Capital City Bank Group, Inc.
Reports Second Quarter 2009 Results
 
TALLAHASSEE, Fla. (July 21, 2009) – Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income for the second quarter of 2009 totaling $0.8 million ($0.04 per diluted share) compared to net income of $0.6 million ($0.04 per diluted share) for the first quarter of 2009 and $4.8 million ($0.28 per diluted share) for the second quarter of 2008.  Earnings for the first six months of 2009 totaled $1.4 million ($.08 per diluted share) compared to $12.1 million ($0.70 per diluted share) for 2008.
 
Earnings for the three and six month periods reflect loan loss provisions of $8.4 million ($0.30 per diluted share) and $16.8 million ($0.61 per diluted share), respectively, and a one-time special FDIC assessment of approximately $1.2 million ($0.04 per diluted share) recorded in the second quarter.
 
“Given the very tough ongoing operating environment in Florida, we are pleased to be reporting net income for each of the first two quarters,” said William G. Smith, Jr., Chairman, President and Chief Executive Officer of Capital City Bank Group. “Quarter over quarter, excluding the special FDIC insurance assessment, our operating revenues were up and expenses were down, reflecting the underlying strength of our overall business strategy.
 
“At June 30, nonperforming assets (which include nonaccrual loans, restructured loans, and other real estate owned) were up $16.8 million, or 13% over the first quarter.  However, we were encouraged to see past due loans and gross additions to the nonaccrual loan portfolio decline for two consecutive quarters.  This, coupled with continued improvement in problem loan resolutions resulted in a net increase of $0.8 million in the nonaccrual portfolio.  Restructured loans and other real estate owned, which increased $7.8 million and $8.2 million, respectively, accounted for essentially all of the increase in nonperforming assets, which is a favorable and natural progression as problem loans migrate through the resolution phase.  Consequently, we believe we are in an improved position to ultimately collect on these loans or dispose of the properties.
 
“While we view the slowdown in gross additions to nonaccruing loans and the migration among nonperforming categories as positive changes in the status of our nonperforming assets, it may still be too early to call a peak in nonperforming loans.  However, we believe these recent developments suggest a trend towards more stability at this point in the credit cycle.
 
“Also, on a positive note, loan and deposit growth have been steady during the second quarter and the first half of the year, reflecting the fact that our associates are doing a good job recognizing quality opportunities in this disrupted banking marketplace. Lenders are successfully converting clients who are interested in moving or expanding their banking relationships.  On the deposit side, core deposits are higher primarily in noninterest demand accounts and CDs, as our free checking product continues to grow in both balances and number of accounts, and competitive rate pressure affecting our CD production has eased in many markets. Our net interest margin was 5.11% for the second quarter,” said Smith.
 
The Return on Average Assets was .12% and the Return on Average Equity was 1.12% for the second quarter of 2009.  These metrics were .11% and .94% for the first quarter of 2009 and .73% and 6.43% for the second quarter of 2008, respectively.

For the first half of 2009, the Return on Average Assets was .12% and the Return on Average Equity was 1.03% compared to .92% and 8.14%, respectively, for the first half of 2008.

 
 

 


Discussion of Financial Condition
 
Average earning assets were $2.175 billion for the second quarter of 2009, an increase of $9.0 million, or 0.4% from the first quarter of 2009, and an increase of $24.4 million, or 1.1% from the fourth quarter of 2008.  The increase from the first quarter is primarily attributable to a $4.4 million and $10.1 million increase in the investment and loan portfolios, respectively.  An increase in deposits funded the earning asset growth.  Compared to the fourth quarter of 2008, the increase in earning assets primarily reflects growth in the loan portfolio partially offset by a reduction in short-term investments.  We have now experienced loan growth for four consecutive quarters as production has increased and loan payoffs and paydowns have slowed.  We believe this trend continued through the recent quarter due to the efforts of our bankers to reach clients who are interested in moving or expanding their banking relationships.  Loan growth was primarily attributable to commercial real estate mortgages and home equity loans. 
 
At the end of the second quarter, nonperforming assets (including nonaccrual loans, restructured loans, and other real estate owned) totaled $143.6 million, an increase of $16.8 million, or 13% from the first quarter and $35.8 million, or 33% from the fourth quarter of 2008.  The increase from the prior linked quarter reflects an increase of $7.8 million in restructured loans and an increase of $8.2 million in other real estate owned properties.  Nonaccrual loans totaled $111.0 million at the end of the second quarter, a net increase of $0.8 million from the prior linked quarter.  The level of gross additions to non-accruing loans has declined by $15.2 million and $6.8 million, respectively, for the last two quarters and the volume of problem loan resolutions has improved including the resolutions of several larger credits during the second quarter.  Nonperforming assets represented 7.19% of loans and other real estate at the end of the second quarter compared to 6.39% at the prior quarter-end and 5.48% at year-end 2008.
 
