Capital City Bank Group, Inc.

Reports First Quarter 2014 Results

 

TALLAHASSEE, Fla. (April 28, 2014) – Capital City Bank Group, Inc. (Nasdaq: CCBG) today reported net income of $3.8 million, or $0.22 per diluted share, for the first quarter of 2014 compared to net income of $2.8 million, or $0.16 per diluted share, for the fourth quarter of 2013, and net income of $0.8 million, or $0.05 per diluted share, for the first quarter of 2013.

 

Compared to the fourth quarter of 2013, performance reflects lower operating expenses of $1.3 million and income taxes of $1.4 million, partially offset by lower net interest income of $0.7 million and noninterest income of $1.0 million.

 

Compared to the first quarter of 2013, the increase in earnings was due to lower operating expenses of $2.8 million, a lower loan loss provision of $0.7 million, and a reduction in income taxes of $1.8 million, partially offset by lower net interest income of $1.6 million and noninterest income of $0.7 million.

 

“Capital City posted a solid performance in the first quarter,” said William G. Smith, Chairman, President, and CEO of Capital City Bank Group.  The board reinstituted the quarterly dividend and authorized the repurchase of up to 1.5 million shares of common stock over the next five years – two important events taking place during the quarter.  Nonperforming assets fell 7.6% and, while it is too early to suggest the loan portfolio has stabilized, it was encouraging to report quarter-over-quarter growth for the first time since 2009.  Improving our credit quality and stabilizing our loan portfolio remain primary areas of focus in our 2014 strategy, as will continued efforts to right-size our expense base and identify new revenue opportunities. The economic outlook continues to brighten, though the pace of improvement is slow. There is still work to be done, but I am proud of our accomplishments and like our momentum coming out of the first quarter of 2014.”

 

The Return on Average Assets was 0.59% and the Return on Average Equity was 5.44% for the first quarter of 2014, compared to 0.43% and 4.33%, respectively, for the fourth quarter of 2013, and 0.13% and 1.36%, respectively, for the first quarter in 2013.

 

Discussion of Financial Condition

 

Average earning assets were $2.268 billion for the first quarter of 2014, an increase of $62.0 million, or 2.8%, over the fourth quarter of 2013, and an increase of $27.4 million, or 1.2%, over the first quarter of 2013.  The increase compared to the fourth quarter of 2013 and first quarter of 2013 primarily reflects a higher level of deposits resulting from the influx of public funds and noninterest bearing deposits.

 

We maintained an average net overnight funds (deposits with banks plus federal funds sold less federal funds purchased) sold position of $467.3 million during the first quarter of 2014 compared to an average net overnight funds sold position of $411.6 million in the fourth quarter of 2013 and an average overnight funds sold position of $448.4 million in the first quarter of 2013.  The higher balance when compared to both prior periods primarily reflects the decline in the loan portfolio and higher deposits.

 

Slow economic growth in our markets and deleveraging by our clients continues to generate a historically high level of liquidity, which, given the current operating environment, is difficult to profitably deploy without taking inordinate risks. Where practical, we are working to lower the level of overnight funds by adding to our investment portfolio with short-duration, high quality securities and reducing deposit balances. We continue to use a fully-insured money market account which is offered by a third party and can serve as an alternative investment for some of our higher balance depositors while at the same time allowing us to maintain the account relationship. Until such time that attractive investment alternatives arise, we will continue to execute these strategies as well as seek other initiatives in an effort to lower our overnight fund balances.

 

 
 

When compared to the fourth and first quarters of 2013, average loans declined by $19.4 million and $100.9 million, respectively. Most loan categories have experienced declines with the reduction primarily in the commercial real estate and residential real estate categories. Without compromising our credit standards or taking on inordinate interest rate risk, we have modified several lending programs in our business and commercial real estate areas to try to mitigate the significant impact that consumer and business deleveraging is having on our portfolio. On a linked quarter basis, period-end loans increased $7.4 million, which was the first time since the second quarter of 2009 we have experienced quarter over quarter growth. Loan categories posting growth included commercial and industrial, construction and auto finance. The quarter over quarter growth reflects both an increase in production (which has increased in four of the last five quarters) as well as lower payoffs.

