Capital City Bank Group, Inc. Reports Fourth Quarter and Full Year 2009 Results


TALLAHASSEE, Fla., Jan. 26, 2010 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported a net loss of $3.4 million ($0.20 per diluted share) for the fourth quarter of 2009 compared to a net loss of $1.5 million ($0.08 per diluted share) for the third quarter of 2009 and a net loss of $1.7 million ($0.10 per diluted share) in the fourth quarter of 2008. For the full year 2009, a net loss of $3.5 million ($0.20 per diluted share) was realized compared to net income of $15.2 million ($0.89 per diluted share) for 2008. 

The loss reported for the fourth quarter of 2009 reflects a loan loss provision of $10.8 million ($0.39 per diluted share) versus $12.3 million ($0.45 per diluted share) in the third quarter of 2009 and $12.5 million ($0.45 per diluted share) in the fourth quarter of 2008. Higher costs related to the management and resolution of problem assets also negatively impacted earnings for the quarter.   

Earnings for the full year 2009 include a loan loss provision of $40.0 million ($1.44 per diluted share) compared to $32.5 million ($1.16 per diluted share) for 2008. Higher pension costs, FDIC insurance fees, and an increase in costs related to the management and resolution of problem assets also negatively impacted earnings for 2009. 2008 earnings included a $6.25 million gain ($0.22 per diluted share) from the sale of a portion of the bank's merchant services portfolio, a $2.4 million gain from the redemption of Visa shares and the reversal of $1.1 million in Visa related litigation reserves.

"As we close out one of the toughest years in Capital City's history and enter 2010, we are cautiously optimistic," said William G. Smith, Jr., Chairman, President and CEO. "The early signs would indicate a slight uptick in the economy, although we believe the road to recovery will be jagged as we move off the bottom. It's still too early to be certain we have turned the corner, but our confidence is growing as we sense our markets in north Florida and south Georgia are becoming more stable.

"At Capital City, nonperforming assets were flat for the second consecutive quarter. Additionally, the gross additions to our total problem loan pool declined substantially quarter over quarter and we continue to see increased activity in the resolution of our ORE properties.

"Over the last two years our allowance for loan loss has increased by $25.9 million to $44.0 million, and at year-end represents 2.30% of outstanding loans. During this period our cumulative provision has outpaced our cumulative net charge-offs by a factor of 1.6x. To date, our two-year cumulative net charge-offs total 2.4% of our outstanding loan balances.

"On the deposit side, we continue to focus on core deposits and are using this time of market disruption to effectively capitalize on organic growth opportunities. Our efforts are centered on generating core deposit growth, retaining these relationships for the longer term, and creating realistic opportunities to cross-sell new deposit clients into other profitable products and services. In addition to the seasonal inflow of public funds, we added over 800 new accounts and $70 million in new deposit balances through our money market promotion. These clients carry substantial balances and offer an excellent opportunity to expand relationships over time.

"As we move into 2010, our priorities will continue to be the resolution of our problem assets and a return to more normalized levels of profitability. Persistent unemployment levels across our markets will be challenging, but our prospects are encouraging;  we are the leading locally-owned and operated banking company across northern Florida, we believe we can continue to execute our strategy without raising additional capital, and we fully understand that our core deposit base is the single largest driver of our overall profitability," said Smith.

The Return on Average Assets was -0.52% and the Return on Average Equity was -5.03% for the fourth quarter of 2009. These metrics were -0.24% and -2.15% for the third quarter of 2009 and -0.28% and -2.24% for the fourth quarter of 2008, respectively.

For the full year of 2009, the Return on Average Assets was -0.14% and the Return on Average Equity was -1.26% compared to 0.59% and 5.06%, respectively, for the full year of 2008.

Discussion of Financial Condition

Average earning assets were $2.238 billion for the fourth quarter of 2009, an increase of $80.2 million, or 3.6% from the third quarter of 2009, and an increase of $86.7 million, or 4.0% from the fourth quarter of 2008. The improvement from the third quarter is primarily attributable to an increase in the overnight funds position of $109.0 million, partially offset by a $9.2 million and $20.1 million decrease in the investment and loan portfolios, respectively. The improvement in the net funds position reflects our focus on core deposit growth, a successful money market account ("MMA") campaign in selected markets and the increase in balances of several large deposit relationships. Loans declined primarily in the residential and construction portfolios with moderate growth experienced in the commercial mortgage portfolio. Loans transferred to Other Real Estate Owned and gross charge-offs were significant factors contributing to the net reduction in the loan portfolio for the quarter. Compared to the fourth quarter of 2008, the increase in earning assets primarily reflects growth in the overnight funds position, partially offset by a reduction in investment securities.

At the end of the fourth quarter, nonperforming assets (including nonaccrual loans, restructured loans, and other real estate owned) totaled $144.1 million, a net decrease of $0.3 million from the third quarter and an increase of $36.2 million from the fourth quarter of 2008. Nonaccrual loans totaled $86.3 million at the end of the fourth quarter, a net decrease of $5.6 million from the prior linked quarter reflective of both an improvement in successful problem loan resolutions and the migration of loans to the other real estate owned category. Quarter over quarter, the other real estate owned balance increased $2.8 million and restructured loans increased by $2.5 million. Compared to the prior year-end, the overall increase in nonperforming assets reflects weak economic and real estate market conditions, which have increased loan default rates primarily within our residential real estate loan portfolio. Vacant residential land loans of $28.1 million represented approximately 33% of our nonaccrual loan balance at quarter-end, which is a decline from $39.4 million, or 43%, at the end of the linked quarter. Total nonperforming assets represented 7.38% of loans and other real estate at the end of the fourth quarter compared to 7.25% at the prior quarter-end and 5.48% at year-end 2008. The increase over the linked quarter is attributable to a net decline in the loan portfolio as nonperforming assets have been essentially flat for the last two quarters.

