Capital City Bank Group, Inc. Reports First Quarter 2010 Results


TALLAHASSEE, Fla., April 19, 2010 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported a net loss of $3.5 million, or $0.20 per diluted share for the first quarter of 2010 compared to a net loss of $3.4 million, or $0.20 per diluted share in the fourth quarter of 2009 and net income of $0.7 million, or $0.04 per diluted share for the first quarter of 2009.

The net loss reported for the first quarter of 2010 reflects a loan loss provision of $10.7 million, or $0.39 per diluted share versus $10.8 million, or $0.39 per diluted share for the linked fourth quarter of 2009 and $8.4 million, or $0.30 per diluted share in the first quarter of 2009. Compared to the linked fourth quarter of 2009, lower operating expenses of $1.9 million contributed to earnings, but were offset by a $1.7 million reduction in operating revenues (net interest income plus noninterest income) and a lower tax benefit of $0.3 million.   

"We believe many of the economic indicators across our footprint appear to be in the early stages of stabilization, but uncertainty and a weak economy continue to affect our banking markets," said William G. Smith, Jr., Chairman, President and Chief Executive Officer. "Consumers and businesses alike appear to be waiting for more economic certainty and confidence before resuming traditional spending patterns or business expansion plans. Although our margin remains strong at 4.21%, these market realities have adversely impacted loan volume and thereby our margin in recent quarters. Concerning credit quality, we are encouraged by positive developments in some of our underlying credit metrics, specifically, a slowdown in the level of gross additions to our problem loans. Nonaccrual loans have declined for three consecutive quarters. The slight increase in total nonperforming assets this quarter was driven by migration into restructured loans, which are accruing interest and other real estate, which is an end stage to resolution. Migration of the problem loans from nonaccruing to the restructured and other real estate categories simply puts us in a stronger position to ultimately resolve these situations.

"Without question, this is the most difficult operating environment our team has faced during our 20-30 year careers. We believe the collective experience of our management team, knowledge of our local markets, strength of our brand, healthy capital and the company's underlying performance metrics will enable us to successfully manage through this current economic cycle and capitalize on opportunities as our markets recover," said Smith.

The Return on Average Assets was -0.52% and the Return on Average Equity was -5.23% for the first quarter of 2010. These metrics were -0.52% and -5.03%, respectively for the fourth quarter of 2009, and 0.11% and 0.94%, respectively for the comparable quarter in 2009.

Discussion of Financial Condition

Average earning assets were $2.358 billion for the first quarter of 2010, an increase of $120.7 million, or 5.4% from the fourth quarter of 2009, and an increase of $192.1 million, or 8.9% from the first quarter of 2009. The improvement from the fourth quarter is primarily attributable to an increase in the overnight funds position of $190.5 million, partially offset by an $11.3 million and $58.5 million decrease in the investment and loan portfolios, respectively. The improvement in the funds position primarily reflects core deposit growth and to a lesser extent an influx of public funds. Average loans declined throughout the portfolio driven by reduction in the residential real estate and construction loan categories primarily reflecting the transfer of loans to the other real estate category as well as loan charge-offs. Additionally, the portfolio has been impacted by diminished loan demand, primarily attributable to the weak economy, as we have experienced lower production levels in recent quarters. Compared to the first quarter of 2009, the increase in average earning assets primarily reflects growth in the overnight funds position partially offset by a reduction in the loan portfolio and investment securities. Our loan production levels began to decline during the second half of 2009 with the trend continuing through the recent quarter.