 

Nonperforming assets (nonaccrual loans and other real estate owned “OREO”) totaled $78.6 million at the end of the first quarter of 2014, a decrease of $6.4 million (8%) from the fourth quarter of 2013 and $25.3 million (24%) from the first quarter of 2013. Nonaccrual loans totaled $34.6 million at the end of the first quarter of 2014, a decrease of $2.4 million and $10.9 million, respectively, from the same prior year periods. Nonaccrual loan additions in the first quarter of 2014 totaled $7.5 million compared to $14.5 million and $7.7 million for the fourth and first quarters of 2013, respectively. The balance of OREO totaled $44.0 million at the end of the first quarter of 2014, a decrease of $4.0 million and $14.4 million, respectively, from the fourth and first quarters of 2013. For the first quarter of 2014, we added properties totaling $1.3 million, sold properties totaling $4.6 million, and recorded valuation adjustments totaling $0.7 million. Nonperforming assets represented 2.98% of total assets at March 31, 2014 compared to 3.26% at December 31, 2013 and 3.99% at March 31, 2013.

 

Average total deposits were $2.125 billion for the first quarter of 2014, an increase of $74.1 million, or 3.6%, over the fourth quarter of 2013 and $22.0 million, or 1.1%, over the first quarter of 2013.  The increase in deposits when compared to the fourth quarter of 2013 resulted primarily from the higher level of public funds, partially offset by a reduction in certificates of deposit. When compared to the first quarter of 2013, the increase was primarily a result of a higher level of noninterest bearing deposits and savings accounts, partially offset by lower certificates of deposit.

 

Deposit levels remain strong and our mix of deposits continues to improve as higher cost certificates of deposit are replaced with lower rate non-maturity deposits and noninterest bearing demand accounts.  Prudent pricing discipline will continue to be the key to managing our mix of deposits.  Therefore, we do not attempt to compete with higher rate paying competitors for deposits.

 

Average borrowings decreased by $14.4 million when compared to the fourth quarter of 2013 as a result of lower balances in repurchase agreements, and were lower by $14.8 million when compared to the first quarter of 2013 due to a reduction in Federal Home Loan Bank (“FHLB”) advances.

 

Discussion of Operating Results

 

Tax equivalent net interest income for the first quarter of 2014 was $18.4 million compared to $19.1 million for the fourth quarter of 2013 and $20.1 million for the first quarter of 2013.  The decrease in tax equivalent net interest income compared to both 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 favorable repricing on FHLB advances and certificates of deposit, which reflects both lower balances and favorable repricing.

 

 
 

Pressure on net interest income continues primarily as a result of the low rate environment and the declining loan portfolio.  The low rate environment, although favorable to the repricing of deposits, continues to negatively impact the loan and investment portfolios. Increased lending competition in all markets has also unfavorably impacted the pricing for loans.

 

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 2014 was 3.29%, a decrease of 16 basis points from the fourth quarter of 2013, and a decline of 35 basis points from the first quarter of 2013.  The decrease in the margin for both 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. As compared to the fourth quarter of 2013, 10 of the 16 basis point decline in the margin was attributable to the higher level of earning assets during the first quarter of 2014.

 

The provision for loan losses for the first quarter of 2014 was $0.4 million compared to $0.4 million for the fourth quarter of 2013 and $1.1 million for the first quarter of 2013. The lower level of provision reflects favorable problem loan migration, lower loan losses and continued improvement in key credit metrics. Net charge-offs for the first quarter of 2014 totaled $1.3 million, or 0.39% (annualized), of average loans compared to $2.3 million, or 0.65% (annualized), for the fourth quarter of 2012 and $2.4 million, or 0.66% (annualized), for the first quarter of 2013. At quarter-end, the allowance for loan losses of $22.1 million was 1.57% of outstanding loans (net of overdrafts) and provided coverage of 64% of nonperforming loans compared to 1.65% and 62%, respectively, at December 31, 2013, and 1.90% and 61%, respectively, at March 31, 2013.

