Capital City Bank Group, Inc.

Reports Third Quarter 2016 Results

 

TALLAHASSEE, Fla. (October 25, 2016) – Capital City Bank Group, Inc. (Nasdaq: CCBG) today reported net income of $2.9 million, or $0.17 per diluted share for the third quarter of 2016 compared to net income of $3.9 million, or $0.22 per diluted share for the second quarter of 2016, and $1.7 million, or $0.09 per diluted share, for the third quarter of 2015.  For the first nine months of 2016, net income totaled $8.4 million, or $0.49 per diluted share, compared to net income of $6.5 million, or $0.37 per diluted share for the same period in 2015.       

 

HIGHLIGHTS

·   Average loans grew 1.6% sequentially and 4.3% over prior year

·   No loan loss provision for Q3 reflective of second straight quarter of net loan recoveries

·   Continued progress in reducing noninterest expenses – down 2.4% sequentially and 1.5% from prior year 

·   NPAs and classified assets both down sequentially by 6% and 44%/35%, respectively, from prior year

 

“I continue to be pleased with our progress; measured and prudent strategies are producing meaningful year-over-year improvement, albeit at a slower than desired pace,” said William G. Smith, Jr., Chairman, President and CEO.  “Despite a challenging environment, loan growth, improving credit quality and expense management are all driving better performance.  We remain dedicated to reducing our structural expenses and enhancing existing revenues, while identifying new business opportunities.  Properly executing these strategies takes time, but can generate outcomes that produce long term value.   We continue to value long-term profitability over short-term gains.”

 

Compared to the second quarter of 2016, performance reflects lower noninterest expense of $0.7 million and income taxes of $0.6 million partially offset by lower noninterest income of $2.2 million and a $0.1 million increase in the loan loss provision.

 

Compared to the third quarter of 2015, the increase in earnings reflects lower noninterest expense of $1.1 million, higher net interest income of $0.3 million, and a $0.4 million reduction in the loan loss provision, partially offset by a $0.2 million decrease in noninterest income and higher income taxes of $0.4 million.

 

The increase in earnings for the first nine months of 2016 versus the comparable period of 2015 was attributable to higher net interest income of $1.4 million, lower noninterest expense of $1.3 million, and a $0.7 million reduction in the loan loss provision, partially offset by higher income taxes of $1.5 million.

 

The Return on Average Assets was 0.42% and the Return on Average Equity was 4.12% for the third quarter of 2016.  These metrics were 0.57% and 5.65% for the second quarter of 2016, respectively, and 0.25% and 2.43% for the third quarter of 2015, respectively.  For the first nine months of 2016, the Return on Average Assets was 0.41% and the Return on Average Equity was 4.06% compared to 0.33% and 3.17%, respectively, for the same period of 2015.

 

Discussion of Operating Results

 

Tax equivalent net interest income for the third quarter of 2016 was $19.6 million compared to $19.6 million for the second quarter of 2016 and $19.3 million for the third quarter of 2015.  During the third quarter, overnight funds were used to fund growth in the loan and investment portfolios resulting in a positive shift in our earning asset mix.  This positive shift was partially offset by some one-time adjustments to interest income. The increase in tax equivalent net interest income compared to the third quarter of 2015 reflects growth in the investment portfolio and a higher rate paid on overnight funds, partially offset by a decline in loan fees.  For the first nine months of 2016, tax equivalent net interest income totaled $58.6 million compared to $57.0 million for the comparable period of 2015.  The year over year increase was driven by one additional calendar day, and growth in the loan and investment portfolios.

 

Although the low interest rate environment continues to put downward pressure on our net interest income, we have been successful in increasing our net interest income year-over-year.  Additionally, aggressive lending competition in all markets has impacted the pricing for loans. Low rates and competition, collectively, continue to adversely impact our loan yields.  Various loan strategies, which align with our overall risk appetite, continue to be reviewed and implemented to enhance our performance.

 

Our net interest margin for the third quarter of 2016 was 3.23%, an increase of one basis point over the second quarter of 2016 and a decrease of eight basis points from the third quarter of 2015.  The increase in the margin compared to the second quarter of 2016 was primarily attributable to growth in our loan and investment portfolios.  The decrease in the margin compared to the third quarter of 2015 was primarily attributable to lower loan yields.  For the first nine months of 2016, the net interest margin declined seven basis points to 3.22% compared to the same period of 2015 for reasons mentioned above.

 

 


 

A loan loss provision was not recorded for the third quarter of 2016 reflecting continued reduction in loan charge-offs as well as strong loan recoveries.  This compares to a negative provision of $0.1 million for the second quarter of 2016 and a provision of $0.4 million for the third quarter of 2015.  For the first nine months of 2016, the loan loss provision totaled $0.4 million compared to $1.1 million for the same period of 2015.  The decrease in the year-to-date provision reflects continued favorable problem loan migration and lower net loan charge-offs, partially offset by growth in the loan portfolio.  We realized net loan recoveries of $0.1 million (consisting of recoveries of $0.9 million, less gross charge-offs of $0.8 million) for the third quarter of 2016 compared to net loan recoveries of $0.2 million (consisting of recoveries of $1.3 million, less gross charge-offs of $1.1 million) for the second quarter of 2016.  Net loan charge-offs for the third quarter of 2015 totaled $0.9 million, or 0.24% (annualized) of average loans.  For the first nine months of 2016, net loan charge-offs totaled $0.6 million, or 0.05% (annualized) of average loans compared to $3.9 million, or 0.35% (annualized), for the same period in 2015.  At quarter-end, the allowance for loan losses of $13.7 million was 0.88% of outstanding loans (net of overdrafts) and provided coverage of 160% of nonperforming loans compared to 0.89% and 167%, respectively, at June 30, 2016 and 0.93% and 135%, respectively, at December 31, 2015.

