
EARNINGS          
Net Income (Loss)  $ 1,977  $ 2,145  $ 401  $ 5,432  $ (2,331)
Net Income (Loss) Per Common Share  $ 0.12  $ 0.12  $ 0.02  $ 0.32  $ (0.14)
PERFORMANCE          
Return on Average Equity 2.97% 3.28% 0.60% 2.77% -1.17%
Return on Average Assets 0.31% 0.33% 0.06% 0.28% -0.12%
Net Interest Margin 4.20% 4.21% 4.38% 4.18% 4.29%
Noninterest Income as % of Operating Revenue 38.14% 38.13% 35.17% 39.38% 36.52%
Efficiency Ratio 81.40% 81.41% 82.08% 82.07% 84.39%
CAPITAL ADEQUACY          
Tier 1 Capital Ratio 14.05% 13.83% 12.93% 14.05% 12.93%
Total Capital Ratio 15.41% 15.19% 14.29% 15.41% 14.29%
Tangible Common Equity Ratio 7.19% 6.96% 6.98% 7.19% 6.98%
Leverage Ratio 10.20% 9.95% 9.75% 10.20% 9.75%
Equity to Assets 10.34% 10.02% 10.10% 10.34% 10.10%
ASSET QUALITY          
Allowance as % of Non-Performing Loans 36.26% 36.71% 39.94% 36.26% 39.94%
Allowance as a % of Loans 1.79% 1.84% 2.10% 1.79% 2.10%
Net Charge-Offs as % of Average Loans 1.22% 1.49% 1.40% 1.35% 1.91%
Nonperforming Assets as % of Loans and ORE 8.32% 8.33% 7.86% 8.32% 7.86%
Nonperforming Assets as % of Total Assets 5.67% 5.60% 5.65% 5.67% 5.65%
STOCK PERFORMANCE          
High   $ 11.18  $ 13.12  $ 14.24  $ 13.80  $ 18.25
Low  $ 9.81  $ 9.94  $ 10.76  $ 9.81  $ 10.76
Close  $ 10.38  $ 10.26  $ 12.14  $ 10.38  $ 12.14
Average Daily Trading Volume  $ 43,483  $ 29,716  $ 29,747  $ 31,783  $ 34,489
           
CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
Unaudited
 
 
  2011 2011 2011 2010 2010
(Dollars in thousands) Third Quarter Second Quarter First Quarter Fourth Quarter Third Quarter
ASSETS:          
Cash and Due From Banks  $ 53,027  $ 71,554  $ 52,000  $ 35,410  $ 48,701
Funds Sold and Interest Bearing Deposits 193,387 223,183 271,375 200,783 193,415
Total Cash and Cash Equivalents  246,414  294,737  323,375  236,193  242,116
           
Investment Securities, Available-for-Sale 306,038 304,313 311,356 309,731 231,303
           
Loans, Net of Unearned Interest          
Commercial, Financial, & Agricultural 142,511 149,830 153,960 157,394 156,049
Real Estate - Construction 31,991 30,867 35,614 43,239 45,346
Real Estate - Commercial 644,128 660,058 668,583 671,702 680,639
Real Estate - Residential 388,686 395,126 404,204 420,604 448,704
Real Estate - Home Equity 245,438 248,228 248,745 251,565 250,795
Consumer 188,933 194,624 196,205 200,727 207,207
Other Loans 13,720 5,987 5,098 9,937 9,828
Overdrafts 2,292 2,882 2,385 3,503 2,669
Total Loans, Net of Unearned Interest  1,657,699  1,687,602  1,714,794  1,758,671  1,801,237
Allowance for Loan Losses  $ (29,658)  $ (31,080)  $ (33,873)  $ (35,436)  $ (37,720)
Loans, Net  1,628,041  1,656,522  1,680,921  1,723,235  1,763,517
           
Premises and Equipment, Net 111,471 112,576 113,918 115,356 115,689
Intangible Assets  $ 85,591  $ 85,699  $ 85,806  $ 86,159  $ 86,712
Other Real Estate Owned 61,196 61,016 55,364 57,937 51,208
Other Assets 85,221 84,395 91,754 93,442 89,451
Total Other Assets 343,479 343,686 346,842 352,894 343,060
           
Total Assets 2,523,972 2,599,258 2,662,494 2,622,053 2,579,996
           
LIABILITIES          
Deposits:          
Noninterest Bearing Deposits 584,628 568,813 540,184 546,257 479,887
NOW Accounts 708,066 764,480 818,512 770,149 830,297
Money Market Accounts 280,001 283,230 288,224 275,416 282,848
Regular Savings Accounts 154,136 153,403 150,051 139,888 135,143
Certificates of Deposit 316,968 331,085 350,076 372,266 393,268
Total Deposits 2,043,798 2,101,011 2,147,047 2,103,976 2,121,443
           
