Capital City Bank Group, Inc.

Reports First Quarter 2017 Results

 

TALLAHASSEE, Fla. (April 24, 2017) – Capital City Bank Group, Inc. (Nasdaq: CCBG) today reported net income of $2.7 million, or $0.16 per diluted share for the first quarter of 2017 compared to net income of $3.3 million, or $0.20 per diluted share for the fourth quarter of 2016, and $1.6 million, or $0.10 per diluted share, for the first quarter of 2016.

 

HIGHLIGHTS

·   60% growth in earnings per share over prior year reflects improving operating leverage  

·   Solid period-end loan growth of 1.3% sequentially and 5.0% over prior year

·   Continued progress in reducing noninterest expense ~ 3.5% from prior year 

·   Lower net  loan charge-offs of 10 basis points supports lower level of loan loss provision 

·   NPAs and classified assets down 7% and 3%, respectively and 33% and 25%, respectively compared to the fourth quarter of 2016 and first quarter of 2016

 

“2017 is off to a strong start as first quarter performance produced continued improvement in most all categories,” said William G. Smith, Jr., Chairman, President and CEO. “Earnings were up over 60% year over year, and loan growth, credit quality and expense management continued their favorable trends.  I continue to see an improving economy and we have a more focused approach than I can remember any time in my career.  As we move through 2017, we will continue to execute on those initiatives that add value to our shareowners.” 

 

Compared to the fourth quarter of 2016, performance reflects lower net interest income of $0.3 million, a $0.1 million decrease in noninterest income, and higher noninterest expense of $0.4 million, partially offset by a $0.1 million decrease in the loan loss provision and lower income taxes of $0.1 million.

 

Compared to the first quarter of 2016, the increase in earnings was due to higher net interest income of $0.5 million, a $0.1 million decrease in the loan loss provision, and lower noninterest expense of $1.0 million, partially offset by higher income taxes of $0.5 million.

 

The Return on Average Assets was 0.39% and the Return on Average Equity was 4.00% for the first quarter of 2017.  These metrics were 0.48% and 4.70% for the fourth quarter of 2016, respectively, and 0.24% and 2.39% for the first quarter of 2016, respectively. 

 

Discussion of Operating Results

 

Tax equivalent net interest income for the first quarter of 2017 was $20.0 million compared to $20.3 million for the fourth quarter of 2016 and $19.4 million for the first quarter of 2016.  The decline in tax equivalent net interest income compared to the fourth quarter of 2016 was attributable to two less calendar days, in addition to the reversal of a non-accrual interest adjustment made during the fourth quarter, partially offset by higher income from overnight funds.  The increase in tax-equivalent net interest income compared to the first quarter of 2016 reflected growth in our investment portfolio and higher income from overnight funds.  

 

Although the Federal Open Market Committee (FOMC) increased the federal funds target rate 25 basis points to 100 basis points in March 2017, aggressive lending competition in all markets continues to impact pricing for loans.  Some of this pressure has been alleviated by our adjustable rate loans tied to the prime rate.  We continue to review our various loan strategies, with the goal of enhancing performance, subject to our overall risk appetite.  In addition, we have maintained a disciplined approach to deposit pricing, reflected in our cost of funds being unchanged quarter-over-quarter.

 

Our net interest margin for the first quarter of 2017 was 3.21%, a decrease of 13 basis points from the fourth quarter of 2016 and an increase of one basis point from the first quarter of 2016.  The decrease in the margin compared to the fourth quarter of 2016 was due to an unfavorable shift in earning assets, primarily due to a higher composition of overnight funds driven by the influx of seasonal public deposits.  The increase in the margin compared to the first quarter of 2016 was primarily due to a positive shift in earning assets, as overnight funds were utilized to fund growth in the loan and investment portfolios.   

 

The provision for loan losses for the first quarter of 2017 was $0.3 million compared to $0.4 million for the fourth quarter of 2016 and $0.5 million for the first quarter of 2016.  The lower level of loan loss provision reflects continued favorable problem loan migration and lower net loan charge-offs, partially offset by growth in the loan portfolio.  Net loan charge-offs for the first quarter of 2017 totaled $0.4 million compared to $0.8 million for the fourth quarter of 2016 and the first quarter of 2016.  As of March 31, 2017, the allowance for loan losses of $13.3 million was 0.84% of outstanding loans (net of overdrafts) and provided coverage of 161% of nonperforming loans compared to 0.86% and 157%, respectively, as of December 31, 2016 and 0.90% and 150%, respectively, as of March 31, 2016.