 

Noninterest income for the third quarter of 2016 totaled $13.0 million, a decrease of $2.2 million, or 14.5%, from the second quarter of 2016 and a decrease of $0.2 million, or 1.6%, from the third quarter of 2015.  The decrease from the second quarter of 2016 reflects higher other income attributable to a $2.5 million gain from the partial retirement of our trust preferred securities (“TRUPs”) in the second quarter of 2016, partially offset by higher mortgage banking fees of $0.2 million and wealth management fees of $0.1 million.  Compared to the third quarter of 2015, noninterest income decreased $0.2 million, or 1.6%, attributable to lower deposit fees of $0.3 million and bank card fees of $0.1 million that was partially offset by higher mortgage banking fees of $0.2 million.  For the first nine months of 2016, noninterest income totaled $40.9 million, unchanged from the prior year.  Noninterest income for 2016 reflects a $1.0 million increase in other income and a $0.3 million increase in mortgage banking fees offset by lower deposit fees of $0.9 million and wealth management fees of $0.4 million.  The favorable variance in other income primarily reflects the aforementioned $2.5 million TRUPs gain recognized in 2016 partially offset higher BOLI income of $1.7 million in 2015.  Continued strong residential home sales activity in our markets drove the improvement in mortgage banking fees.  The reduction in deposit fees reflects lower overdraft service fees attributable to a reduction in accounts using this service as well as lower utilization by existing users.  The reduction in wealth management fees generally reflects lower trading volume by our retail brokerage clients.       

 

Noninterest expense for the third quarter of 2016 totaled $28.0 million, a decrease of $0.7 million, or 2.4%, from the second quarter of 2016 primarily attributable to lower other real estate owned (“OREO”) expense of $0.2 million and other expense of $0.5 million.  A lower level of property valuation adjustments drove the decline in OREO expense.  The reduction in other expense reflects lower FDIC insurance fees of $0.2 million, legal expense of $0.2 million, and debit card losses of $0.1 million.  Compared to the third quarter of 2015, noninterest expense decreased by $1.1 million or 3.9% attributable to lower compensation of $0.6 million, OREO expense of $0.5 million, and other expense of $0.3 million, partially offset by higher occupancy expense of $0.3 million.  For the first nine months of 2016, noninterest expense totaled $85.7 million, a decrease of $1.3 million, or 1.5%, from the same period of 2015 reflective of lower compensation expense of $1.3 million, OREO expense of $0.4 million, and other expense of $0.3 million partially offset by higher occupancy expense of $0.7 million.   Compared to the three and nine-month periods of 2015, the reduction in compensation reflects a higher level of deferred loan cost (which reduces salary expense) partially offset by higher pension plan expense.  The decrease in OREO expense was driven by a lower level of property valuation adjustments and property carrying costs.  Other expense declined primarily due to lower FDIC insurance fees and legal fees.  The increase in occupancy expense reflects higher depreciation expense due to technology investments in our banking offices and security infrastructure and to a lesser extent higher maintenance costs for building and furniture/equipment.  

 

We realized income tax expense of $1.4 million (33% effective rate) for the third quarter of 2016 compared to $2.0 million (34% effective rate) for the second quarter of 2016 and $1.0 million (38% effective rate) for the third quarter of 2015.  For the first nine months of 2016, income tax expense totaled $4.3 million (34% effective rate) compared to $2.8 million (30% effective rate) for the comparable period of 2015.  The receipt of $1.7 million in BOLI proceeds in the second quarter of 2015 was tax-exempt, therefore income tax expense for the nine-month period of 2015 was favorably impacted.

 

 


 

Discussion of Financial Condition

 

Average earning assets were $2.418 billion for the third quarter of 2016, a decrease of $29.8 million, or 1.2%, from the second quarter of 2016, and an increase of $64.2 million, or 2.7%, over the fourth quarter of 2015.  The reduction in earning assets from the second quarter of 2016 was attributable to a reduction in interest bearing liabilities.  The increase compared to the fourth quarter of 2015 reflects increases in noninterest bearing, NOW, and savings accounts which primarily funded the growth in the loan and investment portfolios.  

 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $166.2 million during the third quarter of 2016 compared to an average net overnight funds sold position of $254.6 million in the second quarter of 2016 and $222.8 million in the fourth quarter of 2015. The decrease in net overnight funds compared to the second quarter of 2016 reflects an increase in both the investment and loan portfolios, in conjunction with a decline in repurchase agreements.  The decrease in net overnight funds compared to the fourth quarter of 2015 primarily reflects growth in the loan and investment portfolios, and a reduction in short-term borrowings, partially offset by growth in deposit balances.

