Capital City Bank Group, Inc.

Reports Third Quarter 2019 Results

 

TALLAHASSEE, Fla. (October 29, 2019) – Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income of $8.5 million, or $0.50 per diluted share for the third quarter of 2019 compared to net income of $7.3 million, or $0.44 per diluted share for the second quarter of 2019, and $6.0 million, or $0.35 per diluted share for the third quarter of 2018.  For the first nine months of 2019, net income totaled $22.2 million, or $1.32 per diluted share, compared to net income of $17.8 million, or $1.04 per diluted share for the same period of 2018. 

 

Net income for the first nine months of 2018 included tax benefits totaling $3.3 million, or $0.19 per diluted share (1Q - $1.5 million, or $0.09 per diluted share, 2Q - $1.4 million, or $0.08 per diluted share, and 3Q - $0.4 million, or $0.02 per diluted share) related to 2017 plan year pension contributions made in 2018.

 

HIGHLIGHTS

·       Strong operating leverage

-        Net interest income up 0.8% sequentially and 13.1% year-over-year

-        Noninterest income up 8.9% sequentially and 2.3% year-over-year

-        Noninterest expense down 1.8%  sequentially and 0.6% year-over-year

·       Net interest margin of 3.92%, up seven basis points over prior quarter

·       Average loans up $14 million, or 0.8% sequentially and $118 million, or 7.0% year-over-year

·       Classified loans declined $5.1 million, or 19% sequentially

·       Tangible common equity ratio, a non-GAAP financial measure, up 48 basis points sequentially to 8.31%

 

“Capital City reported a strong third quarter and year-to-date net income is up 25%,” said William G. Smith, Jr., Chairman, President and CEO.  “Given the reduction in rates during the quarter, I was pleased with the improvement in our net interest margin, which was driven by a seven basis point decline in our cost of funds.  Noninterest income is well diversified and we posted solid growth for the quarter, while our efficiency ratio declined to 69%.  Although average loan growth slowed this quarter, year-to-date we have enjoyed strong growth in our C&I, construction and residential portfolios and credit quality continues to improve.  Florida and Georgia are strong and growing and I remain optimistic.  Your management team will continue to focus on implementing strategies that produce long-term value for our shareowners and I appreciate your continued support.”

 

Compared to the second quarter of 2019, the $1.7 million increase in operating profit reflected a $0.2 million increase in net interest income, higher noninterest income of $1.1 million, and lower noninterest expense of $0.5 million, partially offset by a $0.1 million increase in the loan loss provision.

 

Compared to the third quarter of 2018, the $4.1 million increase in operating profit was attributable to higher net interest income of $2.6 million, higher noninterest income of $0.6 million, lower noninterest expense of $0.8 million, and a $0.1 million decrease in the loan loss provision.

 

The increase in operating profit of $10.6 million for the first nine months of 2019 versus the comparable period of 2018 was attributable to higher net interest income of $8.9 million, higher noninterest income of $0.9 million, lower noninterest expense of $0.5 million, and a $0.3 million decrease in the loan loss provision.

 

Our return on average assets (“ROA”) was 1.14% and our return on average equity (“ROE”) was 10.51% for the third quarter of 2019.  These metrics were 0.98% and 9.37% for the second quarter of 2019, respectively, and 0.84% and 7.98% for the third quarter of 2018, respectively.  For the first nine months of 2019, our ROA was 1.00% and our ROE was 9.48% compared to 0.83% and 8.12%, respectively, for the same period of 2018.

 

Discussion of Operating Results

 

Tax-equivalent net interest income for the third quarter of 2019 was $26.3 million compared to $26.1 million for the second quarter of 2019 and $23.8 million for the third quarter of 2018.  The increase in tax-equivalent net interest income compared to the second quarter of 2019 reflected a favorable shift in the average earning asset mix. The increase compared to the third quarter of 2018 primarily reflected higher interest rates and loan growth.  For the first nine months of 2019, tax-equivalent net interest income totaled $77.5 million compared to $68.6 million for the comparable period of 2018.  The year-over-year increase was driven by growth in the loan portfolio, coupled with higher short-term rates, partially offset by higher rates paid on our negotiated rate deposits.

 

 


 

The federal funds target rate reached a recent high in the second quarter of 2019 at a range of 2.25% to 2.50%. During the third quarter, 2019, the Federal Open Market Committee reduced rates by an aggregate of 50 basis points to the current range of 1.75% to 2.00%.  These rate cuts have resulted in downward repricing of our variable/adjustable rate earning assets, which to date has been offset by loan growth and lower rates paid on our negotiated rate deposit products.  We continue to prudently manage our overall cost of funds, which was 33 basis points for the third quarter of 2019, compared to 40 basis points for the second quarter of 2019.  Due to highly competitive fixed-rate loan pricing in our markets, we continue to review our loan pricing and make adjustments where we believe appropriate and prudent.   