Nonperforming assets of $153.7 million increased from the linked fourth quarter by $9.6 million and from the first quarter of 2009 by $26.9 million. Nonaccrual loans decreased $9.9 million and $33.8 million, respectively, from the same prior-year periods. For the first quarter, the migration of loans into our problem loan pool slowed as the gross additions declined for the second straight quarter and the level of our past due loans improved significantly. More specifically, gross additions to our portfolio of nonaccruing loans have declined in four of the last five quarters, including the first quarter of 2010. Furthermore, our collection and loan work-out efforts continue to produce positive momentum reflective of the increased level of loans migrating into both the restructured loan and other real estate categories. Restructured loans totaled $30.8 million at the end of the first quarter reflecting an increase of $9.2 million over year-end 2009 and $25.7 million over the first quarter of 2009. Four large loans were added to the restructured category during the first quarter and reflect our efforts to alleviate these borrowers near term cash flow strains. Our current restructured loan portfolio consists of 150 loans that are all on fully accruing status and maintain a weighted average interest rate of 5.86%. Other real estate owned totaled $46.4 million at the end of the quarter compared to $36.1 million at year-end 2009 and $11.4 million at the end of the first quarter of 2009, reflecting the continued migration of our problem loan pool through the foreclosure process which has picked up momentum over the last two quarters. Nonperforming assets represented 8.10% of loans and other real estate at the end of the first quarter compared to 7.38% at year-end 2009 and 6.39% at the end of the first quarter of 2009. The increase in this percentage is partially attributable to a decline in loans outstanding.

Average total deposits were $2.249 billion for the first quarter, an increase of $158.8 million, or 7.6%, from the fourth quarter and an increase of $291.4 million, or 14.9%, from the first quarter of 2009. On a linked quarter basis, the increase reflects core deposit growth of approximately $66.3 million resulting from a successful money market promotion, higher deposit balances maintained by several larger, non-public depositors, as well as continued growth in our Absolutely Free Checking ("AFC") accounts. Additionally, average public funds increased approximately $92.0 million from the linked quarter attributable to seasonal inflow and the addition of new relationships. The money market account promotion, which was launched during the third quarter and concluded in the fourth quarter, has generated in excess of $100.0 million in new deposit balances and served to support our core deposit growth initiatives and to further strengthen the bank's overall liquidity position. Our AFC products continue to be successful as both balances and the number of accounts continue to post growth quarter over quarter. The improvement from the first quarter of 2009 primarily reflects the increase in core deposits mentioned above.

We maintained an average net overnight funds (deposits with banks plus Fed funds sold less Fed funds purchased) sold position of $303.3 million during the first quarter of 2010 compared to an average net overnight funds sold position of $112.8 million in the fourth quarter of 2009 and an average overnight funds purchased position of $33.9 million in the first quarter of 2009. The favorable variance as compared to both the fourth and first quarters of 2009, is primarily attributable to the growth in core deposits mentioned above and net reductions in both the loan and investment portfolios. The investment portfolio was expanded at the end of the first quarter with the purchase of $50.0 million of US Treasuries in relatively short maturities. If appropriate, we will continue to look to deploy a portion of the funds sold position in the investment portfolio during the second quarter.

Equity capital was $262.0 million as of March 31, 2010, compared to $267.9 million as of December 31, 2009 and $275.5 million as of March 31, 2009. Our leverage ratio was 9.64%, 10.39%, and 11.25%, respectively, for the comparable periods. Further, our risk-adjusted capital ratio of 14.16% at March 31, 2010 exceeds the 10.0% threshold to be designated as "well-capitalized" under the risk-based regulatory guidelines. At March 31, 2010, our tangible common equity ratio was 6.62%, compared to 6.84% at December 31, 2009 and 7.63% at March 31, 2009. 

Discussion of Operating Results

Tax equivalent net interest income for the first quarter of 2010 was $24.5 million compared to $25.8 million for the fourth quarter of 2009 and $27.6 million for the first quarter of 2009. The decrease of $1.3 million in net interest income on a linked quarter basis was due to two less calendar days, a shift in earning asset mix and unfavorable asset repricing, partially offset by a decrease in foregone interest on nonaccrual loans and lower interest expense. Interest income was primarily impacted by declining balances in our investment and loan portfolios as well as continued unfavorable repricing in each of these portfolios. These unfavorable volume and rate variances were partially offset by a favorable variance in foregone interest on nonaccrual loans and a reduction in interest expense, primarily attributable to lower rates on certificates of deposit and subordinated notes payable. With the exception of calendar days, the $3.1 million unfavorable variance over the first quarter of 2009 is primarily attributable to the trends as noted above in comparing the first quarter 2010 to fourth quarter 2009.