 

Noninterest income for the first quarter of 2014 totaled $12.8 million, a decrease of $1.0 million, or 7.5%, from the fourth quarter of 2013 reflective of lower deposit fees of $0.5 million, wealth management fees of $0.3 million, data processing fees of $0.1 million, and other income of $0.1 million. The decrease in deposit fees was due to an expected lower utilization of our overdraft protection service during the first quarter as clients receive tax refunds and to a lesser extent two less processing days in the current quarter. The decrease in wealth management fees was primarily attributable to a lower level of account activity by our retail brokerage clients as well as a decline in new retail investment product sales, which were very strong in the prior quarter. Data processing fees declined due to a lower level of fees from a government processing contract for which processing activity is gradually declining due to the client’s migration to a new processor in the second quarter of 2014. Compared to the first quarter of 2013, noninterest income decreased $0.7 million, or 5.5%, attributable to a $0.4 million reduction in mortgage banking fees and a $0.3 million decline in deposit fees. The decline in mortgage banking fees reflects lower refinancing volume which is attributable to the higher rate environment. The decrease in deposit fees was due to a lower level of overdraft fees generally reflective of improved financial management by our clients.

 

Noninterest expense for the first quarter of 2014 totaled $28.4 million, a decrease of $1.3 million, or 4.3%, from the fourth quarter of 2013. The decrease reflects lower compensation expense of $0.8 million and a $0.6 million decrease in other expense partially offset by a $0.1 million increase in OREO expense. The decline in compensation expense reflects a $1.2 million reduction in pension plan expense partially offset by higher payroll taxes of $0.2 million and unemployment taxes of $0.2 million. The decrease in our pension plan expense is primarily attributable to the utilization of a higher discount rate in 2014 for determining plan liabilities reflective of an increase in long-term bond interest rates. The increase in payroll taxes reflects the reset of social security taxes and the increase in unemployment taxes is attributable to timing as a large portion of the annual premium is paid in the first quarter. Other expense decreased primarily due to lower FDIC insurance fees, with lower legal fees, processing fees, and advertising costs contributing to a lesser extent. Compared to the first quarter of 2013, noninterest expense decreased $2.8 million, or 8.9%, attributable to lower compensation expense of $1.0 million, OREO expense of $1.4 million, occupancy expense of $0.1 million, and other expense of $0.2 million. Lower pension expense of $1.3 million partially offset by a $0.3 million increase in performance compensation (cash incentives) drove the reduction in compensation expense. The decline in OREO expense was primarily attributable to lower losses from the sale of OREO and a decrease in property valuation adjustments. Lower facility maintenance costs and office lease expense drove the decline in occupancy expense. Other expense decreased due to lower FDIC insurance fees and legal fees.

 

 
 

We realized an income tax benefit of $1.4 million in the first quarter of 2014 compared to income tax expense of $5,000 and $0.4 million for the fourth and first quarters of 2013, respectively.  The first quarter was favorably impacted by a $2.2 million state tax benefit attributable to an adjustment in our reserve for uncertain tax positions associated with prior year matters. A similar adjustment in the amount of $0.9 million was realized in the fourth quarter of 2013. During 2014, we do not anticipate any further adjustments of this nature and, therefore, expect our effective income tax rate for the full year to be higher than the effective tax rate for the first quarter of 2014.

 

About Capital City Bank Group, Inc.

 

Capital City Bank Group, Inc. (Nasdaq: CCBG) is one of the largest publicly traded bank holding companies headquartered in Florida and has approximately $2.6 billion in assets. The Company provides a full range of banking services, including traditional deposit and credit services, asset management, trust, mortgage banking, merchant services, bankcards, data processing and securities brokerage services. The Company’s bank subsidiary, Capital City Bank, was founded in 1895 and now has 63 full-service offices and 71 ATMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

 

FORWARD-LOOKING STATEMENTS

 

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially. The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions, including the estimate used for the Company’s loan loss provision and deferred tax valuation allowance; legislative or regulatory changes, including the Dodd-Frank Act and Basel III; the strength of the U.S. economy and the local economies where the Company conducts operations; the frequency and magnitude of foreclosure of the Company’s loans; restrictions on our operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; the effects of security breaches and computer viruses that may affect the Company’s computer systems; the Company’s need and our ability to incur additional debt or equity financing; a decrease to the market value of the Company that could result in an impairment of goodwill; 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, 2013, and the Company’s other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov). Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

 

 
 

CAPITAL CITY BANK GROUP, INC.