Average total deposits were $2.090 billion for the fourth quarter, an increase of $139.8 million, or 7.2%, from the third quarter and an increase of $144.1 million, or 7.4%, from the fourth quarter of 2008. On a linked quarter basis, the increase reflects core deposit growth of approximately $150.0 million resulting from the MMA campaign in select markets and the opening of several large deposit relationships. The recent MMA campaign, which was launched during the third quarter, generated in excess of $70.0 million in new deposit balances and served to support our core deposit growth initiatives and to further strengthen the bank's overall liquidity position. Additionally, our absolutely free checking product continues to be successful as both balances and the number of accounts continue to post growth quarter over quarter. Certificates of deposit balances have grown as rate pressures from higher paying institutions have eased in most of our markets. Partially offsetting the core deposit growth was a decline in average public funds of approximately $10.0 million attributable to seasonal run-off and the decision not to match competitors' rates. Starting late in the fourth quarter, we had an influx of public funds deposits (an increase of $159 million over prior quarter-end), which is seasonal in nature and we anticipate those deposits will decline during the first and second quarter of 2010.

We maintained an average net overnight funds (deposits with banks plus Fed funds sold less Fed funds purchased) sold position of $101.1 million during the fourth of 2009 compared to an average net overnight funds purchased position of $53.5 million in the third quarter and an average overnight funds purchased position of $18.0 million during the fourth quarter of 2008. The favorable variance of $154.5 million in the funds position compared to the linked quarter is primarily attributable to the growth in core deposits mentioned above and net reductions in both the loan and investment portfolios. The favorable variance from the fourth quarter of 2008 reflects core deposit growth and a net reduction in investment securities.

Equity capital was $267.9 million as of December 31, 2009, compared to $268.4 million as of September 30, 2009 and $278.8 million as of December 31, 2008. Our leverage ratio was 10.39%, 10.96%, and 11.51%, respectively, for the comparable periods. Further, our risk-adjusted capital ratio of 14.11% at December 31, 2009 exceeds the 8.0% minimum requirement and the 10.0% threshold to be designated as "well-capitalized" under the risk-based regulatory guidelines. At December 31, 2009, our tangible common equity ratio was 6.84%, compared to 7.43% at September 30, 2009 and 7.76% at December 31, 2008. During the first quarter 2009, we repurchased approximately 146,000 shares of our common stock at a weighted average stock price of $10.65; no shares were repurchased during the last three quarters of 2009.

Discussion of Operating Results

Tax equivalent net interest income for the fourth quarter of 2009 was $25.8 million compared to $27.1 million for the third quarter of 2009 and $28.4 million for the fourth quarter of 2008. For 2009, tax equivalent net interest income totaled $108.2 million compared to $111.3 million in 2008.

The decrease of $1.3 million in net interest income on a linked quarter basis was partially due to a shift in earning asset mix, unfavorable asset repricing and a slight increase in the costs of funds. Quarter over quarter, interest income was adversely impacted by declines in the investment and loan portfolios as well as unfavorable repricing, while interest expense increased reflecting the incremental costs of our money market promotion. A decrease in both short-term and long-term borrowings, and a lower level of foregone interest on nonaccrual loans partially offset the unfavorable variances referenced above. 

The decline from the fourth quarter of 2008 reflects the downward repricing of earning assets, higher foregone interest on nonaccrual loans, and lower loan fees. Partially offsetting the decline was the lower costs of funds. Beginning in September 2007, we responded aggressively to reductions in the Federal Reserve's target rate and, as a result, we were able to significantly lower cost of funds year over year.

Pressure on asset repricing and an unfavorable shift in our earning asset mix, coupled with a higher cost of funds resulted in the net interest margin of 4.59% for the fourth quarter of 2009, which represents a decline of 40 basis points over the linked quarter and a 67 basis point decline over the fourth quarter of 2008. During the course of 2009, historically low interest rates (essentially setting a floor on deposit repricing), foregone interest, lower loan fees, unfavorable asset repricing without the flexibility to significantly adjust deposit rates and core deposit growth (which has strengthened our liquidity position, but resulted in an unfavorable shift in our earning asset mix), have all placed pressure on our net interest margin. Although the market offers a steep yield curve, our current strategy as well as historically, is to not accept greater interest rate risk by reaching further out the curve for yield, particularly given the fact that short term rates are at historical lows. We continue to maintain short duration portfolios on both sides of the balance sheet and believe we are well positioned to respond to changing market conditions. Over time, this strategy has produced fairly consistent outcomes and a net interest margin that is significantly above peer comparisons. Given our recent deposit growth and unfavorable asset repricing, we anticipate continued pressure on the margin during the first quarter of 2010.