 

Average loans increased $24.1 million, or 1.6% when compared to the second quarter of 2016, and have grown $63.4 million, or 4.3% when compared to the fourth quarter of 2015. The increase compared to the second quarter of 2016 reflects growth primarily in institutional, consumer, and construction loans. Growth over the fourth quarter of 2015 was experienced in all loan products, with the exception of commercial mortgages. 

 

Without compromising our credit standards or taking on inordinate interest rate risk, we continue to make minor modifications on some of our lending programs to try to mitigate the impact that consumer and business deleveraging has had 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 $21.4 million at the end of the third quarter of 2016, a decrease of $1.4 million, or 6%, from the second quarter of 2016 and $8.2 million, or 28%, from the fourth quarter of 2015.  Nonaccrual loans totaled $8.6 million at the end of the third quarter of 2016, an increase of $0.4 million over the second quarter of 2016 and a decrease of $1.7 million from the fourth quarter of 2015.  Nonaccrual loan additions totaled $2.8 million in the third quarter of 2016 and $9.1 million for the first nine months of 2016, which compares to $12.1 million for the same nine month period of 2015.  The balance of OREO totaled $12.8 million at the end of the third quarter of 2016, a decrease of $1.8 million and $6.5 million, respectively, from the second quarter of 2016 and fourth quarter of 2015.  For the third quarter of 2016, we added properties totaling $0.9 million, sold properties totaling $2.3 million, and recorded valuation adjustments totaling $0.4 million.  For the first nine months of 2016, we added properties totaling $3.3 million, sold properties totaling $7.9 million, and recorded valuation adjustments totaling $1.9 million.  Nonperforming assets represented 0.78% of total assets at September 30, 2016 compared to 0.83% at June 30, 2016 and 1.06% at December 31, 2015.

 

Average total deposits were $2.289 billion for the third quarter of 2016, an increase of $12.2 million, or 0.5%, over the second quarter of 2016, and an increase of $114.0 million, or 5.2% over the fourth quarter of 2015. The increase in deposits when compared to the second quarter of 2016 reflects growth in all deposit products except noninterest bearing checking accounts (primarily due to one large, non-core client) public NOW deposits, and certificates of deposit.  Compared to the fourth quarter of 2015, growth was experienced in all product types except money market accounts and certificates of deposit.  Seasonal public funds balances are expected to reach the low point of this cycle mid-way through the fourth quarter, and increase late in the fourth quarter 2016.  

 

Deposit levels remain strong, as the seasonal decline in public NOW accounts was more than offset by increases in high performance checking accounts and savings accounts.  Average core deposits continue to experience growth in this low rate environment.  Competitive rates continue to be monitored, as a prudent pricing discipline remains the key to managing our mix of deposits.

 

Compared to the second quarter of 2016, average borrowings decreased $46.0 million primarily due to a decline in repurchase agreements. Compared to the fourth quarter of 2015, average borrowings decreased by $70.9 million due to a partial redemption of subordinated debt and a decline in repurchase agreements.

 

Equity capital was $276.6 million as of September 30, 2016, compared to $274.8 million as of June 30, 2016 and $274.4 million as of December 31, 2015.  Our leverage ratio was 10.12%, 9.98%, and 10.65%, respectively, for these periods.  Further, as of September 30, 2016, our risk-adjusted capital ratio was 16.28% compared to 16.44% and 17.25% at June 30, 2016 and December 31, 2015, respectively.  Our common equity tier 1 ratio was 12.55% as of September 30, 2016, compared to 12.65% as of June 30, 2016 and 12.84% as of December 31, 2015.  All of our capital ratios significantly exceed the threshold to be designated as “well-capitalized” under the Basel III capital standards.  During the second quarter of 2016 we repurchased 432,000 shares of our common stock at an average price of $14.50 per share and redeemed $10 million of our outstanding TRUPs.  These transactions unfavorably impacted our regulatory capital ratios by approximately 38 basis points and approximately 50 basis points, respectively. 

 


 

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 $2.8 billion in assets.  We provide 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.  Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 60 banking 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; fluctuations in inflation, interest rates, or monetary policies; 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; 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; 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; 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, 2015, 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.

 

USE OF NON-GAAP FINANCIAL MEASURE

 

We present a tangible common equity ratio that removes the effect of goodwill resulting from merger and acquisition activity.  We believe this measure is useful to investors because it allows investors to more easily compare our capital adequacy to other companies in the industry.  The GAAP to non-GAAP reconciliation is provided below.