 

Our net interest margin for the third quarter of 2019 was 3.92%, an increase of seven basis points over the second quarter of 2019 and an increase of 20 basis points over the third quarter of 2018.  For the first nine months of 2019, the net interest margin increased 26 basis points to 3.84% compared to the same period of 2018.  The increase in margin compared to the second quarter of 2019 was fully attributable to a seven basis point decline in our cost of funds, as both the rate and balance of our seasonal public deposits declined in the third quarter 2019.  The increase in the margin compared to both prior year periods reflected a favorable shift in our earning asset mix and higher interest rates.

 

The provision for loan losses for the third quarter of 2019 was $0.8 million compared to $0.6 million for the second quarter of 2019 and $0.9 million for the third quarter of 2018.  For the first nine months of 2019, the loan loss provision was $2.2 million compared to $2.5 million in 2018.  At September 30, 2019, the allowance for loan losses of $14.3 million represented 0.78% of outstanding loans (net of overdrafts) and provided coverage of 291% of nonperforming loans compared to 0.79% and 260%, respectively, at June 30, 2019 and 0.80% and 207%, respectively, at December 31, 2018.

 

Noninterest income for the third quarter of 2019 totaled $13.9 million, an increase of $1.1 million, or 8.9%, over the second quarter of 2019 and a $0.6 million, or 4.5%, increase over the third quarter of 2018.  For the first nine months of 2019, noninterest income totaled $39.2 million, a $0.9 million, or 2.3%, increase over the same period of 2018.  Higher wealth management fees, mortgage banking fees, and deposit fees drove the increase compared to the second quarter of 2019.  The increase over both prior year periods was primarily attributable to higher wealth management fees (increased trading activity by retail brokerage clients and, to a lesser extent, higher assets under management) and mortgage banking fees.

 

Noninterest expense for the third quarter of 2019 totaled $27.9 million, a decrease of $0.5 million, or 1.8%, from the second quarter of 2019 and $0.8 million, or 2.9%, from the third quarter of 2018.  For the first nine months of 2019, noninterest expense totaled $84.5 million, a $0.5 million, or 0.6% decrease from the same period of 2018.  In the third quarter of 2019, our small bank assessment credits were used to offset our FDIC insurance fees, which had a favorable impact of $0.4 million.  Lower expense for other real estate owned (“OREO”) properties also contributed to the favorable variance versus both prior year periods.  

         

We realized income tax expense of $7.4 million (effective rate of 25.0%) for the first nine months of 2019 compared to $1.3 million (effective rate of 6.6%) for the same period of 2018.  Income tax expense for the third quarter of 2019 was unfavorably impacted by net discrete items totaling $0.2 million.  During 2018, we realized tax benefits totaling $3.3 million (1Q - $1.5 million, 2Q - $1.4 million, 3Q - $0.4 million) resulting from the effect of federal tax reform on pension plan contributions made in 2018 for the plan year 2017.     

 

Discussion of Financial Condition

 

Average earning assets were $2.670 billion for the third quarter of 2019, a decrease of $49.1 million, or 1.8%, from the second quarter of 2019, and an increase of $115.6 million, or 4.5%, over the fourth quarter of 2018.  The change in average earning assets compared to the second quarter of 2019 was attributable to a decrease in short-term investments, primarily due to a decline in seasonal public fund balances and certificates of deposit.  The increase in average earning assets over the fourth quarter of 2018 was attributable to growth in both the loan portfolio and the overnight funds position, which was primarily funded by increases in noninterest bearing deposits and savings accounts.

 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $207.1 million during the third quarter of 2019 compared to an average net overnight funds sold position of $251.8 million in the second quarter of 2019 and $80.8 million in the fourth quarter of 2018.  The decrease in average net overnight funds compared to the second quarter 2019 reflected a decline in public fund deposits, partially offset by cash flow received from the investment portfolio. Overnight funds grew compared to the fourth quarter 2018 primarily due to higher balances of noninterest bearing deposits and cash flow from our investment portfolio, partially offset by loan growth.   

 

Average loans increased $14.2 million, or 0.8% compared to the second quarter of 2019, and grew by $52.0 million, or 2.9% compared to the fourth quarter of 2018.  The average increase compared to the second quarter of 2019 reflected growth in all loan types except commercial real estate, consumer loans, and home equity loans.  The increase compared to the fourth quarter of 2018 reflected growth in all product types except consumer and home equity loans. Over the course of 2019, we purchased adjustable rate residential loans totaling $11.2 million and a fixed rate commercial loan pool totaling $10.3 million based on principal balances at the time of purchase.

 


 

 

Without compromising our credit standards or taking on inordinate interest rate risk, we have modified some of our lending programs to address the highly competitive rate environment. We continue to closely monitor our markets and make minor rate adjustments as necessary.

