Attached files
| file | filename |
|---|---|
| 8-K - FORM 8K 3-31-2011 - CAPITAL CITY BANK GROUP INC | form8k_033111.htm |
Capital City Bank Group, Inc.
Reports First Quarter 2011 Results
TALLAHASSEE, Fla. (April 25, 2011) – Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income of $1.3 million, or $0.08 per diluted share for the first quarter of 2011 compared to net income of $1.9 million, or $0.12 per diluted share in the fourth quarter of 2010 (“linked quarter”) and a net loss of $3.5 million, or $0.20 per diluted share for the first quarter of 2010.
Compared to the fourth quarter of 2010, net income reflects lower net interest income of $1.4 million, an increase in the loan loss provision of $0.3 million, and higher income tax expense of $0.7 million, partially offset by higher noninterest income of $1.6 million, and lower noninterest expense of $0.2 million. During the first quarter of 2011, we sold all of our Visa Class B shares of stock, which resulted in a $3.2 million pre-tax gain reflected in noninterest income and a swap liability of $0.6 million reflected in noninterest expense.
The increase in net income over the first quarter of 2010 was driven by a lower loan loss provision of $6.6 million and higher noninterest income of $2.4 million, partially offset by a reduction in net interest income of $1.0 million and higher income tax expense of $3.2 million.
“Given the current state of our economy, I am pleased to report Capital City earned a profit during the first quarter, but weak loan demand, historically low interest rates and general economic conditions within our markets continue to put pressure on earnings," said William G. Smith, Jr., Chairman, President and Chief Executive Officer. Although our nonperforming assets remain elevated, many credit metrics are showing improved trends. As expected, total credit costs remain elevated as we work loans through the collection cycle and dispose of OREO properties, both of which gained momentum during the quarter. We operate from a position of strength with strong liquidity and capital base; and we continue to focus on core deposits as we believe this is the foundation of our long-term franchise value. While we believe the worst is behind us, early on we suggested the road to recovery would be choppy and this is now playing out as we continue to experience volatility in our quarter to quarter performance."
The Return on Average Assets was 0.20% and the Return on Average Equity was 2.03% for the first quarter of 2011, compared to 0.30% and 2.90%, respectively for the fourth quarter of 2010, and -0.52% and -5.23%, respectively for the comparable quarter in 2010.
Discussion of Financial Condition
Average earning assets were $2.279 billion for the first quarter of 2011, an increase of $60.6 million, or 2.7% from the fourth quarter of 2010, and a decline of $79.7 million, or 3.4%, from the first quarter of 2010. The higher level of earning assets over the linked quarter was funded by growth in both deposits and short-term borrowings. Quarter over quarter, average overnight funds grew by $70.2 million, the investment portfolio grew $43.0 million and loans declined $52.6 million, partially attributable to the resolution of problem loans during the quarter.
As compared to the first quarter of 2010, earning assets declined $79.7 million. A $123.4 million reduction in deposits, partially offset by a $56.6 million increase in short-term borrowings drove the overall reduction in earning assets. The increase in short-term borrowings is attributable to the expiration of our Guarantee NOW Account (“GNA”) program and clients shifting deposits from the GNA to retail repurchase agreements, which is explained in greater detail below. Average loans and overnight funds declined $156.0 million and $60.4 million, respectively, while investment securities increased $136.7 million. Average loans have declined throughout the portfolio, driven primarily by reduction in the commercial real estate and construction loan categories.
The loan portfolio continues to be impacted by weak loan demand attributable to the lack of consumer confidence and a sluggish economy. In addition to lower production, normal amortization and payoffs, the resolution of problem loans has the effect of lowering the loan portfolio as loans are either charged off or transferred to the other real estate owned category. During the first quarter, problem loan resolutions accounted for $15.3 million, or 35% of a net reduction in total loans of $43.9 million, and on a year over year basis, problem loan resolutions accounted for $70.4 million, or 51% of the net reduction of $136.8 million1.
Nonperforming assets (including nonaccrual loans, restructured loans (“TDRs”), and other real estate owned (“OREO”)) totaled $153.3 million at the end of the first quarter of 2011, an increase of $8.1 million over the fourth quarter of 2010 and a reduction of $0.3 million from the first quarter of 2010. Compared to the linked quarter, nonaccrual loans increased $8.3 million due to a higher level of defaults within our problem loan pool, a significant portion of which was related to one borrowing relationship totaling $6.0 million. TDRs totaled $24.0 million at the end of the first quarter, a $2.4 million increase over the linked quarter. The balance of OREO decreased $2.6 million from the linked quarter reflective of an increased pace of property dispositions. Compared to the first quarter of 2010, the slight decline in nonperforming assets reflects a $2.4 million reduction in the nonaccrual loan balance and a $6.8 million decline in TDRs, partially offset by an $8.9 million increase in the OREO balance. Nonperforming assets represented 5.76% of total assets at March 31, 2011 compared to 5.54% at December 31, 2010 and 5.66% at March 31, 2010.
Average total deposits were $2.125 billion for the first quarter, an increase of $9.5 million, or 0.5%, from the fourth quarter of 2010 and a decrease of $123.4 million, or 5.5%, from the first quarter of 2010. Deposit levels improved slightly from the linked quarter primarily as a result of growth in public funds, partially offset by declines in certificates of deposit and existing clients moving from our GNA product to repurchase agreements. Public funds balances have increased as anticipated from the linked quarter reflecting seasonality within this deposit category. Pursuant to changes in the FDIC’s Temporary Liquidity Guarantee Program, our government guaranteed NOW product was discontinued during the fourth quarter. As of December 31, 2010, approximately $95 million in balances from this product remained in the NOW category, $95 million migrated to the noninterest bearing DDA category, and $60 million moved into Repurchase Agreements.