 

 

(Dollars in Thousands)

 

Sep 30, 2016

 

Jun 30, 2016

 

Sep 30, 2015

 

TANGIBLE COMMON EQUITY RATIO

 

 

 

 

 

 

 

 

 

 

Shareowners' Equity (GAAP)

 

$

276,624

 

$

274,824

 

$

273,659

 

Less: Goodwill (GAAP)

 

 

84,811

 

 

84,811

 

 

84,811

 

Tangible Shareowners' Equity (non-GAAP)

A

 

191,813

 

 

190,013

 

 

188,848

 

Total Assets (GAAP)

 

 

2,753,154

 

 

2,767,636

 

 

2,615,094

 

Less: Goodwill (GAAP)

 

 

84,811

 

 

84,811

 

 

84,811

 

Tangible Assets (non-GAAP)

B

$

2,668,343

 

$

2,682,825

 

$

2,530,283

 

Tangible Common Equity Ratio

A/B

 

7.19%

 

 

7.08%

 

 

7.46%

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

EARNINGS HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Dollars in thousands, except per share data)

 

Sep 30, 2016

 

Jun 30, 2016

 

Sep 30, 2015

 

Sep 30, 2016

 

Sep 30, 2015

 

 

 

 

 

 

 

 

 

 

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

Net Income

$

2,873

$

3,930

$

1,683

$

8,450

$

6,514

Diluted Net Income Per Share

$

0.17

$

0.22

$

0.09

$

0.49

$

0.37

PERFORMANCE

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

0.42%

 

0.57%

 

0.25%

 

0.41%

 

0.33%

Return on Average Equity

 

4.12%

 

5.65%

 

2.43%

 

4.06%

 

3.17%

Net Interest Margin

 

3.23%

 

3.22%

 

3.31%

 

3.22%

 

3.29%

Noninterest Income as % of Operating Revenue

 

40.24%

 

43.99%

 

40.96%

 

41.40%

 

41.95%

Efficiency Ratio

 

85.92%

 

82.40%

 

89.79%

 

86.05%

 

88.90%

CAPITAL ADEQUACY

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital Ratio

 

15.48%

 

15.63%

 

16.36%

 

15.48%

 

16.36%

Total Capital Ratio

 

16.28%

 

16.44%

 

17.24%

 

16.28%

 

17.24%

Tangible Common Equity Ratio(1)

 

7.19%

 

7.08%

 

7.46%

 

7.19%

 

7.46%

Leverage Ratio

 

10.12%

 

9.98%

 

10.71%

 

10.12%

 

10.71%

Common Equity Tier 1 Ratio

 

12.55%

 

12.65%

 

12.76%

 

12.55%

 

12.76%

Equity to Assets

 

10.05%

 

9.93%

 

10.46%

 

10.05%

 

10.46%

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

Allowance as % of Non-Performing Loans

 

159.56%

 

166.50%

 

112.17%

 

159.56%

 

112.17%

Allowance as a % of Loans

 

0.88%

 

0.89%

 

0.99%

 

0.88%

 

0.99%

Net Charge-Offs as % of Average Loans

 

(0.02)%

 

(0.04)%

 

0.24%

 

0.05%

 

0.35%

Nonperforming Assets as % of Loans and ORE

 

1.35%

 

1.48%

 

2.54%

 

1.35%

 

2.54%

Nonperforming Assets as % of Total Assets

 

0.78%

 

0.83%

 

1.47%

 

0.78%

 

1.47%

STOCK PERFORMANCE

 

 

 

 

 

 

 

 

 

 

High

$

15.35

$

15.96

$

15.75

$

15.96

$

16.33

Low

 

13.32

 

13.16

 

14.39

 

12.83

 

13.16

Close

$

14.77

$

13.92

$

14.92

$

14.77

$

14.92

Average Daily Trading Volume

 

19,696

 

20,192

 

16,134

 

20,840

 

21,609

 

 

 

 

 

 

 

 

 

 

 

(1)  Tangible common equity ratio is a non-GAAP financial measure.  For additional information, including a reconciliation to GAAP, refer to

      page 4.

 

 

 

 

 

 

 

 

 

 

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

2015

(Dollars in thousands)

 

Third Quarter

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

$

79,608

$

51,766

$

45,914

$

51,288

$

42,917

Funds Sold and Interest Bearing Deposits

 

144,576

 

220,719

 

304,908

 

327,617

 

167,787

Total Cash and Cash Equivalents

 

224,184

 

272,485

 

350,822

 

378,905

 

210,704

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available for Sale

 

500,139

 

485,848

 

462,444

 

451,028

 

444,071

Investment Securities Held to Maturity

 

189,928

 

204,474

 

187,079

 

187,892

 

193,964

   Total Investment Securities

 

690,067

 

690,322

 

649,523

 

638,920

 

638,035

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

10,510

 

12,046

 

10,475

 

11,632

 

10,960

 

 

 

 

 

 

 

 

 

 

 

Loans, Net of Unearned Interest

 

 

 

 

 

 

 

 

 

 

Commercial, Financial, & Agricultural

 

223,278

 

207,105

 

183,681

 

179,816

 

169,588

Real Estate - Construction

 

54,107

 

46,930

 

42,538

 

46,484

 

49,475

Real Estate - Commercial

 

497,775

 

485,329

 

503,259

 

499,813

 

491,734

Real Estate - Residential

 

276,193

 

280,015

 

285,772

 

285,748

 

280,690

Real Estate - Home Equity

 

235,433

 

235,394

 

234,128

 

233,901

 

232,254

Consumer

 

258,173

 

252,347

 

245,197

 

240,434

 