 

Nonperforming assets (nonaccrual loans and OREO) totaled $5.5 million at September 30, 2019, a decrease of $1.2 million, or 17.8%, from June 30, 2019 and $3.6 million, or 40.1%, from December 31, 2018.  Nonaccrual loans totaled $4.9 million at September 30, 2019, a $0.7 million decrease from June 30, 2019 and a $1.9 million decrease from December 31, 2018.  The balance of OREO totaled $0.5 million at September 30, 2019, a decrease of $0.5 million and $1.7 million, respectively, from June 30, 2019 and December 31, 2018. 

 

Average total deposits were $2.496 billion for the third quarter of 2019, a decrease of $69.7 million, or 2.7%, from the second quarter of 2019, and an increase of $83.4 million, or 3.5%, over the fourth quarter of 2018.  The decline in average deposits compared to the second quarter of 2019 reflected lower public fund and certificates of deposit balances, partially offset by increases in noninterest bearing and savings accounts.  The increase in average deposits compared to the fourth quarter of 2018 primarily reflected growth in noninterest bearing deposits.

 

We continue to closely monitor and manage deposit levels as part of our overall liquidity position and believe a prudent pricing discipline remains the key to managing our mix of deposits.

 

Average borrowings for the third quarter 2019 decreased $1.3 million compared to the second quarter 2019, and declined $9.5 million compared to the fourth quarter of 2018. Declines compared to both prior periods occurred in both short-term and long-term borrowings.     

 

Shareowners equity was $321.6 million at September 30, 2019 compared to $314.6 million at June 30, 2019 and $302.6 million at December 31, 2018.  Our leverage ratio was 11.09%, 10.64%, and 10.89%, respectively, on these dates.  At September 30, 2019, our total risk-based capital ratio was 17.59% compared to 17.13% and 17.13%, respectively.  Our common equity tier 1 capital ratio was 14.13% at September 30, 2019 compared to 13.67% at June 30, 2019 and 13.58% at December 31, 2018.  All of our regulatory capital ratios exceeded the threshold to be designated as “well-capitalized” under the Basel III capital standards.  Further, our tangible common equity ratio was 8.31% at September 30, 2019 compared to 7.83% and 7.58% for June 30, 2019 and December 31, 2018, 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 $2.9 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 and securities brokerage services.  Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 57 banking offices and 81 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 our future results to differ materially.  The following factors, among others, could cause our actual results to differ: the accuracy of the our 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 our computer systems or fraud related to debit card products; changes in consumer spending and savings habits; our growth and profitability; the strength of the U.S. economy and the local economies where we conduct operations; the effects of a non-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 our ability to manage the risks involved in the foregoing.  Additional factors can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018, and our 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 we assume no obligation to update forward-looking statements or the reasons why actual results could differ, except as required by law.

 

 


 

USE OF NON-GAAP FINANCIAL MEASURES

 

We present a tangible common equity ratio and 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)

 

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Shareowners' Equity (GAAP)

 

$

321,562

$

314,595

$

308,986

$

302,587

$

298,016

Less: Goodwill (GAAP)

 

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Tangible Shareowners' Equity (non-GAAP)

A

 

236,751

 

229,784

 

224,175

 

217,776

 

213,205

Total Assets (GAAP)

 

 

2,934,513

 

3,017,654

 

3,052,051

 

2,959,183

 

2,819,190

Less: Goodwill (GAAP)

 

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Tangible Assets (non-GAAP)

B

$

2,849,702

$

2,932,843

$

2,967,240

$

2,874,372

$

2,734,379

Tangible Common Equity Ratio (non-GAAP)

A/B

 

8.31%

 

7.83%

 

7.56%

 

7.58%

 

7.80%

Actual Diluted Shares Outstanding (GAAP)

C

 

16,797,241

 

16,773,449

 

16,840,496

 

16,808,542

 

17,127,846

Tangible Book Value per Diluted Share (non-GAAP)

A/C

$

14.09

$

13.70

$

13.31

$

12.96

$

12.45

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

EARNINGS HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Dollars in thousands, except per share data)

 

Sep 30, 2019

 

Jun 30, 2019

 

Sep 30, 2018

 

Sep 30, 2019

 

Sep 30, 2018

 

 

 

 

 

 

 

 

 

 

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

Net Income

$

8,481

$

7,325

$

5,990

$

22,242

$

17,766

Net Income Per Common Share

$

0.50

$

0.44

$

0.35

$

1.32

$

1.04

PERFORMANCE

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.14%

 

0.98%

 

0.84%

 

1.00%

 

0.83%

Return on Average Equity

 

10.51%

 

9.37%

 

7.98%

 

9.48%

 

8.12%

Net Interest Margin

 

3.92%

 

3.85%

 

3.72%

 

3.84%

 

3.58%

Noninterest Income as % of Operating Revenue

 

34.67%

 

32.95%

 

36.04%

 

33.72%

 

