Capital City Bank Group, Inc.

Reports Second Quarter 2015 Results

 

TALLAHASSEE, Fla. (July 21, 2015) – Capital City Bank Group, Inc. (Nasdaq: CCBG) today reported net income of $3.8 million, or $0.22 per diluted share for the second quarter of 2015 compared to net income of $1.0 million, or $0.06 per diluted share for the first quarter of 2015, and $1.5 million, or $0.08 per diluted share, for the second quarter of 2014. For the first six months of 2015, net income of $4.8 million, or $0.28 per diluted share, compared to net income of $5.2 million, or $0.30 per diluted share for the same period in 2014.

 

HIGHLIGHTS

 

·Continued loan growth - 1.8% sequentially and 3.3% year to date
   
·Growth in tax-equivalent net interest income driven by improved earning asset mix – 2.7% sequentially and 2.0% over prior year
   
·Strong fee income from residential mortgage loan sales, up 22% sequentially and 60% over prior year
   
·BOLI proceeds added $0.10 per share to second quarter earnings
   
·10% reduction in nonperforming assets and 27% decline in total credit costs from linked quarter
   
·Repurchased 393,000 shares during second quarter of 2015

 

“Loan growth, higher net interest income, expense management and improved credit quality contributed to a strong second quarter performance,” said William G. Smith, Jr., Chairman, President and CEO of Capital City Bank Group.  “We have experienced six consecutive quarters of loan growth and our portfolio has grown by more than $85 million since the end of 2013.  Growth in our loan and investment portfolios produced higher net interest income, and we remain focused on improving our operating efficiency by increasing revenues and lowering operating expenses.  To date, we have repurchased 411,000 shares of our common stock with the majority being purchased in the second quarter.”

 

Compared to the first quarter of 2015, performance reflects higher net interest income of $0.5 million, a $1.9 million increase in noninterest income, and lower noninterest expense of $0.9 million, that was partially offset by a $0.1 million increase in the loan loss provision and higher income taxes of $0.4 million.

 

Compared to the second quarter of 2014, the increase in earnings reflects higher net interest income of $0.5 million, a $1.5 million increase in noninterest income, lower noninterest expense of $0.6 million, and a $0.1 million reduction in the loan loss provision, partially offset by higher income taxes of $0.4 million.

 

The increase in earnings for the first six months of 2015 versus the comparable period in 2014 was attributable to higher net interest income of $0.8 million, a $1.5 million increase in noninterest income, and a $0.2 million reduction in the loan loss provision, partially offset by higher noninterest expense of $0.4 million and income taxes of $2.5 million.

 

The Return on Average Assets was 0.58% and the Return on Average Equity was 5.62% for the second quarter of 2015. These metrics were 0.15% and 1.45% for the first quarter of 2015, and 0.23% and 2.09% for the second quarter of 2014, respectively. For the first six months of 2015, the Return on Average Assets was 0.37% and the Return on Average Equity was 3.54% compared to 0.41% and 3.75%, respectively, for the first half of 2014.

 

Discussion of Operating Results

 

Tax equivalent net interest income for the second quarter of 2015 was $19.1 million compared to $18.6 million for the first quarter of 2015 and $18.6 million for the second quarter of 2014.  The increase in tax equivalent net interest income compared to the first quarter of 2015 reflects one additional calendar day and a positive shift in earning asset mix due to growth in the loan and investment portfolios, partially offset by unfavorable loan repricing. The increase in tax equivalent net interest income compared to the second quarter of 2014 reflects a positive shift in earning asset mix due to growth in the loan and investment portfolios and a slight reduction in interest expense. The lower interest expense is attributable to FHLB advance pay downs and favorable repricing on several non-maturity deposit products. For the six months ended June 30, 2015, tax equivalent net interest income totaled $37.7 million compared to $37.0 million for the comparable period in 2014. The year over year increase was driven by the same factors as noted above.

 

 
 

The extended low interest rate environment has put pressure on our net interest margin. However, our asset portfolios are relatively short in duration and we believe we are well positioned to capitalize as the interest rate environment improves.

 

The net interest margin for the second quarter of 2015 was 3.29%, an increase of two basis points over the first quarter of 2015 and unchanged from the second quarter of 2014.  The increase in the margin compared to the first quarter was attributable to growth in our loan and investment portfolios. For the six months ended June 30, 2015, the net interest margin declined by one basis point to 3.28% compared to the same period of 2014, primarily attributable to unfavorable loan pricing. It is important to note that net interest income is growing period over period and the lack of improvement in the net interest margin percentage is primarily attributable to the continued growth in average deposits, which is generally invested in overnight funds.