The net interest margin in the first quarter of 2010 was 4.21%, a decline of 38 basis points over the linked quarter and 95 basis points over the first quarter of 2009. The lower margin is attributable to the shift in our earning asset mix and unfavorable asset repricing, partially offset by a favorable variance in our average cost of funds. Strong deposit growth in recent quarters has improved our liquidity position, but has adversely impacted our margin in the short term as a significant portion of this growth is currently invested in overnight funds. When we determine what portion of this growth is permanent we will begin deploying the overnight funds into higher yielding earning assets. As noted earlier, late in the first quarter we invested an additional $50 million in the investment portfolio. 

The provision for loan losses for the current quarter was $10.7 million compared to $10.8 million in the linked fourth quarter of 2009 and $8.4 million for the first quarter of 2009. The provision for the current quarter primarily reflects required reserves for loans added to impaired status during the quarter and to a lesser extent collateral devaluation on existing impaired loans. An increase in loan loss factors also impacted the level of loan loss provision for the quarter. Net charge-offs in the first quarter totaled $13.5 million, or 2.91%, of average loans compared to $11.8 million, or 2.42% in the linked fourth quarter of 2009 and $5.2 million, or 1.08% in the first quarter of 2009. The increase in net charge-offs compared to the linked fourth quarter reflects losses recorded on three large previously impaired loans that are working through the foreclosure process – these loans were substantially reserved for in the prior quarter. At quarter-end, the allowance for loan losses was 2.23% of outstanding loans (net of overdrafts) and provided coverage of 38% of nonperforming loans compared to 2.30% and 41%, respectively, at the end of the prior quarter.

Noninterest income for the first quarter decreased $444,000, or 3.1%, from the fourth quarter of 2009 and declined $75,000, or 0.53%, from the first quarter of 2009. Compared to the linked fourth quarter, the decrease is attributable to lower deposit fees ($554,000) and retail brokerage fees ($207,000), partially offset by higher merchant fees ($320,000). The reduction in deposit fees compared to the prior linked quarter reflects a two-day calendar variance, and a lower level of NSF/overdraft activity reflective of current economic conditions and a higher level of consumer awareness that have both impacted consumer and business spending habits. The decline in retail brokerage fees was driven by lower trading volume by clients. The increase in merchant fees reflects higher processing volume for our sole remaining merchant that is scheduled to convert to another processor early in the third quarter. Compared to the first quarter of 2009, the slight decline is attributable to a lower level of merchant fees ($293,000) reflective of a higher number of remaining merchants in early 2009. Partially offsetting the reduction in merchant fees was an increase in bank card fees ($256,000) primarily driven by growth in transaction accounts as well as a debit card rewards program that was implemented in late 2009.   

Noninterest expense decreased $1.9 million, or 5.5%, from the fourth quarter of 2009 and increased $1.1 million, or 3.5%, over the first quarter of 2009. The decrease compared to the fourth quarter was driven by lower expense for other real estate properties ($700,000), which includes holding costs as well as valuation adjustments due to property devaluation. Lower expense for loan collection legal support ($215,000), professional fees ($554,000), advertising ($272,000), and intangible amortization ($301,000) also contributed to the decline for the quarter. The reduction in legal expense was due to a lower level of legal assistance needed for complex loan work-out arrangements as well as various cost control strategies implemented to reduce this cost. Professional fees was elevated in the fourth quarter due to a one-time payment to a consulting firm for services related to a review of our vendor maintenance contracts that will result in future cost reductions. The decline in advertising expense primarily reflects lower direct mail costs for our ongoing AFC product promotion and, to a lesser extent, costs incurred in support of our money market account promotion, which was recognized in the fourth quarter of 2009. Intangible amortization declined due to the fact that the scheduled amortization of one of our core deposit intangible assets concluded during the fourth quarter of 2009. Compared to the first quarter of 2009, the increase in noninterest expense was attributable to higher expense for other real estate properties ($1.8 million), partially offset by lower pension plan expense ($618,000).