We continue to pursue prudent pricing discipline to manage the mix of our deposits. Therefore, we are not attempting to compete with higher rate paying competitors for deposits. The decrease from the first quarter of 2010 reflects a reduction in money market accounts (primarily promotional deposits), deposits transferring from GNA to repurchase agreements and lower certificates of deposit balances, partially offset by higher public funds.
We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $238.1 million during the first quarter of 2011 compared to an average net overnight funds sold position of $164.9 million in the prior quarter and an average overnight funds sold position of $297.0 million in the first quarter of 2010. The higher balance when compared to the linked quarter primarily reflects the increase in deposits mentioned above, growth in short-term borrowings and declines in the loan portfolio, partially offset by a higher level of investment securities. The unfavorable variance as compared to first quarter of 2010 is primarily attributable to declines in deposits and the deployment of funds to the investment portfolio, partially offset by a net reduction in loans.
Equity capital was $259.3 million as of March 31, 2011, compared to $259.0 million as of December 31, 2010 and $262.0 million as of March 31, 2010. Our leverage ratio was 9.74%, 10.10%, and 9.64%, respectively, for the comparable periods. Further, our risk-adjusted capital ratio of 14.82% at March 31, 2011 exceeds the 10.0% threshold to be designated as “well-capitalized” under the risk-based regulatory guidelines and reflects an improvement of 23 basis points over the linked quarter. At March 31, 2011, our tangible common equity ratio was 6.73%, compared to 6.82% at December 31, 2010 and 6.62% at March 31, 2010.
Discussion of Operating Results
Tax equivalent net interest income for the first quarter of 2011 was $23.3 million compared to $24.6 million for the fourth quarter of 2010 and $24.5 million for the first quarter of 2010.
The decrease of $1.3 million in tax equivalent net interest income as compared to the linked quarter was due to two less calendar days; a reduction in loan income attributable to declining loan balances and continued unfavorable asset repricing. This was partially offset by lower interest expense and a slight decrease in foregone interest on nonaccrual loans. Lower interest expense reflects a reduction in deposit rates primarily in certificates of deposit. With the exception of calendar days, the explanation for the $1.2 million decline from the prior year quarter essentially mirrors the explanation for the linked quarter.
The net interest margin in the first quarter of 2011 was 4.14%, a decrease of 27 basis points over the linked quarter and a decline of 7 basis points from the first quarter of 2010. The decrease in the margin when compared to both periods was a reduction in the earning asset yield attributable to a shift in the mix of earning assets and continued unfavorable asset repricing. Partially offsetting the unfavorable variances was a reduction in the cost of funds, primarily the average rate paid on certificates of deposit.
The provision for loan losses for the first quarter of 2011 was $4.1 million compared to $3.8 million in the fourth quarter of 2010 and $10.7 million for the first quarter of 2010. The increase in the loan loss provision compared to the linked quarter primarily reflects reserves for newly identified impaired loans. A reduction in general reserves had a favorable impact on the loan loss provision and reflects a decline in our classified loan balance, partially due to loan upgrades during the quarter, a lower historical loss ratio and a reduction in past dues. Compared to the first quarter of 2010, a reduction in impaired loans was the primary factor driving the decline in the loan loss provision. Net charge-offs for the first quarter of 2011 totaled $5.7 million, or 1.33%, of average loans compared to $6.1 million, or 1.35% for the fourth quarter of 2010 and $13.5 million, or 2.91% in the first quarter of 2010. At quarter-end, the allowance for loan losses of $33.9 million was 1.98% of outstanding loans (net of overdrafts) and provided coverage of 35% of nonperforming loans compared to 2.01% and 41%, respectively, at December 31, 2010, and 2.23% and 38%, respectively, at March 31, 2010.
Noninterest income for the first quarter of 2011 totaled $16.3 million, an increase of $1.6 million, or 10.9% over the fourth quarter of 2010 and $2.4 million, or 16.9% over the first quarter of 2010. The increase for both periods was due to a $3.2 million gain (reflected in other income) from the sale of all the Class B shares of Visa stock that were obtained from the initial public offering of Visa, Inc. Compared to the linked quarter, a lower level of deposit fees of $0.5 million and mortgage banking fees of $0.4 million partially offset the gain realized from the sale of Visa stock. The decline in deposit fees reflects a two-day calendar variance and a seasonal variance in the use of our overdraft product. Mortgage banking fees declined primarily due to lower new loan production reflective of a slowdown in new home purchase activity in our Tallahassee market. Additionally, gains from the sale of OREO properties and miscellaneous recoveries, both of which are reflected as other income, also declined from the linked quarter by $0.3 million and $0.4 million, respectively. Compared to the first quarter of 2010, noninterest income increased $2.4 million reflecting the $3.2 million gain on the sale of Visa shares, a $0.3 million increase in bank card fees, and higher retail brokerage fees of $0.2 million, partially offset by a $0.6 million decline in deposit fees and a $0.7 million decline in merchant fees which is included in other income. The decline in deposit fees compared to the first quarter of 2010 reflects a lower level of overdraft fees due to reduced activity reflective of current economic conditions, a higher level of consumer awareness that has both impacted consumer and business spending habits, as well as the implementation of new rules under Regulation E, which regulate our ability to post one-time debit card/ATM transactions for clients who have not opted in to our overdraft protection service. The reduction in merchant fees reflects the migration of our last remaining merchant to another processor – the decline in these revenues are substantially offset by a reduction in processing costs, which are reflected as interchange fees in noninterest expense.
