Capital City Bank Group, Inc. Reports Second Quarter 2019 Results
Net income for the first six months of 2018 included tax benefits totaling $2.9 million, or $0.17 per diluted share (1Q - $1.5 million, or $0.09 per diluted share and 2Q - $1.4 million, or $0.08 per diluted share) related to 2017 plan year pension plan contributions made in 2018.
HIGHLIGHTS
Compared to the first quarter of 2019, the $1.2 million increase in operating profit reflected a $1.1 million increase in net interest income, higher noninterest income of $0.2 million, and a $0.1 million decrease in the loan loss provision, partially offset by higher noninterest expense of $0.2 million.
Compared to the second quarter of 2018, the $3.6 million increase in operating profit was attributable to higher net interest income of $3.2 million, higher noninterest income of $0.2 million, and a $0.2 million decrease in the loan loss provision.
The increase in operating profit for the first six months of 2019 versus the comparable period of 2018 was attributable to higher net interest income of $6.4 million, higher noninterest income of $0.3 million, and a $0.1 million decrease in the loan loss provision, partially offset by higher noninterest expense of $0.3 million.
Our return on average assets ("ROA") was 0.98% and our return on average equity ("ROE") was 9.37% for the second quarter of 2019. These metrics were 0.87% and 8.49% for the first quarter of 2019, respectively, and 0.84% and 8.25% for the second quarter of 2018, respectively. For the first six months of 2019, our ROA was 0.92% and our ROE was 8.94% compared to 0.83% and 8.20%, respectively, for the same period of 2018.
Discussion of Operating Results
We realized income tax expense of $4.4 million (effective rate of 25%) for the first six months of 2019 compared to an income tax benefit of $0.1 million for the same period of 2018. During 2018, we realized tax benefits totaling $2.9 million (1Q - $1.5 million and 2Q - $1.4 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
We continue to make minor modifications on some of our lending programs to try to mitigate the impact that consumer and business deleveraging has had on our portfolio. These programs, coupled with economic improvements in our anchor markets, have helped to increase overall loan growth.
Average borrowings decreased $2.4 million in the second quarter 2019 compared to the prior quarter, and declined $8.2 million compared to the fourth quarter of 2018. Decreases occurred in both short-term and long-term borrowings as we reduced our repurchase agreements and a portion of our match funded advances from the Federal Home Loan Bank.
About Capital City Bank Group, Inc.
FORWARD-LOOKING STATEMENTS
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.
For Information Contact: J. Kimbrough Davis Executive Vice President and Chief Financial Officer 850.402.7820
TALLAHASSEE, Fla., July 23, 2019 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (NASDAQ:CCBG) today reported net income of $7.3 million, or $0.44 per diluted share, for the second quarter of 2019 compared to net income of $6.4 million, or $0.38 per diluted share, for the first quarter of 2019, and $6.0 million, or $0.35 per diluted share, for the second quarter of 2018. For the first six months of 2019, net income totaled $13.8 million, or $0.82 per diluted share, compared to net income of $11.8 million, or $0.69 per diluted share, for the same period of 2018.
Net interest income up 4.3% sequentially and 14.3% over prior year
Net interest margin of 3.85%, up 10 basis points over prior quarter
Average loan growth of $43 million, or 2.4% over prior quarter
Strong year over year growth in average deposit balances of $121 million, or 5.0%
Year-to-date net charge-offs at 12 basis points continues to reflect the quality of our loan portfolio
Repurchased 77,000 shares of our stock in the second quarter of 2019
Tangible equity ratio up 27 basis points sequentially to 7.83%
"I am very encouraged by our results in the first half and particularly pleased with the loan growth and margin expansion achieved in the second quarter," said William G. Smith, Jr., Chairman, President and CEO. "Higher earning asset yields, loan growth and a phenomenal core deposit base are all contributing to higher net interest income. Credit quality continues to improve, and the strength of our Florida and Georgia economies is driving continued improvement in our market demographics. Lowering our efficiency ratio is a top priority, and we have multiple strategies in place to grow revenues and manage expenses. There is more to be done, but I am pleased with our progress as we remain focused on strategies that produce long-term value for our shareowners."