We realized a tax benefit of $2.7 million for the first quarter of 2010 and a tax benefit of $3.0 million for the fourth quarter of 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. The reduction in benefit for the current quarter primarily reflects a lower level of tax exempt income.

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 69 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, 2009, and the Company's other filings with the SEC, which are available at the SEC's internet site (http://www.sec.gov). Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

       
EARNINGS HIGHLIGHTS      
  Three Months Ended
(Dollars in thousands, except per share data) Mar 31, 2010 Dec 31, 2009 Mar 31, 2009
EARNINGS      
Net Income  $(3,463)  (3,407) $650
Diluted Earnings Per Common Share $(0.20) (0.20) $0.04
PERFORMANCE      
Return on Average Equity -5.23% -5.03% 0.94%
Return on Average Assets -0.52% -0.52% 0.11%
Net Interest Margin 4.21% 4.59% 5.16%
Noninterest Income as % of Operating Revenue 36.77% 36.30% 34.22%
Efficiency Ratio 85.00% 85.21% 75.07%
CAPITAL ADEQUACY      
Tier 1 Capital Ratio 12.81% 12.76% 13.09%
Total Capital Ratio 14.16% 14.11% 14.40%
Tangible Capital Ratio 6.62% 6.84% 7.63%
Leverage Ratio 9.64% 10.39% 11.25%
Equity to Assets 9.65% 9.89% 11.02%
ASSET QUALITY      
Allowance as % of Non-Performing Loans 38.42% 40.77% 34.82%
Allowance as a % of Loans 2.23% 2.30% 2.04%
Net Charge-Offs as % of Average Loans 2.91% 2.42% 1.08%
Nonperforming Assets as % of Loans and ORE 8.10% 7.38% 6.39%
STOCK PERFORMANCE      
High  $14.61 $14.34 $27.31
Low $11.57 $11.00 $9.50
Close $14.25  $13.84 $11.46
Average Daily Trading Volume  26,854  39,672  75,117
           
           
CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF INCOME          
Unaudited          
           
           
(Dollars in thousands, except per share data) 2010
First Quarter
2009
Fourth Quarter
2009
Third Quarter
2009
Second Quarter
2009
First Quarter
           
INTEREST INCOME          
Interest and Fees on Loans $26,992 $28,582 $29,463 $29,742 $29,537
Investment Securities  990  1,097  1,323  1,437  1,513
Funds Sold  172  77  1  1  3
     Total Interest Income  28,154  29,756  30,787  31,180  31,053
           
INTEREST EXPENSE          
Deposits  2,938  2,964  2,626  2,500  2,495
Short-Term Borrowings  17  22  113  88  68
Subordinated Notes Payable  651  936  936  931  927
Other Long-Term Borrowings  526  542  560  566  568
     Total Interest Expense  4,132  4,464  4,235  4,085  4,058
Net Interest Income  24,022  25,292  26,552  27,095  26,995
Provision for Loan Losses  10,740  10,834  12,347  8,426  8,410
Net Interest Income after Provision for Loan Losses  13,282  14,458  14,205  18,669  18,585
           