Noninterest expense for the first quarter of 2011 totaled $33.3 million, a decrease of $0.2 million, or 0.62%, from the fourth quarter of 2010 and $0.1 million, or 0.16%, from the first quarter of 2010. The decline compared to the linked quarter was primarily due to a reduction in other expense of $1.1 million and intangible amortization expense of $0.2 million, partially offset by higher salary/benefit expense of $1.2 million. Other expense declined due to lower OREO expense of $1.0 million, advertising expense of $0.4 million, professional fees of $0.3 million, and a decline in other losses of $0.6 million. Unfavorable variances related to the recognition of a $0.6 million swap liability related to the sale of our Visa stock and the prior quarter reversal of our $0.8 million Visa litigation reserve partially offset the aforementioned reductions. Lower carrying costs of $0.5 million and valuation adjustments/losses of $0.5 million were the primary reason for the decline in OREO expense. A lower level of advertising and public relations activity drove the decline in advertising expense. Professional fees were lower primarily due to nonrecurring expenses in the fourth quarter of 2010 for consulting engagements. Intangible amortization expense declined due to the full amortization of core deposit intangibles related to several past acquisitions. The increase in salary/benefit expense was due to higher incentive expense (cash and stock), the resetting of payroll/unemployment taxes and pension expense. Incentive expense increased due to the resetting to par of several performance incentive programs. The increase in pension expense reflects utilization of a lower discount rate in 2011 reflective of lower long-term bond interest rates. Compared to the first quarter of 2010, the slight decrease in noninterest expense was attributable to lower salary/benefit expense of $0.2 million and intangible amortization of $0.4 million, partially offset by an unfavorable variance of $0.5 million in other expense. The unfavorable variance for other expense was due to higher OREO expense of $0.8 million and recognition of a $0.6 million swap liability, partially offset by a decline in interchange fees of $0.6 million and professional fees of $0.2 million.
Income tax expense for the first quarter of 2011 totaled $0.5 million, an increase of $0.7 million over the fourth quarter of 2010, and $3.2 million over the first quarter of 2010. A higher level of book operating profit at our bank subsidiary due to the gain on sale of Visa stock drove the higher level of tax expense compared to both periods. Reversal of a tax contingency during the fourth quarter of 2010 also contributed to the variance.
About Capital City Bank Group, Inc.
Capital City Bank Group, Inc. (“The Company”) (NASDAQ: CCBG) is one of the largest publicly traded financial services companies headquartered in Florida and has approximately $2.7 billion in assets. The Company provides a full range of banking services, including traditional deposit and credit services, asset management, trust, mortgage banking, merchant services, bankcards, data processing and securities brokerage services. The Company's bank subsidiary, Capital City Bank, was founded in 1895 and now has 70 banking offices and 79 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: legislative or regulatory changes, including the Dodd-Frank Act; the strength of the U.S. economy and the local economies where the Company conducts operations; the accuracy of the Company’s financial statement estimates and assumptions, including the estimate for the Company’s loan loss provision; the frequency and magnitude of foreclosure of the Company’s loans; continued depression of the market value of the Company that could result in an impairment of goodwill; restrictions on our operations, including the inability to pay dividends without our regulators’ consent; the effects of the health and soundness of other financial institutions, including the FDIC’s need to increase Deposit Insurance Fund assessments; our ability to declare and pay dividends; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing; technological changes; the effects of security breaches and computer viruses that may affect the Company’s computer systems; changes in consumer spending and savings habits; the Company’s growth and profitability; changes in accounting; the Company’s ability to integrate acquisitions; 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, 2010, 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.
|
EARNINGS HIGHLIGHTS
|
||||||||||||
|
Three Months Ended
|
||||||||||||
|
(Dollars in thousands, except per share data)
|
Mar 31, 2011
|
Dec 31, 2010
|
Mar 31, 2010
|
|||||||||
|
EARNINGS
|
||||||||||||
|
Net Income(Loss)
|
$ | 1,310 | $ | 1,918 | $ | (3,463 | ) | |||||
|
Net Income(Loss) Per Common Share
|
$ | 0.08 | $ | 0.12 | $ | (0.20 | ) | |||||
|
PERFORMANCE
|
||||||||||||
|
Return on Average Equity
|
2.03 | % | 2.90 | % | -5.23 | % | ||||||
|
Return on Average Assets
|
0.20 | % | 0.30 | % | -0.52 | % | ||||||
|
Net Interest Margin
|
4.14 | % | 4.41 | % | 4.21 | % | ||||||
|
Noninterest Income as % of Operating Revenue
|
41.54 | % | 37.69 | % | 36.77 | % | ||||||
|
Efficiency Ratio
|
83.30 | % | 83.75 | % | 85.00 | % | ||||||
|
CAPITAL ADEQUACY
|
||||||||||||
|
Tier 1 Capital Ratio
|
13.46 | % | 13.24 | % | 12.81 | % | ||||||
|
Total Capital Ratio
|
14.82 | % | 14.59 | % | 14.16 | % | ||||||
|
Tangible Capital Ratio
|
6.73 | % | 6.82 | % | 6.62 | % | ||||||
|
Leverage Ratio
|
9.74 | % | 10.10 | % | 9.64 | % | ||||||
|
Equity to Assets
|
9.74 | % | 9.88 | % | 9.65 | % | ||||||
|
ASSET QUALITY
|
||||||||||||
|
Allowance as % of Non-Performing Loans
|
34.57 | % | 40.57 | % | 38.42 | % | ||||||
|
Allowance as a % of Loans
|
1.98 | % | 2.01 | % | 2.23 | % | ||||||
|
Net Charge-Offs as % of Average Loans
|
1.33 | % | 1.35 | % | 2.91 | % | ||||||
|
Nonperforming Assets as % of Loans and ORE
|
8.66 | % | 8.00 | % | 8.10 | % | ||||||
|
Nonperforming Assets as % of Total Assets
|
5.76 | % | 5.54 | % | 5.66 | % | ||||||
|
STOCK PERFORMANCE
|
||||||||||||
|
High
|
$ | 13.80 | $ | 14.19 | $ | 14.61 | ||||||
|
Low
|
$ | 11.87 | $ | 11.56 | $ | 11.57 | ||||||
|
Close
|
$ | 12.68 | $ | 12.60 | $ | 14.25 | ||||||
|
Average Daily Trading Volume
|
21,740 | 21,385 | 26,854 | |||||||||
|
CAPITAL CITY BANK GROUP, INC.