35.99%

Efficiency Ratio

 

69.27%

 

73.02%

 

77.37%

 

72.37%

 

79.46%

CAPITAL ADEQUACY

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital Ratio

 

16.83%

 

16.36%

 

16.17%

 

16.83%

 

16.17%

Total Capital Ratio

 

17.59%

 

17.13%

 

16.94%

 

17.59%

 

16.94%

Leverage Ratio

 

11.09%

 

10.64%

 

10.99%

 

11.09%

 

10.99%

Common Equity Tier 1 Ratio

 

14.13%

 

13.67%

 

13.43%

 

14.13%

 

13.43%

Tangible Common Equity Ratio(1)

 

8.31%

 

7.83%

 

7.80%

 

8.31%

 

7.80%

Equity to Assets

 

10.96%

 

10.43%

 

10.57%

 

10.96%

 

10.57%

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

Allowance as % of Non-Performing Loans

 

290.55%

 

259.55%

 

207.06%

 

290.55%

 

207.06%

Allowance as a % of Loans

 

0.78%

 

0.79%

 

0.80%

 

0.78%

 

0.80%

Net Charge-Offs as % of Average Loans

 

0.23%

 

0.04%

 

0.06%

 

0.15%

 

0.12%

Nonperforming Assets as % of Loans and ORE

 

0.30%

 

0.36%

 

0.54%

 

0.30%

 

0.54%

Nonperforming Assets as % of Total Assets

 

0.19%

 

0.22%

 

0.34%

 

0.19%

 

0.34%

STOCK PERFORMANCE

 

 

 

 

 

 

 

 

 

 

High

$

28.00

$

25.00

$

25.91

$

28.00

$

26.50

Low

 

23.70

 

21.57

 

23.19

 

21.04

 

22.28

Close

$

27.45

$

24.85

$

23.34

$

27.45

$

23.34

Average Daily Trading Volume

 

25,596

 

24,258

 

16,500

 

22,815

 

20,957

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

2018

(Dollars in thousands)

 

Third Quarter

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

$

61,151

$

53,731

$

49,501

$

62,032

$

48,423

Funds Sold and Interest Bearing Deposits

 

177,389

 

234,097

 

304,213

 

213,968

 

26,839

Total Cash and Cash Equivalents

 

238,540

 

287,828

 

353,714

 

276,000

 

75,262

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available for Sale

 

376,981

 

410,851

 

429,016

 

446,157

 

484,243

Investment Securities Held to Maturity

 

240,303

 

229,516

 

226,179

 

217,320

 

227,923

   Total Investment Securities

 

617,284

 

640,367

 

655,195

 

663,477

 

712,166

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

13,075

 

9,885

 

4,557

 

6,869

 

8,297

 

 

 

 

 

 

 

 

 

 

 

Loans, Net of Unearned Interest

 

 

 

 

 

 

 

 

 

 

Commercial, Financial, & Agricultural

 

259,870

 

265,001

 

238,942

 

233,689

 

239,044

Real Estate - Construction

 

111,358

 

101,372

 

87,123

 

89,527

 

87,672

Real Estate - Commercial

 

610,726

 

614,618

 

615,129

 

602,061

 

596,391

Real Estate - Residential

 

354,545

 

349,843

 

338,574

 

334,197

 

333,896

Real Estate - Home Equity

 

197,326

 

201,579

 

209,194

 

210,111

 

212,942

Consumer

 

277,970

 

288,196

 

296,351

 

295,040

 

294,040

Other Loans

 

14,248

 

13,131

 

10,430

 

8,018

 

8,167

Overdrafts

 

1,710

 

1,442

 

1,362

 

1,582

 

1,602

Total Loans, Net of Unearned Interest

 

1,827,753

 

1,835,182

 

1,797,105

 

1,774,225

 

1,773,754

Allowance for Loan Losses

 

(14,319)

 

(14,593)

 

(14,120)

 

(14,210)

 

(14,219)

Loans, Net

 

1,813,434

 

1,820,589

 

1,782,985

 

1,760,015

 

1,759,535

 

 

 

 

 

 

 

 

 

 

 

Premises and Equipment, Net

 

85,810

 

86,005

 

86,846

 

87,190

 

89,567

Goodwill

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Other Real Estate Owned

 

526

 

1,010

 

1,902

 

2,229

 

2,720

Other Assets

 

81,033

 

87,159

 

82,041

 

78,592

 

86,832

Total Other Assets

 

252,180

 

258,985

 

255,600

 

252,822

 

263,930

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,934,513

$

3,017,654

$

3,052,051

$

2,959,183

$

2,819,190

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

$

1,022,774

$

1,024,898

$

995,853

$

947,858

$

934,146

NOW Accounts

 

728,395

 

810,568

 

887,453

 

867,209

 

713,967

Money Market Accounts

 

239,410

 

240,181

 

244,628

 

237,739

 