NONINTEREST INCOME          
Service Charges on Deposit Accounts  6,628  7,183  7,099  7,162  6,698
Data Processing Fees  900  948  914  896  870
Asset Management Fees  1,020  1,065  960  930  970
Retail Brokerage Fees  565  772  765  625  493
Gain on Sale of Investment Securities  5  --  4  6  --
Mortgage Banking Revenues  508  550  663  902  584
Merchant Fees  665  345  393  663  958
Interchange Fees  1,212  1,129  1,129  1,118  1,056
Gain on Sale of Portion of Merchant Services Portfolio  --  --  --  --  --
ATM/Debit Card Fees  963  892  876  884  863
Other   1,501  1,527  1,501  1,448  1,550
     Total Noninterest Income  13,967  14,411  14,304  14,634  14,042
           
NONINTEREST EXPENSE          
Salaries and Associate Benefits  16,779  16,121  15,660  16,049  17,237
Occupancy, Net  2,408  2,458  2,455  2,540  2,345
Furniture and Equipment  2,181  2,261  2,193  2,304  2,338
Intangible Amortization  710  1,010  1,011  1,010  1,011
Other   11,306  13,463  10,296  11,027  9,326
     Total Noninterest Expense  33,384  35,313  31,615  32,930  32,257
           
OPERATING PROFIT  (6,135)  (6,444)  (3,106)  373  370
Provision for Income Taxes  (2,672)  (3,037)  (1,618)  (401)  (280)
NET INCOME $(3,463) $(3,407) $(1,488) $774 $650
           
PER SHARE DATA          
Basic Earnings  $(0.20) $(0.20)  $(0.08) $0.04 $0.04
Diluted Earnings  $(0.20)  $(0.20)  $(0.08) $0.04 $0.04
Cash Dividends  0.190  0.190  0.190  0.190  0.190
AVERAGE SHARES          
Basic   17,057  17,034  17,024  17,010  17,109
Diluted   17,070  17,035  17,025  17,010  17,131
           
           
CAPITAL CITY BANK GROUP, INC.          
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION        
Unaudited          
           
(Dollars in thousands, except per share data) 2010
First Quarter
2009
Fourth Quarter
2009
Third Quarter
2009
Second Quarter
2009
First Quarter
           
ASSETS          
Cash and Due From Banks  $ 52,615  $ 57,877  $ 79,275  $ 92,394  $ 81,317
Funds Sold and Interest Bearing Deposits  293,413  276,416  828  2,016  4,241
Total Cash and Cash Equivalents  346,028  334,293  80,103  94,410  85,558
           
Investment Securities, Available-for-Sale  217,606  176,673  183,944  194,002  195,767
           
Loans, Net of Unearned Interest          
Commercial, Financial, & Agricultural  169,766  189,061  203,813  201,589  202,038
Real Estate - Construction  79,145  111,249  128,476  153,507  154,102
Real Estate - Commercial  729,011  716,791  704,595  686,420  673,066
Real Estate - Residential  394,132  406,262  424,715  447,652  464,358
Real Estate - Home Equity  245,185  246,722  243,808  235,473  223,505
Consumer  224,793  233,524  241,672  241,467  243,280
Other Loans  6,888  10,207  7,790  7,933  8,068
   Overdrafts  2,701  2,124  3,163  3,022  3,195
Total Loans, Net of Unearned Interest  1,851,621  1,915,940  1,958,032  1,977,063  1,971,612
   Allowance for Loan Losses  (41,198)  (43,999)  (45,401)  (41,782)  (40,172)
Loans, Net  1,810,423  1,871,941  1,912,631  1,935,281  1,931,440
           
Premises and Equipment, Net  117,055  115,439  111,797  109,050  107,259
Intangible Assets  88,131  88,841  89,851  90,862  91,872
Other Assets  135,860  121,137  113,611  102,234  87,483
    Total Other Assets  341,046  325,417  315,259  302,146  286,614
           