|
||||||||||||||||||||
|
CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||
|
(Dollars in thousands, except per share data)
|
2011
First Quarter
|
2010
Fourth Quarter
|
2010
Third Quarter
|
2010
Second Quarter
|
2010
First Quarter
|
|||||||||||||||
|
INTEREST INCOME
|
||||||||||||||||||||
|
Interest and Fees on Loans
|
$ | 23,947 | $ | 25,656 | $ | 26,418 | $ | 26,644 | $ | 26,992 | ||||||||||
|
Investment Securities
|
1,071 | 1,080 | 1,014 | 1,114 | 990 | |||||||||||||||
|
Funds Sold
|
171 | 95 | 144 | 176 | 172 | |||||||||||||||
|
Total Interest Income
|
25,189 | 26,831 | 27,576 | 27,934 | 28,154 | |||||||||||||||
|
INTEREST EXPENSE
|
||||||||||||||||||||
|
Deposits
|
1,258 | 1,524 | 1,820 | 2,363 | 2,938 | |||||||||||||||
|
Short-Term Borrowings
|
111 | 99 | 31 | 12 | 17 | |||||||||||||||
|
Subordinated Notes Payable
|
340 | 342 | 376 | 639 | 651 | |||||||||||||||
|
Other Long-Term Borrowings
|
494 | 508 | 565 | 551 | 526 | |||||||||||||||
|
Total Interest Expense
|
2,203 | 2,473 | 2,792 | 3,565 | 4,132 | |||||||||||||||
|
Net Interest Income
|
22,986 | 24,358 | 24,784 | 24,369 | 24,022 | |||||||||||||||
|
Provision for Loan Losses
|
4,133 | 3,783 | 5,668 | 3,633 | 10,740 | |||||||||||||||
|
Net Interest Income after Provision for Loan Losses
|
18,853 | 20,575 | 19,116 | 20,736 | 13,282 | |||||||||||||||
|
NONINTEREST INCOME
|
||||||||||||||||||||
|
Service Charges on Deposit Accounts
|
5,983 | 6,434 | 6,399 | 7,039 | 6,628 | |||||||||||||||
|
Data Processing Fees
|
974 | 880 | 911 | 919 | 900 | |||||||||||||||
|
Asset Management Fees
|
1,080 | 1,095 | 1,040 | 1,080 | 1,020 | |||||||||||||||
|
Retail Brokerage Fees
|
729 | 738 | 671 | 846 | 565 | |||||||||||||||
|
Gain on Sale of Investment Securities
|
- | - | 3 | - | 5 | |||||||||||||||
|
Mortgage Banking Fees
|
617 | 1,027 | 772 | 641 | 508 | |||||||||||||||
|
Interchange Fees (1)
|
1,360 | 1,285 | 1,291 | 1,289 | 1,212 | |||||||||||||||
|
ATM/Debit Card Fees (1)
|
1,136 | 1,051 | 1,036 | 1,073 | 963 | |||||||||||||||
|
Other
|
4,455 | 2,225 | 1,326 | 1,787 | 2,166 | |||||||||||||||
|
Total Noninterest Income
|
16,334 | 14,735 | 13,449 | 14,674 | 13,967 | |||||||||||||||
|
NONINTEREST EXPENSE
|
||||||||||||||||||||
|
Salaries and Associate Benefits
|
16,577 | 15,389 | 15,003 | 15,584 | 16,779 | |||||||||||||||
|
Occupancy, Net
|
2,396 | 2,406 | 2,611 | 2,585 | 2,408 | |||||||||||||||
|
Furniture and Equipment
|
2,226 | 2,268 | 2,288 | 2,192 | 2,181 | |||||||||||||||
|
Intangible Amortization
|
353 | 553 | 709 | 710 | 710 | |||||||||||||||
|
Other
|
11,779 | 12,924 | 11,752 | 13,558 | 11,306 | |||||||||||||||
|
Total Noninterest Expense
|
33,331 | 33,540 | 32,363 | 34,629 | 33,384 | |||||||||||||||
|
OPERATING PROFIT(LOSS)
|
1,856 | 1,770 | 202 | 781 | (6,135 | ) | ||||||||||||||
|
Provision for Income Taxes
|
546 | (148 | ) | (199 | ) | 50 | (2,672 | ) | ||||||||||||
|
NET INCOME(LOSS)
|
$ | 1,310 | $ | 1,918 | $ | 401 | $ | 731 | $ | (3,463 | ) | |||||||||
|
PER SHARE DATA
|
||||||||||||||||||||
|
Basic Earnings
|
$ | 0.08 | $ | 0.12 | $ | 0.02 | $ | 0.04 | $ | (0.20 | ) | |||||||||
|
Diluted Earnings
|
$ | 0.08 | $ | 0.12 | $ | 0.02 | $ | 0.04 | $ | (0.20 | ) | |||||||||
|
Cash Dividends
|
0.100 | 0.100 | 0.100 | 0.100 | 0.190 | |||||||||||||||
|
AVERAGE SHARES
|
||||||||||||||||||||
|
Basic
|
17,122 | 17,095 | 17,087 | 17,063 | 17,057 | |||||||||||||||
|
Diluted
|
17,130 | 17,096 | 17,088 | 17,074 | 17,070 | |||||||||||||||
|
(1) Together referred to as "Bank Card Fees"
|
||||||||||||||||||||
|
CAPITAL CITY BANK GROUP, INC.
