Capital City Bank Group, Inc.

Reports Fourth Quarter and Full Year 2015 Results

 

TALLAHASSEE, Fla. (January 26, 2016) – Capital City Bank Group, Inc. (Nasdaq: CCBG) today reported net income of $2.6 million, or $0.16 per diluted share for the fourth quarter of 2015, compared to net income of $1.7 million, or $0.09 per diluted share for the third quarter of 2015, and net income of $1.9 million, or $0.11 per diluted share, for the fourth quarter of 2014. For the full year 2015, the Company reported net income of $9.1 million, or $0.53 per diluted share, compared to net income of $9.3 million, or $0.53 per diluted share in 2014.

 

Full Year 2015 HIGHLIGHTS

·	Strong broad based loan growth of $62 million, or 4.3% (period-end)

·	Growth in tax-equivalent net interest income of $1.9 million, or 2.5%

·	Strong and diversified fee income -- residential mortgage loan sales up 47%

·	44% reduction in nonperforming assets and 25% decline in total credit costs

·	Returned $8.2 million of capital through share repurchases and dividends

 

Fourth Quarter 2015 HIGHLIGHTS

·	Eighth consecutive quarter of loan growth -- $18 million, or 1.2% sequentially (period-end)

·	Growth in tax-equivalent net interest income of $0.7 million, or 3.9% sequentially

·	Strong reduction in nonperforming assets – 23% sequentially

 

“It was a great quarter and year for Capital City and I am encouraged by continued improvement in our fundamentals,” said William G. Smith, Jr., Chairman, President and CEO. “In 2015 we made meaningful progress across all aspects of our business. Loan growth, significant reduction in nonperforming assets, higher net interest income and prudent expense management all contributed to our success. These improvements have been accomplished through the hard work of our associates and by staying focus on those initiatives that add value to our shareowners. As we leave 2015, I look forward to both the challenges and opportunities of 2016,” said Smith.

 

Compared to the third quarter of 2015, performance reflects a $0.7 million increase in net interest income and a $0.9 million decrease in noninterest expense, partially offset by a higher loan loss provision of $0.1 million and income taxes of $0.6 million.

 

Compared to the fourth quarter of 2014, the increase in earnings was due to a $0.8 million increase in net interest income, a $0.1 million decrease in the loan loss provision, and higher noninterest income of $0.2 million, partially offset by higher income taxes of $0.4 million.

 

For the full year 2015, the decrease in earnings was attributable to higher noninterest expense of $0.9 million and income taxes of $2.8 million, partially offset by a $1.7 million increase in net interest income, higher noninterest income of $1.5 million, and a lower loan loss provision of $0.3 million.

 

The Return on Average Assets was 0.39% and the Return on Average Equity was 3.74% for the fourth quarter of 2015. These metrics were 0.25% and 2.43% for the third quarter of 2015, and 0.30% and 2.66% for the fourth quarter of 2014, respectively. For the full year of 2015, the Return on Average Assets was 0.34% and the Return on Average Equity was 3.31% compared to 0.36% and 3.27%, respectively, for 2014.

 

Discussion of Operating Results

 

Tax equivalent net interest income for the fourth quarter of 2015 was $20.0 million compared to $19.3 million for the third quarter of 2015 and $19.1 million for the fourth quarter of 2014.  The increase in tax equivalent net interest income compared to the third quarter 2015 reflects recognition of deferred interest on a loan that was paid off during the quarter, partially offset by unfavorable loan repricing. The increase in tax equivalent net interest income compared to the fourth quarter of 2014 reflects a positive shift in earning asset mix due to growth in the loan and investment portfolios, partially offset by unfavorable loan repricing. For the full year 2015, tax equivalent net interest income totaled $77.0 million compared to $75.1 million for 2014.

 

Pressure on net interest income continues primarily as a result of the low rate environment.  Despite favorable volume variances in both the loan and investment portfolios, the low rate environment continues to negatively impact the loan yields and, going forward, will have minimal to no impact on cost of funds. Increased lending competition in all markets has also unfavorably impacted the pricing for loans. The relatively short duration of our earning assets and the recent 25 basis point increase in the Federal Reserve’s target rate should have a favorable impact on net interest income as our overnight funds and Prime based loans reprice.

 

The net interest margin for the fourth quarter of 2015 was 3.37% (annualized), an increase of six basis points over the third quarter of 2015, and a decrease of six basis points from the fourth quarter of 2014. The increase in the margin compared to the third quarter of 2015 was primarily attributable to recognition of deferred interest on a loan that paid off during the quarter, and to a lesser degree, an increase in the rate received on overnight funds which occurred late in the fourth quarter. For the full year 2015, the net interest margin declined five basis points to 3.31% compared to 2014, primarily attributable to an unfavorable repricing within the loan portfolio.