 

 


 

Noninterest income for the first quarter of 2017 totaled $12.7 million, a decrease of $0.1 million, or 0.5%, from the fourth quarter of 2016 and comparable to the first quarter of 2016.  The decrease from the fourth quarter of 2016 reflects lower deposit fees of $0.1 million and mortgage banking fees of $0.1 million partially offset by higher wealth management fees of $0.1 million.  Compared to the first quarter of 2016, higher mortgage banking fees of $0.3 million was offset by lower deposit fees of $0.3 million.  For both comparable periods, the decrease 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 year over year improvement in mortgage banking fees reflects continued strong residential home sales activity in our markets.         

 

Noninterest expense for the first quarter of 2017 totaled $27.9 million, an increase of $0.4 million, or 1.3%, over the fourth quarter of 2016.  The increase was attributable to an increase in other expense of $0.5 million and other real estate owned (“OREO”) expense of $0.2 million, partially offset by lower compensation expense of $0.2 million and occupancy expense of $0.1 million.  The increase in other expense reflects higher processing expense of $0.3 million and telephone expense of $0.2 million.  Processing expense for the fourth quarter of 2016 was favorably impacted by our annual VISA processing volume rebate.  Telephone expense was unfavorably impacted in the first quarter of 2017 due to running dual circuits as our new telephone system is implemented with an estimated completion date by the end of the second quarter of 2017.  The increase in OREO expense was attributable to lower carrying costs reflective of expense recoveries realized in the fourth quarter of 2016.  Noninterest expense decreased $1.0 million, or 3.5%, from the first quarter of 2016 primarily attributable to lower OREO expense of $0.8 million and other expense of $0.3 million.  The decrease in OREO expense generally reflects continued progress in property dispositions and lower related carrying costs.  The reduction in other expense was primarily attributable to lower debit card fraud losses.   

 

We realized income tax expense of $1.5 million (35% effective rate) for the first quarter of 2017 compared to $1.5 million (32% effective rate) for the fourth quarter of 2016 and $0.9 million (34% effective rate) for the first quarter of 2016.  Absent future discrete events, we anticipate our effective tax rate will remain in the range of 34%-35%.

 

Discussion of Financial Condition

 

Average earning assets were $2.529 billion for the first quarter of 2017, an increase of $105.8 million, or 4.4%, over the fourth quarter of 2016, and an increase of $88.5 million, or 3.6%, over the first quarter of 2016.  The change in average earning assets over the fourth quarter reflects a higher level of public fund deposits.  Compared to the first quarter of 2016, average earning assets increased as deposit growth was broad based, occurring in all deposit products except certificates of deposit.    

 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $245.2 million during the first quarter of 2017 compared to an average net overnight funds sold position of $145.5 million in the fourth quarter of 2016 and $286.2 million in the first quarter of 2016.  The increase in net overnight funds compared to the fourth quarter of 2016 primarily reflected higher public fund balances. The decrease in net overnight funds compared to the first quarter of 2016 reflects growth in the loan and investment portfolios, and a reduction in both short-term and long-term borrowings, partially offset by growth in deposit balances.

 

Average loans increased $12.3 million, or 0.8% when compared to the fourth quarter of 2016, and have grown $78.1 million, or 5.2% when compared to the first quarter of 2016.  The increase compared to the fourth quarter of 2016 reflects growth in all loan types except institutional, home equity and direct consumer loans.  Growth over the first quarter of 2016 was experienced in all loan products, with the exception of residential mortgages and direct consumer loans. 

 

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 loan production.