Tax-equivalent net interest income for the second quarter of 2019 was $26.1 million compared to $25.0 million for the first quarter of 2019 and $22.9 million for the second quarter of 2018. For the first six months of 2019, tax-equivalent net interest income totaled $51.2 million compared to $44.9 million for the comparable period of 2018. The increase in tax-equivalent net interest income compared to the prior quarter reflected loan growth, higher interest rates, and one additional calendar day. The year-over-year comparisons for both the second quarter and year-to-date periods were primarily driven by significant growth in our earning assets, as higher balances of noninterest bearing deposits funded loan growth.
The federal funds target rate has increased nine times since December 2015 to 2.50% by the end of December 2018. The above comparisons reflected favorable repricing of our variable and adjustable rate earning assets as a result of these rate increases. Our overall cost of funds was 40 basis points for the second quarter of 2019, a two basis point reduction compared to the prior quarter. The reduction in cost of funds reflected the favorable shift in our deposit mix. Due to highly competitive fixed-rate loan pricing across most markets, we have continued to review our loan pricing and make adjustments where appropriate and prudent.
Our net interest margin for the second quarter of 2019 was 3.85%, an increase of 10 basis points compared to the first quarter of 2019 and an increase of 27 basis points over the second quarter of 2018. For the first six months of 2019, the net interest margin increased 29 basis points to 3.80% compared to the same period of 2018. The increase in the margin as compared to all respective prior periods reflected rising interest rates and a favorable shift in our earning asset mix, which produced higher net interest income in each period.
The provision for loan losses for the second quarter of 2019 was $0.6 million compared to $0.8 million for the first quarter of 2019 and $0.8 million for the second quarter of 2018. For the first six months of 2019, the loan loss provision was $1.4 million compared to $1.6 million in 2018. At June 30, 2019, the allowance for loan losses of $14.6 million represented 0.79% of outstanding loans (net of overdrafts) and provided coverage of 260% of nonperforming loans compared to 0.78% and 280%, respectively, at March 31, 2019 and 0.80% and 207%, respectively, at December 31, 2018.
Noninterest income for the second quarter of 2019 totaled $12.8 million, an increase of $0.2 million, or 1.7%, over the first quarter of 2019 and a $0.2 million, or 1.8%, increase over the second quarter of 2018. For the first six months of 2019, noninterest income totaled $25.3 million, a $0.3 million, or 1.2%, increase over the same period of 2018. Higher mortgage banking fees and bank card fees drove the increase compared to the first quarter of 2019. Higher wealth management fees drove the increase compared to both prior year periods and reflected higher assets under management.
Noninterest expense for the second quarter of 2019 totaled $28.4 million, an increase of $0.2 million, or 0.7%, over the first quarter of 2019 and comparable to the second quarter of 2018. For the first six months of 2019, noninterest expense totaled $56.6 million, a $0.3 million, or 0.5% increase over the same period of 2018. The slight increase over the first quarter of 2019 reflected higher compensation expense, primarily mid-year merit raises and commissions. The increase for the six month period reflected higher compensation expense of $1.1 million that was partially offset by lower other real estate expense of $0.4 million and other expense of $0.4 million. Higher base salary expense (primarily merit raises) and commissions drove the increase in compensation expense. Lower valuation adjustments drove the reduction in other real estate expense. The decrease in other expense primarily reflected lower professional fees.
Average earning assets were $2.719 billion for the second quarter of 2019, an increase of $14.4 million, or 0.5%, over the first quarter of 2019, and an increase of $164.7 million, or 6.4%, over the fourth quarter of 2018. The change in average earning assets compared to the first quarter 2019 was primarily attributable to loan growth funded by noninterest bearing deposits, partially offset by a decline in our seasonal public fund balances. The change in average earning assets over the fourth quarter 2018 was attributable to growth in our overnight funds position and loan portfolio, primarily funded by increases in our noninterest bearing and public fund deposits.