Average total deposits were $1.971 billion for the second quarter, an increase of $13.8 million, or 0.7%, from the first quarter and an increase of $25.3 million, or 1.3%, from the fourth quarter of 2008.   On a linked quarter basis, the increase in deposits reflects higher core deposits primarily in noninterest demand accounts and certificates of deposit, which have been partially offset by declining public fund balances.  Our absolutely free checking product continues to be successful as both balances and the number of accounts continue to post growth quarter over quarter.  Certificates of deposit balances have grown as rate pressures from higher paying institutions have eased in most of our markets.  Compared to year-end 2008, the increase in average deposits reflects higher core deposits and public funds.  Core deposits have increased as discussed above and, while an influx of public funds was experienced late in the first quarter of 2009, there has been an easing in these balances, which began in late April.  Additionally, money market balances have experienced a steady decline during the first half of 2009.  We continue to pursue prudent pricing discipline and to manage the mix of our deposits.  Therefore, we are not attempting to compete with higher rate paying competitors for these deposits.      
 
We maintained an average net overnight funds (deposits with banks plus Fed funds sold less Fed funds purchased) purchased position of $49.8 million during the second quarter of 2009 compared to an average net overnight funds purchased position of $33.9 million in the first quarter and an average overnight funds purchased position of $3.2 million at year-end 2008.  The unfavorable variance in funds purchased position during both periods is attributable to an increase in the investment and loan portfolios, higher non-earning assets and lower equity.  Deposit growth partially offset this decline. 
 

 
Equity capital was $272.7 million as of June 30, 2009, compared to $275.5 million as of March 31, 2009 and $278.8 million as of December 31, 2008.  Our leverage ratio was 11.07%, 11.25%, and 11.51%, respectively, for the comparable periods.  Further, our risk-adjusted capital ratio of 14.20% at June 30, 2009 exceeds the 8.0% minimum requirement and the 10% threshold to be designated as “well-capitalized” under the risk-based regulatory guidelines.  During the first quarter 2009, we repurchased approximately 146,000 shares of our common stock at a weighted average stock price of $10.65; no shares were repurchased during the second quarter.  Our strong capital position has allowed us to continue paying a quarterly dividend to our shareowners despite lower earnings performance.  We will continue to monitor our capital and liquidity position to ensure that continuation of our dividend does not place unnecessary strain on our capital levels.  
 
Discussion of Operating Results
 
Tax equivalent net interest income for the second quarter of 2009 was $27.7 million compared to $27.6 million for the first quarter of 2009 and $28.1 million for the second quarter of 2008.  For the first half of 2009, tax equivalent net interest income totaled $55.3 million compared to $55.2 million in 2008.
 
The increase in the net interest income on a linked quarter basis was partially due to one additional calendar day in the second quarter and was favorably impacted by the recovery of interest on several larger loans, which were resolved during the quarter.  Higher foregone interest on nonaccrual loans and a decline in loan fees partially offset the improvement in net interest income.  The decline in loan fees resulted from a one-time write-off totaling $175,000.  Additionally, the loan portfolio continued to reprice lower without the offsetting benefit in funding costs.
 
The decline from the second quarter of 2008 reflects the downward repricing of earning assets, higher foregone interest on nonaccrual loans, and lower loan fees.  Partially offsetting the decline was the lower costs of funds.  We have responded aggressively to the federal funds rate reductions, which began in September 2007.  This, coupled with a favorable shift in mix of deposits, has resulted in a significantly lower cost of funds year over year.
 
The net interest margin of 5.11% declined five basis points over the linked quarter, attributable to lower earning assets yields. As compared to the second quarter of 2008, the margin improved 21 basis points reflecting the favorable shift in the mix of deposits and aggressive deposit repricing.    
 
The slight increase in net interest income for the first half of 2009 as compared to the same period in 2008 resulted from lower costs of funds discussed above; mostly offset by lower earning assets yields, higher foregone interest and lower loan fees.   
 
The provision for loan losses was $8.4 million for both the second and first quarters of 2009 compared to $5.4 million for the second quarter of 2008.  The loan loss provision for both quarters and the first half of the year reflects a higher level of required general reserves driven by an increased level of net loan charge-offs and higher loss ratios associated with real estate loans, primarily loans to builders/investors secured by residential houses and vacant land.  For the same comparable periods, our level of specific reserves on impaired loans has also increased due to both a higher level of nonaccrual loans and real estate collateral devaluation, though not as significant in the current quarter due to the resolution of some larger problem loans and the slowing of loans migrating to nonaccrual status.  Net charge-offs in the second quarter totaled $6.8 million, or 1.39%, of average loans compared to $5.2 million, or 1.08% in the first quarter.  At quarter-end, the allowance for loan losses was 2.12% of outstanding loans (net of overdrafts) and provided coverage of 34% of nonperforming loans. 
 