 

Nonperforming assets (nonaccrual loans and OREO) totaled $17.8 million at the end of the first quarter of 2017, a decrease of $1.4 million, or 7%, from the fourth quarter of 2016 and $8.7 million, or 33%, from the first quarter of 2016.  Nonaccrual loans totaled $8.3 million at the end of the first quarter of 2017, a $0.2 million decrease from the fourth quarter of 2016 and a $0.8 million decrease from the first quarter of 2016.  Nonaccrual loan additions totaled $2.9 million in the first quarter of 2017 compared to $3.9 million and $3.7 million, respectively, for the fourth and first quarters of 2016.  The balance of OREO totaled $9.5 million at the end of the first quarter of 2017, a decrease of $1.1 million and $7.9 million, respectively, from the fourth and first quarters of 2016.  For the first quarter of 2017, we added properties totaling $1.5 million, sold properties totaling $2.1 million, and recorded valuation adjustments totaling $0.6 million.  Nonperforming assets represented 0.61% of total assets as of March 31, 2017 compared to 0.67% as of December 31, 2016 and 0.95% as of March 31, 2016.

 

 


 

Average total deposits were $2.407 billion for the first quarter of 2017, an increase of $100.4 million, or 4.4%, over the fourth quarter of 2016, and an increase of $148.7 million, or 6.6% over the first quarter of 2016.  The increase in deposits when compared to the fourth quarter of 2016 reflected growth in all deposit products except noninterest bearing deposits and certificates of deposit.  The seasonal inflow of public fund balances began late in the fourth quarter of 2016, and the public fund balances are expected to decline through late in the fourth quarter of 2017.  The increase in deposits compared to the first quarter 2016 reflected increases in all deposit products except certificates of deposit.   Average public deposits increased $16.1 million in the first quarter of 2017 compared to the first quarter of 2016.

 

Deposit levels remain strong, particularly given the recent increase in the fed funds rate, and average core deposits continue to experience growth.  Because  prudent pricing discipline is critical to managing our mix of deposits, we continue to monitor interest rates paid by competitors in markets we serve.

 

Compared to the fourth quarter of 2016, average borrowings decreased $5.0 million primarily due to a reduction in FHLB advances.  Compared to the first quarter of 2016, average borrowings decreased by $77.4 million due to a partial redemption of subordinated debt, a decline in repurchase agreements, and payoffs of FHLB advances.

 

Shareowners’ equity was $278.1 million as of March 31, 2017, compared to $275.2 million as of December 31, 2016 and $276.8 million as of March 31, 2016.  During the first quarter of 2017, shareowners’ equity was positively impacted by net income of $2.7 million, stock compensation accretion of $0.4 million, a net decrease of $0.3 million in the unrealized loss on investment securities, and net adjustments totaling $0.3 million related to transactions under our stock compensation plans.  Shareowners’ equity was reduced by common stock dividends of $0.8 million ($0.05 per share).  Our leverage ratio was 9.95%, 10.23%, and 10.34%, respectively, for these periods.  Further, as of March 31, 2017, our risk-adjusted capital ratio was 16.44% compared to 16.28% and 17.20% at December 31, 2016 and March 31, 2016, respectively.  Our common equity tier 1 ratio was 12.77% as of March 31, 2017, compared to 12.61% as of December 31, 2016 and 12.82% as of March 31, 2016.  All of our capital ratios exceed the threshold to be designated as “well-capitalized” under the Basel III capital standards.

 

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 $2.9 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 73 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, 2016, 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 and a tangible book value per diluted share that removes the effect of goodwill resulting from merger and acquisition activity.  We believe these measures are 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)

 

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

TANGIBLE COMMON EQUITY RATIO

 

 

 

 

 

 

 

 

 

 

 

Shareowners' Equity (GAAP)

 

$

278,059

$

275,168

$

276,624

$

274,824

$

276,833

Less: Goodwill (GAAP)

 

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Tangible Shareowners' Equity (non-GAAP)

A

 

193,248

 

190,357

 

191,813

 

190,013

 

192,022

Total Assets (GAAP)

 

 

2,895,531

 

2,845,197

 

2,753,154

 

2,767,636

 

2,792,186

Less: Goodwill (GAAP)

 

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Tangible Assets (non-GAAP)

B

$

2,810,720

$

2,760,386

$

2,668,343

$

2,682,825

$

2,707,375

Tangible Common Equity Ratio (non-GAAP)

A/B

 

6.88%

 

6.90%

 

7.19%

 