EARNINGS HIGHLIGHTS

Unaudited

 

          
   Three Months Ended
(Dollars in thousands, except per share data)  Mar 31, 2014  Dec 31, 2013  Mar 31, 2013
          
EARNINGS               
Net Income  $3,751   $2,772   $839 
Net Income Per Common Share  $0.22   $0.16   $0.05 
PERFORMANCE               
Return on Average Assets   0.59%   0.43%   0.13%
Return on Average Equity   5.44%   4.33%   1.36%
Net Interest Margin   3.29%   3.45%   3.64%
Noninterest Income as % of Operating Revenue   42.05%   43.85%   40.62%
Efficiency Ratio   91.02%   90.22%   92.67%
CAPITAL ADEQUACY               
Tier 1 Capital Ratio   16.85%   16.56%   14.95%
Total Capital Ratio   18.22%   17.94%   16.32%
Tangible Common Equity Ratio   7.66%   7.58%   6.49%
Leverage Ratio   10.47%   10.46%   9.81%
Equity to Assets   10.63%   10.58%   9.54%
ASSET QUALITY               
Allowance as % of Non-Performing Loans   63.98%   62.48%   61.17%
Allowance as a % of Loans   1.57%   1.65%   1.90%
Net Charge-Offs as % of Average Loans   0.39%   0.65%   0.66%
Nonperforming Assets as % of Loans and ORE   5.42%   5.87%   6.81%
Nonperforming Assets as % of Total Assets   2.98%   3.26%   3.99%
STOCK PERFORMANCE               
High  $14.59   $12.69   $12.54 
Low   11.56    11.33    10.95 
Close   13.28    11.77    12.35 
Average Daily Trading Volume  $35,921   $28,682   $23,519 

 

 
 

CAPITAL CITY BANK GROUP, INC.

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

Unaudited

 

                
   2014  2013
(Dollars in thousands)  First Quarter  Fourth Quarter  Third Quarter  Second Quarter  First Quarter
ASSETS                         
Cash and Due From Banks  $59,288   $55,209   $51,136   $67,811   $52,677 
Funds Sold and Interest Bearing Deposits   468,805    474,719    358,869    391,457    461,714 
Total Cash and Cash Equivalents   528,093    529,928    410,005    459,268    514,391 
                          
Investment Securities, Available for Sale   229,615    251,420    271,838    350,614    307,502 
Investment Securities, Held to Maturity   191,645    148,211    97,309    —      —   
Total Investment Securities   421,260    399,631    369,147    350,614    307,502 
                          
Loans Held for Sale   12,313    11,065    13,822    15,362    11,422 
                          
Loans, Net of Unearned Interest                         
Commercial, Financial, & Agricultural   138,664    126,607    123,253    126,931    125,905 
Real Estate - Construction   36,454    31,012    31,454    35,823    37,948 
Real Estate - Commercial   522,019    533,871    570,736    581,501    599,517 
Real Estate - Residential   297,842    303,618    305,811    302,254    304,786 
Real Estate - Home Equity   226,411    227,922    230,212    232,530    233,205 
Consumer   163,768    156,718    148,321    142,620    146,043 
Other Loans   7,270    6,074    5,220    5,904    5,187 
Overdrafts   2,349    2,782    2,835    2,554    2,307 
Total Loans, Net of Unearned Interest   1,394,777    1,388,604    1,417,842    1,430,117    1,454,898 
Allowance for Loan Losses   (22,110)   (23,095)   (25,010)   (27,294)   (27,803)
Loans, Net   1,372,667    1,365,509    1,392,832    1,402,823    1,427,096 
                          
Premises and Equipment, Net   102,655    103,385    103,702    104,743    105,883 
Intangible Assets   84,811    84,843    84,891    84,937    84,985 
Other Real Estate Owned   44,036    48,071    53,018    55,087    58,421 
Other Assets   67,205    69,471    87,055    89,024    95,613 
Total Other Assets   298,707    305,770    328,666    333,791    344,902 
                          
Total Assets  $2,633,040   $2,611,903   $2,514,472   $2,561,858   $2,605,313 
                          
LIABILITIES                         
Deposits:                         
Noninterest Bearing Deposits  $657,548   $641,463   $626,114   $644,739   $616,017 
NOW Accounts   775,439    794,746    668,240    706,101    765,030 
Money Market Accounts   292,923    268,449    283,338    287,340    299,118 
Regular Savings Accounts   225,481    211,668    211,174    204,594    200,492 
Certificates of Deposit   212,322    219,922    228,020    228,349    233,325 
Total Deposits   2,163,713    2,136,248    2,016,886    2,071,123    2,113,982 
                          