Noninterest income for the second quarter increased $0.6 million, or 4.2%, from the first quarter reflective of higher deposit fees ($464,000) and mortgage banking fees ($317,000), partially offset by lower merchant fees ($295,000).  The increase in deposit fees primarily reflects an adjustment to our deposit fees midway through the first quarter.  Mortgage banking fees increased due to higher secondary market loan production, which was driven by the historically low interest rate environment.  The lower level of merchant fees is an expected seasonal variance for our sole remaining merchant who has historically had lower sales during the summer months.  Compared to the second quarter of 2008, noninterest income declined by $1.1 million, or 6.9%, primarily due to lower merchant fees related to the sale of a major portion of the bank’s merchant services portfolio in July, 2008.  For the first six months of 2009, as compared to the comparable period of 2008, noninterest income decreased $4.8 million, or 14.4%, due to the aforementioned merchant services portfolio sale as well as a $2.4 million pre-tax gain from the redemption of Visa shares realized in the first quarter of 2008.
 
Noninterest expense increased $0.7 million, or 2.1%, from the first quarter due to the one-time FDIC special assessment ($1.2 million) and a higher level ($550,000) of expense associated with other real estate owned properties, including write-downs due to valuation declines.  Lower compensation expense of $1.2 million, primarily reflective of the adjustments to our stock and cash incentive plans partially offset these unfavorable variances.  Compared to the second quarter of 2008, noninterest expense increased $2.2 million, or 7.1%, primarily reflective of the higher FDIC insurance premiums of $2.0 million, which includes the special assessment, higher expense ($1.2 million) for other real estate properties owned, and an increase in our pension expense ($1.0 million).  The adjustments to our stock and cash incentive plans as well as a lower level of interchange fees partially offset these unfavorable variances.  For the first six months of 2009, as compared to the comparable period for 2008, noninterest expense increased $4.6 million, or 7.7%, due to the same aforementioned factors, including the impact of the reversal of a portion ($1.1 million) of our Visa litigation accrual in the first quarter of 2008.
 

 
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 $2.5 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 68 banking offices and 79 ATMs in Florida, Georgia and Alabama.  Since 2005, the Company has been named as a Dividend Achiever by Mergent, Inc., a leading provider of information on publicly traded companies.  To be named a Dividend Achiever, a public company must have increased its regular cash dividends for at least 10 consecutive years.  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 frequency and magnitude of foreclosure of the Company’s loans; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; the accuracy of the Company’s financial statement estimates and assumptions, including the estimate for the Company’s loan loss provision; the Company’s ability to integrate acquisitions; the strength of the U.S. economy and the local economies where the Company conducts operations; harsh weather conditions; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; legislative or regulatory changes; customer acceptance of third-party products and services; increased competition and its effect on pricing; 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; 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, 2008, 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.
 
 
 


EARNINGS HIGHLIGHTS
                             
   
Three Months Ended
   
Six Months Ended
 
(Dollars in thousands, except per share data)
 
Jun 30, 2009
   
Mar 31, 2009
   
Jun 30, 2008
   
Jun 30, 2009
   
Jun 30, 2008
 
EARNINGS
                             
Net Income
  $ 774       650     $ 4,810     $ 1,424     $ 12,090  
Diluted Earnings Per Common Share
  $ 0.04       0.04     $ 0.28     $ 0.08     $ 0.70  
PERFORMANCE
                                       
Return on Average Equity
    1.12 %     0.94 %     6.43 %     1.03 %     8.14 %
Return on Average Assets
    0.12 %     0.11 %     0.73 %     0.12 %     0.92 %
Net Interest Margin
    5.11 %     5.16 %     4.90 %     5.13 %     4.81 %
Noninterest Income as % of Operating Revenue
    35.07 %     34.22 %     36.39 %     34.65 %     38.33 %
Efficiency Ratio
    75.44 %     75.07 %     66.89 %     75.26 %     65.00 %
CAPITAL ADEQUACY
                                       
Tier 1 Capital Ratio
    12.85 %     13.09 %     13.15 %     12.85 %     13.15 %
Total Capital Ratio
    14.20 %     14.40 %     14.35 %     14.20 %     14.35 %
Tangible Capital Ratio
    7.47 %     7.63 %     7.87 %     7.47 %     7.87 %
Leverage Ratio
    11.07 %     11.25 %     10.61 %     11.07 %     10.61 %
Equity to Assets
    10.80 %     11.02 %     11.19 %     10.80 %     11.19 %
ASSET QUALITY
                                       