254,099

Regular Savings Accounts

 

372,601

 

371,773

 

372,414

 

358,306

 

352,508

Certificates of Deposit

 

109,827

 

113,684

 

116,946

 

120,744

 

126,496

Total Deposits

 

2,473,007

 

2,561,104

 

2,617,294

 

2,531,856

 

2,381,216

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

10,622

 

9,753

 

8,983

 

13,541

 

16,644

Subordinated Notes Payable

 

52,887

 

52,887

 

52,887

 

52,887

 

52,887

Other Long-Term Borrowings

 

6,963

 

7,313

 

7,661

 

8,568

 

12,456

Other Liabilities

 

69,472

 

72,002

 

56,240

 

49,744

 

57,971

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,612,951

 

2,703,059

 

2,743,065

 

2,656,596

 

2,521,174

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY

 

 

 

 

 

 

 

 

 

 

Common Stock

 

167

 

167

 

168

 

167

 

171

Additional Paid-In Capital

 

31,075

 

30,751

 

31,929

 

31,058

 

38,325

Retained Earnings

 

316,551

 

310,247

 

304,763

 

300,177

 

293,254

Accumulated Other Comprehensive Loss, Net of Tax

 

(26,231)

 

(26,570)

 

(27,874)

 

(28,815)

 

(33,734)

 

 

 

 

 

 

 

 

 

 

 

Total Shareowners' Equity

 

321,562

 

314,595

 

308,986

 

302,587

 

298,016

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,934,513

$

3,017,654

$

3,052,051

$

2,959,183

$

2,819,190

 

 

 

 

 

 

 

 

 

 

 

OTHER BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

Earning Assets

$

2,635,501

$

2,719,530

$

2,761,070

$

2,658,539

$

2,521,056

Interest Bearing Liabilities

 

1,520,705

 

1,606,159

 

1,690,972

 

1,658,994

 

1,529,057

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Diluted Share

$

19.14

$

18.76

$

18.35

$

18.00

$

17.40

Tangible Book Value Per Diluted Share(1)

 

14.09

 

13.70

 

13.31

 

12.96

 

12.45

 

 

 

 

 

 

 

 

 

 

 

Actual Basic Shares Outstanding

 

16,749

 

16,746

 

16,812

 

16,748

 

17,059

Actual Diluted Shares Outstanding

 

16,797

 

16,773

 

16,840

 

16,809

 

17,128

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

2019

 

2018

 

September 30,

(Dollars in thousands, except per share data)

 

Third Quarter

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

$

23,992

$

23,765

$

22,616

$

22,431

$

21,618

$

70,373

$

61,686

Investment Securities

 

3,307

 

3,393

 

3,513

 

3,478

 

3,472

 

10,213

 

9,390

Funds Sold

 

1,142

 

1,507

 

1,593

 

461

 

302

 

4,242

 

1,949

Total Interest Income

 

28,441

 

28,665

 

27,722

 

26,370

 

25,392

 

84,828

 

73,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,596

 

1,988

 

2,099

 

1,312

 

1,068

 

5,683

 

2,931

Short-Term Borrowings

 

27

 

31

 

35

 

53

 

41

 

93

 

57

Subordinated Notes Payable

 

558

 

596

 

608

 

572

 

568

 

1,762

 

1,595

Other Long-Term Borrowings

 

63

 

66

 

72

 

85

 

92

 

201

 

286

Total Interest Expense

 

2,244

 

2,681

 

2,814

 

2,022

 

1,769

 

7,739

 

4,869

Net Interest Income

 

26,197

 

25,984

 

24,908

 

24,348

 

23,623

 

77,089

 

68,156

Provision for Loan Losses

 

776

 

646

 

767

 

457

 

904

 

2,189

 

2,464

Net Interest Income after Provision for

  Loan Losses

 

25,421

 

25,338

 

24,141

 

23,891

 

22,719

 

74,900

 

65,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Fees

 

4,961

 

4,756

 

4,775

 

5,172

 

5,207

 

14,492

 

14,921

Bank Card Fees

 

2,972

 

3,036

 

2,855

 

2,830

 

2,828

 

8,863

 

8,548

Wealth Management Fees

 

2,992

 

2,404

 

2,323

 

2,320

 

2,181

 

7,719

 

6,391

Mortgage Banking Fees

 

1,587

 

1,199

 

993

 

1,129

 

1,343

 

3,779

 

3,606

Other

 

1,391

 

1,375

 

1,606

 

1,787

 

1,749

 

4,372

 

4,861

Total Noninterest Income

 

13,903

 

12,770

 

12,552

 

13,238

 

13,308

 

39,225

 

38,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

16,203

 

16,437

 

16,349

 

16,322

 

15,891

 

48,989

 

47,599

Occupancy, Net

 

4,710

 

4,537

 

4,509

 

4,804

 

4,645

 

13,756

 