We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $251.8 million for the second quarter of 2019 compared to an average net overnight funds sold position of $265.7 million for the first quarter of 2019 and $80.8 million for the fourth quarter of 2018. The decrease in average net overnight funds compared to the prior quarter reflected loan growth, partially offset by runoff from the investment portfolio. The increase in average overnight funds compared to the fourth quarter of 2018 reflected growth in all deposit products except money market accounts and certificates of deposit, and a reduction in the investment portfolio, partially offset by loan growth.
Average loans increased $42.9 million, or 2.4% compared to the first quarter of 2019, and have grown $37.7 million, or 2.1% compared to the fourth quarter of 2018. Growth over both prior periods occurred in all loan types except institutional, home equity, and consumer loans. During the second quarter of 2019, we purchased pools of adjustable rate residential loans totaling $3.9 million. In the first quarter 2019, we purchased a $10.3 million pool of fixed and adjustable rate commercial real estate loans and a $4.4 million pool of adjustable rate residential loans.
Nonperforming assets (nonaccrual loans and OREO) totaled $6.6 million at June 30, 2019, a decrease of $0.3 million, or 4.6%, from March 31, 2019 and $2.5 million, or 27.1%, from December 31, 2018. Nonaccrual loans totaled $5.6 million at June 30, 2019, a $0.6 million increase over March 31, 2019 and a $1.2 million decrease from December 31, 2018. The balance of OREO totaled $1.0 million at June 30, 2019, a decrease of $0.9 million and $1.2 million, respectively, from March 31, 2019 and December 31, 2018.
Average total deposits were $2.565 billion for the second quarter of 2019, an increase of $0.7 million over the first quarter of 2019, and an increase of $153.1 million, or 6.3% over the fourth quarter of 2018. The increase in deposits compared to the first quarter of 2019 reflected higher noninterest bearing and savings accounts, partially offset by lower public fund NOW accounts, money market accounts, and certificates of deposit balances. The increase in deposits when compared to the fourth quarter of 2018 reflected growth in all deposit products except money market accounts and certificates of deposit. Public fund accounts typically peak in the first quarter and trend lower through the fourth quarter due to the cycle of tax receipts. Deposit levels remain strong, and average core deposits continue to experience growth. We monitor deposit rates on an ongoing basis as a prudent pricing discipline remains the key to managing our mix of deposits.
Shareowners' equity was $314.6 million at June 30, 2019, compared to $309.0 million at March 31, 2019 and $302.6 million at December 31, 2018. Our leverage ratio was 10.64%, 10.53%, and 10.89%, respectively, on these dates. Further, at June 30, 2019, our total risk-based capital ratio was 17.13% compared to 17.09% and 17.13% at March 31, 2019 and December 31, 2018, respectively. Our common equity tier 1 capital ratio was 13.67% at June 30, 2019, compared to 13.62% at March 31, 2019 and 13.58% at December 31, 2018. All of our capital ratios exceeded the threshold to be designated as "well-capitalized" under the Basel III capital standards.
Capital City Bank Group, Inc. (NASDAQ:CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $3.0 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 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.
(Dollars in Thousands)
Jun 30, 2019
Mar 31, 2019
Dec 31, 2018
Sep 30, 2018
Jun 30, 2018
Shareowners' Equity (GAAP)
$
314,595
$
308,986
$
302,587
$
298,016
$
293,571
Less: Goodwill (GAAP)
84,811
84,811
84,811
84,811
84,811
Tangible Shareowners' Equity (non-GAAP)
A
229,784
224,175
217,776
213,205
208,760
Total Assets (GAAP)
3,017,654
3,052,051
2,959,183
2,819,190
2,880,278
Less: Goodwill (GAAP)
84,811
84,811
84,811
84,811
84,811
Tangible Assets (non-GAAP)
B
$
2,932,843
$
2,967,240
$
2,874,372
$
2,734,379
$
2,795,467
Tangible Common Equity Ratio (non-GAAP)
A/B
7.83
%
7.56
%
7.58
%
7.80
%
7.47
%
Actual Diluted Shares Outstanding (GAAP)
C
16,773,449
16,840,496
16,808,542
17,127,846
17,114,380
Tangible Book Value per Diluted Share (non-GAAP)
A/C
$
13.70
$
13.31
$
12.96
$
12.45
$
12.20
CAPITAL CITY BANK GROUP, INC.