Allowance as % of Non-Performing Loans
    33.71 %     34.82 %     51.80 %     33.71 %     51.80 %
Allowance as a % of Loans
    2.12 %     2.04 %     1.18 %     2.12 %     1.18 %
Net Charge-Offs as % of Average Loans
    1.39 %     1.08 %     0.67 %     1.23 %     0.54 %
Nonperforming Assets as % of Loans and ORE
    7.19 %     6.39 %     2.49 %     7.19 %     2.49 %
STOCK PERFORMANCE
                                       
High
  $ 17.35     $ 27.31     $ 30.19     $ 27.31     $ 30.19  
Low
  $ 11.01     $ 9.50     $ 21.76     $ 9.50     $ 21.76  
Close
  $ 16.85     $ 11.46     $ 21.76     $ 16.85     $ 21.76  
Average Daily Trading Volume
    40,130       75,117       36,196       57,342       34,064  

 
 

 


CAPITAL CITY BANK GROUP, INC.
                                     
CONSOLIDATED STATEMENT OF INCOME
                                     
Unaudited
                                         
                                           
                                 
Six Months Ended
 
                                 
June 30
 
(Dollars in thousands, except per share data)
 
2009
Second Quarter
   
2009
First Quarter
   
2008
Fourth Quarter
   
2008
Third Quarter
   
2008
Second Quarter
   
2009
   
2008
 
                                           
INTEREST INCOME
                                         
Interest and Fees on Loans
  $ 29,742     $ 29,537     $ 31,570     $ 32,435     $ 33,422     $ 59,279     $ 68,677  
Investment Securities
    1,437       1,513       1,627       1,744       1,810       2,950       3,703  
Funds Sold
    1       3       32       475       1,028       4       2,603  
Total Interest Income
    31,180       31,053       33,229       34,654       36,260       62,233       74,983  
                                                         
INTEREST EXPENSE
                                                       
Deposits
    2,500       2,495       3,848       5,815       7,162       4,995       17,643  
Short-Term Borrowings
    88       68       110       230       296       156       817  
Subordinated Notes Payable
    931       927       937       936       931       1,858       1,862  
Other Long-Term Borrowings
    566       568       587       488       396       1,134       727  
Total Interest Expense
    4,085       4,058       5,482       7,469       8,785       8,143       21,049  
Net Interest Income
    27,095       26,995       27,747       27,185       27,475       54,090       53,934  
Provision for Loan Losses
    8,426       8,410       12,497       10,425       5,432       16,836       9,574  
Net Interest Income after Provision for Loan Losses
    18,669       18,585       15,250       16,760       22,043       37,254       44,360  
                                                         
NONINTEREST INCOME
                                                       
Service Charges on Deposit Accounts
    7,162       6,698       6,807       7,110       7,060       13,860       13,825  
Data Processing Fees
    896       870       937       873       812       1,766       1,625  
Asset Management Fees
    930       970       935       1,025       1,125       1,900       2,275  
Retail Brokerage Fees
    625       493       630       565       735       1,118       1,204  
Gain on Sale of Investment Securities
    6       -       3       27       30       6       95  
Mortgage Banking Revenues
    902       584       292       331       506       1,486       1,000  
Merchant Fees
    663       958       650       616       2,074       1,621       4,282  
Interchange Fees
    1,118       1,056       1,007       1,073       1,076       2,174       2,085  
Gain on Sale of Portion of Merchant Services Portfolio
    -       -       -       6,250       -       -       -  
ATM/Debit Card Fees
    884       863       744       742       758       1,747       1,502  
Other
    1,448       1,550       1,306       1,600       1,542       2,998       5,624  
Total Noninterest Income
    14,634       14,042       13,311       20,212       15,718       28,676       33,517  
                                                         
NONINTEREST EXPENSE
                                                       
Salaries and Associate Benefits
    16,049       17,237       15,492       15,417       15,318       33,286       30,922  
Occupancy, Net
    2,540       2,345       2,503       2,373       2,491       4,885       4,853  
Furniture and Equipment
    2,304       2,338       2,368       2,369       2,583       4,642       5,165  
Intangible Amortization
    1,010       1,011       1,308       1,459       1,459       2,021       2,918  
Other
    11,027       9,326       9,331       8,298       8,905       20,353       16,696  
Total Noninterest Expense
    32,930       32,257       31,002       29,916       30,756       65,187       60,554  
                                                         