 

The provision for loan losses for the fourth quarter of 2015 was $0.5 million compared to $0.4 million for the third quarter of 2015 and $0.6 million for the fourth quarter of 2014. For the full year 2015, the loan loss provision totaled $1.6 million compared to $1.9 million for 2014. The loan loss provision during 2015 reflects the continued favorable problem loan migration and improvement in key credit metrics, partially offset by growth in the loan portfolio. Net charge-offs for the fourth quarter of 2015 totaled $1.3 million, or 0.34% (annualized), of average loans compared to $0.9 million, or 0.24% (annualized) for the third quarter of 2015 and $2.2 million, or 0.61% (annualized) for the fourth quarter of 2014. For the full year 2015, net charge-offs totaled $5.2 million, or 0.35% of average loans compared to $7.5 million, or 0.53% for 2014. As of December 31, 2015, the allowance for loan losses of $14.0 million was 0.93% of outstanding loans (net of overdrafts) and provided coverage of 135% of nonperforming loans compared to 0.99% and 112%, respectively, as of September 30, 2015 and 1.22% and 105%, respectively, as of December 31, 2014.

 

Noninterest income for the fourth quarter of 2015 totaled $13.2 million, comparable to the third quarter of 2015 and an increase of $0.2 million, or 1.3%, over the fourth quarter of 2014. Compared to the third quarter of 2015, higher wealth management fees of $0.1 million and other income of $0.3 million were offset by lower mortgage banking fees of $0.3 million and deposit fees of $0.1 million. Higher estate management fees drove the increase in wealth management fees. The increase in other income was attributable to higher income from an equity investment. The decrease in mortgage banking fees reflects lower loan production which was very strong in the third quarter as well as a lower margin on loans sold in the fourth quarter. The decrease in deposit fees reflects lower overdraft fees attributable to decreased utilization of our overdraft service. The increase over the fourth quarter of 2014 was attributable to higher bank card fees of $0.2 million, mortgage banking fees of $0.2 million, and other income of $0.1 million, partially offset by lower deposit fees of $0.3 million. Higher card spend by our clients drove the increase in bank card fees. The increase in mortgage fees was driven by stronger new home purchase originations. Other income increased due to the higher income from the aforementioned equity investment. Lower overdraft fees reflecting decreased utilization of our overdraft service drove the reduction in deposit fees.

 

For the full year 2015, noninterest income totaled $54.1 million, a $1.5 million increase over 2014, primarily attributable to higher other income of $1.7 million (reflecting the receipt of BOLI proceeds) and mortgage banking fees of $1.5 million, partially offset by lower deposit fees of $1.7 million. The year to date variances for mortgage banking fees and deposit fees were attributable to the same factors noted above for the fourth quarter of 2015 versus 2014 comparison.

 

Noninterest expense for the fourth quarter of 2015 totaled $28.3 million, a decrease of $0.9 million, or 3.0%, from the third quarter of 2015, and comparable to the fourth quarter of 2014. The decrease from the third quarter of 2015 was primarily attributable to lower compensation expense of $0.8 million reflective of a $0.5 million decrease in pension expense due to a higher level of required 2015 pension expense in the third quarter upon finalization of actuarial work. Lower commission expense of $0.2 million and payroll taxes of $0.1 million also contributed to the decrease. For the full year 2015, noninterest expense totaled $115.3 million, an increase of $0.9 million, or 0.8%, over 2014 attributable to higher compensation expense of $3.2 million, partially offset by lower OREO expense of $1.8 million, occupancy expense of $0.1 million, and other expense of $0.4 million. The increase in compensation expense primarily reflects higher pension plan expense of $4.0 million that was partially offset by lower stock compensation expense of $0.4 million and cash incentive expense of $0.2 million. The increase in pension expense was attributable to utilization of a lower discount rate in 2015 for determining plan liabilities reflective of a decrease in long term bond interest rates. The decreases in stock compensation and cash incentive expenses reflect a lower pay-out level for performance based compensation plans. The reduction in OREO expense was primarily attributable to lower valuation adjustments and to a lesser extent property carrying costs. Lower technology equipment costs and maintenance costs for premises/FF&E drove the decrease in occupancy expense. The decrease in other expense reflects lower legal fees, postage costs, and FDIC insurance costs partially offset by higher processing costs.