 

The provision for loan losses for the second quarter of 2015 was $0.4 million compared to $0.3 million for the first quarter of 2015 and $0.5 million for the second quarter of 2014. For the first half of 2015, the loan loss provision totaled $0.7 million compared to $0.9 million for the same period of 2014. The lower level of the year-to-date provision reflects continued favorable problem loan migration and improvement in key credit metrics. Net charge-offs for the second quarter of 2015 totaled $1.2 million, or 0.33% (annualized), of average loans compared to $1.7 million, or 0.49% (annualized), for the first quarter of 2015 and $2.1 million, or 0.59% (annualized), for the second quarter of 2014. For the first half of 2015, net charge-offs totaled $3.0 million, or 0.41% (annualized), of average loans compared to $3.4 million, or 0.49% (annualized), for the same period of 2014. At quarter-end, the allowance for loan losses of $15.2 million was 1.03% of outstanding loans (net of overdrafts) and provided coverage of 99% of nonperforming loans compared to 1.10% and 96%, respectively, at March 31, 2015 and 1.22% and 105%, respectively, at December 31, 2014.

 

Noninterest income for the second quarter of 2015 totaled $14.8 million, an increase of $1.9 million, or 15.1%, over the first quarter of 2015 and $1.5 million, or 10.8%, over the second quarter of 2014. The increase over the first quarter of 2015 was primarily attributable to bank owned life insurance (“BOLI”) proceeds of $1.7 million that is reflected in other income. Higher mortgage banking fees of $0.2, bank card fees of $0.1 million, and deposit fees of $0.2 million also contributed to the increase and were partially offset by lower wealth management fees of $0.3 million. The increase in mortgage fees was driven by continued strong new home purchase originations. The increase in bank card fees was attributable to higher card spend by our clients and the increase in deposit fees reflects higher overdraft fees. Wealth management fees declined due to lower trading volume by our clients. Compared to the second quarter of 2014, the increase reflects higher other income of $1.6 million and mortgage banking fees of $0.5 million that were partially offset by lower deposit fees of $0.5 million and wealth management fees of $0.1 million. The increase in other income, which was primarily due to the aforementioned BOLI proceeds, was partially offset by a lower level of miscellaneous recoveries. Strong new home purchase originations and a higher margin on sold loans drove the increase in mortgage banking fees. Deposit fees declined primarily due to lower overdraft fees and to a lesser extent maintenance fees. Lower client trading activity drove the reduction in wealth management fees.

 

For the first half of 2015, noninterest income totaled $27.6 million, a $1.5 million increase over the same period of 2014, primarily attributable to higher other income of $1.6 million and mortgage banking fees of $0.8 million, partially offset by lower deposit fees of $0.9 million. The year-to-date variances are attributable to the same factors as noted above for the second quarter.

 

Noninterest expense for the second quarter of 2015 totaled $28.4 million, a decrease of $0.9 million, or 3.2%, from the first quarter of 2015 attributable to lower other real estate owned (“OREO”) expense of $0.6 million, compensation expense of $0.1 million, occupancy expense of $0.1 million, and other expense of $0.1 million. A lower level of net losses from the sale of properties and to a lesser extent lower valuation adjustments drove the reduction in OREO expense. The decrease in occupancy expense was attributable to lower building and equipment maintenance costs. Other expense decreased due to lower processing fees which were higher than normal in the first quarter of 2015 due to the implementation of a new on-line/mobile banking platform. Compared to the second quarter of 2014, noninterest expense decreased by $0.6 million or 2.2% attributable to lower OREO expense of $1.3 million, occupancy expense of $0.2 million and other expense of $0.2 million, partially offset by higher compensation expense of $1.1 million. The reduction in OREO expense was driven by a lower level of net losses from the sale of properties. The lower level of occupancy expense primarily reflects non-routine maintenance expenses realized in the second quarter of 2014. Lower legal fees drove the decrease in other expense and reflect a lower level of support needed for problem loan resolutions. The increase in compensation expense reflects higher pension plan expense of $0.6 million, performance based pay (commissions and incentives) of $0.4 million, and associate salaries of $0.1 million.