Total Assets  $ 2,715,103  $ 2,708,324  $ 2,491,937  $ 2,525,839  $ 2,499,379
           
LIABILITIES          
Deposits:          
Noninterest Bearing Deposits  $ 446,855  $ 427,791  $ 397,943  $ 424,125  $ 413,608
NOW Accounts  890,570  899,649  687,679  733,526  726,069
Money Market Accounts  376,091  373,105  301,662  300,683  312,541
Regular Savings Accounts  130,936  122,370  122,040  123,257  121,245
   Certificates of Deposit  438,488  435,319  440,666  424,339  416,326
Total Deposits  2,282,940  2,258,234  1,949,990  2,005,930  1,989,789
           
Short-Term Borrowings  18,900  35,841  103,711  73,989  68,193
Subordinated Notes Payable  62,887  62,887  62,887  62,887  62,887
Other Long-Term Borrowings  50,679  49,380  50,665  52,354  53,448
Other Liabilities  37,738  34,083  56,269  57,973  49,518
           
Total Liabilities 2,453,144 2,440,425 2,223,522 2,253,133 2,223,835
           
SHAREOWNERS' EQUITY          
Common Stock  171  170  170  170  170
Additional Paid-In Capital  36,816  36,099  36,065  35,698  35,841
Retained Earnings  239,755  246,460  253,104  257,828  260,287
Accumulated Other Comprehensive Loss, Net of Tax  (14,783)  (14,830)  (20,924)  (20,990)  (20,754)
           
Total Shareowners' Equity  261,959  267,899  268,415  272,706  275,544
           
Total Liabilities and Shareowners' Equity  $ 2,715,103  $ 2,708,324  $ 2,491,937  $ 2,525,839  $ 2,499,379
           
OTHER BALANCE SHEET DATA          
Earning Assets  $ 2,362,640  $ 2,369,029  $ 2,142,804  $ 2,173,081  $ 2,171,620
Intangible Assets          
Goodwill  84,811  84,811  84,811  84,811  84,811
Deposit Base  2,572  3,233  4,196  5,159  6,121
Other  748  797  844  892  940
Interest Bearing Liabilities  1,968,551  1,978,551  1,769,310  1,771,035  1,760,709
           
Book Value Per Diluted Share  $ 15.34  $ 15.72  $ 15.76  $ 16.03  $ 16.18
Tangible Book Value Per Diluted Share  10.18  10.51  10.48  10.70  10.80
           
Actual Basic Shares Outstanding  17,063  17,036  17,032  17,010  17,010
Actual Diluted Shares Outstanding  17,076  17,037  17,033  17,010  17,031
           
           
CAPITAL CITY BANK GROUP, INC.          
ALLOWANCE FOR LOAN LOSSES           
AND NONPERFORMING ASSETS          
Unaudited          
  2010 2009 2009 2009 2009
(Dollars in thousands) First Quarter Fourth Quarter Third Quarter Second Quarter First Quarter
           
ALLOWANCE FOR LOAN LOSSES          
Balance at Beginning of Period  $ 43,999  $ 45,401  $ 41,782  $ 40,172  $ 37,004
Provision for Loan Losses  10,740  10,834  12,347  8,426  8,410
Transfer of Unfunded Reserve to Other Liability  5  392  --  --  --
Net Charge-Offs  13,536  11,844  8,728  6,816  5,242
           
Balance at End of Period  $ 41,198  $ 43,999  $ 45,401  $ 41,781  $ 40,172
As a % of Loans 2.23% 2.30% 2.32% 2.12% 2.04%
As a % of Nonperforming Loans 38.42% 40.77% 40.90% 33.71% 34.82%
As a % of Nonperforming Assets 26.81% 30.54% 31.45% 29.09% 31.69%
           
CHARGE-OFFS          
Commercial, Financial and Agricultural  $ 842  $ 712  $ 633  $ 388  $ 857
Real Estate - Construction  3,722  2,040  2,315  3,356  320
Real Estate - Commercial  4,631  1,584  1,707  123  1,002
Real Estate - Residential  3,727  7,377  3,394  2,379  1,975
Consumer  1,507  1,324  1,324  1,145  2,117
           