|
||||||||||||||||||||
|
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
|
||||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||
|
(Dollars in thousands, except per share data)
|
2011
First Quarter
|
2010
Fourth Quarter
|
2010
Third Quarter
|
2010
Second Quarter
|
2010
First Quarter
|
|||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Cash and Due From Banks
|
$ | 52,000 | $ | 35,410 | $ | 48,701 | $ | 52,380 | $ | 52,615 | ||||||||||
|
Funds Sold and Interest Bearing Deposits
|
271,375 | 200,783 | 193,415 | 250,508 | 293,413 | |||||||||||||||
|
Total Cash and Cash Equivalents
|
323,375 | 236,193 | 242,116 | 302,888 | 346,028 | |||||||||||||||
|
Investment Securities, Available-for-Sale
|
311,356 | 309,731 | 231,303 | 218,785 | 217,606 | |||||||||||||||
|
Loans, Net of Unearned Interest
|
||||||||||||||||||||
|
Commercial, Financial, & Agricultural
|
153,960 | 157,394 | 156,049 | 161,268 | 169,766 | |||||||||||||||
|
Real Estate - Construction
|
35,614 | 43,239 | 45,346 | 56,910 | 79,145 | |||||||||||||||
|
Real Estate - Commercial
|
668,583 | 671,702 | 680,639 | 676,516 | 729,011 | |||||||||||||||
|
Real Estate - Residential
|
404,204 | 420,604 | 448,704 | 450,997 | 394,132 | |||||||||||||||
|
Real Estate - Home Equity
|
248,745 | 251,565 | 250,795 | 247,726 | 245,185 | |||||||||||||||
|
Consumer
|
196,205 | 200,727 | 207,207 | 215,723 | 224,793 | |||||||||||||||
|
Other Loans
|
5,098 | 9,937 | 9,828 | 9,498 | 6,888 | |||||||||||||||
|
Overdrafts
|
2,385 | 3,503 | 2,669 | 3,144 | 2,701 | |||||||||||||||
|
Total Loans, Net of Unearned Interest
|
1,714,794 | 1,758,671 | 1,801,237 | 1,821,782 | 1,851,621 | |||||||||||||||
|
Allowance for Loan Losses
|
(33,873 | ) | (35,436 | ) | (37,720 | ) | (38,442 | ) | (41,198 | ) | ||||||||||
|
Loans, Net
|
1,680,921 | 1,723,235 | 1,763,517 | 1,783,340 | 1,810,423 | |||||||||||||||
|
Premises and Equipment, Net
|
113,918 | 115,356 | 115,689 | 116,802 | 117,055 | |||||||||||||||
|
Intangible Assets
|
85,806 | 86,159 | 86,712 | 87,421 | 88,131 | |||||||||||||||
|
Other Real Estate Owned
|
55,364 | 57,937 | 51,208 | 48,110 | 46,444 | |||||||||||||||
|
Other Assets
|
91,754 | 93,442 | 89,451 | 93,398 | 89,416 | |||||||||||||||
|
Total Other Assets
|
346,842 | 352,894 | 343,060 | 345,731 | 341,046 | |||||||||||||||
|
Total Assets
|
$ | 2,662,494 | $ | 2,622,053 | $ | 2,579,996 | $ | 2,650,744 | $ | 2,715,103 | ||||||||||
|
LIABILITIES
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Noninterest Bearing Deposits
|
$ | 540,184 | $ | 546,257 | $ | 479,887 | $ | 460,168 | $ | 446,855 | ||||||||||
|
NOW Accounts
|
818,512 | 770,149 | 830,297 | 891,636 | 890,570 | |||||||||||||||
|
Money Market Accounts
|
288,224 | 275,416 | 282,848 | 303,369 | 376,091 | |||||||||||||||
|
Regular Savings Accounts
|
150,051 | 139,888 | 135,143 | 132,174 | 130,936 | |||||||||||||||
|
Certificates of Deposit
|
350,076 | 372,266 | 393,268 | 412,964 | 438,488 | |||||||||||||||
|
Total Deposits
|
2,147,047 | 2,103,976 | 2,121,443 | 2,200,311 | 2,282,940 | |||||||||||||||
|
Short-Term Borrowings
|
86,650 | 92,928 | 38,138 | 21,376 | 18,900 | |||||||||||||||
|
Subordinated Notes Payable
|
62,887 | 62,887 | 62,887 | 62,887 | 62,887 | |||||||||||||||
|
Other Long-Term Borrowings
|
50,050 | 50,101 | 46,456 | 55,605 | 50,679 | |||||||||||||||
|
Other Liabilities
|
56,582 | 53,142 | 50,383 | 48,885 | 37,738 | |||||||||||||||
|
Total Liabilities
|
2,403,216 | 2,363,034 | 2,319,307 | 2,389,064 | 2,453,144 | |||||||||||||||
|
SHAREOWNERS' EQUITY
|
||||||||||||||||||||
|
Common Stock
|
171 | 171 | 171 | 171 | 171 | |||||||||||||||