 

 
 

For the first six months of 2015, noninterest expense totaled $57.8 million, an increase of $0.4 million, or 0.7%, over the same period of 2014 attributable to higher compensation expense of $1.9 million that was partially offset by lower OREO expense of $1.2 million, occupancy expense of $0.1 million, and other expense of $0.2 million. The increase in compensation expense reflects higher pension plan expense of $1.3 million, performance based pay (commissions) of $0.3 million, and associate salaries of $0.3 million. The increase in our pension plan expense compared to both the three and six-month prior year periods is primarily attributable to the utilization of a lower discount rate in 2015 for determining plan liabilities reflective of a decrease in long-term bond interest rates. A revision to the mortality tables used to calculate pension liabilities also contributed to the increase, but to a lesser extent. The reduction in OREO expense was primarily attributable to lower net losses from the sale of properties and to a lesser extent lower property carrying costs and valuation adjustments. Lower technology equipment costs drove the decrease in occupancy expense. The decrease in other expense reflects lower legal fees, printing and supply costs, and postage costs.

 

We realized income tax expense of $1.1 million (23% effective rate) for the second quarter of 2015 compared to $0.7 million (41% effective rate) for the first quarter of 2015 and $0.7 million (33% effective rate) for the second quarter of 2014. For the first six months of 2015, income tax expense totaled $1.8 million (27% effective rate) compared to an income tax benefit of $0.7 million (-15% effective rate) for the comparable period of 2014. The aforementioned discrete BOLI transaction realized in the second quarter of 2015 was tax-free, therefore income tax expense for the three and six-months of 2015 were favorably impacted. Income taxes for the three and six-months of 2014 were 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. Absent future discrete events, we anticipate our effective income tax rate for the second half of 2015 will normalize within a range of 34%-35%.

 

Discussion of Financial Condition

 

Average earning assets were $2.328 billion for the second quarter of 2015, an increase of $21.5 million, or 0.9%, over the first quarter of 2015 and $115.2 million, or 5.2%, over the fourth quarter of 2014.  The increase in earning assets from the first quarter 2015 reflects higher levels of noninterest bearing and savings accounts, partially offset by a lower level of public funds. The increase compared to the fourth quarter of 2014 reflects higher levels for all deposit products with the exception of money market accounts and certificates of deposit. Additionally, growth in both the loan and investment portfolios led to a more favorable earning asset mix.

 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $237.1 million during the second quarter of 2015 compared to an average net overnight funds sold position of $302.4 million in the first quarter of 2015 and an average overnight funds sold position of $288.6 million in the fourth quarter of 2014.  The decrease in overnight funds compared to the prior quarter reflects growth in both the loan and investment portfolios. Partially offsetting this decline was an increase in average deposit balances despite a decline in public funds. The decrease relative to the fourth quarter of 2014 is primarily attributable to growth in both the loan and investment portfolios, partially offset by an increase in average deposits.

 

Although we have experienced loan growth for the last six quarters, we continue to work on lowering the level of overnight funds by adding to our investment portfolio with short-duration, high quality securities and reducing deposit balances. We offer to our clients a fully-insured money market account which is provided 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 better deploy our overnight fund balances.

 

 
 

Average loans increased $25.3 million, or 1.8%, when compared to the first quarter of 2015, and have grown $47.2 million, or 3.3% compared to the fourth quarter of 2014. The improvement in loans was primarily driven by increases in the consumer portfolio, commercial loans, and commercial mortgages.

 

Without compromising our credit standards or taking on inordinate interest rate risk, we have modified several lending programs in our business (commercial real estate and consumer portfolios) to try to mitigate the significant impact that consumer and business deleveraging is having on our portfolio. These programs, coupled with economic improvements in our anchor markets, have helped to increase overall production.

 

Nonperforming assets (nonaccrual loans and OREO) totaled $45.5 million at the end of the second quarter of 2015, a decrease of $5.1 million from the first quarter of 2015 and $7.0 million from the fourth quarter of 2014. Nonaccrual loans totaled $15.3 million at the end of the second quarter of 2015, a decrease of $1.5 million from both the first quarter of 2015 and fourth quarter of 2014. Nonaccrual loan additions totaled $4.5 million in the second quarter of 2015 and $10.3 million for the first six months of 2015, which compares to $11.9 million for the same period of 2014. The balance of OREO totaled $30.2 million at the end of the second quarter of 2015, a decrease of $3.6 million and $5.5 million, respectively, from the first quarter of 2015 and fourth quarter of 2014. For the second quarter of 2015, we added properties totaling $1.1 million, sold properties totaling $4.0 million, recorded valuation adjustments totaling $0.5 million, and realized miscellaneous adjustments of $0.2 million. For the first six months of 2015, we added properties totaling $2.8 million, sold properties totaling $6.8 million, recorded valuation adjustments totaling $1.3 million, and realized miscellaneous adjustments of $0.3 million. Nonperforming assets represented 1.71% of total assets at June 30, 2015 compared to 1.88% at March 31, 2015 and 2.00% at December 31, 2014.