7.08%

 

7.09%

Actual Diluted Shares Outstanding (GAAP)

C

 

16,979

 

16,949

 

16,874

 

16,855

 

17,254

Tangible Book Value per Diluted Share (non-GAAP)

A/C

$

11.38

$

11.23

$

11.37

$

11.27

$

11.13

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

EARNINGS HIGHLIGHTS

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

(Dollars in thousands, except per share data)

 

Mar 31, 2017

 

Dec 31, 2016

 

Mar 31, 2016

EARNINGS

 

 

 

 

 

 

Net Income

$

2,744

$

3,296

$

1,647

Diluted Net Income Per Share

$

0.16

$

0.20

$

0.10

PERFORMANCE

 

 

 

 

 

 

Return on Average Assets

 

0.39%

 

0.48%

 

0.24%

Return on Average Equity

 

4.00%

 

4.70%

 

2.39%

Net Interest Margin

 

3.21%

 

3.34%

 

3.20%

Noninterest Income as % of Operating Revenue

 

39.19%

 

38.91%

 

39.76%

Efficiency Ratio

 

85.33%

 

83.23%

 

90.13%

CAPITAL ADEQUACY

 

 

 

 

 

 

Tier 1 Capital

 

15.68%

 

15.51%

 

16.39%

Total Capital

 

16.44%

 

16.28%

 

17.20%

Tangible Common Equity (1)

 

6.88%

 

6.90%

 

7.09%

Leverage

 

9.95%

 

10.23%

 

10.34%

Common Equity Tier 1

 

12.77%

 

12.61%

 

12.82%

Equity to Assets

 

9.60%

 

9.67%

 

9.91%

ASSET QUALITY

 

 

 

 

 

 

Allowance as % of Non-Performing Loans

 

160.70%

 

157.40%

 

150.44%

Allowance as a % of Loans

 

0.84%

 

0.86%

 

0.90%

Net Charge-Offs as % of Average Loans

 

0.10%

 

0.20%

 

0.21%

Nonperforming Assets as % of Loans and ORE

 

1.11%

 

1.21%

 

1.73%

Nonperforming Assets as % of Total Assets

 

0.61%

 

0.67%

 

0.95%

STOCK PERFORMANCE

 

 

 

 

 

 

High

$

21.79

$

23.15

$

15.88

Low

 

19.22

 

14.29

 

12.83

Close

$

21.39

$

20.48

$

14.59

Average Daily Trading Volume

 

23,150

 

23,371

 

22,720

 

 

 

 

 

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

(Dollars in thousands)

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

First Quarter

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

$

47,650

$

48,268

$

79,608

$

51,766

$

45,914

Funds Sold and Interest Bearing Deposits

 

290,897

 

247,779

 

144,576

 

220,719

 

304,908

Total Cash and Cash Equivalents

 

338,547

 

296,047

 

224,184

 

272,485

 

350,822

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available for Sale

 

541,102

 

522,734

 

500,139

 

485,848

 

462,444

Investment Securities Held to Maturity

 

158,515

 

177,365

 

189,928

 

204,474

 

187,079

   Total Investment Securities

 

699,617

 

700,099

 

690,067

 

690,322

 

649,523

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

7,498

 

10,886

 

10,510

 

12,046

 

10,475

 

 

 

 

 

 

 

 

 

 

 

Loans, Net of Unearned Interest

 

 

 

 

 

 

 

 

 

 

Commercial, Financial, & Agricultural

 

214,595

 

216,404

 

223,278

 

207,105

 

183,681

Real Estate - Construction

 

59,938

 

58,443

 

54,107

 

46,930

 

42,538

Real Estate - Commercial

 

503,868

 

503,978

 

497,775

 

485,329

 

503,259

Real Estate - Residential

 

295,406

 

272,895

 

276,193

 

280,015

 

285,772

Real Estate - Home Equity

 

231,300

 

236,512

 

235,433

 

235,394

 

234,128

Consumer

 

268,921

 

262,735

 

258,173

 

252,347

 

245,197

Other Loans

 

9,586

 

8,614

 

10,875

 

11,177

 

10,297

Overdrafts

 

1,345

 

1,708

 

1,678

 