|
Additional Paid-In Capital
|
37,548 | 36,920 | 36,864 | 36,633 | 36,816 | |||||||||||||||
|
Retained Earnings
|
237,276 | 237,679 | 237,471 | 238,779 | 239,755 | |||||||||||||||
|
Accumulated Other Comprehensive Loss, Net of Tax
|
(15,717 | ) | (15,751 | ) | (13,817 | ) | (13,903 | ) | (14,783 | ) | ||||||||||
|
Total Shareowners' Equity
|
259,278 | 259,019 | 260,689 | 261,680 | 261,959 | |||||||||||||||
|
Total Liabilities and Shareowners' Equity
|
$ | 2,662,494 | $ | 2,622,053 | $ | 2,579,996 | $ | 2,650,744 | $ | 2,715,103 | ||||||||||
|
OTHER BALANCE SHEET DATA
|
||||||||||||||||||||
|
Earning Assets
|
$ | 2,297,525 | $ | 2,269,185 | $ | 2,225,955 | $ | 2,291,075 | $ | 2,362,640 | ||||||||||
|
Intangible Assets
|
||||||||||||||||||||
|
Goodwill
|
84,811 | 84,811 | 84,811 | 84,811 | 84,811 | |||||||||||||||
|
Core Deposits
|
437 | 742 | 1,248 | 1,910 | 2,572 | |||||||||||||||
|
Other
|
558 | 606 | 653 | 700 | 748 | |||||||||||||||
|
Interest Bearing Liabilities
|
1,806,450 | 1,763,635 | 1,789,037 | 1,880,011 | 1,968,551 | |||||||||||||||
|
Book Value Per Diluted Share
|
$ | 15.13 | $ | 15.15 | $ | 15.25 | $ | 15.32 | $ | 15.34 | ||||||||||
|
Tangible Book Value Per Diluted Share
|
10.13 | 10.11 | 10.18 | 10.21 | 10.18 | |||||||||||||||
|
Actual Basic Shares Outstanding
|
17,127 | 17,100 | 17,095 | 17,067 | 17,063 | |||||||||||||||
|
Actual Diluted Shares Outstanding
|
17,136 | 17,101 | 17,096 | 17,078 | 17,076 | |||||||||||||||
|
CAPITAL CITY BANK GROUP, INC.
|
||||||||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
||||||||||||||||||||
|
AND NONPERFORMING ASSETS
|
||||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
(Dollars in thousands)
|
First Quarter
|
Fourth Quarter
|
Third Quarter
|
Second Quarter
|
First Quarter
|
|||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
||||||||||||||||||||
|
Balance at Beginning of Period
|
$ | 35,436 | $ | 37,720 | $ | 38,442 | $ | 41,199 | $ | 43,999 | ||||||||||
|
Provision for Loan Losses
|
4,133 | 3,783 | 5,668 | 3,633 | 10,740 | |||||||||||||||
|
Net Charge-Offs
|
5,696 | 6,067 | 6,390 | 6,390 | 13,540 | |||||||||||||||
|
Balance at End of Period
|
$ | 33,873 | $ | 35,436 | $ | 37,720 | $ | 38,442 | $ | 41,199 | ||||||||||
|
As a % of Loans
|
1.98 | % | 2.01 | % | 2.10 | % | 2.11 | % | 2.23 | % | ||||||||||
|
As a % of Nonperforming Loans
|
34.57 | % | 40.57 | % | 39.94 | % | 37.80 | % | 38.42 | % | ||||||||||
|
As a % of Nonperforming Assets
|
22.09 | % | 24.39 | % | 25.90 | % | 25.66 | % | 26.81 | % | ||||||||||
|
CHARGE-OFFS
|
||||||||||||||||||||
|
Commercial, Financial and Agricultural
|
$ | 721 | $ | 629 | $ | 242 | $ | 405 | $ | 842 | ||||||||||
|
Real Estate - Construction
|
- | 234 | 701 | 1,220 | 3,722 | |||||||||||||||
|
Real Estate - Commercial
|
430 | 1,469 | 1,741 | 920 | 4,631 | |||||||||||||||
|
Real Estate - Residential
|
4,445 | 3,629 | 3,175 | 4,725 | 3,727 | |||||||||||||||
|
Consumer
|
620 | 582 | 1,057 | 360 | 1,507 | |||||||||||||||
|
Total Charge-Offs
|
$ | 6,216 | $ | 6,543 | $ | 6,916 | $ | 7,630 | $ | 14,429 | ||||||||||
|
RECOVERIES
|
||||||||||||||||||||
|
Commercial, Financial and Agricultural
|
$ | 63 | $ | 48 | $ | 65 | $ | 181 | $ | 77 | ||||||||||
|
Real Estate - Construction
|
9 | - | - | 8 | - | |||||||||||||||
|
Real Estate - Commercial
|
12 | 55 | 6 | 43 | 157 | |||||||||||||||
|
Real Estate - Residential
|
96 | 7 | 181 | 638 | 114 | |||||||||||||||
|
Consumer
|
340 | 366 | 274 | 370 | 541 | |||||||||||||||
|
Total Recoveries
|
$ | 520 | $ | 476 | $ | 526 | $ | 1,240 | $ | 889 | ||||||||||
|
NET CHARGE-OFFS
|