13,699

Other Real Estate, Net

 

6

 

75

 

363

 

(1,663)

 

347

 

444

 

1,221

Other

 

6,954

 

7,347

 

6,977

 

7,042

 

7,816

 

21,278

 

22,479

Total Noninterest Expense

 

27,873

 

28,396

 

28,198

 

26,505

 

28,699

 

84,467

 

84,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

11,451

 

9,712

 

8,495

 

10,624

 

7,328

 

29,658

 

19,021

Income Tax Expense

 

2,970

 

2,387

 

2,059

 

2,166

 

1,338

 

7,416

 

1,255

NET INCOME

$

8,481

$

7,325

$

6,436

$

8,458

$

5,990

$

22,242

$

17,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income

$

0.51

$

0.44

$

0.38

$

0.50

$

0.35

$

1.33

$

1.04

Diluted Net Income

 

0.50

 

0.44

 

0.38

 

0.50

 

0.35

 

1.32

 

1.04

Cash Dividend

$

0.13

$

0.11

$

0.11

$

0.09

$

0.09

$

0.35

$

0.23

AVERAGE SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic 

 

16,747

 

16,791

 

16,791

 

16,989

 

17,056

 

16,776

 

17,043

Diluted 

 

16,795

 

16,818

 

16,819

 

17,050

 

17,125

 

16,810

 

17,102

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AND RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

2019

 

2018

 

September 30,

(Dollars in thousands, except per share data)

 

Third Quarter

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

$

14,593

$

14,120

$

14,210

$

14,219

$

13,563

$

14,210

$

13,307

Provision for Loan Losses

 

776

 

646

 

767

 

457

 

904

 

2,189

 

2,464

Net Charge-Offs

 

1,050

 

173

 

857

 

466

 

248

 

2,080

 

1,552

Balance at End of Period

$

14,319

$

14,593

$

14,120

$

14,210

$

14,219

$

14,319

$

14,219

As a % of Loans

 

0.78%

 

0.79%

 

0.78%

 

0.80%

 

0.80%

 

0.78%

 

0.80%

As a % of Nonperforming Loans

 

290.55%

 

259.55%

 

279.77%

 

206.79%

 

207.06%

 

290.55%

 

207.06%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

289

$

235

$

95

$

53

$

268

$

619

$

591

Real Estate - Construction

 

223

 

-

 

-

 

-

 

-

 

223

 

7

Real Estate - Commercial

 

26

 

-

 

155

 

-

 

25

 

181

 

315

Real Estate - Residential

 

44

 

65

 

264

 

111

 

106

 

373

 

669

Real Estate - Home Equity

 

333

 

45

 

52

 

106

 

112.00

 

430

 

427

Consumer

 

744

 

520

 

795

 

728

 

463

 

2,059

 

1,667

Total Charge-Offs

$

1,659

$

865

$

1,361

$

998

$

974

$

3,885

$

3,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECOVERIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

86

$

58

$

74

$

128

$

78

$

218

$

331

Real Estate - Construction

 

-

 

-

 

-

 

25

 

-

 

-

 

1

Real Estate - Commercial

 

142

 

100

 

70

 

13

 

222

 

312

 

360

Real Estate - Residential

 

46

 

223

 

44

 

106

 

107

 

313

 

537

Real Estate - Home Equity

 

58

 

60

 

32

 

61

 

47

 

150

 

130

Consumer

 

277

 

251

 

284

 

199

 

272

 

812

 

765

Total Recoveries

$

609

$

692

$

504

$

532

$

726

$

1,805

$

2,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE-OFFS

$

1,050

$

173

$

857

$

466

$

248

$

2,080

$

1,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.23%

 

0.04%

 

0.20%

 

0.10%

 

0.06%

 

0.15%

 

0.12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccruing Loans

$

4,928

$

5,622

$

5,047

$

6,872

$

6,867

 

 

 

 

Other Real Estate Owned

 

526

 

1,010

 

1,902

 

2,229

 

2,720

 

 

 

 

Total Nonperforming Assets

$

5,454

$

6,632

$

6,949

$

9,101

$

9,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due Loans 30-89 Days

$

5,120

$

5,443

$

4,682

$

4,757

$

3,684

 

 

 

 

Past Due Loans 90 Days or More (accruing)

 

-

 

-

 

-

 

-

 

126

 

 

 

 

Classified Loans

 

21,323

 

26,406

 

22,219

 

22,889

 

27,039

 

 

 

 

Performing Troubled Debt Restructuring's

$

18,284

$

18,737

$

20,791

$

22,084

$

28,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans as a % of Loans

 

0.27%

 

0.30%

 

0.28%

 

0.39%

 

0.39%

 

 

 

 

Nonperforming Assets as a % of Loans and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Other Real Estate

 

0.30%

 

0.36%

 

0.39%

 

0.51%

 

0.54%

 

 

 

 