Total Charge-Offs  $ 14,429  $ 13,037  $ 9,373  $ 7,391  $ 6,271
           
RECOVERIES          
Commercial, Financial and Agricultural  $ 77  $ 343  $ 64  $ 84  $ 74
Real Estate - Construction  --  5  150  --  385
Real Estate - Commercial  157  43  8  1  --
Real Estate - Residential  114  331  92  51  58
Consumer  545  471  331  439  512
           
Total Recoveries  $ 893  $ 1,193  $ 645  $ 575  $ 1,029
           
NET CHARGE-OFFS  $ 13,536  $ 11,844  $ 8,728  $ 6,816  $ 5,242
           
Net Charge-Offs as a % of Average Loans(1) 2.91% 2.42% 1.76% 1.39% 1.08%
           
RISK ELEMENT ASSETS          
Nonaccruing Loans  $ 76,382  $ 86,274  $ 91,880  $ 111,039  $ 110,200
Restructured Loans  30,843  21,644  19,121  12,916  5,157
Total Nonperforming Loans  107,225  107,918  111,001  123,955  115,357
Other Real Estate  46,444  36,134  33,371  19,671  11,425
Total Nonperforming Assets  $ 153,669  $ 144,052  $ 144,372  $ 143,626  $ 126,783
           
Past Due Loans 90 Days or More  $ --  $ --  $ 486  $ --  $ --
           
Nonperforming Loans as a % of Loans 5.79% 5.63% 5.67% 6.27% 5.85%
Nonperforming Assets as a % of
Loans and Other Real Estate
8.10% 7.38% 7.25% 7.19% 6.39%
Nonperforming Assets as a % of Capital(2) 50.69% 46.19% 46.01% 45.67% 40.16%
           
(1) Annualized          
(2) Capital includes allowance for loan losses.           
 
AVERAGE BALANCE AND INTEREST RATES(1)
Unaudited                  
       
  First Quarter 2010 Fourth Quarter 2009 Third Quarter 2009
(Dollars in thousands) Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
                   
ASSETS:                  
Loans, Net of Unearned Interest $ 1,886,367  27,180 5.84% $ 1,944,873  28,813 5.88% $ 1,964,984  29,695 6.00%
                   
Investment Securities                  
Taxable Investment Securities  71,325  500 2.81%  72,537  498 2.74%  81,777  682 3.32%
Tax-Exempt Investment Securities  97,316  753 3.10%  107,361  921 3.43%  107,307  985 3.67%
                   
Total Investment Securities  168,641  1,253 2.98%  179,898  1,419 3.15%  189,084  1,667 3.52%
                   
Funds Sold  303,280  172 0.23%  112,790  77 0.27%  3,294  1 0.11%
                   
Total Earning Assets  2,358,288 $ 28,605 4.92%  2,237,561 $ 30,309 5.38%  2,157,362  $ 31,363 5.77%
                   
Cash and Due From Banks  54,873      69,687      76,622    
Allowance for Loan Losses  (44,584)      (46,468)      (42,774)    
Other Assets  329,842      314,470      306,759    
                   
Total Assets $ 2,698,419     $ 2,575,250     $ 2,497,969    
                   
LIABILITIES:                  
Interest Bearing Deposits                  
NOW Accounts $ 867,004 $ 384 0.18% $ 740,550 $ 308 0.17% $ 678,292  257 0.15%
Money Market Accounts  374,161  689 0.75%  361,104  625 0.69%  301,230  281 0.37%
Savings Accounts  126,352  15 0.05%  122,158  16 0.05%  122,934  15 0.05%
Time Deposits  438,112  1,850 1.71%  439,654  2,015 1.82%  430,944  2,073 1.91%
Total Interest Bearing Deposits  1,805,629  2,938 0.66%  1,663,466  2,964 0.71%  1,533,400  2,626 0.68%
                   