The provision for loan losses for the fourth quarter was $10.8 million compared to $12.3 million for the third quarter of 2009 and $12.5 million for the fourth quarter of 2008. The reduction in the loan loss provision compared to the prior quarter was primarily due to a lower level of reserves required for impaired loans as this portfolio declined $9.1 million from the third quarter. For the full year 2009, our loan loss provision was $40.0 million compared to $32.5 million for 2008 with the increase attributable to a higher level of required reserves. Growth in the level of nonperforming loans coupled with weaker economic conditions and declining property values (primarily vacant residential land) were the primary factors contributing to the higher required reserves. Net charge-offs in the fourth quarter totaled $11.8 million (2.42% of average loans) compared to $8.7 million (1.76% of average loans) in the third quarter of 2009 and $6.0 million (1.24% of average loans) in the fourth quarter of 2008. For 2009, our net charge-offs totaled $32.6 million (1.66% of average loans), compared to $13.6 million (.71% of average loans) for 2008. Over the last eight quarters, we have recorded a cumulative loan loss provision totaling $72.5 million, or 3.8% of beginning loans and recognized cumulative net charge-offs of $46.2 million, or 2.4%. At year-end 2009, the allowance for loan losses of $44.0 million was 2.30% of outstanding loans (net of overdrafts) and provided coverage of 41% of nonperforming loans compared to 2.32% and 41%, respectively at the end of the third quarter and 1.89% and 38%, respectively at year-end 2008.

Noninterest income for the fourth quarter of 2009 totaled $14.4 million compared to $14.3 million in the third quarter of 2009 and $13.3 million for the fourth quarter of 2008. Compared to the linked quarter, the $0.1 million, or 0.7% increase was due to higher deposit and asset management fees of $84,000 and $105,000, respectively, partially offset by lower mortgage banking revenues ($113,000). The increase in deposit fees reflects a reduction in overdraft losses, while the increase in asset management fees is attributable to higher account valuations for managed accounts. The decline in mortgage banking revenues is attributable to a reduction in our residential real estate loan pipeline. Compared to the prior year quarter, the $1.1 million, or 8.3% increase primarily reflects higher deposit fees ($376,000), asset management fees ($130,000), retail brokerage fees ($142,000), and mortgage banking revenues ($258,000). The same aforementioned factors drove the prior year variances in deposit fees and asset management fees. The higher level of mortgage banking revenues was due to a mid-year spike in refinancing activity due to the lower interest rate environment. Retail brokerage fees were higher due to an increase in both account trading activity and new account growth. For the full year 2009, noninterest income decreased $9.6 million, or 14.4%, due to one-time transactions in 2008, including a $6.25 million pre-tax gain from the bank's merchant services portfolio sale and a $2.4 million pre-tax gain from the redemption of Visa shares. Additionally, lower merchant fees of $3.2 million related to the aforementioned merchant services portfolio sale also contributed to the unfavorable variance. Improvement in deposit fees ($400,000) and mortgage banking fees ($1.1 million) as well as a higher level of card fees ($794,000) partially offset the aforementioned unfavorable variances.  

Noninterest expense totaled $35.3 million for the fourth quarter of 2009 compared to $31.6 million in the third quarter of 2009 and $31.0 million for the fourth quarter of 2008. Compared to the linked quarter, increases in professional fees ($595,000), legal fees ($214,000), other real estate owned expense ("OREO") ($1.6 million), pension expense ($587,000), and advertising expense ($223,000) drove the unfavorable variance. Legal fees and OREO expenses were higher due to the cost of managing and resolving problem assets. The increase in professional fees primarily reflects payment to a consulting firm for services related to a review of our vendor maintenance contracts that will result in future cost reductions. The variance in pension expense reflects a third quarter adjustment based on final pension expense estimates provided to us by our actuarial firm. A deposit promotion initiated during the fourth quarter as well an increase in public relations expenses drove the unfavorable variance in advertising expense. Compared to the prior year quarter, the $4.3 million, or 13.9% increase in noninterest expense was primarily due to higher legal fees ($529,000), OREO expenses ($2.9 million), FDIC insurance premium cost ($508,000), and pension expense ($613,000). The same aforementioned factors drove the variance in legal fees and OREO expense. Insurance premiums have risen in 2009 reflecting higher assessments as mandated by the FDIC. The unfavorable variance in pension expense reflects a decline in pension asset value in 2008. For the full year 2009, noninterest expense increased $10.6 million, or 8.8%, due to higher legal fees ($1.7 million), OREO expenses ($5.7 million), and pension expense ($2.8 million). The same aforementioned factors drove the variance in legal fees, OREO expense, and pension expense. The unfavorable variance was also impacted by the reversal of a portion ($1.1 million) of our Visa litigation accrual in 2008, which had the effect of reducing noninterest expense.

We realized a tax benefit of $3.0 million for the fourth quarter of 2009 and a tax benefit of $5.3 million for the full year 2009, both of which primarily reflect the impact of a higher level of permanent book/tax differences (primarily tax exempt income) in relation to our book operating profit. 