238,884

Other Loans

 

10,875

 

11,177

 

10,297

 

4,837

 

10,094

Overdrafts

 

1,678

 

2,177

 

1,963

 

1,242

 

2,464

Total Loans, Net of Unearned Interest

 

1,557,512

 

1,520,474

 

1,506,835

 

1,492,275

 

1,475,183

Allowance for Loan Losses

 

(13,744)

 

(13,677)

 

(13,613)

 

(13,953)

 

(14,737)

Loans, Net

 

1,543,768

 

1,506,797

 

1,493,222

 

1,478,322

 

1,460,446

 

 

 

 

 

 

 

 

 

 

 

Premises and Equipment, Net

 

96,499

 

97,313

 

98,029

 

98,819

 

98,218

Goodwill

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Other Real Estate Owned

 

12,738

 

14,622

 

17,450

 

19,290

 

25,219

Other Assets

 

90,577

 

89,240

 

87,854

 

87,161

 

86,701

Total Other Assets

 

284,625

 

285,986

 

288,144

 

290,081

 

294,949

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,753,154

$

2,767,636

$

2,792,186

$

2,797,860

$

2,615,094

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

$

801,671

$

798,219

$

790,040

$

758,283

$

720,824

NOW Accounts

 

793,363

 

804,263

 

786,432

 

848,330

 

688,491

Money Market Accounts

 

257,004

 

259,813

 

254,682

 

248,367

 

261,050

Regular Savings Accounts

 

298,682

 

294,432

 

286,807

 

269,162

 

262,843

Certificates of Deposit

 

164,387

 

168,079

 

173,447

 

178,707

 

181,775

Total Deposits

 

2,315,107

 

2,324,806

 

2,291,408

 

2,302,849

 

2,114,983

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

12,113

 

9,609

 

62,922

 

61,058

 

65,355

Subordinated Notes Payable

 

52,887

 

52,887

 

62,887

 

62,887

 

62,887

Other Long-Term Borrowings

 

21,368

 

26,401

 

27,062

 

28,265

 

29,042

Other Liabilities

 

75,055

 

79,109

 

71,074

 

68,449

 

69,168

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,476,530

 

2,492,812

 

2,515,353

 

2,523,508

 

2,341,435

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY

 

 

 

 

 

 

 

 

 

 

Common Stock

 

168

 

168

 

172

 

172

 

171

Additional Paid-In Capital

 

33,152

 

32,855

 

38,671

 

38,256

 

37,738

Retained Earnings

 

264,581

 

262,380

 

259,139

 

258,181

 

256,265

Accumulated Other Comprehensive Loss, Net of Tax

 

(21,277)

 

(20,579)

 

(21,149)

 

(22,257)

 

(20,515)

 

 

 

 

 

 

 

 

 

 

 

Total Shareowners' Equity

 

276,624

 

274,824

 

276,833

 

274,352

 

273,659

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,753,154

$

2,767,636

$

2,792,186

$

2,797,860

$

2,615,094

 

 

 

 

 

 

 

 

 

 

 

OTHER BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

Earning Assets

$

2,402,664

$

2,443,561

$

2,471,741

$

2,470,445

$

2,291,966

Interest Bearing Liabilities

 

1,599,804

 

1,615,484

 

1,654,239

 

1,696,776

 

1,551,443

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Diluted Share

$

16.39

$

16.31

$

16.04

$

15.93

$

15.91

Tangible Book Value Per Diluted Share

 

11.37

 

11.27

 

11.13

 

11.00

 

10.98

 

 

 

 

 

 

 

 

 

 

 

Actual Basic Shares Outstanding

 

16,807

 

16,804

 

17,222

 

17,157

 

17,144

Actual Diluted Shares Outstanding

 

16,874

 

16,855

 

17,254

 

17,226

 

17,223

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

2016

 

2015

 

September 30,

(Dollars in thousands, except per share data)

 

Third Quarter

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

$

18,046

$

18,105

$

18,045

$

18,861

$

18,214

$

54,196

$

54,308

Investment Securities

 

1,846

 

1,751

 

1,637

 

1,572

 

1,540

 

5,234

 

4,285

Funds Sold

 

212

 

318

 

362

 

169

 

123

 

892

 

463

Total Interest Income

 

20,104

 

20,174

 

20,044

 

20,602

 

19,877

 

60,322

 

59,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

223

 

211

 

221

 

219

 

220

 

655

 

725

Short-Term Borrowings

 

43

 

38

 

10

 

9

 

14

 

91

 

50

Subordinated Notes Payable

 

341

 

343

 

387

 

354

 

344

 

1,071

 

1,014

Other Long-Term Borrowings

 

177

 

206

 

216

 

226

 

233

 

599

 

710

Total Interest Expense

 

784

 

798

 

834

 

808

 

811

 

2,416

 

2,499

Net Interest Income

 

19,320

 

19,376

 

19,210

 

19,794

 

19,066

 

57,906

 

56,557

Provision for Loan Losses

 

-

 

(97)

 

452

 

513

 

413

 

355

 

1,081

Net Interest Income after Provision for

  Loan Losses

 

19,320

 

19,473

 

18,758

 