 

Average total deposits were $2.178 billion for the second quarter of 2015, an increase of $15.0 million, or 0.7%, over the first quarter of 2015 and an increase of $101.0 million, or 4.9%, over the fourth quarter of 2014.  The increase in deposits when compared to the first quarter of 2015 reflects higher levels of all non-maturity account types except NOW accounts, partially offset by declines in public fund deposits and certificates of deposit. The higher level of deposits when compared to the fourth quarter of 2014 is primarily attributable to increased balances of noninterest bearing, public NOW and savings accounts, partially offset by a decline in money market accounts and certificates of deposit. The seasonal inflows of public funds began in the fourth quarter of 2014, most likely peaked in the second quarter of 2015, and are expected to decline into the fourth quarter of 2015.

 

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.

 

When compared to the first quarter of 2015 and fourth quarter of 2014, average borrowings increased by $3.7 million and $6.7 million, respectively, attributable to higher levels of repurchase agreement balances, partially offset by FHLB advance pay downs.

 

Equity capital was $272.0 million as of June 30, 2015, compared to $274.1 million as of March 31, 2015 and $272.5 million as of December 31, 2014. Our leverage ratio was 10.57%, 10.73%, and 10.99%, respectively, for these periods. Further, as of June 30, 2015, our risk-adjusted capital ratio was 16.75% compared to 17.11% and 17.76% at March 31, 2015 and December 31, 2014, respectively. Our common equity tier 1 ratio was 12.31% as of June 30, 2015 compared to 12.57% as of March 31, 2015, which was the first reporting period this ratio was published under the Basel III capital standards. All of our capital ratios significantly exceed the threshold to be designated as “well-capitalized” under the Basel III capital standards. The reduction in our regulatory capital ratios in 2015 reflects the implementation of Basel III and the repurchase of common stock. During 2015, we have repurchased approximately 393,000 shares of our common stock at an average price of $14.72 per share.

 

 
 

About Capital City Bank Group, Inc.

 

Capital City Bank Group, Inc. (Nasdaq: CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.7 billion in assets. The Company provides a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, 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; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; the strength of the U.S. economy and the local economies where the Company conducts 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 or fraud related to debit card products; 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, 2014, 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  Six Months Ended
(Dollars in thousands, except per share data)  Jun 30, 2015  Mar 31, 2015  Jun 30, 2014  Jun 30, 2015  Jun 30, 2014
                
EARNINGS                         
Net Income  $3,845   $986   $1,473   $4,831   $5,224 
Net Income Per Common Share  $0.22   $0.06   $0.08   $0.28   $0.30 
PERFORMANCE                         
Return on Average Assets   0.58%   0.15%   0.23%   0.37%   0.41%
Return on Average Equity   5.62%   1.45%   2.09%   3.54%   3.75%
Net Interest Margin   3.29%   3.27%   3.29%   3.28%   3.29%
Noninterest Income as % of Operating Revenue   43.80%   40.98%   41.99%   42.44%   41.57%
Efficiency Ratio   83.85%   93.42%   91.11%   88.46%   91.00%
CAPITAL ADEQUACY                         
Tier 1 Capital Ratio   15.86%   16.16%   16.85%   15.86%   16.85%
Total Capital Ratio   16.75%   17.11%   18.10%   16.75%   18.10%
Tangible Common Equity Ratio   7.29%   7.26%   7.93%   7.29%   7.93%
Leverage Ratio   10.57%   10.73%   10.70%   10.57%   10.70%
Common Equity Tier 1 Ratio   12.31%   12.57%   —      12.31%   —   
Equity to Assets   10.25%   10.18%   10.97%   10.25%   10.97%
ASSET QUALITY                         
Allowance as % of Non-Performing Loans   99.46%   95.83%   80.03%   99.46%   80.03%
Allowance as a % of Loans   1.03%   1.10%   1.45%   1.03%   1.45%
Net Charge-Offs as % of Average Loans   0.33%   0.49%   0.59%   0.41%   0.49%
Nonperforming Assets as % of Loans and ORE   3.00%   3.38%   4.67%   3.00%   4.67%
Nonperforming Assets as % of Total Assets   1.71%   1.88%   2.66%   1.71%   2.66%
STOCK PERFORMANCE                         
High  $16.32   $16.33   $14.71   $16.33   $14.71 
Low   13.94    13.16    12.60    13.16    11.56 
Close   15.27    16.25    14.53    15.27    14.53 
Average Daily Trading Volume  $33,514   $15,058   $28,428   $24,435   $32,114 