OPERATING PROFIT
    373       370       (2,441 )     7,056       7,005       743       17,323  
Provision for Income Taxes
    (401 )     (280 )     (738 )     2,218       2,195       (681 )     5,233  
NET INCOME
  $ 774     $ 650     $ (1,703 )   $ 4,838     $ 4,810     $ 1,424     $ 12,090  
                                                         
PER SHARE DATA
                                                       
Basic Earnings
  $ 0.04     $ 0.04     $ (0.10 )   $ 0.29     $ 0.28     $ 0.08     $ 0.70  
Diluted Earnings
  $ 0.04     $ 0.04     $ (0.10 )   $ 0.29     $ 0.28     $ 0.08     $ 0.70  
Cash Dividends
    0.190       0.190       0.190       0.185       0.185       0.380       0.370  
AVERAGE SHARES
                                                       
Basic
    17,010       17,109       17,126       17,124       17,146       17,059       17,158  
Diluted
    17,010       17,131       17,135       17,128       17,147       17,060       17,159  

 
 

 


CAPITAL CITY BANK GROUP, INC.
                             
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
                         
Unaudited
                             
                               
(Dollars in thousands, except per share data)
 
2009
Second Quarter
   
2009
First Quarter
   
2008
Fourth Quarter
   
2008
Third Quarter
   
2008
Second Quarter
 
                               
ASSETS
                             
Cash and Due From Banks
  $ 92,394     $ 81,317     $ 88,143     $ 71,062     $ 108,672  
Funds Sold and Interest Bearing Deposits
    2,016       4,241       6,806       27,419       192,786  
Total Cash and Cash Equivalents
    94,410       85,558       94,949       98,481       301,458  
                                         
Investment Securities, Available-for-Sale
    194,002       195,767       191,569       193,978       185,971  
                                         
Loans, Net of Unearned Interest
                                       
Commercial, Financial, & Agricultural
    201,589       202,038       206,230       189,676       196,075  
Real Estate - Construction
    153,507       154,102       141,973       148,160       150,907  
Real Estate - Commercial
    686,420       673,066       656,959       639,443       622,282  
Real Estate - Residential
    447,652       464,358       468,399       473,962       481,397  
Real Estate - Home Equity
    235,473       223,505       218,500       212,118       205,536  
Consumer
    241,467       243,280       246,973       252,743       244,071  
Other Loans
    7,933       8,068       15,838       7,378       9,436  
Overdrafts
    3,022       3,195       2,925       3,749       7,111  
Total Loans, Net of Unearned Interest
    1,977,063       1,971,612       1,957,797       1,927,229       1,916,815  
Allowance for Loan Losses
    (41,782 )     (40,172 )     (37,004 )     (30,544 )     (22,518 )
Loans, Net
    1,935,281       1,931,440       1,920,793       1,896,685       1,894,297  
                                         
Premises and Equipment, Net
    109,050       107,259       106,433       104,806       102,559  
Intangible Assets
    90,862       91,872       92,883       94,192       95,651  
Other Assets
    102,234       87,483       82,072       66,308       69,479  
Total Other Assets
    302,146       286,614       281,388       265,306       267,689  
                                         
Total Assets
  $ 2,525,839     $ 2,499,379     $ 2,488,699     $ 2,454,450     $ 2,649,415  
                                         
LIABILITIES
                                       
Deposits:
                                       
Noninterest Bearing Deposits
  $ 424,125     $ 413,608     $ 419,696     $ 382,878     $ 416,992  
NOW Accounts
    733,526       726,069       758,976       698,509       814,380  
Money Market Accounts
    300,683       312,541       324,646       368,453       387,011  
Regular Savings Accounts
    123,257       121,245       115,261       116,858       118,307  
Certificates of Deposit
    424,339       416,326       373,595       396,086       426,236  
Total Deposits
    2,005,930       1,989,789       1,992,174       1,962,784       2,162,926  
                                         
Short-Term Borrowings
    73,989       68,193       62,044       47,069       51,783  
Subordinated Notes Payable
    62,887       62,887       62,887       62,887       62,887  
Other Long-Term Borrowings
    52,354       53,448       51,470       53,074       36,857  
Other Liabilities
    57,973       49,518       41,294       29,841       38,382  
                                         
Total Liabilities
    2,253,133       2,223,835       2,209,869       2,155,655       2,352,835  
                                         
SHAREOWNERS' EQUITY
                                       
Common Stock
    170       170       171       171       171  
Additional Paid-In Capital
    35,698       35,841       36,783       36,681       36,382  
Retained Earnings
    257,828       260,287       262,890       267,853       266,171  
Accumulated Other Comprehensive Loss, Net of Tax
    (20,990 )     (20,754 )     (21,014 )     (5,910 )     (6,144 )
                                         