 

We realized income tax expense of $1.6 million (38% effective rate) for the fourth quarter of 2015 compared to $1.0 million (38% effective rate) for the third quarter of 2015 and $1.2 million (39% effective rate) for the fourth quarter of 2014. Income tax expense for both the fourth quarter of 2015 and 2014 includes $0.1 million in deferred tax write-offs related to forfeited stock awards, and income tax expense for the third quarter of 2015 includes a $0.2 million valuation reserve for state tax credits that we expect to expire unused. For the full year 2015, we realized income tax expense of $4.5 million (32.8% effective rate) compared to $1.7 million (15.2% effective rate) for 2014. Receipt of the aforementioned BOLI proceeds in 2015 was tax-exempt therefore income tax expense was favorably impacted. Income taxes for 2014 were favorably impacted by a $2.2 million state tax benefit attributable to an adjustment in our reserve for uncertain tax positions associated with prior year matters. Absent future discrete events, we anticipate our effective income tax rate to be within a range of 34%-35%.

 

Discussion of Financial Condition

 

Average earning assets were $2.353 billion for the fourth quarter of 2015, an increase of $42.9 million, or 1.9%, over the third quarter of 2015 and an increase of $140.9 million, or 6.4%, over the fourth quarter of 2014.  The change in earning assets from the third quarter 2015 reflects growth in all major categories funded by growth in deposits, primarily public funds deposits and noninterest bearing accounts. Loan balances increased primarily in the tax-free category. The increase compared to the fourth quarter of 2014 reflects growth of $141.0 million in the investment portfolio and $65.8 million in loans, funded by a reduction in short-term investments and growth in deposits.

  

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $222.8 million during the fourth quarter of 2015 compared to an average net overnight funds sold position of $190.9 million in the third quarter of 2015 and an average net overnight funds sold position of $288.6 million in the fourth quarter of 2014.  The increase in net overnight funds compared to the third quarter of 2015 reflects higher public fund and noninterest bearing deposits, partially offset by growth in both the investment and loan portfolios. The decrease relative to the fourth quarter of 2014 is primarily attributable to growth in both the loan and investment portfolios, partially offset by an increase in average deposits.

 

Average loans increased $8.9 million, or 0.6% when compared to the third quarter of 2015, and have grown $65.8 million, or 4.6% compared to the fourth quarter of 2014. During 2014, the growth in loans was driven primarily by auto loans, whereas in 2015 the growth was broader based, including commercial, tax-free, construction, home equity as well as consumer.

 

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 significant impact that consumer and business deleveraging is having on our portfolio. These programs, coupled with economic improvements in our anchor markets, have helped to increase overall production.

 

Nonperforming assets (nonaccrual loans and OREO) totaled $29.6 million at year-end 2015, a decrease of $8.8 million from the third quarter of 2015 and $22.9 million from the fourth quarter of 2014. Nonaccrual loans totaled $10.3 million at year-end 2015, a decrease of $2.9 million from the third quarter of 2015 and $6.5 million from the fourth quarter of 2014. Nonaccrual loan additions totaled $3.6 million in the fourth quarter of 2015 and $15.7 million for the full year 2015, which compares to $5.8 million and $22.5 million respectively, for the same periods of 2014. The balance of OREO totaled $19.3 million at year-end 2015, a decrease of $5.9 million and $16.4 million, respectively, from the third quarter of 2015 and fourth quarter of 2014. For the fourth quarter of 2015, we added properties totaling $1.8 million, sold properties totaling $7.5 million, and recorded valuation adjustments totaling $0.2 million. For the full year 2015, we added properties totaling $5.8 million, sold properties totaling $20.2 million, recorded valuation adjustments totaling $1.7 million, and realized miscellaneous adjustments of $0.3 million. Nonperforming assets represented 1.06% of total assets as of December 31, 2015 compared to 1.47% as of September 30, 2015 and 2.00% as of December 31, 2014.

 

Average total deposits were $2.174 billion for the fourth quarter of 2015, an increase of $37.3 million, or 1.7%, over the third quarter of 2015, and an increase of $97.4 million, or 4.7%, over the fourth quarter of 2014.  The increase in deposits when compared to both prior periods primarily reflects higher levels of noninterest bearing, public fund NOW and savings accounts, partially offset by a decline in money market accounts and certificates of deposit. The seasonal inflows of public funds began in the fourth quarter of 2015, most likely will peak in the first quarter of 2016, and are expected to decline into the fourth quarter of 2016.