EARNINGS HIGHLIGHTS
Unaudited
Three Months Ended
Six Months Ended
(Dollars in thousands, except per share data)
Jun 30, 2019
Mar 31, 2019
Jun 30, 2018
Jun 30, 2019
Jun 30, 2018
EARNINGS
Net Income
$
7,325
$
6,436
$
6,003
$
13,761
$
11,776
Net Income Per Common Share
$
0.44
$
0.38
$
0.35
$
0.82
$
0.69
PERFORMANCE
Return on Average Assets
0.98
%
0.87
%
0.84
%
0.92
%
0.83
%
Return on Average Equity
9.37
%
8.49
%
8.25
%
8.94
%
8.20
%
Net Interest Margin
3.85
%
3.75
%
3.58
%
3.80
%
3.51
%
Noninterest Income as % of Operating Revenue
32.95
%
33.51
%
35.52
%
33.23
%
35.97
%
Efficiency Ratio
73.02
%
75.01
%
80.07
%
74.00
%
80.57
%
CAPITAL ADEQUACY
Tier 1 Capital Ratio
16.36
%
16.34
%
16.25
%
16.36
%
16.25
%
Total Capital Ratio
17.13
%
17.09
%
17.00
%
17.13
%
17.00
%
Leverage Ratio
10.64
%
10.53
%
10.69
%
10.64
%
10.69
%
Common Equity Tier 1 Ratio
13.67
%
13.62
%
13.46
%
13.67
%
13.46
%
Tangible Common Equity Ratio(1)
7.83
%
7.56
%
7.47
%
7.83
%
7.47
%
Equity to Assets
10.43
%
10.12
%
10.19
%
10.43
%
10.19
%
ASSET QUALITY
Allowance as % of Non-Performing Loans
259.55
%
279.77
%
236.25
%
259.55
%
236.25
%
Allowance as a % of Loans
0.79
%
0.78
%
0.78
%
0.79
%
0.78
%
Net Charge-Offs as % of Average Loans
0.04
%
0.20
%
0.12
%
0.12
%
0.16
%
Nonperforming Assets as % of Loans and ORE
0.36
%
0.39
%
0.52
%
0.36
%
0.52
%
Nonperforming Assets as % of Total Assets
0.22
%
0.23
%
0.32
%
0.22
%
0.32
%
STOCK PERFORMANCE
High
$
25.00
$
25.87
$
25.99
$
25.87
$
26.50
Low
21.57
21.04
22.28
21.04
22.28
Close
$
24.85
$
21.78
$
23.63
$
24.85
$
23.63
Average Daily Trading Volume
24,258
18,407
25,246
21,380
23,204
(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)
Second Quarter
First Quarter
Fourth Quarter
Third Quarter
Second Quarter
ASSETS
Cash and Due From Banks
$
53,731
$
49,501
$
62,032
$
48,423
$
56,573
Funds Sold and Interest Bearing Deposits
234,097
304,213
213,968
26,839
107,066
Total Cash and Cash Equivalents
287,828
353,714
276,000
75,262
163,639
Investment Securities Available for Sale
410,851
429,016
446,157
484,243
493,662
Investment Securities Held to Maturity
229,516
226,179
217,320
227,923
236,764
Total Investment Securities
640,367
655,195
663,477
712,166
730,426
Loans Held for Sale
9,885
4,557
6,869
8,297
8,246
Loans, Net of Unearned Interest
Commercial, Financial, & Agricultural
265,001
238,942
233,689
239,044
222,406
Real Estate - Construction
101,372
87,123
89,527
87,672
88,169
Real Estate - Commercial
614,618
615,129
602,061
596,391
575,993
Real Estate - Residential
349,843
338,574
334,197
333,896