Short-Term Borrowings 47,508 65,237 86,650 92,928 38,138
Subordinated Notes Payable $ 62,887  $ 62,887  $ 62,887  $ 62,887  $ 62,887
Other Long-Term Borrowings 45,389 49,196 50,050 50,101 46,456
Other Liabilities $ 63,465  $ 60,383  $ 56,582  $ 53,142  $ 50,383
           
Total Liabilities 2,263,047 2,338,714 2,403,216 2,363,034 2,319,307
           
SHAREOWNERS' EQUITY          
Common Stock 172 171 171 171 171
Additional Paid-In Capital 38,074 37,724 37,548 36,920 36,864
Retained Earnings 237,969 237,709 237,276 237,679 237,471
Accumulated Other Comprehensive Loss, Net of Tax (15,290) (15,060) (15,717) (15,751) (13,817)
           
Total Shareowners' Equity 260,925 260,544 259,278 259,019 260,689
           
Total Liabilities and Shareowners' Equity 2,523,972 2,599,258 2,662,494 2,622,053 2,579,996
           
OTHER BALANCE SHEET DATA          
Earning Assets 2,157,124 2,215,098 2,297,525 2,269,185 2,225,955
Intangible Assets          
Goodwill 84,811 84,811 84,811 84,811 84,811
Core Deposits 318 378 437 742 1,248
Other 462 510 558 606 653
Interest Bearing Liabilities 1,614,954 1,709,518 1,806,450 1,763,635 1,789,037
           
Book Value Per Diluted Share 15.20 15.20 15.13 15.15 15.25
Tangible Book Value Per Diluted Share 10.21 10.21 10.13 10.11 10.18
           
Actual Basic Shares Outstanding 17,157 17,127 17,127 17,100 17,095
Actual Diluted Shares Outstanding 17,172 17,139 17,136 17,101 17,096
               
CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
Unaudited
 
            Nine Months Ended
  2011 2011 2011 2010 2010 2011 2010
(Dollars in thousands, except per share data) Third Quarter Second Quarter First Quarter Fourth Quarter Third Quarter Third Quarter Third Quarter
               
INTEREST INCOME              
Interest and Fees on Loans  $ 23,777  $ 24,305  $ 23,947  $ 25,656  $ 26,418  $ 72,029  $ 80,054
Investment Securities 978 1,017 1,071 1,080 1,014 3,066 3,118
Funds Sold 136 145 171 95 144 452 492
Total Interest Income 24,891 25,467 25,189 26,831 27,576 75,547 83,664
               
INTEREST EXPENSE              
Deposits 907 1,083 1,258 1,524 1,820 3,248 7,121
Short-Term Borrowings 78 110 111 99 31 299 60
Subordinated Notes Payable 339 343 340 342 376 1,022 1,666
Other Long-Term Borrowings 467 492 494 508 565 1,453 1,642
Total Interest Expense 1,791 2,028 2,203 2,473 2,792 6,022 10,489
Net Interest Income 23,100 23,439 22,986 24,358 24,784 69,525 73,175
Provision for Loan Losses 3,718 3,545 4,133 3,783 5,668 11,396 20,041
Net Interest Income after Provision for Loan Losses 19,382 19,894 18,853 20,575 19,116 58,129 53,134
               
NONINTEREST INCOME              
Service Charges on Deposit Accounts 6,629 6,309 5,983 6,434 6,399 18,921 20,066
Data Processing Fees 749 764 974 880 911 2,487 2,730
Asset Management Fees 1,080 1,080 1,080 1,095 1,040 3,240 3,140
Retail Brokerage Fees 807 939 729 738 671 2,475 2,082
Gain on Sale of Investment Securities  --   --   --   --  3  --  8
Mortgage Banking Fees 645 568 617 1,027 772 1,830 1,921
Interchange Fees (1) 1,420 1,443 1,360 1,285 1,291 4,223 3,792
ATM/Debit Card Fees (1) 1,170 1,115 1,136 1,051 1,036 3,421 3,072
Other  1,693 2,230 4,455 2,225 1,326 8,378 5,279
Total Noninterest Income 14,193 14,448 16,334 14,735 13,449 44,975 42,090
               