Total Shareowners' Equity
    272,706       275,544       278,830       298,795       296,580  
                                         
Total Liabilities and Shareowners' Equity
  $ 2,525,839     $ 2,499,379     $ 2,488,699     $ 2,454,450     $ 2,649,415  
                                         
OTHER BALANCE SHEET DATA
                                       
Earning Assets
  $ 2,173,081     $ 2,171,620     $ 2,156,172     $ 2,148,626     $ 2,295,572  
Intangible Assets
                                       
Goodwill
    84,811       84,811       84,811       84,811       84,811  
Deposit Base
    5,159       6,121       7,084       8,345       9,756  
Other
    892       940       988       1,036       1,084  
Interest Bearing Liabilities
    1,771,035       1,760,709       1,748,879       1,742,936       1,897,461  
                                         
Book Value Per Diluted Share
  $ 16.03     $ 16.18     $ 16.27     $ 17.45     $ 17.33  
Tangible Book Value Per Diluted Share
    10.70       10.80       10.85       11.94       11.74  
                                         
Actual Basic Shares Outstanding
    17,010       17,010       17,127       17,125       17,111  
Actual Diluted Shares Outstanding
    17,010       17,031       17,136       17,129       17,112  

 
 

 


CAPITAL CITY BANK GROUP, INC.
                                       
ALLOWANCE FOR LOAN LOSSES
                                       
AND NONPERFORMING ASSETS
                                       
Unaudited
                                       
     
2009
     
2009
     
2008
     
2008
     
2008
 
(Dollars in thousands)
     Second Quarter
 
   
First Quarter
     
Fourth Quarter
     
Third Quarter
     
Second Quarter
 
                                         
ALLOWANCE FOR LOAN LOSSES
                                       
Balance at Beginning of Period
  $
40,172
 
 
                       37,004
   
 $                30,544
   
$
                     22,518
   
$
                  20,277
 
Provision for Loan Losses
   
                      8,426
     
                           8,410
     
                   12,497
     
                       10,425
     
                       5,432
 
Net Charge-Offs
   
                      6,816
     
                           5,242
     
                      6,037
     
                         2,399
     
                       3,191
 
                                         
Balance at End of Period
  $
41,782
 
 
                      40,172
   
 $                37,004
   
$
                     30,544
   
$
                  22,518
 
As a % of Loans
   
2.12
%    
2.04
%
   
1.89
%
   
1.59
%
   
1.18
%
As a % of Nonperforming Loans
   
33.71
%    
34.82%
%
   
37.52
%
   
48.55
%
   
51.80
%
As a % of Nonperforming Assets
   
29.09
%    
31.69%
     
34.31
%
   
45.10
%
   
47.12
%
                                         
CHARGE-OFFS
                                       
Commercial, Financial and Agricultural
$
388
 
 
                            857
   
                       331
   
$
                          275
   
$
                        407
 
Real Estate - Construction
   
                      3,356
     
                               320
     
                      1,774
     
                               77
     
                          158
 
Real Estate - Commercial
   
                          123
     
                           1,002
     
                         293
     
                             (35)
     