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (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: the frequency and magnitude of foreclosure of the Company's loans; the effects of the Company's lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; the accuracy of the Company's financial statement estimates and assumptions, including the estimate for the Company's loan loss provision; the Company's ability to integrate acquisitions; the strength of the U.S. economy and the local economies where the Company conducts operations; harsh weather conditions; fluctuations in inflation, interest rates, or monetary policies; changes in the stock market and other capital and real estate markets; legislative or regulatory changes; 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; 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, 2008, 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   Twelve Months Ended
(Dollars in thousands, except per share data)   Dec 31, 2009   Sep 30, 2009   Dec 31, 2008   Dec 31, 2009   Dec 31, 2008
EARNINGS                    
Net Income $ (3,407)  $ (1,488) $ (1,703) $ (3,471) $ 15,225
Diluted Earnings Per Common Share $ (0.20)  $ (0.08) $ (0.10) $ (0.20) $ 0.89
PERFORMANCE                    
Return on Average Equity   -5.03%   -2.15%   -2.24%   -1.26%   5.06%
Return on Average Assets   -0.52%   -0.24%   -0.28%   -0.14%   0.59%
Net Interest Margin   4.59%   4.99%   5.26%   4.96%   4.96%
Noninterest Income as % of Operating Revenue   36.30%   35.01%   32.42%   35.14%   38.11%
Efficiency Ratio   85.21%   73.86%   71.21%   77.33%   64.91%
CAPITAL ADEQUACY                    
Tier 1 Capital Ratio   12.76%   12.76%   13.34%   12.76%   13.34%
Total Capital Ratio   14.11%   14.12%   14.69%   14.11%   14.69%
Tangible Capital Ratio   6.84%   7.43%   7.76%   6.84%   7.76%
Leverage Ratio   10.39%   10.96%   11.51%   10.39%   11.51%
Equity to Assets   9.89%   10.77%   11.20%   9.89%   11.20%
ASSET QUALITY                    
Allowance as % of Non-Performing Loans   40.77%   40.90%   37.52%   40.77%   37.52%
Allowance as a % of Loans   2.30%   2.32%   1.89%   2.30%   1.89%
Net Charge-Offs as % of Average Loans   2.42%   1.76%   1.24%   1.66%   0.71%
Nonperforming Assets as % of Loans and ORE   7.38%   7.25%   5.48%   7.38%   5.48%
STOCK PERFORMANCE                    
High $ 14.34 $ 17.10 $ 33.32 $ 27.31 $ 34.50
Low $ 11.00 $ 13.92 $ 21.06 $ 9.50 $ 19.20
Close $ 13.84 $ 14.20 $ 27.24 $ 13.84 $ 27.24
Average Daily Trading Volume   39,672   33,823   43,379   46,881   39,293

 

CAPITAL CITY BANK GROUP, INC.                    
CONSOLIDATED STATEMENT OF INCOME                    
Unaudited                    
                     
                     
                     
(Dollars in thousands, except per share data)   2009
Fourth Quarter
  2009
Third Quarter
  2009
Second Quarter
  2009
First Quarter
  2008
Fourth Quarter
                     
INTEREST INCOME                    
Interest and Fees on Loans $ 28,582 $ 29,463 $ 29,742 $ 29,537 $ 31,570
Investment Securities   1,097   1,323   1,437   1,513   1,627
Funds Sold   77   1   1   3   32
Total Interest Income   29,756   30,787   31,180   31,053   33,229
                     
INTEREST EXPENSE                    
Deposits   2,964   2,626   2,500   2,495   3,848
Short-Term Borrowings   22   113   88   68   110
Subordinated Notes Payable   936   936   931   927   937
Other Long-Term Borrowings   542   560   566   568   587
Total Interest Expense   4,464   4,235   4,085   4,058   5,482
Net Interest Income   25,292   26,552   27,095   26,995   27,747
Provision for Loan Losses   10,834   12,347   8,426   8,410   12,497
Net Interest Income after Provision for Loan Losses   14,458   14,205   18,669   18,585   15,250
                     
NONINTEREST INCOME                    
Service Charges on Deposit Accounts   7,183   7,099   7,162   6,698   6,807
Data Processing Fees   948   914   896   870   937
Asset Management Fees   1,065   960   930   970   935
Retail Brokerage Fees   772   765   625   493   630
Gain on Sale of Investment Securities   --   4   6   --   3
Mortgage Banking Revenues   550   663   902   584   292
Merchant Fees   345   393   663   958   650
Interchange Fees   1,129   1,129   1,118   1,056   1,007
Gain on Sale of Portion of Merchant Services Portfolio --   --   --   --   --
ATM/Debit Card Fees   892   876   884   863   744
Other   1,527   1,501   1,448   1,550   1,306
Total Noninterest Income   14,411   14,304   14,634   14,042   13,311
                     
NONINTEREST EXPENSE                    
Salaries and Associate Benefits   16,121   15,660   16,049   17,237   15,492
Occupancy, Net   2,458   2,455   2,540   2,345   2,503
Furniture and Equipment   2,261   2,193   2,304   2,338   2,368
Intangible Amortization   1,010   1,011   1,010   1,011   1,308
Other   13,463   10,296   11,027   9,326   9,331
Total Noninterest Expense   35,313   31,615   32,930   32,257   31,002
                     
OPERATING PROFIT   (6,444)   (3,106)   373   370   (2,441)
Provision for Income Taxes   (3,037)   (1,618)   (401)   (280)   (738)
NET INCOME $ (3,407) $ (1,488) $ 774 $ 650 $ (1,703)
                     
PER SHARE DATA                    
Basic Earnings $ (0.20) $ (0.08) $ 0.04 $ 0.04 $ (0.10)
Diluted Earnings $ (0.20) $ (0.08) $ 0.04 $ 0.04 $ (0.10)
Cash Dividends   0.190   0.190   0.190   0.190   0.190
AVERAGE SHARES                    
Basic   17,034   17,024   17,010   17,109   17,126
Diluted   17,035   17,025   17,010   17,131   17,135

 

    Twelve Months Ended
    December 31
(Dollars in thousands, except per share data)   2009   2008
INTEREST INCOME        
Interest and Fees on Loans $ 117,324 $ 132,682
Investment Securities   5,370   7,075
Funds Sold   82   3,109
Total Interest Income   122,776   142,866
         
INTEREST EXPENSE        
Deposits   10,585   27,306
Short-Term Borrowings   291   1,157
Subordinated Notes Payable   3,730   3,735
Other Long-Term Borrowings   2,236   1,802
Total Interest Expense   16,842   34,000
Net Interest Income   105,934   108,866
Provision for Loan Losses   40,017   32,496
Net Interest Income after Provision for Loan Losses   65,917   76,370
         