NONINTEREST EXPENSE              
Salaries and Associate Benefits 15,805 16,000 16,577 15,389 15,003 48,382 47,366
Occupancy, Net 2,495 2,447 2,396 2,406 2,611 7,338 7,604
Furniture and Equipment 2,118 2,117 2,226 2,268 2,288 6,461 6,661
Intangible Amortization 108 107 353 553 709 568 2,129
Other Real Estate 2,542 3,033 3,677 4,709 3,306 9,252 10,213
Other  7,579 7,463 8,102 8,215 8,446 23,144 26,403
Total Noninterest Expense 30,647 31,167 33,331 33,540 32,363 95,145 100,376
               
OPERATING PROFIT(LOSS) 2,928 3,175 1,856 1,770 202 7,959 (5,152)
Provision for Income Taxes 951 1,030 546 (148) (199) 2,527 (2,821)
NET INCOME (LOSS)  $ 1,977  $ 2,145  $ 1,310  $ 1,918  $ 401  $ 5,432  $ (2,331)
               
PER SHARE DATA              
Basic Earnings  $ 0.12  $ 0.12  $ 0.08  $ 0.12  $ 0.02  $ 0.32  $ (0.14)
Diluted Earnings  $ 0.12  $ 0.12  $ 0.08  $ 0.12  $ 0.02  $ 0.32  $ (0.14)
Cash Dividends 0.100 0.100 0.100 0.100 0.100 0.300 0.390
AVERAGE SHARES              
Basic  17,152 17,127 17,122 17,095 17,087 17,134 17,069
Diluted  17,167 17,139 17,130 17,096 17,088 17,143 17,070
               
(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) 2011
Third Quarter
2011
Second Quarter
2011
First Quarter
2010
Fourth Quarter
2010
Third Quarter
           
ALLOWANCE FOR LOAN LOSSES          
Balance at Beginning of Period  $ 31,080  $ 33,873  $ 35,436  $ 37,720  $ 38,442
Provision for Loan Losses 3,718 3,545 4,133 3,783 5,668
Net Charge-Offs  $ 5,140  $ 6,338  $ 5,696  $ 6,067  $ 6,390
           
Balance at End of Period 29,658 31,080 33,873 35,436 37,720
As a % of Loans 1.79% 1.84% 1.98% 2.01% 2.10%
As a % of Nonperforming Loans 36.26% 36.71% 34.57% 40.57% 39.94%
As a % of Nonperforming Assets 20.74% 21.34% 22.09% 24.39% 25.90%
           
CHARGE-OFFS          
Commercial, Financial and Agricultural  $ 186  $ 301  $ 721  $ 629  $ 242
Real Estate - Construction 75 14  --  234 701
Real Estate - Commercial 1,031 2,808 430 1,469 1,741
Real Estate - Residential 3,867 3,315 4,445 3,629 3,175
Consumer 832 606 620 582 1,057
           
Total Charge-Offs  $ 5,991  $ 7,044  $ 6,216  $ 6,543  $ 6,916
           
RECOVERIES          
Commercial, Financial and Agricultural  $ 33  $ 43  $ 63  $ 48  $ 65
Real Estate - Construction  --  5 9  --   -- 
Real Estate - Commercial 37 115 12 55 6
Real Estate - Residential 379 170 96 7 181
Consumer 402 373 340 366 274
           
Total Recoveries  $ 851  $ 706  $ 520  $ 476  $ 526
           
NET CHARGE-OFFS  $ 5,140  $ 6,338  $ 5,696  $ 6,067  $ 6,390
           
Net Charge-Offs as a % of Average Loans(1) 1.22% 1.49% 1.33% 1.35% 1.40%
           
RISK ELEMENT ASSETS          
Nonaccruing Loans  $ 53,396  $ 61,076  $ 73,954  $ 65,700  $ 74,168
Restructured Loans 28,404 23,582 24,028 21,649 20,267
Total Nonperforming Loans 81,800 84,658 97,982 87,349 94,435
Other Real Estate 61,196 61,016 55,364 57,937 51,208
Total Nonperforming Assets  $ 142,996  $ 145,674  $ 153,346  $ 145,286  $ 145,643
           
Past Due Loans 30-89 Days   $ 17,053  $ 18,103  $ 19,391  $ 24,193  $ 24,904
Past Due Loans 90 Days or More  $ 26  $ 271 $ --   $ 159 $ -- 
           
Nonperforming Loans as a % of Loans 4.93% 5.02% 5.71% 4.97% 5.24%
Nonperforming Assets as a % of Loans and Other Real Estate 8.32% 8.33% 8.66% 8.00% 7.86%
Nonperforming Assets as a % of Capital(2) 49.21% 49.95% 52.31% 49.34% 48.81%
Nonperforming Assets as a % of Total Assets 5.67% 5.60% 5.76% 5.54% 5.65%
           
(1) Annualized
(2) Capital includes allowance for loan losses. 
 