                       1,115
 
Real Estate - Residential
   
                      2,379
     
                           1,975
     
                      2,264
     
                             797
     
                          817
 
Consumer
   
                      1,145
     
                           2,117
     
                      1,993
     
                         1,797
     
                       1,232
 
                                         
Total Charge-Offs
  $
7,391
   
                        6,271
   
                   6,655
   
$
                       2,911
   
$
                    3,729
 
                                         
RECOVERIES
                                       
Commercial, Financial and Agricultural
$
84
   
                              74
   
                         68
   
$
                            68
   
$
                          55
 
Real Estate - Construction
   
                               -
     
                               385
     
                               -
     
                                 4
     
                                -
 
Real Estate - Commercial
   
                              1
     
                                    -
     
                               -
     
                                 1
     
                            13
 
Real Estate - Residential
   
                            51
     
                                 58
     
                         128
     
                                 6
     
                            24
 
Consumer
   
                          439
     
                               512
     
                         422
     
                             433
     
                          446
 
                                         
Total Recoveries
  $
575
 
 
                         1,029
   
                       618
   
$
                          512
   
$
                        538
 
                                         
NET CHARGE-OFFS
  $
6,816
   
                         5,242
   
                   6,037
   
$
                       2,399
   
$
                    3,191
 
                                         
 Net Charge-Offs as a % of Average Loans(1)  
1.39
%    
1.08
%
   
1.24
%
   
0.50
%
   
0.67
%
                                         
RISK ELEMENT ASSETS
                                       
Nonaccruing Loans
  $
111,039
   
                    110,200
   
$
                96,876
   
$
                     61,509
   
$
                  41,738
 
Restructured Loans
   
                    12,916
     
                           5,157
     
                      1,744
     
                         1,403
     
                       1,733
 
Total Nonperforming Loans
   
                  123,955
     
                       115,357
     
                   98,620
     
                       62,912
     
                    43,471
 
Other Real Estate
   
                    19,671
     
                         11,425
     
                      9,222
     
                         4,813
     
                       4,322
 
Total Nonperforming Assets
  $
143,626
   
                    126,782
   
$
               107,842
   
$
                     67,725
   
$
                  47,793
 
                                         
Past Due Loans 90 Days or More
  $
-
   
                                  -
   
$
                         88
   
$
                             50
   
$
                        896
 
                                         
Nonperforming Loans as a % of Loans
 
6.27
%    
5.85
%
   
5.04
%
   
3.26
%
   
2.27
%
Nonperforming Assets as a % of
                                       
Loans and Other Real Estate
   
7.19
%    
6.39
%
   
5.48
%
   
3.51%
%
   
2.49
%
Nonperforming Assets as a % of Capital(2)  
 
45.67
%    
40.16
%
   
34.15
%
   
20.56
%
   
14.98
%
                                         
                                         
(1) Annualized
                                       
(2) Capital includes allowance for loan losses.
                                 

 
 

 

                                                                                                                               
AVERAGE BALANCE AND INTEREST RATES(1)
                                                                                                                         
Unaudited
                                                                                                                             
                                                                                                                               
                                                                                                                               
   
Second Quarter 2009
   
First Quarter 2009
   
Fourth Quarter 2008
   
Third Quarter 2008
   
Second Quarter 2008
   
June 2009 YTD
   
June 2008 YTD
 
(Dollars in thousands)
 
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
                                                                                                                               
ASSETS:
                                                                                                                             
Loans, Net of Unearned Interest
  $ 1,974,197       29,954       6.09 %   $ 1,964,086       29,724       6.14 %   $ 1,940,083       31,772       6.52 %   $ 1,915,008       32,622       6.78 %   $ 1,908,802       33,610       7.08 %   $ 1,969,169       59,678       6.11 %   $ 1,909,187       69,063       7.27 %
                                                                                                                                                                         
Investment Securities
                                                                                                                                                                       
Taxable Investment Securities
    89,574       742       3.31 %     90,927       776       3.43 %     90,296       813       3.59 %     93,723       940       3.99 %     93,814       1,028       4.38 %     90,248       1,518       3.37 %     94,300       2,136       4.52 %
Tax-Exempt Investment Securities
    106,869       1,067       4.00 %     101,108       1,133       4.48 %     103,817       1,252       4.82 %     98,966       1,234       4.99 %     94,371       1,200       5.09 %     104,005       2,200       4.23 %     92,581       2,407       5.20 %
                                                                                                                                                                         
Total Investment Securities
    196,443       1,809       3.68 %     192,035       1,909       3.98 %     194,113       2,065       4.25 %     192,689       2,174       4.50 %     188,185       2,228       4.73 %     194,253       3,718       3.83 %     186,881       4,543       4.86 %
                                                                                                                                                                         
Funds Sold
    4,641       1       0.10 %     10,116       3       0.13 %     16,645       32       0.74 %     99,973       475       1.86 %     206,984       1,028       1.96 %     7,363       4       0.12 %     206,649       2,602       2.49 %
                                                                                                                                                                         
Total Earning Assets
    2,175,281     $ 31,764       5.86 %     2,166,237     $ 31,636       5.92 %     2,150,841     $ 33,869       6.27 %     2,207,670     $ 35,271       6.36 %     2,303,971     $ 36,866       6.43 %     2,170,785     $ 63,400       5.89 %     2,302,717     $ 76,208       6.65 %
                                                                                                                                                                         
Cash and Due From Banks
    81,368                       76,826                       76,027                       77,309                       82,182                       79,109                       88,214                  
Allowance for Loan Losses
    (41,978 )                     (38,007 )                     (30,347 )                     (22,851 )                     (20,558 )                     (40,003 )                     (19,392 )                
Other Assets
    291,681                       281,869                       266,797                       266,510                       269,176                       286,801                       269,083                  
                                                                                                                                                                         
Total Assets
  $ 2,506,352                     $ 2,486,925                     $ 2,463,318                     $ 2,528,638                     $ 2,634,771                     $ 2,496,692                     $ 2,640,622                  
                                                                                                                                                                         
LIABILITIES:
                                                                                                                                                                       