320,296
Real Estate - Home Equity
201,579
209,194
210,111
212,942
218,851
Consumer
288,196
296,351
295,040
294,040
285,599
Other Loans
13,131
10,430
8,018
8,167
11,648
Overdrafts
1,442
1,362
1,582
1,602
1,513
Total Loans, Net of Unearned Interest
1,835,182
1,797,105
1,774,225
1,773,754
1,724,475
Allowance for Loan Losses
(14,593
)
(14,120
)
(14,210
)
(14,219
)
(13,563
)
Loans, Net
1,820,589
1,782,985
1,760,015
1,759,535
1,710,912
Premises and Equipment, Net
86,005
86,846
87,190
89,567
90,000
Goodwill
84,811
84,811
84,811
84,811
84,811
Other Real Estate Owned
1,010
1,902
2,229
2,720
3,373
Other Assets
87,159
82,041
78,592
86,832
88,871
Total Other Assets
258,985
255,600
252,822
263,930
267,055
Total Assets
$
3,017,654
$
3,052,051
$
2,959,183
$
2,819,190
$
2,880,278
LIABILITIES
Deposits:
Noninterest Bearing Deposits
$
1,024,898
$
995,853
$
947,858
$
934,146
$
937,241
NOW Accounts
810,568
887,453
867,209
713,967
778,131
Money Market Accounts
240,181
244,628
237,739
254,099
257,965
Regular Savings Accounts
371,773
372,414
358,306
352,508
354,156
Certificates of Deposit
113,684
116,946
120,744
126,496
131,697
Total Deposits
2,561,104
2,617,294
2,531,856
2,381,216
2,459,190
Short-Term Borrowings
9,753
8,983
13,541
16,644
7,021
Subordinated Notes Payable
52,887
52,887
52,887
52,887
52,887
Other Long-Term Borrowings
7,313
7,661
8,568
12,456
12,897
Other Liabilities
72,002
56,240
49,744
57,971
54,712
Total Liabilities
2,703,059
2,743,065
2,656,596
2,521,174
2,586,707
SHAREOWNERS' EQUITY
Common Stock
167
168
167
171
171
Additional Paid-In Capital
30,751
31,929
31,058
38,325
37,932
Retained Earnings
310,247
304,763
300,177
293,254
288,800
Accumulated Other Comprehensive Loss, Net of Tax
(26,570
)
(27,874
)
(28,815
)
(33,734
)
(33,332
)
Total Shareowners' Equity
314,595
308,986
302,587
298,016
293,571
Total Liabilities and Shareowners' Equity
$
3,017,654
$
3,052,051
$
2,959,183
$
2,819,190
$
2,880,278
OTHER BALANCE SHEET DATA
Earning Assets
$
2,719,530
$
2,761,070
$
2,658,539
$
2,521,056
$
2,570,213
Interest Bearing Liabilities
1,606,159
1,690,972
1,658,994
1,529,057
1,594,754
Book Value Per Diluted Share
$
18.76
$
18.35
$
18.00
$
17.40
$
17.15
Tangible Book Value Per Diluted Share(1)
13.70
13.31
12.96
12.45
12.20
Actual Basic Shares Outstanding
16,746
16,812
16,748
17,059
17,056
Actual Diluted Shares Outstanding
16,773
16,840
16,809
17,128
17,114
(1) Tangible book value per diluted share is a non-GAAP financial measure. For additional information, including a reconcilation to GAAP, refer to page 4.
CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
Unaudited
Six Months Ended
2019
2018
June 30,
(Dollars in thousands, except per share data)
Second Quarter
First Quarter
Fourth Quarter
Third Quarter
Second Quarter
2019
2018
INTEREST INCOME
Interest and Fees on Loans
$
23,765
$
22,616
$
22,431
$
21,618
$
20,533
$
46,381
$
40,068
Investment Securities
3,393
3,513
3,478
3,472
3,156
6,906
5,918
Funds Sold
1,507
1,593
461
302
730
3,100
1,647
Total Interest Income
28,665
27,722
26,370
25,392
24,419
56,387
47,633
INTEREST EXPENSE
Deposits
1,988
2,099
1,312
1,068
995
4,087
1,863
Short-Term Borrowings
31
35
53
41
8
66
16
Subordinated Notes Payable
596
608
572
568
552
1,204
1,027
Other Long-Term Borrowings
66
72
85
92
94
138
194
Total Interest Expense
2,681
2,814
2,022
1,769
1,649
5,495
3,100
Net Interest Income
25,984
24,908
24,348
23,623
22,770
50,892
44,533
Provision for Loan Losses
646
767
457
904
815
1,413
1,560
Net Interest Income after Provision for Loan Losses
25,338
24,141
23,891
22,719
21,955
49,479
42,973
NONINTEREST INCOME
Deposit Fees
4,756
4,775
5,172
5,207
4,842
9,531
9,714
Bank Card Fees
3,036
2,855
2,830
2,828
2,909
5,891
5,720
Wealth Management Fees
2,404
2,323
2,320
2,181
2,037
4,727
4,210
Mortgage Banking Fees
1,199
993
1,129
1,343
1,206
2,192
2,263
Other
1,375
1,606
1,787
1,749
1,548
2,981
3,112
Total Noninterest Income
12,770
12,552
13,238
13,308
12,542
25,322
25,019
NONINTEREST EXPENSE
Compensation
16,437
16,349
16,322
15,891
15,797
32,786
31,708
Occupancy, Net
4,537
4,509
4,804
4,645
4,503
9,046
9,054
Other Real Estate, Net
75
363
(1,663
)
347
248
438
874
Other
7,347
6,977
7,042
7,816
7,845
14,324
14,663
Total Noninterest Expense
28,396
28,198
26,505
28,699
28,393
56,594
56,299
OPERATING PROFIT
9,712
8,495
10,624
7,328
6,104
18,207
11,693
Income Tax Expense (Benefit)
2,387
2,059
2,166
1,338
101
4,446
(83
)
NET INCOME
$
7,325
$
6,436
$
8,458
$
5,990
$
6,003
$
13,761
$
11,776
PER SHARE DATA
Basic Net Income
$
0.44
$
0.38
$
0.50
$
0.35
$
0.35
$
0.82
$
0.69
Diluted Net Income
0.44
0.38
0.50
0.35
0.35
0.82
0.69
Cash Dividend
$
0.11
$
0.11
$
0.09
$
0.09
$
0.07
$
0.22
$
0.14
AVERAGE SHARES
Basic
16,791
16,791
16,989
17,056
17,045
16,791
17,037
Diluted
16,818
16,819
17,050
17,125
17,104
16,820
17,089
CAPITAL CITY BANK GROUP, INC.