 

Deposit levels remain strong and our mix of deposits continues to improve as higher cost certificates of deposit are replaced with lower rate non-maturity deposits and noninterest bearing demand accounts.  Prudent pricing discipline will continue to be the key to managing our mix of deposits, particularly given the recent increase in the fed funds rate.  Although competitive rates will be closely monitored given this change, we do not attempt to compete with higher rate paying competitors for deposits.

 

When compared to the third quarter of 2015 and fourth quarter of 2014, average borrowings increased by $5.8 million and $19.1 million, respectively, attributable to higher levels of repurchase agreement balances, partially offset by pay downs of FHLB advances.

 

Equity capital was $274.4 million as of December 31, 2015 compared to $273.7 million as of September 30, 2015 and $272.5 million as of December 31, 2014. During 2015, equity capital was positively impacted by net income of $9.1 million, stock compensation accretion of $1.1 million, and net adjustments totaling $0.6 million related to transactions under our stock compensation plans. Equity capital was reduced by common stock dividends of $2.2 million ($0.13 per share), share repurchases totaling $6.0 million (405,228 shares), a $0.5 million increase in the accumulated other comprehensive loss for our pension plan, and a net increase of $0.2 million in the unrealized loss on investment securities. Our leverage ratio was 10.65%, 10.71%, and 10.99%, respectively, for these periods. Further, as of December 31, 2015, our risk-adjusted capital ratio was 17.25% compared to 17.24% and 17.76% as of September 30, 2015 and December 31, 2014, respectively. Our common equity tier 1 ratio was 12.84% as of December 31, 2015 compared to 12.76% as of September 30, 2015. All of our capital ratios significantly exceed the threshold to be designated as “well-capitalized” under the Basel III capital standards. The reduction in our regulatory capital ratios in 2015 reflects the implementation of Basel III and the repurchase of common stock.

 

About Capital City Bank Group, Inc.

 

Capital City Bank Group, Inc. (Nasdaq: CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.8 billion in assets. The Company provides a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards, data processing and securities brokerage services. The Company’s bank subsidiary, Capital City Bank, was founded in 1895 and now has 63 full-service offices and 71 ATMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

 

FORWARD-LOOKING STATEMENTS

 

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially. The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; the strength of the U.S. economy and the local economies where the Company conducts operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; the effects of security breaches and computer viruses that may affect the Company’s computer systems or fraud related to debit card products; changes in consumer spending and savings habits; the Company’s growth and profitability; changes in accounting; and the Company’s ability to manage the risks involved in the foregoing. Additional factors can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014, and the Company’s other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov). Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

 

CAPITAL CITY BANK GROUP, INC.

EARNINGS HIGHLIGHTS

Unaudited

 

						Three Months Ended								Twelve Months Ended
(Dollars in thousands, except per share data)		Dec 31, 2015				Sep 30, 2015				Dec 31, 2014				Dec 31, 2015				Dec 31, 2014
EARNINGS
Net Income		$	2,602			$	1,683			$	1,921			$	9,116			$	9,260
Net Income Per Common Share		$	0.16			$	0.09			$	0.11			$	0.53			$	0.53
PERFORMANCE
Return on Average Assets			0.39	%			0.25	%			0.30	%			0.34	%			0.36	%
Return on Average Equity			3.74	%			2.43	%			2.66	%			3.31	%			3.27	%
Net Interest Margin			3.37	%			3.31	%			3.43	%			3.31	%			3.36	%
Noninterest Income as % of Operating Revenue			40.05	%			40.96	%			40.70	%			41.47	%			41.31	%
Efficiency Ratio			85.11	%			89.79	%			87.98	%			87.94	%			89.57	%
CAPITAL ADEQUACY
Tier 1 Capital Ratio			16.42	%			16.36	%			16.67	%			16.42	%			16.67	%
Total Capital Ratio			17.25	%			17.24	%			17.76	%			17.25	%			17.76	%
Tangible Common Equity Ratio			6.99	%			7.46	%			7.38	%			6.99	%			7.38	%
Leverage Ratio			10.65	%			10.71	%			10.99	%			10.65	%			10.99	%
Common Equity Tier 1			12.84	%			12.76	%			—				12.84	%			—
Equity to Assets			9.81	%			10.46	%			10.37	%			9.81	%			10.37	%
ASSET QUALITY
Allowance as % of Non-Performing Loans			135.40	%			112.17	%			104.60	%			135.40	%			104.60	%
Allowance as a % of Loans			0.93	%			0.99	%			1.22	%			0.93	%			1.22	%
Net Charge-Offs as % of Average Loans			0.34	%			0.24	%			0.61	%			0.35	%			0.53	%
Nonperforming Assets as % of Loans and ORE			1.94	%			2.54	%			3.55	%			1.94	%			3.55	%
Nonperforming Assets as % of Total Assets			1.06	%			1.47	%			2.00	%			1.06	%			2.00	%
STOCK PERFORMANCE
High		$	16.05			$	15.75			$	16.00			$	16.33			$	16.00
Low			13.56				14.39				13.00				13.16				11.56
Close		$	15.35			$	14.92			$	15.54			$	15.35			$	15.54
Average Daily Trading Volume			19,500				16,134				24,128				21,073				26,219