19,281

 

18,653

 

57,551

 

55,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Fees

 

5,373

 

5,321

 

5,400

 

5,664

 

5,721

 

16,094

 

16,944

Bank Card Fees

 

2,759

 

2,855

 

2,853

 

2,866

 

2,826

 

8,467

 

8,412

Wealth Management Fees

 

1,774

 

1,690

 

1,792

 

1,893

 

1,818

 

5,256

 

5,640

Mortgage Banking Fees

 

1,503

 

1,267

 

1,030

 

1,043

 

1,306

 

3,800

 

3,496

Data Processing Fees

 

360

 

335

 

347

 

335

 

400

 

1,042

 

1,137

Other

 

1,242

 

3,747

 

1,255

 

1,420

 

1,157

 

6,244

 

5,241

Total Noninterest Income

 

13,011

 

15,215

 

12,677

 

13,221

 

13,228

 

40,903

 

40,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

15,993

 

16,051

 

16,241

 

15,833

 

16,653

 

48,285

 

49,581

Occupancy, Net

 

4,734

 

4,584

 

4,459

 

4,638

 

4,446

 

13,777

 

13,100

Other Real Estate, Net

 

821

 

1,060

 

1,425

 

1,241

 

1,302

 

3,306

 

3,730

Other

 

6,474

 

7,007

 

6,805

 

6,568

 

6,763

 

20,286

 

20,582

Total Noninterest Expense

 

28,022

 

28,702

 

28,930

 

28,280

 

29,164

 

85,654

 

86,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

4,309

 

5,986

 

2,505

 

4,222

 

2,717

 

12,800

 

9,353

Income Tax Expense

 

1,436

 

2,056

 

858

 

1,620

 

1,034

 

4,350

 

2,839

NET INCOME

$

2,873

$

3,930

$

1,647

$

2,602

$

1,683

$

8,450

$

6,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income

$

0.18

$

0.22

$

0.10

$

0.16

$

0.10

$

0.50

$

0.38

Diluted Net Income

 

0.17

 

0.22

 

0.10

 

0.16

 

0.09

 

0.49

 

0.37

Cash Dividend

$

0.04

$

0.04

$

0.04

$

0.04

$

0.03

$

0.12

$

0.09

AVERAGE SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic 

 

16,804

 

17,144

 

17,202

 

17,145

 

17,150

 

17,049

 

17,317

Diluted 

 

16,871

 

17,196

 

17,235

 

17,214

 

17,229

 

17,100

 

17,379

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AND RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

2016

 

2015

 

September 30,

(Dollars in thousands, except per share data)

 

Third Quarter

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

$

13,677

$

13,613

$

13,953

$

14,737

$

15,236

$

13,953

$

17,539

Provision for Loan Losses

 

0

 

(97)

 

452

 

513

 

413

 

355

 

1,081

Net Charge-Offs (Recoveries)

 

(67)

 

(161)

 

792

 

1,297

 

912

 

564

 

3,883

Balance at End of Period

$

13,744

$

13,677

$

13,613

$

13,953

$

14,737

$

13,744

$

14,737

As a % of Loans

 

0.88%

 

0.89%

 

0.90%

 

0.93%

 

0.99%

 

0.88%

 

0.99%

As a % of Nonperforming Loans

 

159.56%

 

166.50%

 

150.44%

 

135.40%

 

112.17%

 

159.56%

 

112.17%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

143

$

304

$

37

$

135

$

365

$

484

$

894

Real Estate - Construction

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real Estate - Commercial

 

5

 

-

 

274

 

87

 

(26)

 

279

 

1,163

Real Estate - Residential

 

96

 

205

 

478

 

587

 

476

 

779

 

1,265

Real Estate - Home Equity

 

51

 

146

 

215

 

397

 

370

 

412

 

1,006

Consumer

 

479

 

438

 

439

 

656

 

318

 

1,356

 

1,245

Total Charge-Offs

$

774

$

1,093

$

1,443

$

1,862

$

1,503

$

3,310

$

5,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECOVERIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

199

$

49

$

39

$

57

$

45

$

287

$

182

Real Estate - Construction

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real Estate - Commercial

 

45

 

237

 

81

 

13

 

86

 

363

 

170

Real Estate - Residential

 

139

 

579

 

236

 

264

 

193

 

954

 

441

Real Estate - Home Equity

 

237

 

81

 

59

 

37

 

42

 

377

 

99

Consumer

 

221

 

308

 

236

 

194

 

225

 

765

 

798

Total Recoveries

$

841

$

1,254

$

651

$

565

$

591

$

2,746

$

1,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE-OFFS (RECOVERIES)

$

(67)

$

(161)

$

792

$

1,297

$

912

$

564

$

3,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Charge-Offs as a % of Average Loans (1)

 

(0.02)%

 

0.04%

 

0.21%

 

0.34%

 

0.24%

 

0.05%

 

0.35%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccruing Loans

$

8,614

$

8,214

$

9,049

$

10,305

$

13,138

 

 

 

 

Other Real Estate Owned

 

12,738

 

14,622

 

17,450

 

19,290

 

25,219

 

 

 

 