ALLOWANCE FOR LOAN LOSSES
AND RISK ELEMENT ASSETS
Unaudited
Six Months Ended
2019
2018
June 30,
(Dollars in thousands, except per share data)
Second Quarter
First Quarter
Fourth Quarter
Third Quarter
Second Quarter
2019
2018
ALLOWANCE FOR LOAN LOSSES
Balance at Beginning of Period
$
14,120
$
14,210
$
14,219
$
13,563
$
13,258
$
14,210
$
13,307
Provision for Loan Losses
646
767
457
904
815
1,413
1,560
Net Charge-Offs
173
857
466
248
510
1,030
1,304
Balance at End of Period
$
14,593
$
14,120
$
14,210
$
14,219
$
13,563
$
14,593
$
13,563
As a % of Loans
0.79
%
0.78
%
0.80
%
0.80
%
0.78
%
0.79
%
0.78
%
As a % of Nonperforming Loans
259.55
%
279.77
%
206.79
%
207.06
%
236.25
%
259.55
%
236.25
%
CHARGE-OFFS
Commercial, Financial and Agricultural
$
235
$
95
$
53
$
268
$
141
$
330
$
323
Real Estate - Construction
-
-
-
-
-
-
7
Real Estate - Commercial
-
155
-
25
-
155
290
Real Estate - Residential
65
264
111
106
456
329
563
Real Estate - Home Equity
45
52
106
112
157
97
315
Consumer
520
795
728
463
509
1,315
1,204
Total Charge-Offs
$
865
$
1,361
$
998
$
974
$
1,263
$
2,226
$
2,702
RECOVERIES
Commercial, Financial and Agricultural
$
58
$
74
$
128
$
78
$
87
$
132
$
253
Real Estate - Construction
-
-
25
-
-
-
1
Real Estate - Commercial
100
70
13
222
15
170
138
Real Estate - Residential
223
44
106
107
346
267
430
Real Estate - Home Equity
60
32
61
47
22
92
83
Consumer
251
284
199
272
283
535
493
Total Recoveries
$
692
$
504
$
532
$
726
$
753
$
1,196
$
1,398
NET CHARGE-OFFS
$
173
$
857
$
466
$
248
$
510
$
1,030
$
1,304
Net Charge-Offs as a % of Average Loans (1)
0.04
%
0.20
%
0.10
%
0.06
%
0.12
%
0.12
%
0.16
%
RISK ELEMENT ASSETS
Nonaccruing Loans
$
5,622
$
5,047
$
6,872
$
6,867
$
5,741
Other Real Estate Owned
1,010
1,902
2,229
2,720
3,373
Total Nonperforming Assets
$
6,632
$
6,949
$
9,101
$
9,587
$
9,114
Past Due Loans 30-89 Days
$
5,443
$
4,682
$
4,757
$
3,684
$
3,472
Past Due Loans 90 Days or More
-
-
-
126
-
Classified Loans
26,406
22,219
22,889
27,039
29,583
Performing Troubled Debt Restructuring's
$
18,737
$
20,791
$
22,084
$
28,661
$
29,981
Nonperforming Loans as a % of Loans
0.30
%
0.28
%
0.39
%
0.39
%
0.33
%
Nonperforming Assets as a % of Loans and
Other Real Estate
0.36
%
0.39
%
0.51
%
0.54
%
0.52
%
Nonperforming Assets as a % of Total Assets
0.22
%
0.23
%
0.31
%
0.34
%
0.32
%
(1) Annualized
CAPITAL CITY BANK GROUP, INC.
AVERAGE BALANCE AND INTEREST RATES(1)
Unaudited
Second Quarter 2019
First Quarter 2019
Fourth Quarter 2018
Third Quarter 2018
Second Quarter 2018
Jun 2019 YTD
Jun 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
$
1,823,311
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
%
$
1,691,287
20,625
4.89
%
$
1,801,977
46,591
5.21
%
$
1,669,571
40,261
4.86
%
Investment Securities
Taxable Investment Securities
614,775
3,301
2.15
618,127
3,387
2.20
637,735
3,325
2.08
663,639
3,290
1.98
643,516
2,945
1.83
616,442
6,688
2.18
631,394
5,468
1.74
Tax-Exempt Investment Securities
29,342
116
1.58
40,575
158
1.56
50,362
193
1.54
60,952
229
1.50
72,478
266
1.47
34,928
274
1.57
78,605
584
1.49
Total Investment Securities
644,117
3,417