Nonperforming Assets as a % of Total Assets

 

0.19%

 

0.22%

 

0.23%

 

0.31%

 

0.34%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE AND INTEREST RATES(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2019

 

 

Second Quarter 2019

 

 

First Quarter 2019

 

 

Fourth Quarter 2018

 

 

Third Quarter 2018

 

 

Sep 2019 YTD

 

 

Sep 2018 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

$

1,837,548

 

24,113

 

5.21

%

$

1,823,311

 

23,873

 

5.25

%

$

1,780,406

 

22,718

 

5.18

%

$

1,785,570

 

22,556

 

5.01

%

$

1,747,093

 

21,733

 

4.94

%

$

1,813,964

 

70,705

 

5.21

%

$

1,695,695

 

61,994

 

4.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

607,363

 

3,249

 

2.13

 

 

614,775

 

3,301

 

2.15

 

 

618,127

 

3,387

 

2.20

 

 

637,735

 

3,325

 

2.08

 

 

663,639

 

3,290

 

1.98

 

 

613,382

 

9,936

 

2.16

 

 

642,260

 

8,758

 

1.82

 

Tax-Exempt Investment Securities

 

18,041

 

73

 

1.63

 

 

29,342

 

116

 

1.58

 

 

40,575

 

158

 

1.56

 

 

50,362

 

193

 

1.54

 

 

60,952

 

229

 

1.50

 

 

29,237

 

347

 

1.59

 

 

72,656

 

813

 

1.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Securities

 

625,404

 

3,322

 

2.12

 

 

644,117

 

3,417

 

2.12

 

 

658,702

 

3,545

 

2.16

 

 

688,097

 

3,518

 

2.04

 

 

724,591

 

3,519

 

1.94

 

 

642,619

 

10,283

 

2.13

 

 

714,916

 

9,571

 

1.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

207,129

 

1,142

 

2.19

 

 

251,789

 

1,507

 

2.40

 

 

265,694

 

1,593

 

2.43

 

 

80,815

 

461

 

2.26

 

 

63,608

 

302

 

1.88

 

 

241,323

 

4,242

 

2.35

 

 

153,767

 

1,949

 

1.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

2,670,081

$

28,577

 

4.25

%

 

2,719,217

$

28,797

 

4.25

%

 

2,704,802

$

27,856

 

4.17

%

 

2,554,482

$

26,535

 

4.12

%

 

2,535,292

$

25,554

 

4.00

%

 

2,697,906

$

85,230

 

4.22

%

 

2,564,378

$

73,514

 

3.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

50,981

 

 

 

 

 

 

51,832

 

 

 

 

 

 

53,848

 

 

 

 

 

 

52,344

 

 

 

 

 

 

49,493

 

 

 

 

 

 

52,210

 

 

 

 

 

 

50,844

 

 

 

 

 

Allowance for Loan Losses

 

(14,863)

 

 

 

 

 

 

(14,513)

 

 

 

 

 

 

(14,347)

 

 

 

 

 

 

(14,642)

 

 

 

 

 

 

(14,146)

 

 

 

 

 

 

(14,576)

 

 

 

 

 

 

(13,774)

 

 

 

 

 

Other Assets

 

253,111

 

 

 

 

 

 

254,126

 

 

 

 

 

 

252,208

 

 

 

 

 

 

257,061

 

 

 

 

 

 

256,285

 

 

 

 

 

 

253,152

 

 

 

 

 

 

258,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,959,310

 

 

 

 

 

$

3,010,662

 

 

 

 

 

$

2,996,511

 

 

 

 

 

$

2,849,245

 

 

 

 

 

$

2,826,924

 

 

 

 

 

$

2,988,692

 

 

 

 

 

$

2,859,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW Accounts

$

749,678

$

1,235

 

0.65

%

$

832,982

$

1,623

 

0.78

%

$

884,277

$

1,755

 

0.80

%

$

739,225

$

995

 

0.53

%

$

733,255

$

773

 

0.42

%

$

821,819

$

4,613

 

0.75

%

$

795,112

$

2,157

 

0.36

%

Money Market Accounts

 

238,565

 

264

 

0.44

 

 

237,921

 

265

 

0.45

 

 

239,516

 

247

 

0.42

 

 

248,486

 

216

 

0.34

 

 

254,440

 

190

 

0.30

 

 

238,664

 

775

 

0.43

 

 

252,082

 

459

 

0.24

 

Savings Accounts

 

372,593

 

46

 

0.05

 

 

371,716

 

46

 

0.05

 

 

364,783

 

44

 

0.05

 

 

356,723

 

44

 

0.05

 

 

352,833

 

43

 

0.05

 

 

369,726

 

136

 

0.05

 

 

349,527

 

128

 

0.05

 

Time Deposits

 

111,447

 

51

 

0.18

 

 

115,442

 

54

 

0.19

 

 

118,839

 