NONINTEREST INCOME        
Service Charges on Deposit Accounts   28,142   27,742
Data Processing Fees   3,628   3,435
Asset Management Fees   3,925   4,235
Retail Brokerage Fees   2,655   2,399
Gain on Sale of Investment Securities   10   125
Mortgage Banking Revenues   2,699   1,623
Merchant Fees   2,359   5,548
Interchange Fees   4,432   4,165
Gain on Sale of Portion of Merchant Services Portfolio --   6,250
ATM/Debit Card Fees   3,515   2,988
Other   6,026   8,530
Total Noninterest Income   57,391   67,040
         
NONINTEREST EXPENSE        
Salaries and Associate Benefits   65,067   61,831
Occupancy, Net   9,798   9,729
Furniture and Equipment   9,096   9,902
Intangible Amortization   4,042   5,685
Other   44,112   34,325
Total Noninterest Expense   132,115   121,472
         
OPERATING PROFIT   (8,807)   21,938
Provision for Income Taxes   (5,336)   6,713
NET INCOME $ (3,471) $ 15,225
         
PER SHARE DATA        
Basic Earnings $ (0.20) $ 0.89
Diluted Earnings $ (0.20) $ 0.89
Cash Dividends   0.760   0.745
AVERAGE SHARES        
Basic   17,044   17,141
Diluted   17,045   17,147

 

 

CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION          
Unaudited          
           
(Dollars in thousands, except per share data) 2009
Fourth
Quarter
2009
Third
Quarter
2009
Second
Quarter
2009
First
Quarter
2008
Fourth
Quarter
           
ASSETS          
Cash and Due From Banks $57,877 $79,275 $92,394 $81,317 $88,143
Funds Sold and Interest Bearing Deposits 276,416 828 2,016 4,241 6,806
Total Cash and Cash Equivalents 334,293 80,103 94,410 85,558 94,949
           
Investment Securities, Available-for-Sale 176,673 183,944 194,002 195,767 191,569
           
Loans, Net of Unearned Interest          
Commercial, Financial, & Agricultural 189,061 203,813 201,589 202,038 206,230
Real Estate - Construction 111,249 128,476 153,507 154,102 141,973
Real Estate - Commercial 716,791 704,595 686,420 673,066 656,959
Real Estate - Residential 406,262 424,715 447,652 464,358 468,399
Real Estate - Home Equity 246,722 243,808 235,473 223,505 218,500
Consumer 233,524 241,672 241,467 243,280 246,973
Other Loans 10,207 7,790 7,933 8,068 15,838
Overdrafts 2,124 3,163 3,022 3,195 2,925
Total Loans, Net of Unearned Interest 1,915,940 1,958,032 1,977,063 1,971,612 1,957,797
Allowance for Loan Losses (43,999) (45,401) (41,782) (40,172) (37,004)
Loans, Net 1,871,941 1,912,631 1,935,281 1,931,440 1,920,793
           
Premises and Equipment, Net 115,439 111,797 109,050 107,259 106,433
Intangible Assets 88,841 89,851 90,862 91,872 92,883
Other Assets 121,137 113,611 102,234 87,483 82,072
Total Other Assets 325,417 315,259 302,146 286,614 281,388
           
Total Assets $2,708,324 $2,491,937 $2,525,839 $2,499,379 $2,488,699
           
LIABILITIES          
Deposits:          
Noninterest Bearing Deposits $427,791 $397,943 $424,125 $413,608 $419,696
NOW Accounts 899,649 687,679 733,526 726,069 758,976
Money Market Accounts 373,105 301,662 300,683 312,541 324,646
Regular Savings Accounts 122,370 122,040 123,257 121,245 115,261
Certificates of Deposit 435,319 440,666 424,339 416,326 373,595
Total Deposits 2,258,234 1,949,990 2,005,930 1,989,789 1,992,174
           
Short-Term Borrowings 35,841 103,711 73,989 68,193 62,044
Subordinated Notes Payable 62,887 62,887 62,887 62,887 62,887
Other Long-Term Borrowings 49,380 50,665 52,354 53,448 51,470
Other Liabilities 34,083 56,269 57,973 49,518 41,294
           
Total Liabilities 2,440,425 2,223,522 2,253,133 2,223,835 2,209,869
           
SHAREOWNERS' EQUITY          
Common Stock 170 170 170 170 171
Additional Paid-In Capital 36,099 36,065 35,698 35,841 36,783
Retained Earnings 246,460 253,104 257,828 260,287 262,890
Accumulated Other Comprehensive Loss, Net of Tax (14,830) (20,924) (20,990) (20,754) (21,014)
           
Total Shareowners' Equity 267,899 268,415 272,706 275,544 278,830
           
Total Liabilities and Shareowners' Equity $2,708,324 $2,491,937 $2,525,839 $2,499,379 $2,488,699
           
OTHER BALANCE SHEET DATA          
Earning Assets $2,369,029 $2,142,804 $2,173,081 $2,171,620 $2,156,172
Intangible Assets          
Goodwill 84,811 84,811 84,811 84,811 84,811
Deposit Base 3,233 4,196 5,159 6,121 7,084
Other 797 844 892 940 988
Interest Bearing Liabilities 1,978,551 1,769,310 1,771,035 1,760,709 1,748,879
           
Book Value Per Diluted Share $15.72 $15.76 $16.03 $16.18 $16.27
Tangible Book Value Per Diluted Share 10.51 10.48 10.70 10.80 10.85
           