Total Nonperforming Assets

$

21,352

$

22,836

$

26,499

$

29,595

$

38,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due Loans 30-89 Days

$

5,667

$

3,872

$

3,599

$

5,775

$

4,335

 

 

 

 

Past Due Loans 90 Days or More

 

-

 

-

 

-

 

-

 

-

 

 

 

 

Classified Loans

 

43,228

 

45,058

 

49,780

 

53,551

 

61,411

 

 

 

 

Performing Troubled Debt Restructuring's

$

35,046

$

35,526

$

36,700

$

35,634

$

35,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans as a % of Loans

 

0.55%

 

0.54%

 

0.60%

 

0.69%

 

0.88%

 

 

 

 

Nonperforming Assets as a % of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Loans and Other Real Estate

 

1.35%

 

1.48%

 

1.73%

 

1.94%

 

2.54%

 

 

 

 

Nonperforming Assets as a % of

  Total Assets

 

0.78%

 

0.83%

 

0.95%

 

1.06%

 

1.47%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE AND INTEREST RATES(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2016

 

 

Second Quarter 2016

 

 

First Quarter 2016

 

 

Fourth Quarter 2015

 

 

Third Quarter 2015

 

 

Sep 2016 YTD

 

 

Sep 2015 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

$

1,555,889

 

18,216

 

4.66

%

$

1,531,777

 

18,233

 

4.79

%

$

1,507,508

 

18,141

 

4.84

%

$

1,492,521

 

18,952

 

5.04

%

$

1,483,657

 

18,290

 

4.89

%

$

1,531,813

 

54,590

 

4.76

%

$

1,468,871

 

54,484

 

4.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

606,606

 

1,632

 

1.07

 

 

571,343

 

1,539

 

1.08

 

 

552,092

 

1,420

 

1.03

 

 

544,542

 

1,365

 

0.99

 

 

543,550

 

1,347

 

0.98

 

 

576,790

 

4,591

 

1.03

 

 

525,498

 

3,858

 

0.98

 

Tax-Exempt Investment Securities

 

89,241

 

327

 

1.47

 

 

90,030

 

325

 

1.44

 

 

94,951

 

332

 

1.40

 

 

93,838

 

328

 

1.40

 

 

92,685

 

304

 

1.31

 

 

91,399

 

984

 

1.44

 

 

77,673

 

677

 

1.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Securities

 

695,847

 

1,959

 

1.12

 

 

661,373

 

1,864

 

1.13

 

 

647,043

 

1,752

 

1.09

 

 

638,380

 

1,693

 

1.05

 

 

636,235

 

1,651

 

1.03

 

 

668,189

 

5,575

 

1.11

 

 

603,171

 

4,535

 

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

166,207

 

212

 

0.51

 

 

254,627

 

318

 

0.50

 

 

286,167

 

362

 

0.51

 

 

222,828

 

169

 

0.30

 

 

190,931

 

123

 

0.26

 

 

235,414

 

892

 

0.51

 

 

243,081

 

463

 

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

2,417,943

$

20,387

 

3.35

%

 

2,447,777

$

20,415

 

3.35

%

 

2,440,718

$

20,255

 

3.34

%

 

2,353,729

$

20,814

 

3.51

%

 

2,310,823

$

20,064

 

3.45

%

 

2,435,416

$

61,057

 

3.35

%

 

2,315,123

$

59,482

 

3.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

45,139

 

 

 

 

 

 

46,605

 

 

 

 

 

 

47,834

 

 

 

 

 

 

45,875

 

 

 

 

 

 

45,872

 

 

 

 

 

 

46,521

 

 

 

 

 

 

48,977

 

 

 

 

 

Allowance for Loan Losses

 

(14,052)

 

 

 

 

 

 

(14,254)

 

 

 

 

 

 

(13,999)

 

 

 

 

 

 

(14,726)

 

 

 

 

 

 

(15,403)

 

 

 

 

 

 

(14,102)

 

 

 

 

 

 

(16,264)

 

 

 

 

 

Other Assets

 

285,435

 

 

 

 

 

 

287,726

 

 

 

 

 

 

289,193

 

 

 

 

 

 

293,336

 

 

 

 

 

 

298,400

 

 

 

 

 

 

287,444

 

 

 

 

 

 

305,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,734,465

 

 

 

 

 

$

2,767,854

 

 

 

 

 

$

2,763,746

 

 

 

 

 

$

2,678,214

 

 

 

 

 

$

2,639,692

 

 

 

 

 

$

2,755,279

 

 

 

 

 

$

2,652,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW Accounts

$

774,899

$

78

 

0.04

%

$

762,667

$

67

 

0.04

%

$

798,996

$

69

 

0.03

%

$

725,538

$

62

 

0.03

%

$

709,130

$

60

 

0.03

%

$

778,840

$

214

 

0.04

%

$

754,630

$

192

 

0.03

%

Money Market Accounts

 

258,183

 

30

 

0.05

 

 

257,000

 

30

 

0.05

 

 

252,446

 

29

 

0.05

 

 

259,091

 

30

 

0.05

 

 

261,749

 

31

 

0.05

 

 

255,885

 

89

 

0.05

 