 

 
 

CAPITAL CITY BANK GROUP, INC.                    
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION        
Unaudited                    

 

   2015  2014
(Dollars in thousands)  Second
Quarter
  First
Quarter
  Fourth
Quarter
  Third
Quarter
  Second
Quarter
ASSETS                         
Cash and Due From Banks  $61,484   $51,948   $55,467   $50,049   $63,956 
Funds Sold and Interest Bearing Deposits   185,572    296,888    329,589    253,974    354,233 
Total Cash and Cash Equivalents   247,056    348,836    385,056    304,023    418,189 
                          
Investment Securities Available for Sale   433,688    404,887    341,548    322,297    275,082 
Investment Securities Held to Maturity   201,805    183,489    163,581    173,188    180,393 
   Total Investment Securities   635,493    588,376    505,129    495,485    455,475 
                          
Loans Held for Sale   10,991    13,334    10,688    8,700    13,040 
                          
Loans, Net of Unearned Interest                         
Commercial, Financial, & Agricultural   151,116    143,951    136,925    133,756    134,833 
Real Estate - Construction   44,216    41,595    41,596    38,121    34,244 
Real Estate - Commercial   510,962    507,681    510,120    501,863    518,580 
Real Estate - Residential   284,333    287,481    289,952    302,791    298,647 
Real Estate - Home Equity   230,388    228,171    229,572    228,968    228,232 
Consumer   238,599    230,984    214,758    200,363    181,209 
Other Loans   12,048    9,243    6,017    5,504    7,182 
Overdrafts   2,603    2,348    2,434    3,009    2,664 
Total Loans, Net of Unearned Interest   1,474,265    1,451,454    1,431,374    1,414,375    1,405,591 
Allowance for Loan Losses   (15,236)   (16,090)   (17,539)   (19,093)   (20,543)
Loans, Net   1,459,029    1,435,364    1,413,835    1,395,282    1,385,048 
                          
Premises and Equipment, Net   99,108    100,038    101,899    102,546    102,141 
Goodwill   84,811    84,811    84,811    84,811    84,811 
Other Real Estate Owned   30,167    33,835    35,680    41,726    42,579 
Other Assets   87,489    89,121    90,071    67,044    66,209 
Total Other Assets   301,575    307,805    312,461    296,127    295,740 
                          
Total Assets  $2,654,144   $2,693,715   $2,627,169   $2,499,617   $2,567,492 
                          
LIABILITIES                         
Deposits:                         
Noninterest Bearing Deposits  $723,866   $707,470   $659,115   $667,616   $689,844 
NOW Accounts   734,237    801,037    804,337    665,493    712,385 
Money Market Accounts   264,475    257,684    254,149    270,131    272,255 
Regular Savings Accounts   255,185    250,862    233,612    231,301    227,470 
Certificates of Deposit   186,881    192,961    195,581    199,037    206,496 
Total Deposits   2,164,644    2,210,014    2,146,794    2,033,578    2,108,450 
                          
Short-Term Borrowings   53,698    49,488    49,425    42,586    36,732 
Subordinated Notes Payable   62,887    62,887    62,887    62,887    62,887 
Other Long-Term Borrowings   29,733    30,418    31,097    32,305    33,282 
Other Liabilities   71,144    66,821    64,426    45,008    44,561 
                          
Total Liabilities   2,382,106    2,419,628    2,354,629    2,216,364    2,285,912 
                          
SHAREOWNERS’ EQUITY                         
Common Stock   172    175    174    174    174 
Additional Paid-In Capital   37,625    42,941    42,569    41,637    41,628 
Retained Earnings   255,096    251,765    251,306    249,907    248,142 
Accumulated Other Comprehensive Loss, Net of Tax   (20,855)   (20,794)   (21,509)   (8,465)   (8,364)
                          
Total Shareowners’ Equity   272,038    274,087    272,540    283,253    281,580 
                          
Total Liabilities and Shareowners’ Equity  $2,654,144   $2,693,715   $2,627,169   $2,499,617   $2,567,492 
                          