Actual Basic Shares Outstanding 17,036 17,032 17,010 17,010 17,127
Actual Diluted Shares Outstanding 17,037 17,033 17,010 17,031 17,136

 

CAPITAL CITY BANK GROUP, INC.                      
ALLOWANCE FOR LOAN LOSSES                      
AND NONPERFORMING ASSETS                      
Unaudited                      
                       
(Dollars in thousands)     2009 Fourth Quarter   2009 Third Quarter   2009 Second Quarter   2009 First Quarter   2008 Fourth Quarter
                       
ALLOWANCE FOR LOAN LOSSES                      
Balance at Beginning of Period     $45,401   $41,782   $40,172   $37,004   $30,544
Provision for Loan Losses     10,834   12,347   8,426   8,410   12,497
Transfer of Unfunded Reserve to Other Liability     392   --   --   --   --
Net Charge-Offs     11,844   8,728   6,816   5,242   6,037
                       
Balance at End of Period     $43,999   $45,401   $41,782   $40,172   $37,004
As a % of Loans     2.30%   2.32%   2.12%   2.04%   1.89%
As a % of Nonperforming Loans     40.77%   40.90%   33.71%   34.82%   37.52%
As a % of Nonperforming Assets     30.54%   31.45%   29.09%   31.69%   34.31%
                       
CHARGE-OFFS                      
Commercial, Financial and Agricultural     $712   $633   $388   $857   $331
Real Estate - Construction     2,040   2,315   3,356   320   1,774
Real Estate - Commercial     1,584   1,707   123   1,002   293
Real Estate - Residential     7,377   3,394   2,379   1,975   2,264
Consumer     1,324   1,324   1,145   2,117   1,993
                       
Total Charge-Offs     $13,037   $9,373   $7,391   $6,271   $6,655
                       
RECOVERIES                      
Commercial, Financial and Agricultural     $343   $64   $84   $74   $68
Real Estate - Construction     5   150   --   385   --
Real Estate - Commercial     43   8   1   --   --
Real Estate - Residential     331   92   51   58   128
Consumer     471   331   439   512   422
                       
Total Recoveries     $1,193   $645   $575   $1,029   $618
                       
NET CHARGE-OFFS     $11,844   $8,728   $6,816   $5,242   $6,037
                       
Net Charge-Offs as a % of Average Loans(1)     2.42%   1.76%   1.39%   1.08%   1.24%
                       
RISK ELEMENT ASSETS                      
Nonaccruing Loans     $86,274   $91,880   $111,039   $110,200   $96,876
Restructured Loans     21,644   19,121   12,916   5,157   1,744
Total Nonperforming Loans     107,918   111,001   123,955   115,357   98,620
Other Real Estate     36,134   33,371   19,671   11,425   9,222
Total Nonperforming Assets     $144,052   $144,372   $143,626   $126,783   $107,842
                       
Past Due Loans 90 Days or More     $--   $486   $--   $--   $88
                       
Nonperforming Loans as a % of Loans     5.63%   5.67%   6.27%   5.85%   5.04%
Nonperforming Assets as a % of                      
Loans and Other Real Estate     7.38%   7.25%   7.19%   6.39%   5.48%
Nonperforming Assets as a % of Capital(2)     46.19%   46.01%   45.67%   40.16%   34.15%
                       
                       
(1) Annualized                      
(2) Capital includes allowance for loan losses.                      

 

AVERAGE BALANCE AND INTEREST RATES(1)                    
Unaudited                    
    Fourth Quarter 2009   Third Quarter 2009
(Dollars in thousands)   Average
Balance
  Interest Average
Rate
  Average
Balance
  Interest Average
Rate
                     
ASSETS:                    
Loans, Net of Unearned Interest   $1,944,873   28,813 5.88% $ 1,964,984   29,695 6.00%
                     
Investment Securities                    
Taxable Investment Securities   72,537   498 2.74%   81,777   682 3.32%
Tax-Exempt Investment Securities   107,361   921 3.43%   107,307   985 3.67%
                     
Total Investment Securities   179,898   1,419 3.15%   189,084   1,667 3.52%
                     
Funds Sold   112,790   77 0.27%   3,294   1 0.11%
                     
Total Earning Assets   2,237,561 $ 30,309 5.38%   2,157,362 $ 31,363 5.77%
                     
Cash and Due From Banks   69,687         76,622      
Allowance for Loan Losses   (46,468)         (42,774)      
Other Assets   314,470         306,759      
                     
Total Assets   2,575,250       $ 2,497,969      
                     
LIABILITIES:                    
Interest Bearing Deposits                    
NOW Accounts $ 740,550 $ 308 0.17% $ 678,292 $ 257 0.15%
Money Market Accounts   361,104   625 0.69%   301,230   281 0.37%
Savings Accounts   122,158   16 0.05%   122,934   15 0.05%
Time Deposits   439,654   2,015 1.82%   430,944   2,073 1.91%
Total Interest Bearing Deposits   1,663,466   2,964 0.71%   1,533,400   2,626 0.68%
                     
Short-Term Borrowings   47,114   22 0.18%   97,305   113 0.45%
Subordinated Notes Payable   62,887   936 5.83%   62,887   936 5.83%
Other Long-Term Borrowings   50,026   542 4.30%   51,906   560 4.28%
                     
Total Interest Bearing Liabilities   1,823,493 $ 4,464 0.97%   1,745,498 $ 4,235 0.96%
                     