2,177

 

1,963

Total Loans, Net of Unearned Interest

 

1,584,959

 

1,561,289

 

1,557,512

 

1,520,474

 

1,506,835

Allowance for Loan Losses

 

(13,335)

 

(13,431)

 

(13,744)

 

(13,677)

 

(13,613)

Loans, Net

 

1,571,624

 

1,547,858

 

1,543,768

 

1,506,797

 

1,493,222

 

 

 

 

 

 

 

 

 

 

 

Premises and Equipment, Net

 

93,755

 

95,476

 

96,499

 

97,313

 

98,029

Goodwill

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Other Real Estate Owned

 

9,501

 

10,638

 

12,738

 

14,622

 

17,450

Other Assets

 

90,178

 

99,382

 

90,577

 

89,240

 

87,854

Total Other Assets

 

278,245

 

290,307

 

284,625

 

285,986

 

288,144

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,895,531

$

2,845,197

$

2,753,154

$

2,767,636

$

2,792,186

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

$

836,011

$

791,182

$

801,671

$

798,219

$

790,040

NOW Accounts

 

882,605

 

904,014

 

793,363

 

804,263

 

786,432

Money Market Accounts

 

263,080

 

252,800

 

257,004

 

259,813

 

254,682

Regular Savings Accounts

 

321,160

 

304,680

 

298,682

 

294,432

 

286,807

Certificates of Deposit

 

156,449

 

159,610

 

164,387

 

168,079

 

173,447

Total Deposits

 

2,459,305

 

2,412,286

 

2,315,107

 

2,324,806

 

2,291,408

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

7,603

 

12,749

 

12,113

 

9,609

 

62,922

Subordinated Notes Payable

 

52,887

 

52,887

 

52,887

 

52,887

 

62,887

Other Long-Term Borrowings

 

16,460

 

14,881

 

21,368

 

26,401

 

27,062

Other Liabilities

 

81,217

 

77,226

 

75,055

 

79,109

 

71,074

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,617,472

 

2,570,029

 

2,476,530

 

2,492,812

 

2,515,353

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY

 

 

 

 

 

 

 

 

 

 

Common Stock

 

170

 

168

 

168

 

168

 

172

Additional Paid-In Capital

 

34,859

 

34,188

 

33,152

 

32,855

 

38,671

Retained Earnings

 

268,934

 

267,037

 

264,581

 

262,380

 

259,139

Accumulated Other Comprehensive Loss, Net of Tax

 

(25,904)

 

(26,225)

 

(21,277)

 

(20,579)

 

(21,149)

 

 

 

 

 

 

 

 

 

 

 

Total Shareowners' Equity

 

278,059

 

275,168

 

276,624

 

274,824

 

276,833

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,895,531

$

2,845,197

$

2,753,154

$

2,767,636

$

2,792,186

 

 

 

 

 

 

 

 

 

 

 

OTHER BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

Earning Assets

$

2,582,971

$

2,520,053

$

2,402,664

$

2,443,561

$

2,471,741

Interest Bearing Liabilities

 

1,700,244

 

1,701,621

 

1,599,804

 

1,615,484

 

1,654,239

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Diluted Share

$

16.38

$

16.23

$

16.39

$

16.31

$

16.04

Tangible Book Value Per Diluted Share(1)

 

11.38

 

11.23

 

11.37

 

11.27

 

11.13

 

 

 

 

 

 

 

 

 

 

 

Actual Basic Shares Outstanding

 

16,954

 

16,845

 

16,807

 

16,804

 

17,222

Actual Diluted Shares Outstanding

 

16,979

 

16,949

 

16,874

 

16,855

 

17,254

 

 

 

 

 

 

 

 

 

 

 

(1)  Tangible book value per diluted share 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 OPERATIONS

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

(Dollars in thousands, except per share data)

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

First Quarter

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

$

18,005

$

18,671

$

18,046

$

18,105

$

18,045

Investment Securities

 

2,042

 

1,949

 

1,846

 

1,751

 

1,637

Funds Sold

 

493

 

212

 

212

 

318

 

362

Total Interest Income

 

20,540

 

20,832

 

20,104

 

20,174

 

20,044

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Deposits

 

281

 