Interest Bearing Deposits
                                                                                                                                                                       
NOW Accounts
  $ 709,039     $ 249       0.14 %   $ 719,265     $ 225       0.13 %   $ 684,246     $ 636       0.37 %   $ 727,754     $ 1,443       0.79 %   $ 788,237     $ 1,935       0.99 %   $ 714,123     $ 474       0.13 %   $ 781,064     $ 5,375       1.38 %
Money Market Accounts
    298,007       192       0.26 %     321,562       190       0.24 %     360,940       716       0.79 %     369,544       1,118       1.20 %     376,996       1,210       1.29 %     309,719       382       0.25 %     383,412       3,408       1.79 %
Savings Accounts
    123,034       15       0.05 %     118,142       14       0.05 %     117,311       28       0.09 %     117,970       30       0.10 %     117,182       29       0.10 %     120,601       29       0.05 %     115,172       63       0.11 %
Time Deposits
    417,545       2,044       1.96 %     392,006       2,066       2.14 %     379,266       2,468       2.59 %     410,101       3,224       3.13 %     443,006       3,988       3.62 %     404,847       4,110       2.05 %     455,143       8,797       3.89 %
Total Interest Bearing Deposits
    1,547,625       2,500       0.65 %     1,550,975       2,495       0.65 %     1,541,763       3,848       0.99 %     1,625,369       5,815       1.42 %     1,725,421       7,162       1.67 %     1,549,290       4,995       0.65 %     1,734,791       17,643       2.05 %
                                                                                                                                                                         
Short-Term Borrowings
    87,768       88       0.40 %     85,318       68       0.32 %     69,079       110       0.62 %     51,738       230       1.76 %     55,830       296       2.13 %     86,550       156       0.36 %     61,963       817       2.64 %
Subordinated Notes Payable
    62,887       931       5.86 %     62,887       927       5.89 %     62,887       937       5.83 %     62,887       936       5.83 %     62,887       931       5.86 %     62,887       1,858       5.88 %     62,887       1,862       5.86 %
Other Long-Term Borrowings
    52,775       566       4.30 %     53,221       568       4.33 %     53,261       587       4.39 %     43,237       488       4.48 %     34,612       396       4.60 %     52,997       1,134       4.31 %     31,128       727       4.70 %
                                                                                                                                                                         
Total Interest Bearing Liabilities
    1,751,055     $ 4,085       0.94 %     1,752,401     $ 4,058       0.94 %     1,726,990     $ 5,482       1.26 %     1,783,231     $ 7,469       1.67 %     1,878,750     $ 8,785       1.88 %     1,751,724     $ 8,143       0.94 %     1,890,769     $ 21,049       2.24 %
                                                                                                                                                                         
Noninterest Bearing Deposits
    423,566                       406,380                       404,103                       405,314                       415,125                       415,020                       409,918                  
Other Liabilities
    54,617                       46,510                       29,998                       36,498                       40,006                       50,586                       41,088                  
                                                                                                                                                                         
Total Liabilities
    2,229,238                       2,205,291                       2,161,091                       2,225,043                       2,333,881                       2,217,330                       2,341,775                  
                                                                                                                                                                         
SHAREOWNERS' EQUITY:
  $ 277,114                     $ 281,634                     $ 302,227                     $ 303,595                     $ 300,890                     $ 279,362                     $ 298,847                  
                                                                                                                                                                         
Total Liabilities and Shareowners' Equity
  $ 2,506,352                     $ 2,486,925                     $ 2,463,318                     $ 2,528,638                     $ 2,634,771                     $ 2,496,692                     $ 2,640,622                  
                                                                                                                                                                         
Interest Rate Spread
          $ 27,679       4.92 %           $ 27,578       4.98 %           $ 28,387       5.01 %           $ 27,802       4.69 %           $ 28,081       4.55 %           $ 55,257       4.95 %           $ 55,159       4.41 %
                                                                                                                                                                         
Interest Income and Rate Earned(1)
    $ 31,764       5.86 %           $ 31,636       5.92 %           $ 33,869       6.27 %           $ 35,271       6.36 %           $ 36,866       6.43 %           $ 63,400       5.89 %           $ 76,208       6.65 %
Interest Expense and Rate Paid(2)
            4,085       0.75 %             4,058       0.76 %             5,482       1.01 %             7,469       1.35 %             8,785       1.53 %             8,143       0.76 %             21,049       1.84 %
                                                                                                                                                                         
Net Interest Margin
          $ 27,679       5.11 %           $ 27,578       5.16 %           $ 28,387       5.26 %           $ 27,802       5.01 %           $ 28,081       4.90 %           $ 55,257       5.13 %           $ 55,159       4.81 %
                                                                                                                                                                         
                                                                                                                                                                         
                                                                                                                                                                         
                                                                                                                                                                         
(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.