 

CAPITAL CITY BANK GROUP, INC.

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

Unaudited

 

		2015																2014
(Dollars in thousands)		Fourth Quarter				Third Quarter				Second Quarter				First Quarter				Fourth Quarter
ASSETS
Cash and Due From Banks		$	51,288			$	42,917			$	61,484			$	51,948			$	55,467
Funds Sold and Interest Bearing Deposits			327,617				167,787				185,572				296,888				329,589
Total Cash and Cash Equivalents			378,905				210,704				247,056				348,836				385,056
Investment Securities - Available-for-Sale			451,028				444,071				433,688				404,887				341,548
Investment Securities - Held-to-Maturity			187,892				193,964				201,805				183,489				163,581
Total Investment Securities			638,920				638,035				635,493				588,376				505,129
Loans Held for Sale			11,632				10,960				10,991				13,334				10,688
Loans, Net of Unearned Interest
Commercial, Financial, & Agricultural			179,816				169,588				151,116				143,951				136,925
Real Estate - Construction			46,484				49,475				44,216				41,595				41,596
Real Estate - Commercial			499,813				491,734				510,962				507,681				510,120
Real Estate - Residential			285,748				280,690				284,333				287,481				289,952
Real Estate - Home Equity			233,901				232,254				230,388				228,171				229,572
Consumer			240,434				238,884				238,599				230,984				214,758
Other Loans			4,837				10,094				12,048				9,243				6,017
Overdrafts			1,242				2,464				2,603				2,348				2,434
Total Loans, Net of Unearned Interest			1,492,275				1,475,183				1,474,265				1,451,454				1,431,374
Allowance for Loan Losses			(13,953	)			(14,737	)			(15,236	)			(16,090	)			(17,539	)
Loans, Net			1,478,322				1,460,446				1,459,029				1,435,364				1,413,835
Premises and Equipment, Net			98,819				98,218				99,108				100,038				101,899
Goodwill			84,811				84,811				84,811				84,811				84,811
Other Real Estate Owned			19,290				25,219				30,167				33,835				35,680
Other Assets			87,161				86,701				87,489				89,121				90,071
Total Other Assets			290,081				294,949				301,575				307,805				312,461
Total Assets		$	2,797,860			$	2,615,094			$	2,654,144			$	2,693,715			$	2,627,169
LIABILITIES
Deposits:
Noninterest Bearing Deposits		$	758,283			$	720,824			$	723,866			$	707,470			$	659,115
NOW Accounts			848,330				688,491				734,237				801,037				804,337
Money Market Accounts			248,367				261,050				264,475				257,684				254,149
Regular Savings Accounts			269,162				262,843				255,185				250,862				233,612
Certificates of Deposit			178,707				181,775				186,881				192,961				195,581
Total Deposits			2,302,849				2,114,983				2,164,644				2,210,014				2,146,794
Short-Term Borrowings			61,058				65,355				53,698				49,488				49,425
Subordinated Notes Payable			62,887				62,887				62,887				62,887				62,887
Other Long-Term Borrowings			28,265				29,042				29,733				30,418				31,097
Other Liabilities			68,449				69,168				71,144				66,821				64,426
Total Liabilities			2,523,508				2,341,435				2,382,106				2,419,628				2,354,629
SHAREOWNERS’ EQUITY
Common Stock			172				171				172				175				174
Additional Paid-In Capital			38,256				37,738				37,625				42,941				42,569
Retained Earnings			258,181				256,265				255,096				251,765				251,306
Accumulated Other Comprehensive Loss, Net of Tax			(22,257	)			(20,515	)			(20,855	)			(20,794	)			(21,509	)
Total Shareowners’ Equity			274,352				273,659				272,038				274,087				272,540
Total Liabilities and Shareowners’ Equity		$	2,797,860			$	2,615,094			$	2,654,144			$	2,693,715			$	2,627,169
OTHER BALANCE SHEET DATA
Earning Assets		$	2,470,445			$	2,291,966			$	2,306,322			$	2,350,052			$	2,276,781
Interest Bearing Liabilities			1,696,776				1,551,443				1,587,096				1,645,337				1,631,088
Book Value Per Diluted Share		$	15.93			$	15.91			$	15.80			$	15.59			$	15.53
Tangible Book Value Per Diluted Share			11.00				10.98				10.87				10.77				10.70
Actual Basic Shares Outstanding			17,157				17,144				17,154				17,533				17,447
Actual Diluted Shares Outstanding			17,226				17,223				17,216				17,579				17,544