Short-Term Borrowings  30,673  17 0.22%  47,114  22 0.18%  97,305  113 0.45%
Subordinated Notes Payable  62,887  651 4.14%  62,887  936 5.83%  62,887  936 5.83%
Other Long-Term Borrowings  49,981  526 4.27%  50,026  542 4.30%  51,906  560 4.28%
                   
Total Interest Bearing Liabilities  1,949,170 $ 4,132 0.86%  1,823,493 $ 4,464 0.97%  1,745,498 $ 4,235 0.96%
                   
Noninterest Bearing Deposits  443,131      426,542      416,770    
Other Liabilities  37,563      56,659      60,674    
                   
Total Liabilities  2,429,864      2,306,694      2,222,942    
                   
SHAREOWNERS' EQUITY: $ 268,555     $ 268,556     $ 275,027    
                   
Total Liabilities and Shareowners' Equity $ 2,698,419     $ 2,575,250     $ 2,497,969    
                   
Interest Rate Spread   $ 24,473 4.06%   $ 25,845 4.41%   $ 27,128 4.81%
                   
Interest Income and Rate Earned(1)   $ 28,605 4.92%   $ 30,309 5.38%   $ 31,363 5.77%
Interest Expense and Rate Paid(2)    4,132 0.71%    4,464 0.79%    4,235 0.78%
                   
Net Interest Margin   $ 24,473 4.21%   $ 25,845 4.59%   $ 27,128 4.99%
                   
(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            
             
  Second Quarter 2009 First Quarter 2009
(Dollars in thousands) Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
             
ASSETS:            
Loans, Net of Unearned Interest $ 1,974,197  29,954 6.09% $ 1,964,086  29,724 6.14%
             
Investment Securities            
Taxable Investment Securities  89,574  742 3.31%  90,927  776 3.43%
Tax-Exempt Investment Securities  106,869  1,067 4.00%  101,108  1,133 4.48%
             
Total Investment Securities  196,443  1,809 3.68%  192,035  1,909 3.98%
             
Funds Sold  4,641  1 0.10%  10,116  3 0.13%
             
Total Earning Assets  2,175,281 $ 31,764 5.86%  2,166,237 $ 31,636 5.92%
             
Cash and Due From Banks  81,368      76,826    
Allowance for Loan Losses  (41,978)      (38,007)    
Other Assets  291,681      281,869    
             
Total Assets $ 2,506,352     $ 2,486,925    
             
LIABILITIES:            
Interest Bearing Deposits            
NOW Accounts $ 709,039 $ 249 0.14% $ 719,265 $ 225 0.13%
Money Market Accounts  298,007  192 0.26%  321,562  190 0.24%
Savings Accounts  123,034  15 0.05%  118,142  14 0.05%
Time Deposits  417,545  2,044 1.96%  392,006  2,066 2.14%
Total Interest Bearing Deposits  1,547,625  2,500 0.65%  1,550,975  2,495 0.65%
             
Short-Term Borrowings  87,768  88 0.40%  85,318  68 0.32%
Subordinated Notes Payable  62,887  931 5.86%  62,887  927 5.89%
Other Long-Term Borrowings  52,775  566 4.30%  53,221  568 4.33%
             
Total Interest Bearing Liabilities  1,751,055 $ 4,085 0.94%  1,752,401 $ 4,058 0.94%
             
Noninterest Bearing Deposits  423,566      406,380    
Other Liabilities  54,617      46,510    
             
Total Liabilities  2,229,238      2,205,291    
             
SHAREOWNERS' EQUITY: $ 277,114     $ 281,634    
             
Total Liabilities and Shareowners' Equity $ 2,506,352     $ 2,486,925    
             
Interest Rate Spread   $ 27,679 4.92%   $ 27,578 4.98%
             
Interest Income and Rate Earned(1)   $ 31,764 5.86%   $ 31,636 5.92%
Interest Expense and Rate Paid(2)    4,085 0.75%    4,058 0.76%
             
Net Interest Margin   $ 27,679 5.11%   $ 27,578 5.16%
             
(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