 

257,525

 

104

 

0.05

 

Savings Accounts

 

297,172

 

37

 

0.05

 

 

291,210

 

36

 

0.05

 

 

277,745

 

34

 

0.05

 

 

266,468

 

33

 

0.05

 

 

258,752

 

32

 

0.05

 

 

288,740

 

107

 

0.05

 

 

251,666

 

93

 

0.05

 

Time Deposits

 

165,324

 

78

 

0.19

 

 

170,837

 

78

 

0.19

 

 

177,057

 

89

 

0.20

 

 

180,124

 

94

 

0.21

 

 

183,976

 

97

 

0.21

 

 

171,052

 

245

 

0.19

 

 

189,242

 

336

 

0.24

 

Total Interest Bearing Deposits

 

1,495,578

 

223

 

0.06

%

 

1,481,714

 

211

 

0.06

%

 

1,506,244

-

221

 

0.06

%

 

1,431,221

-

219

 

0.06

%

 

1,413,607

 

220

 

0.06

%

 

1,494,517

 

655

 

0.06

%

 

1,453,063

 

725

 

0.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

12,162

 

43

 

1.39

%

 

53,691

 

38

 

0.28

%

 

66,938

 

10

 

0.06

%

 

68,093

 

9

 

0.06

%

 

61,548

 

14

 

0.09

%

 

44,147

 

91

 

0.28

%

 

55,241

 

50

 

0.12

%

Subordinated Notes Payable

 

52,887

 

341

 

2.52

 

 

54,316

 

343

 

2.50

 

 

62,887

 

387

 

2.43

 

 

62,887

 

354

 

2.20

 

 

62,887

 

344

 

2.14

 

 

56,683

 

1,071

 

2.48

 

 

62,887

 

1,014

 

2.13

 

Other Long-Term Borrowings

 

23,629

 

177

 

2.98

 

 

26,721

 

206

 

3.11

 

 

27,769

 

216

 

3.12

 

 

28,618

 

226

 

3.14

 

 

29,383

 

233

 

3.15

 

 

26,031

 

599

 

3.07

 

 

30,062

 

710

 

3.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest Bearing Liabilities

 

1,584,256

$

784

 

0.20

%

 

1,616,442

$

798

 

0.20

%

 

1,663,838

$

834

 

0.20

%

 

1,590,819

$

808

 

0.20

%

 

1,567,425

$

811

 

0.21

%

 

1,621,378

$

2,416

 

0.20

%

 

1,601,253

$

2,499

 

0.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

 

793,163

 

 

 

 

 

 

794,839

 

 

 

 

 

 

752,356

 

 

 

 

 

 

743,497

 

 

 

 

 

 

723,826

 

 

 

 

 

 

780,167

 

 

 

 

 

 

706,578

 

 

 

 

 

Other Liabilities

 

79,639

 

 

 

 

 

 

77,041

 

 

 

 

 

 

70,088

 

 

 

 

 

 

68,005

 

 

 

 

 

 

73,485

 

 

 

 

 

 

75,603

 

 

 

 

 

 

70,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,457,058

 

 

 

 

 

 

2,488,322

 

 

 

 

 

 

2,486,282

 

 

 

 

 

 

2,402,321

 

 

 

 

 

 

2,364,736

 

 

 

 

 

 

2,477,148

 

 

 

 

 

 

2,378,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY:

 

277,407

 

 

 

 

 

 

279,532

 

 

 

 

 

 

277,464

 

 

 

 

 

 

275,893

 

 

 

 

 

 

274,956

 

 

 

 

 

 

278,131

 

 

 

 

 

 

274,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,734,465

 

 

 

 

 

$

2,767,854

 

 

 

 

 

$

2,763,746

 

 

 

 

 

$

2,678,214

 

 

 

 

 

$

2,639,692

 

 

 

 

 

$

2,755,279

 

 

 

 

 

$

2,652,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

$

19,603

 

3.15

%

 

 

$

19,617

 

3.15

%

 

 

$

19,421

 

3.14

%

 

 

$

20,006

 

3.31

%

 

 

$

19,253

 

3.24

%

 

 

$

58,641

 

3.15

%

 

 

$

56,983

 

3.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income and Rate Earned(1)

 

 

 

20,387

 

3.35

 

 

 

 

20,415

 

3.35

 

 

 

 

20,255

 

3.34

 

 

 

 

20,814

 

3.51

 

 

 

 

20,064

 

3.45

 

 

 

 

61,057

 

3.35

 

 

 

 

59,482

 

3.43

 

Interest Expense and Rate Paid(2)

 

 

 

784

 

0.13

 

 

 

 

798

 

0.13

 

 

 

 

834

 

0.14

 

 

 

 

808

 

0.14

 

 

 

 

811

 

0.14

 

 

 

 

2,416

 

0.13

 

 

 

 

2,499

 

0.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

$

19,603

 

3.23

%

 

 

$

19,617

 

3.22

%

 

 

$

19,421

 

3.20

%

 

 

$

20,006

 

3.37

%

 

 

$

19,253

 

3.31

%

 

 

$

58,641

 

3.22

%

 

 

$

56,983

 

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.