 

 

CAPITAL CITY BANK GROUP, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

Unaudited

 

																						Twelve Months Ended
		2015																2014				December 31,
(Dollars in thousands, except per share data)		Fourth Quarter				Third Quarter				Second Quarter				First Quarter				Fourth Quarter				2015				2014
INTEREST INCOME
Interest and Fees on Loans		$	18,861			$	18,214			$	18,231			$	17,863			$	18,624			$	73,169			$	73,402
Investment Securities			1,572				1,540				1,451				1,294				1,066				5,857				3,886
Funds Sold			169				123				151				189				181				632				933
Total Interest Income			20,602				19,877				19,833				19,346				19,871				79,658				78,221
INTEREST EXPENSE
Deposits			219				220				259				246				243				944				1,099
Short-Term Borrowings			9				14				15				21				24				59				78
Subordinated Notes Payable			354				344				338				332				333				1,368				1,328
Other Long-Term Borrowings			226				233				237				240				252				936				1,075
Total Interest Expense			808				811				849				839				852				3,307				3,580
Net Interest Income			19,794				19,066				18,984				18,507				19,019				76,351				74,641
Provision for Loan Losses			513				413				375				293				623				1,594				1,905
Net Interest Income after Provision for Loan Losses			19,281				18,653				18,609				18,214				18,396				74,757				72,736
NONINTEREST INCOME
Deposit Fees			5,664				5,721				5,682				5,541				6,027				22,608				24,320
Bank Card Fees			2,866				2,826				2,844				2,742				2,658				11,278				10,892
Wealth Management Fees			1,893				1,818				1,776				2,046				1,988				7,533				7,808
Mortgage Banking Fees			1,043				1,306				1,203				987				808				4,539				3,082
Data Processing Fees			335				400				364				373				278				1,472				1,543
Other			1,420				1,157				2,925				1,159				1,294				6,661				4,891
Total Noninterest Income			13,221				13,228				14,794				12,848				13,053				54,091				52,536
NONINTEREST EXPENSE
Compensation			15,833				16,653				16,404				16,524				15,850				65,414				62,215
Occupancy, Net			4,638				4,446				4,258				4,396				4,440				17,738				17,818
Other Real Estate, Net			1,241				1,302				931				1,497				1,353				4,971				6,811
Other			6,568				6,763				6,846				6,973				6,666				27,150				27,514
Total Noninterest Expense			28,280				29,164				28,439				29,390				28,309				115,273				114,358
OPERATING PROFIT (LOSS)			4,222				2,717				4,964				1,672				3,140				13,575				10,914
Income Tax Expense (Benefit)			1,620				1,034				1,119				686				1,219				4,459				1,654
NET INCOME		$	2,602			$	1,683			$	3,845			$	986			$	1,921			$	9,116			$	9,260
PER SHARE DATA
Basic Income		$	0.16			$	0.09			$	0.22			$	0.06			$	0.11			$	0.53			$	0.53
Diluted Income			0.16				0.09				0.22				0.06				0.11				0.53				0.53
Cash Dividend		$	0.04			$	0.03			$	0.03			$	0.03			$	0.03			$	0.13			$	0.09
AVERAGE SHARES
Basic			17,145				17,150				17,296				17,508				17,433				17,273				17,425
Diluted			17,214				17,229				17,358				17,555				17,530				17,318				17,488

 

CAPITAL CITY BANK GROUP, INC.