224

 

223

 

211

 

221

Short-Term Borrowings

 

45

 

57

 

43

 

38

 

10

Subordinated Notes Payable

 

379

 

363

 

341

 

343

 

387

Other Long-Term Borrowings

 

99

 

129

 

177

 

206

 

216

Total Interest Expense

 

804

 

773

 

784

 

798

 

834

Net Interest Income

 

19,736

 

20,059

 

19,320

 

19,376

 

19,210

Provision for Loan Losses

 

310

 

464

 

-

 

(97)

 

452

Net Interest Income after Provision for

  Loan Losses

 

19,426

 

19,595

 

19,320

 

19,473

 

18,758

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Deposit Fees

 

5,090

 

5,238

 

5,373

 

5,321

 

5,400

Bank Card Fees

 

2,803

 

2,754

 

2,759

 

2,855

 

2,853

Wealth Management Fees

 

1,842

 

1,773

 

1,774

 

1,690

 

1,792

Mortgage Banking Fees

 

1,308

 

1,392

 

1,503

 

1,267

 

1,030

Other

 

1,675

 

1,621

 

1,602

 

4,082

 

1,602

Total Noninterest Income

 

12,718

 

12,778

 

13,011

 

15,215

 

12,677

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Compensation

 

16,496

 

16,699

 

15,993

 

16,051

 

16,241

Occupancy, Net

 

4,381

 

4,519

 

4,734

 

4,584

 

4,459

Other Real Estate, Net

 

583

 

343

 

821

 

1,060

 

1,425

Other

 

6,462

 

5,999

 

6,474

 

7,007

 

6,805

Total Noninterest Expense

 

27,922

 

27,560

 

28,022

 

28,702

 

28,930

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

4,222

 

4,813

 

4,309

 

5,986

 

2,505

Income Tax Expense

 

1,478

 

1,517

 

1,436

 

2,056

 

858

NET INCOME

$

2,744

$

3,296

$

2,873

$

3,930

$

1,647

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

Basic Net Income

$

0.16

$

0.20

$

0.18

$

0.22

$

0.10

Diluted Net Income

 

0.16

 

0.20

 

0.17

 

0.22

 

0.10

Cash Dividend

$

0.05

$

0.05

$

0.04

$

0.04

$

0.04

AVERAGE SHARES

 

 

 

 

 

 

 

 

 

 

Basic 

 

16,919

 

16,809

 

16,804

 

17,144

 

17,202

Diluted 

 

16,944

 

16,913

 

16,871

 

17,196

 

17,235

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

AND RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

(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

$

13,431

$

13,744

$

13,677

$

13,613

$

13,953

Provision for Loan Losses

 

310

 

464

 

-

 

(97)

 

452

Net Charge-Offs (Recoveries)

 

406

 

777

 

(67)

 

(161)

 

792

Balance at End of Period

$

13,335

$

13,431

$

13,744

$

13,677

$

13,613

As a % of Loans

 

0.84%

 

0.86%

 

0.88%

 

0.89%

 

0.90%

As a % of Nonperforming Loans

 

160.70%

 

157.40%

 

159.56%

 

166.50%

 

150.44%

 

 

 

 

 

 

 

 

 

 

 

CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

93

$

377

$

143

$

304

$

37

Real Estate - Construction

 

-

 

-

 

-

 

-

 

-

Real Estate - Commercial

 

71

 

70

 

5

 

-

 

274

Real Estate - Residential

 

116

 

120

 

96

 

205

 

478

Real Estate - Home Equity

 

92

 

38

 

51

 

146

 

215

Consumer

 

624

 

771

 

479

 

438

 

439

Total Charge-Offs

$

996

$

1,376

$

774

$

1,093

$

1,443

 

 

 

 

 

 

 

 

 

 

 

RECOVERIES

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

81

$

50

$

199

$

49

$

39

Real Estate - Construction

 

-

 

-

 

-

 

-

 

-

Real Estate - Commercial

 

23

 

45

 

45

 

237

 

81

Real Estate - Residential

 

213

 

277

 

139

 

579

 

236

Real Estate - Home Equity

 

29

 

32

 

237

 

81

 

59

Consumer

 

244

 

195

 