Noninterest Bearing Deposits   426,542         416,770      
Other Liabilities   56,659         60,674      
                     
Total Liabilities   2,306,694         2,222,942      
                     
SHAREOWNERS' EQUITY: $ 268,556       $ 275,027      
                     
Total Liabilities and Shareowners' Equity $ 2,575,250       $ 2,497,969      
                     
Interest Rate Spread     $ 25,845 4.41%     $ 27,128 4.81%
                     
Interest Income and Rate Earned(1)     $ 30,309 5.38%     $ 31,363 5.77%
Interest Expense and Rate Paid(2)       4,464 0.79%       4,235 0.78%
                     
Net Interest Margin     $ 25,845 4.59%     $ 27,128 4.99%

 

    Second Quarter 2009
(Dollars in thousands)   Average
Balance
  Interest Average
Rate
           
ASSETS:          
Loans, Net of Unearned Interest $ 1,974,197   29,954 6.09%
           
Investment Securities          
Taxable Investment Securities   89,574   742 3.31%
Tax-Exempt Investment Securities   106,869   1,067 4.00%
           
Total Investment Securities   196,443   1,809 3.68%
           
Funds Sold   4,641   1 0.10%
           
Total Earning Assets   2,175,281 $ 31,764 5.86%
           
Cash and Due From Banks   81,368      
Allowance for Loan Losses   (41,978)      
Other Assets   291,681      
           
Total Assets $ 2,506,352      
           
LIABILITIES:          
Interest Bearing Deposits          
NOW Accounts $ 709,039 $ 249 0.14%
Money Market Accounts   298,007   192 0.26%
Savings Accounts   123,034   15 0.05%
Time Deposits   417,545   2,044 1.96%
Total Interest Bearing Deposits   1,547,625   2,500 0.65%
           
Short-Term Borrowings   87,768   88 0.40%
Subordinated Notes Payable   62,887   931 5.86%
Other Long-Term Borrowings   52,775   566 4.30%
           
Total Interest Bearing Liabilities   1,751,055 $ 4,085 0.94%
           
Noninterest Bearing Deposits   423,566      
Other Liabilities   54,617      
           
Total Liabilities   2,229,238      
           
SHAREOWNERS' EQUITY: $ 277,114      
           
Total Liabilities and Shareowners' Equity $ 2,506,352      
           
Interest Rate Spread     $ 27,679 4.92%
           
Interest Income and Rate Earned(1)     $ 31,764 5.86%
Interest Expense and Rate Paid(2)       4,085 0.75%
           
Net Interest Margin     $ 27,679 5.11%
           
           
(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.        
           

 

 

 

AVERAGE BALANCE AND INTEREST RATES(1)                    
Unaudited                    
    Third Quarter 2009   Second Quarter 2009
(Dollars in thousands)   Average
Balance
  Interest Average
Rate
  Average
Balance
  Interest Average
Rate
                     
ASSETS:                    
Loans, Net of Unearned Interest $ 1,964,984   29,695 6.00% $ 1,974,197   29,954 6.09%
                     
Investment Securities                    
Taxable Investment Securities   81,777   682 3.32%   89,574   742 3.31%
Tax-Exempt Investment Securities   107,307   985 3.67%   106,869   1,067 4.00%
                     
Total Investment Securities   189,084   1,667 3.52%   196,443   1,809 3.68%
                     
Funds Sold   3,294   1 0.11%   4,641   1 0.10%
                     
Total Earning Assets   2,157,362 $ 31,363 5.77%   2,175,281 $ 31,764 5.86%
                     
Cash and Due From Banks   76,622         81,368      
Allowance for Loan Losses   (42,774)         (41,978)      
Other Assets   306,759         291,681      
                     
Total Assets $ 2,497,969       $ 2,506,352      
                     
LIABILITIES:                    
Interest Bearing Deposits                    
NOW Accounts $ 678,292 $ 257 0.15% $ 709,039 $ 249 0.14%
Money Market Accounts   301,230   281 0.37%   298,007   192 0.26%
Savings Accounts   122,934   15 0.05%   123,034   15 0.05%
Time Deposits   430,944   2,073 1.91%   417,545   2,044 1.96%
Total Interest Bearing Deposits   1,533,400   2,626 0.68%   1,547,625   2,500 0.65%
                     
Short-Term Borrowings   97,305   113 0.45%   87,768   88 0.40%
Subordinated Notes Payable   62,887   936 5.83%   62,887   931 5.86%
Other Long-Term Borrowings   51,906   560 4.28%   52,775   566 4.30%
                     
Total Interest Bearing Liabilities   1,745,498 $ 4,235 0.96%   1,751,055 $ 4,085 0.94%
                     
Noninterest Bearing Deposits   416,770         423,566      
Other Liabilities   60,674         54,617      
                     
Total Liabilities   2,222,942         2,229,238      
                     
SHAREOWNERS' EQUITY: $ 275,027       $ 277,114      
                     
Total Liabilities and Shareowners' Equity $ 2,497,969       $ 2,506,352      
                     
Interest Rate Spread     $ 27,128 4.81%     $ 27,679 4.92%
                     
Interest Income and Rate Earned(1)     $ 31,363 5.77%     $ 31,764 5.86%
Interest Expense and Rate Paid(2)       4,235 0.78%       4,085 0.75%
                     
Net Interest Margin     $ 27,128 4.99%     $ 27,679 5.11%
                     
                     
(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.                  