AVERAGE BALANCE AND INTEREST RATES(1)
Unaudited
 
 
  Third Quarter 2011 Second Quarter 2011 First 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  $ 1,667,720  $ 23,922 5.69%  $ 1,704,348  $ 24,465 5.76%  $ 1,730,330  $ 24,101 5.65%
                   
Investment Securities                  
Taxable Investment Securities  248,138  828 1.32%  244,487  825 1.35%  231,153  851 1.48%
Tax-Exempt Investment Securities 55,388 231 1.67% 60,963 297 1.95% 74,226 337 1.81%
                   
Total Investment Securities  303,526  1,059 1.39%  305,450  1,122 1.47%  305,379  1,188 1.56%
                   
Funds Sold 231,681 136 0.23% 249,133 145 0.23% 242,893 171 0.28%
                   
Total Earning Assets  2,202,927  $ 25,117 4.52%  2,258,931  $ 25,732 4.57%  2,278,602  $ 25,460 4.53%
                   
Cash and Due From Banks  47,252      47,465      50,942    
Allowance for Loan Losses  (30,969)      (32,993)      (34,822)    
Other Assets 344,041     344,884     348,295    
                   
Total Assets  $ 2,563,251      $ 2,618,287      $ 2,643,017    
                   
LIABILITIES:                  
Interest Bearing Deposits                  
NOW Accounts  $ 726,652  $ 222 0.12%  $ 782,698  $ 259 0.13%  $ 786,939  $ 261 0.13%
Money Market Accounts  282,378  95 0.13%  284,411  136 0.19%  278,562  131 0.19%
Savings Accounts  153,748  19 0.05%  152,599  16 0.04%  144,623  18 0.05%
Time Deposits 324,951 571 0.70% 338,723 672 0.80% 360,575 848 0.95%
Total Interest Bearing Deposits  1,487,729  907 0.24%  1,558,431  1,083 0.28%  1,570,699  1,258 0.32%
                   
Short-Term Borrowings  64,160  78 0.48%  76,754  110 0.58%  87,267  111 0.52%
Subordinated Notes Payable  62,887  339 2.11%  62,887  343 2.16%  62,887  340 2.16%
Other Long-Term Borrowings 46,435 467 3.99% 49,650 492 3.97% 50,345 494 3.98%
                   
Total Interest Bearing Liabilities  1,661,211  $ 1,791 0.43%  1,747,722  $ 2,028 0.47%  1,771,198  $ 2,203 0.50%
                   
Noninterest Bearing Deposits  574,184      548,870      554,680    
Other Liabilities 63,954     59,324     55,536    
                   
Total Liabilities 2,299,349     2,355,916     2,381,414    
                   
SHAREOWNERS' EQUITY:  $ 263,902      $ 262,371      $ 261,603    
                   
Total Liabilities and Shareowners' Equity  $ 2,563,251      $ 2,618,287      $ 2,643,017    
                   
Interest Rate Spread    $ 23,326 4.09%    $ 23,704 4.10%    $ 23,257 4.03%
                   
Interest Income and Rate Earned(1)   25,117 4.52%   25,732 4.57%   25,460 4.53%
Interest Expense and Rate Paid(2)   1,791 0.32%   2,028 0.36%   2,203 0.39%
                   
Net Interest Margin    $ 23,326 4.20%    $ 23,704 4.21%    $ 23,257 4.14%
             
             
             
             
             
  Fourth Quarter 2010 Third Quarter 2010
(Dollars in thousands) Average
Balance

Interest
Average
Rate
Average
Balance

Interest
Average
Rate
ASSETS:            
Loans, Net of Unearned Interest  $ 1,782,916  $ 25,799 5.74%  $ 1,807,483  $ 26,568 5.83%
             
Investment Securities            
Taxable Investment Securities  178,926  799 1.78%  124,625  674 2.15%
Tax-Exempt Investment Securities 83,469 434 2.08% 88,656 521 2.35%
             
Total Investment Securities  262,395  1,233 1.87%  213,281  1,195 2.23%
             
Funds Sold 172,738 95 0.24% 252,434 144 0.22%
             
Total Earning Assets  2,218,049  $ 27,127 4.85%  2,273,198  $ 27,907 4.87%
             
Cash and Due From Banks  51,030      50,942    
Allowance for Loan Losses  (37,713)      (39,584)    
Other Assets 345,427     342,202    
             