221

 

308

 

236

Total Recoveries

$

590

$

599

$

841

$

1,254

$

651

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE-OFFS (RECOVERIES)

$

406

$

777

$

(67)

$

(161)

$

792

 

 

 

 

 

 

 

 

 

 

 

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

 

0.10%

 

0.20%

 

(0.02)%

 

(0.04)%

 

0.21%

 

 

 

 

 

 

 

 

 

 

 

RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

Nonaccruing Loans

$

8,298

$

8,533

$

8,614

$

8,214

$

9,049

Other Real Estate Owned

 

9,501

 

10,638

 

12,738

 

14,622

 

17,450

Total Nonperforming Assets

$

17,799

$

19,171

$

21,352

$

22,836

$

26,499

 

 

 

 

 

 

 

 

 

 

 

Past Due Loans 30-89 Days

$

3,263

$

6,438

$

5,667

$

3,872

$

3,599

Past Due Loans 90 Days or More

 

-

 

-

 

-

 

-

 

-

Classified Loans

 

40,978

 

41,507

 

43,228

 

45,058

 

49,780

Performing Troubled Debt Restructuring's

$

36,555

$

38,233

$

35,046

$

35,526

$

36,700

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans as a % of Loans

 

0.52%

 

0.54%

 

0.55%

 

0.54%

 

0.60%

Nonperforming Assets as a % of Loans and Other Real Estate

 

1.11%

 

1.21%

 

1.35%

 

1.48%

 

1.73%

Nonperforming Assets as a % of Total Assets

 

0.61%

 

0.67%

 

0.78%

 

0.83%

 

0.95%

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized

 

 

 

 

 

 

 

 

 

 

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE AND INTEREST RATES(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2017

 

 

Fourth Quarter 2016

 

 

Third Quarter 2016

 

 

Second Quarter 2016

 

 

First Quarter 2016

 

(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

$

1,585,561

 

18,137

 

4.64

%

$

1,573,264

 

18,827

 

4.76

%

$

1,555,889

 

18,216

 

4.66

%

$

1,531,777

 

18,233

 

4.79

%

$

1,507,508

 

18,141

 

4.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

600,528

 

1,784

 

1.20

 

 

614,560

 

1,726

 

1.12

 

 

606,606

 

1,632

 

1.07

 

 

571,343

 

1,539

 

1.08

 

 

552,092

 

1,420

 

1.03

 

Tax-Exempt Investment Securities

 

97,965

 

396

 

1.62

 

 

90,046

 

343

 

1.52

 

 

89,241

 

327

 

1.47

 

 

90,030

 

325

 

1.44

 

 

94,951

 

332

 

1.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Securities

 

698,493

 

2,180

 

1.26

 

 

704,606

 

2,069

 

1.17

 

 

695,847

 

1,959

 

1.12

 

 

661,373

 

1,864

 

1.13

 

 

647,043

 

1,752

 

1.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

245,153

 

493

 

0.81

 

 

145,518

 

212

 

0.58

 

 

166,207

 

212

 

0.51

 

 

254,627

 

318

 

0.50

 

 

286,167

 

362

 

0.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

2,529,207

$

20,810

 

3.33

%

 

2,423,388

$

21,108

 

3.47

%

 

2,417,943

$

20,387

 

3.35

%

 

2,447,777

$

20,415

 

3.35

%

 

2,440,718

$

20,255

 

3.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

48,906

 

 

 

 

 

 

50,207

 

 

 

 

 

 

45,139

 

 

 

 

 

 

46,605

 

 

 

 

 

 

47,834

 

 

 

 

 

Allowance for Loan Losses

 

(13,436)

 

 

 

 

 

 

(14,017)

 

 

 

 

 

 

(14,052)

 

 

 

 

 

 

(14,254)

 

 

 

 

 

 

(13,999)

 

 

 

 

 

Other Assets

 

280,463

 

 

 

 

 

 

283,885

 

 

 

 

 

 

285,435

 

 

 

 

 

 

287,726

 

 

 

 

 

 

289,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,845,140

 

 

 

 

 

$

2,743,463

 

 

 

 

 

$

2,734,465

 

 

 

 

 

$

2,767,854

 