$ | 5,696 | $ | 6,067 | $ | 6,390 | $ | 6,390 | $ | 13,540 | ||||||||||
|
Net Charge-Offs as a % of Average Loans(1)
|
1.33 | % | 1.35 | % | 1.40 | % | 1.39 | % | 2.91 | % | ||||||||||
|
RISK ELEMENT ASSETS
|
||||||||||||||||||||
|
Nonaccruing Loans
|
$ | 73,954 | $ | 65,700 | $ | 74,168 | $ | 74,504 | $ | 76,382 | ||||||||||
|
Restructured Loans
|
24,028 | 21,649 | 20,267 | 27,200 | 30,843 | |||||||||||||||
|
Total Nonperforming Loans
|
97,982 | 87,349 | 94,435 | 101,704 | 107,225 | |||||||||||||||
|
Other Real Estate
|
55,364 | 57,937 | 51,208 | 48,110 | 46,444 | |||||||||||||||
|
Total Nonperforming Assets
|
$ | 153,346 | $ | 145,286 | $ | 145,643 | $ | 149,814 | $ | 153,669 | ||||||||||
|
Past Due Loans 30-89 Days
|
$ | 19,391 | $ | 24,193 | $ | 24,904 | $ | 21,192 | $ | 18,768 | ||||||||||
|
Past Due Loans 90 Days or More
|
$ | - | $ | 159 | $ | - | $ | - | $ | - | ||||||||||
|
Nonperforming Loans as a % of Loans
|
5.71 | % | 4.97 | % | 5.24 | % | 5.58 | % | 5.79 | % | ||||||||||
|
Nonperforming Assets as a % of
|
||||||||||||||||||||
|
Loans and Other Real Estate
|
8.66 | % | 8.00 | % | 7.86 | % | 8.01 | % | 8.10 | % | ||||||||||
|
Nonperforming Assets as a % of Capital(2)
|
52.31 | % | 49.34 | % | 48.81 | % | 49.92 | % | 50.69 | % | ||||||||||
|
Nonperforming Assets as a % of Total Assets
|
5.76 | % | 5.54 | % | 5.65 | % | 5.65 | % | 5.66 | % | ||||||||||
|
(1) Annualized
|
||||||||||||||||||||
|
(2) Capital includes allowance for loan losses.
|
||||||||||||||||||||
|
AVERAGE BALANCE AND INTEREST RATES(1)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
First Quarter 2011
|
Fourth Quarter 2010
|
Third Quarter 2010
|
Second Quarter 2010
|
First Quarter 2010
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(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
|
$ | 1,730,330 | 24,101 | 5.65 | % | $ | 1,782,916 | 25,799 | 5.74 | % | $ | 1,807,483 | 26,568 | 5.83 | % | $ | 1,841,379 | 26,795 | 5.84 | % | $ | 1,886,367 | 27,180 | 5.84 | % | |||||||||||||||||||||||||||||||||||
|
Investment Securities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Taxable Investment Securities
|
231,153 | 851 | 1.48 | % | 178,926 | 799 | 1.78 | % | 124,625 | 674 | 2.15 | % | 128,268 | 708 | 2.21 | % | 71,325 | 500 | 2.81 | % | ||||||||||||||||||||||||||||||||||||||||
|
Tax-Exempt Investment Securities
|
74,226 | 337 | 1.81 | % | 83,469 | 434 | 2.08 | % | 88,656 | 521 | 2.35 | % | 92,140 | 624 | 2.71 | % | 97,316 | 753 | 3.10 | % | ||||||||||||||||||||||||||||||||||||||||
|
Total Investment Securities
|
305,379 | 1,188 | 1.56 | % | 262,395 | 1,233 | 1.87 | % | 213,281 | 1,195 | 2.23 | % | 220,408 | 1,332 | 2.42 | % | 168,641 | 1,253 | 2.98 | % | ||||||||||||||||||||||||||||||||||||||||
|
Funds Sold
|
242,893 | 171 | 0.28 | % | 172,738 | 95 | 0.24 | % | 252,434 | 144 | 0.22 | % | 267,578 | 176 | 0.26 | % | 303,280 | 172 | 0.23 | % | ||||||||||||||||||||||||||||||||||||||||
|
Total Earning Assets
|
2,278,602 | $ | 25,460 | 4.53 | % | 2,218,049 | $ | 27,127 | 4.85 | % | 2,273,198 | $ | 27,907 | 4.87 | % | 2,329,365 | $ | 28,303 | 4.87 | % | 2,358,288 | $ | 28,605 | 4.92 | % | |||||||||||||||||||||||||||||||||||
|
Cash and Due From Banks
|
50,942 | 51,030 | 50,942 | 50,739 | 54,873 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Allowance for Loan Losses
|
(34,822 | ) | (37,713 | ) | (39,584 | ) | (41,074 | ) | (44,584 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Assets
|
348,295 | 345,427 | 342,202 | 339,458 | 329,842 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Assets
|
$ | 2,643,017 | $ | 2,576,793 | $ | 2,626,758 | $ | 2,678,488 | $ | 2,698,419 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