 

AVERAGE BALANCE AND INTEREST RATES(1)                    
Unaudited                    
    First Quarter 2009 Fourth Quarter 2008
(Dollars in thousands)   Average
Balance
  Interest Average
Rate
  Average
Balance
  Interest Average
Rate
                     
ASSETS:                    
Loans, Net of Unearned Interest $ 1,964,086   29,724 6.14% $ 1,940,083   31,772 6.52%
                     
Investment Securities                    
Taxable Investment Securities   90,927   776 3.43%   90,296   813 3.59%
Tax-Exempt Investment Securities   101,108   1,133 4.48%   103,817   1,252 4.82%
                     
Total Investment Securities   192,035   1,909 3.98%   194,113   2,065 4.25%
                     
Funds Sold   10,116   3 0.13%   16,645   32 0.74%
                     
Total Earning Assets   2,166,237 $ 31,636 5.92%   2,150,841 $ 33,869 6.27%
                     
Cash and Due From Banks   76,826         76,027      
Allowance for Loan Losses   (38,007)         (30,347)      
Other Assets   281,869         266,797      
                     
Total Assets $ 2,486,925       $ 2,463,318      
                     
LIABILITIES:                    
Interest Bearing Deposits                    
NOW Accounts $ 719,265 $ 225 0.13% $ 684,246 $ 636 0.37%
Money Market Accounts   321,562   190 0.24%   360,940   716 0.79%
Savings Accounts   118,142   14 0.05%   117,311   28 0.09%
Time Deposits   392,006   2,066 2.14%   379,266   2,468 2.59%
Total Interest Bearing Deposits   1,550,975   2,495 0.65%   1,541,763   3,848 0.99%
                     
Short-Term Borrowings   85,318   68 0.32%   69,079   110 0.62%
Subordinated Notes Payable   62,887   927 5.89%   62,887   937 5.83%
Other Long-Term Borrowings   53,221   568 4.33%   53,261   587 4.39%
                     
Total Interest Bearing Liabilities   1,752,401 $ 4,058 0.94%   1,726,990 $ 5,482 1.26%
                     
Noninterest Bearing Deposits   406,380         404,103      
Other Liabilities   46,510         29,998      
                     
Total Liabilities   2,205,291         2,161,091      
                     
SHAREOWNERS' EQUITY: $ 281,634       $ 302,227      
                     
Total Liabilities and Shareowners' Equity $ 2,486,925       $ 2,463,318      
                     
Interest Rate Spread     $ 27,578 4.98%     $ 28,387 5.01%
                     
Interest Income and Rate Earned(1)     $ 31,636 5.92%     $ 33,869 6.27%
Interest Expense and Rate Paid(2)       4,058 0.76%       5,482 1.01%
                     
Net Interest Margin     $ 27,578 5.16%     $ 28,387 5.26%
                     
                     
(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.                  

 

AVERAGE BALANCE AND INTEREST RATES(1)                    
Unaudited                    
    December 2009 YTD December 2008 YTD
(Dollars in thousands)   Average
Balance
  Interest Average
Rate
  Average
Balance
  Interest Average
Rate
                     
ASSETS:                    
Loans, Net of Unearned Interest $ 1,961,990   118,186 6.02% $ 1,918,417   133,457 6.96%
                     
Investment Securities                    
Taxable Investment Securities   83,648   2,698 3.22%   93,149   3,889 5.04%
Tax-Exempt Investment Securities   105,683   4,106 3.88%   97,010   4,893 4.16%
                     
Total Investment Securities   189,331   6,804 3.59%   190,159   8,782 4.61%
                     
Funds Sold   32,911   82 0.25%   132,073   3,109 2.32%
                     
Total Earning Assets   2,184,232 $ 125,072 5.73%   2,240,649 $ 145,348 6.48%
                     
Cash and Due From Banks   76,107         82,410      
Allowance for Loan Losses   (42,331)         (23,015)      
Other Assets   298,807         267,861      
                     
Total Assets $ 2,516,815       $ 2,567,905      
                     
LIABILITIES:                    
Interest Bearing Deposits                    
NOW Accounts $ 711,753 $ 1,039 0.15% $ 743,327 $ 7,454 1.00%
Money Market Accounts   320,531   1,288 0.40%   374,278   5,242 1.40%
Savings Accounts   121,582   60 0.05%   116,413   121 0.10%
Time Deposits   420,198   8,198 1.95%   424,748   14,489 3.41%
Total Interest Bearing Deposits   1,574,064   10,585 0.67%   1,658,766   27,306 1.65%
                     
Short-Term Borrowings   79,321   291 0.36%   61,181   1,157 1.88%
Subordinated Notes Payable   62,887   3,730 5.85%   62,887   3,735 5.84%
Other Long-Term Borrowings   51,973   2,236 4.30%   39,735   1,802 4.54%
                     
Total Interest Bearing Liabilities   1,768,245 $ 16,842 0.95%   1,822,569 $ 34,000 1.87%
                     
Noninterest Bearing Deposits   418,365         407,299      
Other Liabilities   54,660         37,147      
                     
Total Liabilities   2,241,270         2,267,015      
                     
SHAREOWNERS' EQUITY: $ 275,545       $ 300,890      
                     
Total Liabilities and Shareowners' Equity $ 2,516,815       $ 2,567,905      
                     
Interest Rate Spread     $ 108,230 4.78%     $ 111,348 4.61%
                     
Interest Income and Rate Earned(1)     $ 125,072 5.73%     $ 145,348 6.48%
Interest Expense and Rate Paid(2)       16,842 0.77%       34,000 1.52%
                     
Net Interest Margin     $ 108,230 4.96%     $ 111,348 4.96%
(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.                  


            

Contact Data