Total Assets  $ 2,576,793      $ 2,626,758    
             
LIABILITIES:            
Interest Bearing Deposits            
NOW Accounts  $ 837,625  $ 296 0.14%  $ 871,158  $ 326 0.15%
Money Market Accounts  282,887  134 0.19%  293,424  145 0.20%
Savings Accounts  136,276  16 0.05%  133,690  17 0.05%
Time Deposits 382,870 1,078 1.12% 402,880 1,332 1.31%
Total Interest Bearing Deposits  1,639,658  1,524 0.37%  1,701,152  1,820 0.42%
             
Short-Term Borrowings  34,706  99 1.14%  23,388  31 0.54%
Subordinated Notes Payable  62,887  342 2.13%  62,887  376 2.34%
Other Long-Term Borrowings 50,097 508 4.02% 54,258 565 4.13%
             
Total Interest Bearing Liabilities  1,787,348  $ 2,473 0.55%  1,841,685  $ 2,792 0.60%
             
Noninterest Bearing Deposits  476,209      471,013    
Other Liabilities 50,614     50,318    
             
Total Liabilities 2,314,171     2,363,016    
             
SHAREOWNERS' EQUITY:  $ 262,622      $ 263,742    
             
Total Liabilities and Shareowners' Equity  $ 2,576,793      $ 2,626,758    
             
Interest Rate Spread    $ 24,654 4.30%    $ 25,115 4.27%
             
Interest Income and Rate Earned(1)   27,127 4.85%   27,907 4.87%
Interest Expense and Rate Paid(2)   2,473 0.44%   2,792 0.49%
             
Net Interest Margin    $ 24,654 4.41%    $ 25,115 4.38%
 
 
 
             
  September 2011 YTD September 2010 YTD
(Dollars in thousands) Average
Balance

Interest
Average
Rate
Average
Balance

Interest
Average
Rate
ASSETS:            
Loans, Net of Unearned Interest  $ 1,700,570  $ 72,488 5.70%  $ 1,844,788  $ 80,543 5.84%
             
Investment Securities            
Taxable Investment Securities  241,321  2,504 1.40%  108,268  1,882 2.32%
Tax-Exempt Investment Securities 63,457 865 1.82% 92,672 1,898 2.73%
             
Total Investment Securities  304,778  3,369 1.47%  200,940  3,780 2.51%
             
Funds Sold 241,195 452 0.25% 274,245 492 0.24%
             
Total Earning Assets  2,246,543  $ 76,309 4.54%  2,319,973  $ 84,815 4.89%
             
Cash and Due From Banks  48,539      52,170    
Allowance for Loan Losses  (32,914)      (41,729)    
Other Assets 345,725     337,212    
             
Total Assets  $ 2,607,893      $ 2,667,626    
             
LIABILITIES:            
Interest Bearing Deposits            
NOW Accounts  $ 765,209  $ 742 0.13%  $ 872,512  $ 1,110 0.17%
Money Market Accounts  281,798  362 0.17%  333,558  1,165 0.47%
Savings Accounts  150,357  53 0.05%  130,485  49 0.05%
Time Deposits 341,286 2,091 0.82% 423,726 4,797 1.51%
Total Interest Bearing Deposits  1,538,650  3,248 0.28%  1,760,281  7,121 0.54%
             
Short-Term Borrowings  75,976  299 0.53%  25,558  60 0.31%
Subordinated Notes Payable  62,887  1,022 2.14%  62,887  1,666 3.49%
Other Long-Term Borrowings 48,795 1,453 3.98% 52,330 1,642 4.20%
             
Total Interest Bearing Liabilities  1,726,308  $ 6,022 0.47%  1,901,056  $ 10,489 0.74%
             
Noninterest Bearing Deposits  559,316      457,807    
Other Liabilities 59,635     43,391    
             
Total Liabilities 2,345,259     2,402,254    
             
SHAREOWNERS' EQUITY:  $ 262,634      $ 265,372    
             
Total Liabilities and Shareowners' Equity  $ 2,607,893      $ 2,667,626    
             
Interest Rate Spread    $ 70,287 4.07%    $ 74,326 4.15%
             
Interest Income and Rate Earned(1)   76,309 4.54%   84,815 4.89%
Interest Expense and Rate Paid(2)   6,022 0.36%   10,489 0.60%
             
Net Interest Margin    $ 70,287 4.18%    $ 74,326 4.29%
             
(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.
CONTACT: J. Kimbrough Davis
         Executive Vice President and Chief Financial Officer
         850.402.7820
Source: Capital City Bank Group, Inc.