OTHER BALANCE SHEET DATA                         
Earning Assets  $2,306,322   $2,350,052   $2,276,781   $2,172,535   $2,228,339 
Interest Bearing Liabilities   1,587,096    1,645,337    1,631,088    1,503,740    1,551,507 
                          
Book Value Per Diluted Share  $15.80   $15.59   $15.53   $16.18   $16.08 
Tangible Book Value Per Diluted Share   10.87    10.77    10.70    11.33    11.24 
                          
Actual Basic Shares Outstanding   17,154    17,533    17,447    17,433    17,449 
Actual Diluted Shares Outstanding   17,216    17,579    17,544    17,512    17,510 

 

 
 

CAPITAL CITY BANK GROUP, INC.                            
CONSOLIDATED STATEMENT OF OPERATIONS                  
Unaudited                            

 

                  Six Months Ended
   2015  2014  June 30,
(Dollars in thousands, except per share data)  Second
Quarter
  First
Quarter
  Fourth
Quarter
  Third
Quarter
  Second
Quarter
  2015  2014
                      
INTEREST INCOME                                   
Interest and Fees on Loans  $18,231   $17,863   $18,624   $18,528   $18,152   $36,094   $36,250 
Investment Securities   1,451    1,294    1,066    1,034    939    2,745    1,786 
Funds Sold   151    189    181    204    257    340    548 
Total Interest Income   19,833    19,346    19,871    19,766    19,348    39,179    38,584 
                                    
INTEREST EXPENSE                                   
Deposits   259    246    243    255    293    505    601 
Short-Term Borrowings   15    21    24    17    17    36    37 
Subordinated Notes Payable   338    332    333    333    331    670    662 
Other Long-Term Borrowings   237    240    252    263    269    477    560 
Total Interest Expense   849    839    852    868    910    1,688    1,860 
Net Interest Income   18,984    18,507    19,019    18,898    18,438    37,491    36,724 
Provision for Loan Losses   375    293    623    424    499    668    858 
Net Interest Income after Provision for Loan Losses   18,609    18,214    18,396    18,474    17,939    36,823    35,866 
                                    
NONINTEREST INCOME                                   
Deposit Fees   5,682    5,541    6,027    6,211    6,213    11,223    12,082 
Bank Card Fees   2,844    2,742    2,658    2,707    2,820    5,586    5,527 
Wealth Management Fees   1,776    2,046    1,988    2,050    1,852    3,822    3,770 
Mortgage Banking Fees   1,203    987    808    911    738    2,190    1,363 
Data Processing Fees   364    373    278    336    388    737    929 
Other   2,925    1,159    1,294    1,136    1,336    4,084    2,461 
Total Noninterest Income   14,794    12,848    13,053    13,351    13,347    27,642    26,132 
                                    
NONINTEREST EXPENSE                                   
Compensation   16,404    16,524    15,850    15,378    15,206    32,928    30,987 
Occupancy, Net   4,258    4,396    4,440    4,575    4,505    8,654    8,803 
Other Real Estate   931    1,497    1,353    1,783    2,276    2,428    3,675 
Other   6,846    6,973    6,666    6,871    7,089    13,819    13,977 
Total Noninterest Expense   28,439    29,390    28,309    28,607    29,076    57,829    57,442 
                                    
OPERATING PROFIT   4,964    1,672    3,140    3,218    2,210    6,636    4,556 
Income Tax Expense (Benefit)   1,119    686    1,219    1,103    737    1,805    (668)
NET INCOME  $3,845   $986   $1,921   $2,115   $1,473   $4,831   $5,224 
                                    
PER SHARE DATA                                   
Basic Income  $0.22   $0.06   $0.11   $0.12   $0.08   $0.28   $0.30 
Diluted Income  $0.22   $0.06   $0.11   $0.12   $0.08   $0.28   $0.30 
Cash Dividend  $0.03   $0.03   $0.03   $0.02   $0.02   $0.06   $0.04 
AVERAGE SHARES                                   
Basic   17,296    17,508    17,433    17,440    17,427    17,402    17,413 
Diluted   17,358    17,555    17,530    17,519    17,488    17,456    17,463 

 

 
 

CAPITAL CITY BANK GROUP, INC.                    
ALLOWANCE FOR LOAN LOSSES                     
AND RISK ELEMENT ASSETS                    
Unaudited                    

 

   2015  2015  2014  2014  2014
(Dollars in thousands, except per share data)  Second
Quarter
  First
Quarter
  Fourth
Quarter
  Third
Quarter
  Second
Quarter
                          