LIABILITIES:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest Bearing Deposits
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
NOW Accounts
|
$ | 786,939 | $ | 261 | 0.13 | % | $ | 837,625 | $ | 296 | 0.14 | % | $ | 871,158 | $ | 326 | 0.15 | % | $ | 879,329 | $ | 400 | 0.18 | % | $ | 867,004 | $ | 384 | 0.18 | % | ||||||||||||||||||||||||||||||
|
Money Market Accounts
|
278,562 | 131 | 0.19 | % | 282,887 | 134 | 0.19 | % | 293,424 | 145 | 0.20 | % | 333,976 | 331 | 0.40 | % | 374,161 | 689 | 0.75 | % | ||||||||||||||||||||||||||||||||||||||||
|
Savings Accounts
|
144,623 | 18 | 0.05 | % | 136,276 | 16 | 0.05 | % | 133,690 | 17 | 0.05 | % | 131,333 | 17 | 0.05 | % | 126,352 | 15 | 0.05 | % | ||||||||||||||||||||||||||||||||||||||||
|
Time Deposits
|
360,575 | 848 | 0.95 | % | 382,870 | 1,078 | 1.12 | % | 402,880 | 1,332 | 1.31 | % | 430,571 | 1,615 | 1.50 | % | 438,112 | 1,850 | 1.71 | % | ||||||||||||||||||||||||||||||||||||||||
|
Total Interest Bearing Deposits
|
1,570,699 | 1,258 | 0.32 | % | 1,639,658 | 1,524 | 0.37 | % | 1,701,152 | 1,820 | 0.42 | % | 1,775,209 | 2,363 | 0.53 | % | 1,805,629 | 2,938 | 0.66 | % | ||||||||||||||||||||||||||||||||||||||||
|
Short-Term Borrowings
|
87,267 | 111 | 0.52 | % | 34,706 | 99 | 1.14 | % | 23,388 | 31 | 0.54 | % | 22,694 | 12 | 0.20 | % | 30,673 | 17 | 0.22 | % | ||||||||||||||||||||||||||||||||||||||||
|
Subordinated Notes Payable
|
62,887 | 340 | 2.16 | % | 62,887 | 342 | 2.13 | % | 62,887 | 376 | 2.34 | % | 62,887 | 639 | 4.02 | % | 62,887 | 651 | 4.14 | % | ||||||||||||||||||||||||||||||||||||||||
|
Other Long-Term Borrowings
|
50,345 | 494 | 3.98 | % | 50,097 | 508 | 4.02 | % | 54,258 | 565 | 4.13 | % | 52,704 | 551 | 4.20 | % | 49,981 | 526 | 4.27 | % | ||||||||||||||||||||||||||||||||||||||||
|
Total Interest Bearing Liabilities
|
1,771,198 | $ | 2,203 | 0.50 | % | 1,787,348 | $ | 2,473 | 0.55 | % | 1,841,685 | $ | 2,792 | 0.60 | % | 1,913,494 | $ | 3,565 | 0.75 | % | 1,949,170 | $ | 4,132 | 0.86 | % | |||||||||||||||||||||||||||||||||||
|
Noninterest Bearing Deposits
|
554,680 | 476,209 | 471,013 | 458,969 | 443,131 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Liabilities
|
55,536 | 50,614 | 50,318 | 42,152 | 37,563 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Liabilities
|
2,381,414 | 2,314,171 | 2,363,016 | 2,414,615 | 2,429,864 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
SHAREOWNERS' EQUITY:
|
$ | 261,603 | $ | 262,622 | $ | 263,742 | $ | 263,873 | $ | 268,555 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Liabilities and Shareowners' Equity
|
$ | 2,643,017 | $ | 2,576,793 | $ | 2,626,758 | $ | 2,678,488 | $ | 2,698,419 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest Rate Spread
|
$ | 23,257 | 4.03 | % | $ | 24,654 | 4.30 | % | $ | 25,115 | 4.27 | % | $ | 24,738 | 4.12 | % | $ | 24,473 | 4.06 | % | ||||||||||||||||||||||||||||||||||||||||
|
Interest Income and Rate Earned(1)
|
$ | 25,460 | 4.53 | % | $ | 27,127 | 4.85 | % | $ | 27,907 | 4.87 | % | $ | 28,303 | 4.87 | % | $ | 28,605 | 4.92 | % | ||||||||||||||||||||||||||||||||||||||||
|
Interest Expense and Rate Paid(2)
|
2,203 | 0.39 | % | 2,473 | 0.44 | % | 2,792 | 0.49 | % | 3,565 | 0.61 | % | 4,132 | 0.71 | % | |||||||||||||||||||||||||||||||||||||||||||||
|
Net Interest Margin
|
$ | 23,257 | 4.14 | % | $ | 24,654 | 4.41 | % | $ | 25,115 | 4.38 | % | $ | 24,738 | 4.26 | % | $ | 24,473 | 4.21 | % | ||||||||||||||||||||||||||||||||||||||||
|
(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.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||