53

 

0.18

 

 

123,193

 

57

 

0.18

 

 

129,927

 

62

 

0.19

 

 

115,215

 

159

 

0.18

 

 

134,781

 

187

 

0.19

 

Total Interest Bearing Deposits

 

1,472,283

 

1,596

 

0.43

%

 

1,558,061

 

1,988

 

0.51

%

 

1,607,415

 

2,099

 

0.53

%

 

1,467,627

 

1,312

 

0.37

%

 

1,470,455

 

1,068

 

0.30

%

 

1,545,424

 

5,683

 

0.49

%

 

1,531,502

 

2,931

 

0.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

8,697

 

27

 

1.24

%

 

9,625

 

31

 

1.30

%

 

11,378

 

35

 

1.26

%

 

15,424

 

53

 

1.36

%

 

12,949

 

41

 

1.24

%

 

9,890

 

93

 

1.27

%

 

9,499

 

57

 

0.80

%

Subordinated Notes Payable

 

52,887

 

558

 

4.13

 

 

52,887

 

596

 

4.46

 

 

52,887

 

608

 

4.60

 

 

52,887

 

572

 

4.23

 

 

52,887

 

568

 

4.20

 

 

52,887

 

1,762

 

4.39

 

 

52,887

 

1,595

 

3.98

 

Other Long-Term Borrowings

 

7,158

 

63

 

3.47

 

 

7,509

 

66

 

3.53

 

 

8,199

 

72

 

3.55

 

 

9,918

 

85

 

3.40

 

 

12,729

 

92

 

2.87

 

 

7,619

 

201

 

3.52

 

 

13,218

 

286

 

2.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest Bearing Liabilities

 

1,541,025

$

2,244

 

0.58

%

 

1,628,082

$

2,681

 

0.66

%

 

1,679,879

$

2,814

 

0.68

%

 

1,545,856

$

2,022

 

0.54

%

 

1,549,020

$

1,769

 

0.47

%

 

1,615,820

$

7,739

 

0.64

%

 

1,607,106

$

4,869

 

0.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

 

1,023,472

 

 

 

 

 

 

1,007,370

 

 

 

 

 

 

957,300

 

 

 

 

 

 

944,748

 

 

 

 

 

 

921,817

 

 

 

 

 

 

996,290

 

 

 

 

 

 

895,042

 

 

 

 

 

Other Liabilities

 

74,540

 

 

 

 

 

 

61,611

 

 

 

 

 

 

52,070

 

 

 

 

 

 

56,445

 

 

 

 

 

 

58,330

 

 

 

 

 

 

62,823

 

 

 

 

 

 

65,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,639,037

 

 

 

 

 

 

2,697,063

 

 

 

 

 

 

2,689,249

 

 

 

 

 

 

2,547,049

 

 

 

 

 

 

2,529,167

 

 

 

 

 

 

2,674,933

 

 

 

 

 

 

2,567,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY:

 

320,273

 

 

 

 

 

 

313,599

 

 

 

 

 

 

307,262

 

 

 

 

 

 

302,196

 

 

 

 

 

 

297,757

 

 

 

 

 

 

313,759

 

 

 

 

 

 

292,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,959,310

 

 

 

 

 

$

3,010,662

 

 

 

 

 

$

2,996,511

 

 

 

 

 

$

2,849,245

 

 

 

 

 

$

2,826,924

 

 

 

 

 

$

2,988,692

 

 

 

 

 

$

2,859,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

$

26,333

 

3.67

%

 

 

$

26,116

 

3.59

%

 

 

$

25,042

 

3.49

%

 

 

$

24,513

 

3.58

%

 

 

$

23,785

 

3.53

%

 

 

$

77,491

 

3.58

%

 

 

$

68,645

 

3.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income and Rate Earned(1)

 

 

 

28,577

 

4.25

 

 

 

 

28,797

 

4.25

 

 

 

 

27,856

 

4.17

 

 

 

 

26,535

 

4.12

 

 

 

 

25,554

 

4.00

 

 

 

 

85,230

 

4.22

 

 

 

 

73,514

 

3.83

 

Interest Expense and Rate Paid(2)

 

 

 

2,244

 

0.33

 

 

 

 

2,681

 

0.40

 

 

 

 

2,814

 

0.42

 

 

 

 

2,022

 

0.31

 

 

 

 

1,769

 

0.28

 

 

 

 

7,739

 

0.38

 

 

 

 

4,869

 

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

$

26,333

 

3.92

%

 

 

$

26,116

 

3.85

%

 

 

$

25,042

 

3.75

%

 

 

$

24,513

 

3.81

%

 

 

$

23,785

 

3.72

%

 

 

$

77,491

 

3.84

%

 

 

$

68,645

 

3.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   Interest and average rates are calculated on a tax-equivalent basis using a 21% Federal tax rate.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)  Rate calculated based on average earning assets.