ALLOWANCE FOR LOAN LOSSES                         
Balance at Beginning of Period  $16,090   $17,539   $19,093   $20,543   $22,110 
Provision for Loan Losses   375    293    623    424    499 
Net Charge-Offs   1,229    1,742    2,177    1,874    2,066 
Balance at End of Period  $15,236   $16,090   $17,539   $19,093   $20,543 
As a % of Loans   1.03%   1.10%   1.22%   1.34%   1.45%
As a % of Nonperforming Loans   99.46%   95.83%   104.60%   81.31%   80.03%
                          
CHARGE-OFFS                         
Commercial, Financial and Agricultural  $239   $290   $688   $86   $86 
Real Estate - Construction   —      —      28    —      —   
Real Estate - Commercial   285    904    957    1,208    1,029 
Real Estate - Residential   484    305    522    212    695 
Real Estate - Home Equity   454    182    (20)   621    375 
Consumer   351    576    608    386    421 
Total Charge-Offs  $1,813   $2,257   $2,783   $2,513   $2,606 
                          
RECOVERIES                         
Commercial, Financial and Agricultural  $82   $55   $66   $28   $45 
Real Estate - Construction   —      —      2    2    1 
Real Estate - Commercial   54    30    76    213    152 
Real Estate - Residential   200    48    212    93    52 
Real Estate - Home Equity   33    24    28    37    65 
Consumer   215    358    222    266    225 
Total Recoveries  $584   $515   $606   $639   $540 
                          
NET CHARGE-OFFS  $1,229   $1,742   $2,177   $1,874   $2,066 
                          
Net Charge-Offs as a % of Average Loans(1)   0.33%   0.49%   0.61%   0.52%   0.59%
                          
RISK ELEMENT ASSETS                         
Nonaccruing Loans  $15,320   $16,790   $16,769   $23,482   $25,670 
Other Real Estate Owned   30,167    33,835    35,680    41,726    42,579 
Total Nonperforming Assets  $45,487   $50,625   $52,449   $65,208   $68,249 
                          
Past Due Loans 30-89 Days  $5,858   $3,689   $6,792   $4,726   $5,092 
Past Due Loans 90 Days or More   —      —      —      62    —   
Classified Loans   69,152    74,247    83,137    89,850    95,037 
Performing Troubled Debt Restructuring’s  $41,632   $42,590   $44,409   $43,578   $45,440 
                          
Nonperforming Loans as a % of Loans   1.03%   1.15%   1.16%   1.65%   1.81%
Nonperforming Assets as a % of                         
  Loans and Other Real Estate   3.00%   3.38%   3.55%   4.45%   4.67%
Nonperforming Assets as a % of Total Assets   1.71%   1.88%   2.00%   2.61%   2.66%

 

(1) Annualized                    

 

 
 

CAPITAL CITY BANK GROUP, INC.
AVERAGE BALANCE AND INTEREST RATES(1)
Unaudited

 

   Second Quarter 2015  First Quarter 2015  Fourth Quarter 2014  Third Quarter 2014  Second Quarter 2014     Jun 2015 YTD     Jun 2014 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  $1,473,954    18,285    4.98%  $1,448,617    17,909    5.01%  $1,426,756    18,670    5.19%  $1,421,327    18,590    5.19%  $1,411,988    18,216    5.17%   1,461,356    36,194    4.99%  $1,403,793    36,377    5.23%
                                                                                                          
Investment Securities                                                                                                         
Taxable Investment Securities   540,735    1,313    0.97    491,637    1,198    0.98    423,136    964    0.90    387,966    929    0.95    345,798    822    0.95    516,321    2,511    0.95    318,521    1,530    0.93 
Tax-Exempt Investment Securities   76,191    219    1.15    63,826    154    0.96    74,276    161    0.87    82,583    165    0.80    94,431    182    0.77    70,043    373    1.06    104,431    396    0.76 
                                                                                                          
Total Investment Securities   616,926    1,532    0.99    555,463    1,352    0.98    497,412    1,125    0.90    470,549    1,094    0.92    440,229    1,004    0.91    586,364    2,884    0.99    422,952    1,926    0.91 
                                                                                                          
Funds Sold   237,132    151    0.26    302,405    189    0.25    288,613    181    0.25    317,553    204    0.25    408,668    257    0.25    269,588    340    0.25    437,837    548    0.25 
                                                                                                          