ALLOWANCE FOR LOAN LOSSES

AND NONPERFORMING ASSETS

Unaudited

 

		2015				2015				2015				2015				2014
(Dollars in thousands, except per share data)		Fourth Quarter				Third Quarter				Second Quarter				First Quarter				Fourth Quarter
ALLOWANCE FOR LOAN LOSSES
Balance at Beginning of Period		$	14,737			$	15,236			$	16,090			$	17,539			$	19,093
Provision for Loan Losses			513				413				375				293				623
Net Charge-Offs			1,297				912				1,229				1,742				2,177
Balance at End of Period		$	13,953			$	14,737			$	15,236			$	16,090			$	17,539
As a % of Loans			0.93	%			0.99	%			1.03	%			1.10	%			1.22	%
As a % of Nonperforming Loans			135.40	%			112.17	%			99.46	%			95.83	%			104.60	%
CHARGE-OFFS
Commercial, Financial and Agricultural		$	135			$	365			$	239			$	290			$	688
Real Estate - Construction			0				—				—				—				28
Real Estate - Commercial			87				(26	)			285				904				957
Real Estate - Residential			587				476				484				305				522
Real Estate - Home Equity			397				370				454				182				(20	)
Consumer			656				318				351				576				608
Total Charge-Offs		$	1,862			$	1,503			$	1,813			$	2,257			$	2,783
RECOVERIES
Commercial, Financial and Agricultural		$	57			$	45			$	82			$	55			$	66
Real Estate - Construction			—				—				—				—				2
Real Estate - Commercial			13				86				54				30				76
Real Estate - Residential			264				193				200				48				212
Real Estate - Home Equity			37				42				33				24				28
Consumer			194				225				215				358				222
Total Recoveries		$	565			$	591			$	584			$	515			$	606
NET CHARGE-OFFS		$	1,297			$	912			$	1,229			$	1,742			$	2,177
Net Charge-Offs as a % of Average Loans(1)			0.34	%			0.24	%			0.33	%			0.49	%			0.61	%
RISK ELEMENT ASSETS
Nonaccruing Loans		$	10,305			$	13,138			$	15,320			$	16,790			$	16,769
Other Real Estate Owned			19,290				25,219				30,167				33,835				35,680
Total Nonperforming Assets		$	29,595			$	38,357			$	45,487			$	50,625			$	52,449
Past Due Loans 30-89 Days		$	5,775			$	4,335			$	5,858			$	3,689			$	6,792
Past Due Loans 90 Days or More			—				—				—				—				—
Classified Loans			53,551				61,411				69,152				74,247				83,137
Performing Troubled Debt Restructuring’s		$	35,634			$	35,961			$	41,632			$	42,590			$	44,409
Nonperforming Loans as a % of Loans			0.69	%			0.88	%			1.03	%			1.15	%			1.16	%
Nonperforming Assets as a % of
Loans and Other Real Estate			1.94	%			2.54	%			3.00	%			3.38	%			3.55	%
Nonperforming Assets as a % of Total Assets			1.06	%			1.47	%			1.71	%			1.88	%			2.00	%

 

(1) Annualized

 

CAPITAL CITY BANK GROUP, INC.

AVERAGE BALANCES AND INTEREST RATES(1)

Unaudited

 