2.12
658,702
3,545
2.16
688,097
3,518
2.04
724,591
3,519
1.94
715,994
3,211
1.79
651,370
6,962
2.14
709,999
6,052
1.71
Funds Sold
251,789
1,507
2.40
265,694
1,593
2.43
80,815
461
2.26
63,608
302
1.88
158,725
730
1.84
258,703
3,100
2.42
199,593
1,647
1.66
Total Earning Assets
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
%
2,566,006
$
24,566
3.84
%
2,712,050
$
56,653
4.21
%
2,579,163
$
47,960
3.75
%
Cash and Due From Banks
51,832
53,848
52,344
49,493
50,364
52,834
51,531
Allowance for Loan Losses
(14,513
)
(14,347
)
(14,642
)
(14,146
)
(13,521
)
(14,431
)
(13,586
)
Other Assets
254,126
252,208
257,061
256,285
258,255
253,173
259,418
Total Assets
$
3,010,662
$
2,996,511
$
2,849,245
$
2,826,924
$
2,861,104
$
3,003,626
$
2,876,526
LIABILITIES:
Interest Bearing Deposits
NOW Accounts
$
832,982
$
1,623
0.78
%
$
884,277
$
1,755
0.80
%
$
739,225
$
995
0.53
%
$
733,255
$
773
0.42
%
$
790,335
$
725
0.37
%
$
858,488
$
3,378
0.79
%
$
826,554
$
1,384
0.34
%
Money Market Accounts
237,921
265
0.45
239,516
247
0.42
248,486
216
0.34
254,440
190
0.30
255,143
166
0.26
238,714
512
0.43
250,883
269
0.22
Savings Accounts
371,716
46
0.05
364,783
44
0.05
356,723
44
0.05
352,833
43
0.05
351,664
43
0.05
368,268
90
0.05
347,847
85
0.05
Time Deposits
115,442
54
0.19
118,839
53
0.18
123,193
57
0.18
129,927
62
0.19
134,171
61
0.18
117,131
107
0.18
137,248
125
0.18
Total Interest Bearing Deposits
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
%
1,531,313
995
0.27
%
1,582,601
4,087
0.52
%
1,562,532
1,863
0.25
%
Short-Term Borrowings
9,625
31
1.30
%
11,378
35
1.26
%
15,424
53
1.36
%
12,949
41
1.24
%
6,633
8
0.49
%
10,497
66
1.28
%
7,745
16
0.42
%
Subordinated Notes Payable
52,887
596
4.46
52,887
608
4.60
52,887
572
4.23
52,887
568
4.20
52,887
552
4.13
52,887
1,204
4.53
52,887
1,027
3.86
Other Long-Term Borrowings
7,509
66
3.53
8,199
72
3.55
9,918
85
3.40
12,729
92
2.87
13,151
94
2.88
7,853
138
3.54
13,467
194
2.91
Total Interest Bearing Liabilities
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
%
1,603,984
$
1,649
0.43
%
1,653,838
$
5,495
0.67
%
1,636,631
$
3,100
0.40
%
Noninterest Bearing Deposits
1,007,370
957,300
944,748
921,817
900,643
982,473
881,433
Other Liabilities
61,611
52,070
56,445
58,330
64,671
56,867
68,796
Total Liabilities
2,697,063
2,689,249
2,547,049
2,529,167
2,569,298
2,693,178
2,586,860
SHAREOWNERS' EQUITY:
313,599
307,262
302,196
297,757
291,806
310,448
289,666
Total Liabilities and Shareowners' Equity
$
3,010,662
$
2,996,511
$
2,849,245
$
2,826,924
$
2,861,104
$
3,003,626
$
2,876,526
Interest Rate Spread
$
26,116
3.59
%
$
25,042
3.49
%
$
24,513
3.58
%
$
23,785
3.53
%
$
22,917
3.41
%
$
51,158
3.54
%
$
44,860
3.35
%
Interest Income and Rate Earned(1)
28,797
4.25
27,856
4.17
26,535
4.12
25,554
4.00
24,566
3.84
56,653
4.21
47,960
3.75
Interest Expense and Rate Paid(2)
2,681
0.40
2,814
0.42
2,022
0.31
1,769
0.28
1,649
0.26
5,495
0.41
3,100
0.24
Net Interest Margin
$
26,116
3.85
%
$
25,042
3.75
%
$
24,513
3.81
%
$
23,785
3.72
%
$
22,917
3.58
%
$
51,158
3.80
%
$
44,860
3.51
%
(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.