 

 

 

 

$

2,763,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW Accounts

$

880,707

$

134

 

0.06

%

$

782,518

$

78

 

0.04

%

$

774,899

$

78

 

0.04

%

$

762,667

$

67

 

0.04

%

$

798,996

$

69

 

0.03

%

Money Market Accounts

 

259,106

 

35

 

0.06

 

 

257,398

 

31

 

0.05

 

 

258,183

 

30

 

0.05

 

 

257,000

 

30

 

0.05

 

 

252,446

 

29

 

0.05

 

Savings Accounts

 

311,212

 

38

 

0.05

 

 

303,006

 

37

 

0.05

 

 

297,172

 

37

 

0.05

 

 

291,210

 

36

 

0.05

 

 

277,745

 

34

 

0.05

 

Time Deposits

 

158,289

 

74

 

0.19

 

 

161,859

 

78

 

0.19

 

 

165,324

 

78

 

0.19

 

 

170,837

 

78

 

0.19

 

 

177,057

 

89

 

0.20

 

Total Interest Bearing Deposits

 

1,609,314

 

281

 

0.07

%

 

1,504,781

 

224

 

0.06

%

 

1,495,578

 

223

 

0.06

%

 

1,481,714

 

211

 

0.06

%

 

1,506,244

 

221

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

12,810

 

45

 

1.43

%

 

14,768

 

57

 

1.54

%

 

12,162

 

43

 

1.39

%

 

53,691

 

38

 

0.28

%

 

66,938

 

10

 

0.06

%

Subordinated Notes Payable

 

52,887

 

379

 

2.86

 

 

52,887

 

363

 

2.68

 

 

52,887

 

341

 

2.52

 

 

54,316

 

343

 

2.50

 

 

62,887

 

387

 

2.43

 

Other Long-Term Borrowings

 

14,468

 

99

 

2.77

 

 

17,473

 

129

 

2.93

 

 

23,629

 

177

 

2.98

 

 

26,721

 

206

 

3.11

 

 

27,769

 

216

 

3.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest Bearing Liabilities

 

1,689,479

$

804

 

0.20

%

 

1,589,909

$

773

 

0.20

%

 

1,584,256

$

784

 

0.20

%

 

1,616,442

$

798

 

0.20

%

 

1,663,838

$

834

 

0.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

 

797,964

 

 

 

 

 

 

802,136

 

 

 

 

 

 

793,163

 

 

 

 

 

 

794,839

 

 

 

 

 

 

752,356

 

 

 

 

 

Other Liabilities

 

79,208

 

 

 

 

 

 

72,475

 

 

 

 

 

 

79,639

 

 

 

 

 

 

77,041

 

 

 

 

 

 

70,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,566,651

 

 

 

 

 

 

2,464,520

 

 

 

 

 

 

2,457,058

 

 

 

 

 

 

2,488,322

 

 

 

 

 

 

2,486,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY:

 

278,489

 

 

 

 

 

 

278,943

 

 

 

 

 

 

277,407

 

 

 

 

 

 

279,532

 

 

 

 

 

 

277,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,845,140

 

 

 

 

 

$

2,743,463

 

 

 

 

 

$

2,734,465

 

 

 

 

 

$

2,767,854

 

 

 

 

 

$

2,763,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

$

20,006

 

3.14

%

 

 

$

20,335

 

3.27

%

 

 

$

19,603

 

3.15

%

 

 

$

19,617

 

3.15

%

 

 

$

19,421

 

3.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income and Rate Earned(1)

 

 

 

20,810

 

3.33

 

 

 

 

21,108

 

3.47

 

 

 

 

20,387

 

3.35

 

 

 

 

20,415

 

3.35

 

 

 

 

20,255

 

3.34

 

Interest Expense and Rate Paid(2)

 

 

 

804

 

0.13

 

 

 

 

773

 

0.13

 

 

 

 

784

 

0.13

 

 

 

 

798

 

0.13

 

 

 

 

834

 

0.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

$

20,006

 

3.21

%

 

 

$

20,335

 

3.34

%

 

 

$

19,603

 

3.23

%

 

 

$

19,617

 

3.22

%

 

 

$

19,421

 

3.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.