Short-Term Borrowings   48,733    51,321    51,918    46,081    50,682 
Subordinated Notes Payable   62,887    62,887    62,887    62,887    62,887 
Other Long-Term Borrowings   33,971    38,043    40,244    41,251    41,224 
Other Liabilities   43,856    47,004    91,369    91,227    87,930 
                          
Total Liabilities   2,353,160    2,335,503    2,263,304    2,312,569    2,356,705 
                          
SHAREOWNERS’ EQUITY                         
Common Stock   174    174    173    173    173 
Additional Paid-In Capital   41,220    41,152    40,481    40,210    39,580 
Retained Earnings   247,017    243,614    240,842    239,251    238,408 
Accumulated Other Comprehensive Loss, Net of Tax   (8,531)   (8,540)   (30,328)   (30,345)   (29,553)
                          
Total Shareowners’ Equity   279,880    276,400    251,168    249,289    248,608 
                          
Total Liabilities and Shareowners’ Equity  $2,633,040   $2,611,903   $2,514,472   $2,561,858   $2,605,313 
                          
OTHER BALANCE SHEET DATA                         
Earning Assets  $2,297,154   $2,274,019   $2,159,680   $2,187,549   $2,235,537 
Intangible Assets                         
Goodwill   84,811    84,811    84,811    84,811    84,811 
Core Deposits   —      —      —      —      —   
Other   —      32    80    126    174 
Interest Bearing Liabilities   1,651,755    1,647,036    1,545,821    1,576,601    1,652,758 
                          
Book Value Per Diluted Share  $16.02   $15.85   $14.44   $14.36   $14.35 
Tangible Book Value Per Diluted Share   11.17    10.98    9.56    9.47    9.44 
                          
Actual Basic Shares Outstanding   17,427    17,361    17,336    17,336    17,319 
Actual Diluted Shares Outstanding   17,466    17,443    17,396    17,372    17,326 

 

 
 

CAPITAL CITY BANK GROUP, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

Unaudited

 

                
   2014  2013
(Dollars in thousands, except per share data)  First Quarter  Fourth Quarter  Third Quarter  Second Quarter  First Quarter
                
INTEREST INCOME                         
Interest and Fees on Loans  $18,098   $19,057   $19,264   $19,709   $20,154 
Investment Securities   847    760    717    710    704 
Funds Sold   291    259    269    279    270 
Total Interest Income   19,236    20,076    20,250    20,698    21,128 
                          
INTEREST EXPENSE                         
Deposits   308    314    335    367    415 
Short-Term Borrowings   20    46    46    61    82 
Subordinated Notes Payable   331    400    339    342    339 
Other Long-Term Borrowings   291    320    330    333    347 
Total Interest Expense   950    1,080    1,050    1,103    1,183 
Net Interest Income   18,286    18,996    19,200    19,595    19,945 
Provision for Loan Losses   359    397    555    1,450    1,070 
Net Interest Income after Provision for Loan Losses   17,927    18,599    18,645    18,145    18,875 
                          
NONINTEREST INCOME                         
Deposit Fees   5,869    6,398    6,474    6,217    6,165 
Bank Card Fees   2,707    2,656    2,715    2,754    2,661 
Wealth Management Fees   1,918    2,233    2,130    1,901    1,915 
Mortgage Banking Fees   625    654    869    968    1,043 
Data Processing Fees   541    689    662    670    653 
Securities Transactions   —      3    —      —      —   
Other   1,125    1,192    1,176    1,221    1,091 
Total Noninterest Income   12,785    13,825    14,026    13,731    13,528 
                          
NONINTEREST EXPENSE                         
Compensation   15,781    16,583    16,158    16,647    16,739 
Occupancy, Net   4,298    4,349    4,403    4,161    4,418 
Intangible Amortization   32    48    46    48    68 
Other Real Estate   1,399    1,251    1,868    2,290    2,824 
Other   6,856    7,416    7,678    7,318    7,091 
Total Noninterest Expense   28,366    29,647    30,153    30,464    31,140 
                          