		Fourth Quarter 2015												Third Quarter 2015												Second Quarter 2015												First Quarter 2015												Fourth Quarter 2014												Dec 2015 YTD												Dec 2014 YTD
(Dollars in thousands)		Average Balance				Interest				Average Rate				Average Balance				Interest				Average Rate				Average Balance				Interest				Average Rate				Average Balance				Interest				Average Rate				Average Balance				Interest				Average Rate				Average Balance				Interest				Average Rate				Average Balance				Interest				Average Rate
ASSETS:
Loans, Net of Unearned Interest		$	1,492,521				18,952				5.04	%		$	1,483,657				18,290				4.89	%		$	1,473,954				18,285				4.98	%		$	1,448,617				17,909				5.01	%		$	1,426,756				18,670				5.19	%		$	1,474,833			$	73,436				4.98	%		$	1,414,000			$	73,637				5.21	%
Investment Securities
Taxable Investment Securities			544,542				1,365				0.99				543,550				1,347				0.98				540,735				1,313				0.97				491,637				1,198				0.98				423,136				964				0.90				530,297				5,223				0.98				362,393				3,423				0.94
Tax-Exempt Investment Securities			93,838				328				1.40				92,685				304				1.31				76,191				219				1.15				63,826				154				0.96				74,276				161				0.87				81,748				1,005				1.23				91,324				722				0.79
Total Investment Securities			638,380				1,693				1.05				636,235				1,651				1.03				616,926				1,532				0.99				555,463				1,352				0.98				497,412				1,125				0.90				612,045				6,228				1.02				453,717				4,145				0.91
Funds Sold			222,828				169				0.30				190,931				123				0.26				237,132				151				0.26				302,405				189				0.25				288,613				181				0.25				237,976				632				0.27				369,906				933				0.25
Total Earning Assets			2,353,729			$	20,814				3.51	%			2,310,823			$	20,064				3.45	%			2,328,012			$	19,968				3.44	%			2,306,485			$	19,450				3.42	%			2,212,781			$	19,976				3.58	%			2,324,854			$	80,296				3.45	%			2,237,623			$	78,715				3.52	%
Cash and Due From Banks			45,875												45,872												52,473												48,615												45,173												48,195												45,367
Allowance for Loan Losses			(14,726	)											(15,403	)											(16,070	)											(17,340	)											(19,031	)											(15,876	)											(21,234	)
Other Assets			293,336												298,400												306,286												310,791												310,813												302,144												302,420
Total Assets		$	2,678,214											$	2,639,692											$	2,670,701											$	2,648,551											$	2,549,736											$	2,659,317											$	2,564,176
LIABILITIES:
Interest Bearing Deposits
NOW Accounts		$	725,538			$	62				0.03	%		$	709,130			$	60				0.03	%		$	761,388			$	64				0.03	%		$	794,308			$	68				0.03	%		$	689,572			$	57				0.03	%		$	747,297			$	254				0.03	%		$	715,846			$	318				0.04	%
Money Market Accounts			259,091				30				0.05				261,749				31				0.05				256,265				32				0.05				254,483				41				0.07				267,703				46				0.07				257,920				134				0.05				273,092				190				0.07
Savings Accounts			266,468				33				0.05				258,752				32				0.05				253,808				31				0.05				242,256				30				0.05				233,161				29				0.05				255,397				126				0.05				227,215				112				0.05
Time Deposits			180,124				94				0.21				183,976				97				0.21				189,213				132				0.28				194,655				107				0.22				197,129				111				0.22				186,944				430				0.23				206,136				479				0.23
Total Interest Bearing Deposits			1,431,221				219				0.06	%			1,413,607				220				0.06	%			1,460,674				259				0.07	%			1,485,702				246				0.07	%			1,387,565				243				0.07	%			1,447,558				944				0.07	%			1,422,289				1,099				0.08	%
Short-Term Borrowings			68,093				9				0.06	%			61,548				14				0.09	%			54,237				15				0.11	%			49,809				21				0.17	%			46,055				24				0.21	%			58,481				59				0.10	%			44,403				78				0.18	%
Subordinated Notes Payable			62,887				354				2.20				62,887				344				2.14				62,887				338				2.13				62,887				332				2.11				62,887				333				2.07				62,887				1,368				2.14				62,887				1,328				2.08
Other Long-Term Borrowings			28,618				226				3.14				29,383				233				3.15				30,067				237				3.16				30,751				240				3.16				31,513				252				3.17				29,698				936				3.15				33,727				1,075				3.19
Total Interest Bearing Liabilities			1,590,819			$	808				0.20	%			1,567,425			$	811				0.21	%			1,607,865			$	849				0.21	%			1,629,149			$	839				0.21	%			1,528,020			$	852				0.22	%			1,598,624			$	3,307				0.21	%			1,563,306			$	3,580				0.23	%
Noninterest Bearing Deposits			743,497												723,826												717,725												677,674												689,800												715,883												671,188
Other Liabilities			68,005												73,485												70,690												66,424												45,887												69,666												46,603
Total Liabilities			2,402,321												2,364,736												2,396,280												2,373,247												2,263,707												2,384,173												2,281,097
SHAREOWNERS’ EQUITY:			275,893												274,956												274,421												275,304												286,029												275,144												283,079
Total Liabilities and Shareowners’ Equity		$	2,678,214											$	2,639,692											$	2,670,701											$	2,648,551											$	2,549,736											$	2,659,317											$	2,564,176
Interest Rate Spread						$	20,006				3.31	%						$	19,253				3.24	%						$	19,119				3.23	%						$	18,611				3.21	%						$	19,124				3.36	%						$	76,989				3.25	%						$	75,135				3.29	%
Interest Income and Rate Earned(1)							20,814				3.51								20,064				3.45								19,968				3.44								19,450				3.42								19,976				3.58								80,296				3.45								78,715				3.52
Interest Expense and Rate Paid(2)							808				0.14								811				0.14								849				0.15								839				0.15								852				0.15								3,307				0.14								3,580				0.16
Net Interest Margin						$	20,006				3.37	%						$	19,253				3.31	%						$	19,119				3.29	%						$	18,611				3.27	%						$	19,124				3.43	%						$	76,989				3.31	%						$	75,135				3.36	%

 

(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.