Total Earning Assets   2,328,012   $19,968    3.44%   2,306,485   $19,450    3.42%   2,212,781   $19,976    3.58%   2,209,429   $19,888    3.57%   2,260,885   $19,477    3.46%   2,317,308   $39,418    3.43%   2,264,582   $38,851    3.46%
                                                                                                          
Cash and Due From Banks   52,473              48,615              45,173              44,139              44,115              50,555              46,089           
Allowance for Loan Losses   (16,070)             (17,340)             (19,031)             (20,493)             (22,255)             (16,702)             (22,730)          
Other Assets   306,286              310,791              310,813              297,496              296,248              308,526              300,656           
                                                                                                          
Total Assets  $2,670,701             $2,648,551             $2,549,736             $2,530,571             $2,578,993              2,659,687             $2,588,597           
                                                                                                          
LIABILITIES:                                                                                                         
Interest Bearing Deposits                                                                                                         
NOW Accounts  $761,388   $64    0.03%  $794,308   $68    0.03%  $689,572   $57    0.03%  $680,154   $66    0.04%  $724,635   $91    0.05%   777,757   $132    0.03%  $747,343   $195    0.05%
Money Market Accounts   256,265    32    0.05    254,483    41    0.07    267,703    46    0.07    270,133    46    0.07    280,619    50    0.07    255,378    73    0.06    277,335    98    0.07 
Savings Accounts   253,808    31    0.05    242,256    30    0.05    233,161    29    0.05    228,741    29    0.05    227,960    28    0.05    248,064    61    0.05    223,418    54    0.05 
Time Deposits   189,213    132    0.28    194,655    107    0.22    197,129    111    0.22    202,802    114    0.22    209,558    124    0.24    191,919    239    0.25    212,408    254    0.24 
Total Interest Bearing Deposits   1,460,674    259    0.07%   1,485,702    246    0.07%   1,387,565    243    0.07%   1,381,830    255    0.07%   1,442,772    293    0.08%   1,473,118    505    0.07%   1,460,504    601    0.08%
                                                                                                          
Short-Term Borrowings   54,237    15    0.11%   49,809    21    0.17%   46,055    24    0.21%   40,782    17    0.17%   44,473    17    0.15%   52,035    36    0.14%   45,402    37    0.16%
Subordinated Notes Payable   62,887    338    2.13    62,887    332    2.11    62,887    333    2.07    62,887    333    2.07    62,887    331    2.08    62,887    670    2.12    62,887    662    2.09 
Other Long-Term Borrowings   30,067    237    3.16    30,751    240    3.16    31,513    252    3.17    32,792    263    3.20    33,619    269    3.21    30,407    477    3.16    35,328    560    3.19 
                                                                                                          
Total Interest Bearing Liabilities   1,607,865   $849    0.21%   1,629,149   $839    0.21%   1,528,020   $852    0.22%   1,518,291   $868    0.23%   1,583,751   $910    0.23%   1,618,447   $1,688    0.21%   1,604,121   $1,860    0.23%
                                                                                                          
Noninterest Bearing Deposits   717,725              677,674              689,800              681,051              666,791              697,811              656,715           
Other Liabilities   70,690              66,424              45,887              47,099              46,105              68,569              46,716           
                                                                                                          
Total Liabilities   2,396,280              2,373,247              2,263,707              2,246,441              2,296,647              2,384,827              2,307,552           
                                                                                                          
SHAREOWNERS’ EQUITY:   274,421              275,304              286,029              284,130              282,346              274,860              281,045           
                                                                                                          
Total Liabilities and Shareowners’ Equity  $2,670,701             $2,648,551             $2,549,736             $2,530,571             $2,578,993              2,659,687             $2,588,597           
                                                                                                          
Interest Rate Spread       $19,119    3.23%       $18,611    3.21%       $19,124    3.36%       $19,020    3.34%       $18,567    3.22%       $37,730    3.22%       $36,991    3.23%
                                                                                                          
Interest Income and Rate Earned(1)        19,968    3.44         19,450    3.42         19,976    3.58         19,888    3.57         19,477    3.46         39,418    3.43         38,851    3.46 
Interest Expense and Rate Paid(2)        849    0.15         839    0.15         852    0.15         868    0.16         910    0.16         1,688    0.15         1,860    0.17 
                                                                                                          
Net Interest Margin       $19,119    3.29%       $18,611    3.27%       $19,124    3.43%       $19,020    3.42%       $18,567    3.29%       $37,730    3.28%       $36,991    3.29%

 

(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.