OPERATING PROFIT (LOSS)   2,346    2,777    2,518    1,412    1,263 
Income Tax (Benefit) Expense   (1,405)   5    927    569    424 
NET INCOME  $3,751   $2,772   $1,591   $843   $839 
                          
PER SHARE DATA                         
Basic Income  $0.22   $0.16   $0.09   $0.05   $0.05 
Diluted Income   0.22    0.16    0.09    0.05    0.05 
Cash Dividends  $0.02   $—     $—     $—     $—   
AVERAGE SHARES                         
Basic   17,399    17,341    17,336    17,319    17,302 
Diluted   17,439    17,423    17,396    17,355    17,309 

 

 
 

CAPITAL CITY BANK GROUP, INC.

ALLOWANCE FOR LOAN LOSSES AND RISK ELEMENT ASSETS

Unaudited

 

                
   2014  2013  2013  2013  2013
(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  $23,095   $25,010   $27,294   $27,803   $29,167 
Provision for Loan Losses   359    397    555    1,450    1,070 
Net Charge-Offs   1,344    2,312    2,839    1,959    2,434 
Balance at End of Period  $22,110   $23,095   $25,010   $27,294   $27,803 
As a % of Loans   1.57%   1.65%   1.75%   1.89%   1.90%
As a % of Nonperforming Loans   63.98%   62.48%   60.00%   65.66%   61.17%
                          
CHARGE-OFFS                         
Commercial, Financial and Agricultural  $11   $337   $138   $119   $154 
Real Estate - Construction   —      72    278    110    610 
Real Estate - Commercial   594    676    882    1,050    1,043 
Real Estate - Residential   731    921    1,178    1,053    683 
Real Estate - Home Equity   403    362    362    322    113 
Consumer   405    430    674    351    296 
Total Charge-Offs  $2,144   $2,798   $3,512   $3,005   $2,899 
                          
RECOVERIES                         
Commercial, Financial and Agricultural  $75   $33   $87   $38   $51 
Real Estate - Construction   4    —      1    —      —   
Real Estate - Commercial   27    14    167    144    38 
Real Estate - Residential   395    179    167    396    96 
Real Estate - Home Equity   11    39    13    224    18 
Consumer   288    221    238    244    262 
Total Recoveries  $800   $486   $673   $1,046   $465 
                          
NET CHARGE-OFFS  $1,344   $2,312   $2,839   $1,959   $2,434 
                          
Net Charge-Offs as a % of Average Loans(1)   0.39%   0.65%   0.78%   0.54%   0.66%
                          
RISK ELEMENT ASSETS                         
Nonaccruing Loans  $34,558   $36,964   $41,682   $41,566   $45,448 
Other Real Estate Owned   44,036    48,071    53,018    55,087    58,421 
Total Nonperforming Assets  $78,594   $85,035   $94,700   $96,653   $103,869 
                          
Past Due Loans 30-89 Days  $4,902   $7,746   $8,427   $9,017   $9,274 
Past Due Loans 90 Days or More   —      —      —      —      —   
Classified Loans   107,420    115,630    128,190    153,080    156,185 
Performing Troubled Debt Restructuring’s  $46,249   $44,764   $50,692   $52,729   $53,108 
                          
Nonperforming Loans as a % of Loans   2.46%   2.64%   2.91%   2.88%   3.10%
Nonperforming Assets as a % of                         
  Loans and Other Real Estate   5.42%   5.87%   6.38%   6.44%   6.81%
Nonperforming Assets as a % of Total Assets   2.98%   3.26%   3.77%   3.77%   3.99%

 

(1) Annualized

 

 
 

CAPITAL CITY BANK GROUP, INC.

AVERAGE BALANCE AND INTEREST RATES(1)

Unaudited

 

                                              
   First Quarter 2014  Fourth Quarter 2013  Third Quarter 2013  Second Quarter 2013  First Quarter 2013
(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
ASSETS:                                                                           
Loans, Net of Unearned Interest  $1,395,506    18,161    5.28%  $1,414,909    19,121    5.36%  $1,436,039    19,345    5.34%  $1,456,904    19,790    5.45%  $1,496,432    20,228    5.48%
                                                                            
Investment Securities                                                                           
Taxable Investment Securities   290,942    703    0.88    255,298    608    0.86    232,094    568    0.95    225,770    578    1.02    215,087    590    1.10 
Tax-Exempt Investment Securities   114,542    219    0.74    124,501    233    0.74    121,119    223    0.73    104,981    200    0.76    80,946    174    0.86 
                                                                            
Total Investment Securities   405,484#   922    0.91    379,799#   841    0.88    353,213#   791    0.89    330,751#   778    0.94    296,033#   764    1.04 
                                                                            
Funds Sold   467,330    291    0.25    411,578    259    0.25    412,138    269    0.26    419,039    279    0.27    448,424    270    0.24 
                                                                            
Total Earning Assets   2,268,320   $19,374    3.46%   2,206,286   $20,221    3.64%   2,201,390   $20,405    3.68%   2,206,694   $20,847    3.79%   2,240,889   $21,262    3.85%
                                                                            
Cash and Due From Banks   48,084              48,519              51,640              49,081              50,679           
Allowance for Loan Losses   (23,210)             (25,612)             (27,636)             (29,012)             (30,467)          
Other Assets   305,113              324,460              333,001              337,765              337,579           
                                                                            
Total Assets  $2,598,307             $2,553,653             $2,558,395             $2,564,528             $2,598,680           
                                                                            
LIABILITIES:                                                                           
Interest Bearing Deposits                                                                           
NOW Accounts  $770,302   $104    0.05%  $697,468   $95    0.05%  $676,855   $107    0.06%  $716,459   $124    0.07%  $788,660   $156    0.08%
Money Market Accounts   274,015    48    0.07    279,608    50    0.07    284,920    53    0.07    289,637    54    0.07    282,847    54    0.08 
Savings Accounts   218,825    26    0.05    211,761    27    0.05    207,631    26    0.05    202,784    25    0.05    193,033    23    0.05 
Time Deposits   215,291    130    0.24    224,500    142    0.25    231,490    149    0.26    231,134    164    0.29    238,441    182    0.31 
Total Interest Bearing Deposits   1,478,433#   308    0.08%   1,413,337#   314    0.09%   1,400,896#   335    0.09%   1,440,014#   367    0.10%   1,502,981#   415    0.11%
                                                                            
Short-Term Borrowings   46,343    20    0.18%   58,126    46    0.31%   49,919    46    0.37%   52,399    61    0.47%   55,255    82    0.60%
Subordinated Notes Payable   62,887    331    2.10    62,887    400    2.49    62,887    339    2.11    62,887    342    2.15    62,887    339    2.15 
Other Long-Term Borrowings   37,055    291    3.18    39,676    320    3.19    40,832    330    3.21    40,942    333    3.26    42,898    347    3.29 
                                                                            
Total Interest Bearing Liabilities   1,624,718   $950    0.24%   1,574,026   $1,080    0.27%   1,554,534   $1,050    0.27%   1,596,242   $1,103    0.28%   1,664,021   $1,183    0.29%
                                                                            
Noninterest Bearing Deposits   646,527              637,533              658,602              627,633              599,986           
Other Liabilities   47,333              88,095              93,642              90,168              85,116           
                                                                            
Total Liabilities   2,318,578              2,299,654              2,306,778              2,314,043              2,349,123           
                                                                            
SHAREOWNERS’ EQUITY:   279,729              253,999              251,617              250,485              249,557           
                                                                            
Total Liabilities and Shareowners’ Equity  $2,598,307             $2,553,653             $2,558,395             $2,564,528             $2,598,680           
                                                                            
Interest Rate Spread       $18,424    3.23%       $19,141    3.36%       $19,355    3.41%       $19,744    3.51%       $20,079    3.56%
                                                                            
Interest Income and Rate Earned(1)        19,374    3.46         20,221    3.64         20,405    3.68         20,847    3.79         21,262    3.85 
Interest Expense and Rate Paid(2)        950    0.17         1,080    0.19         1,050    0.19         1,103    0.20         1,183    0.21 
                                                                            
Net Interest Margin       $18,424    3.29%       $19,141    3.45%       $19,355    3.49%       $19,744    3.59%       $20,079    3.64%

 

(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.