Attached files

file filename
8-K - FORM 8K - CAPITAL CITY BANK GROUP INCccbg_8k_q2.htm

 

Capital City Bank Group, Inc.

Reports Second Quarter 2017 Results

 

TALLAHASSEE, Fla. (July 25, 2017) – Capital City Bank Group, Inc. (Nasdaq: CCBG) today reported net income of $3.6 million, or $0.21 per diluted share for the second quarter of 2017 compared to net income of $2.7 million, or $0.16 per diluted share for the first quarter of 2017, and $3.9 million, or $0.22 per diluted share, for the second quarter of 2016.  For the first six months of 2017, net income totaled $6.3 million, or $0.37 per diluted share, compared to net income of $5.6 million, or $0.32 per diluted share for the same period in 2016.       

 

HIGHLIGHTS

·   Earnings per share grew 31% sequentially and 16% over prior year

·   Net interest income grew 3.9% sequentially and 4.3% over prior year

·   Strong period-end loan growth of 2.3% sequentially and 6.3% over prior year

·   Continued progress in reducing noninterest expense, which declined 3.1% from prior year

·   NPAs down 10% sequentially and 17% from year-end 2016

 

“Our year-to-date performance reflects continued improvement in most all aspects of our business,” said William G. Smith, Jr., Chairman, President and CEO. “Rising interest rates coupled with our asset sensitive balance sheet and loan growth are having a positive impact on our margin.  Credit quality and expense management continued their favorable trends.  Our team is focused on creating a positive client experience and executing on those initiatives that add value to our shareowners.  I look forward to the opportunities and challenges that lie ahead.”

 

Compared to the first quarter of 2017, performance reflected higher net interest income of $0.8 million and a $0.4 million increase in noninterest income, partially offset by a $0.3 million increase in the loan loss provision.

 

Compared to the second quarter of 2016, the decrease in earnings reflected lower noninterest income of $2.0 million and a $0.7 million increase in the loan loss provision, partially offset by higher net interest income of $1.1 million, a $0.8 million reduction in noninterest expense, and lower incomes taxes of $0.5 million.

 

The increase in earnings for the first six months of 2017 versus the comparable period in 2016 was attributable to higher net interest income of $1.6 million and a $1.7 million reduction in noninterest expense, partially offset by a $0.5 million increase in the loan loss provision, lower noninterest income of $2.0 million, and a $0.1 million increase in income taxes.

 

Our return on average assets (“ROA”) was 0.51% and our return on average equity (“ROE”) was 5.07% for the second quarter of 2017.  These metrics were 0.39% and 4.00% for the first quarter of 2017, respectively, and 0.57% and 5.65% for the second quarter of 2016, respectively.  For the first six months of 2017, our ROA was 0.45% and our ROE was 4.54% compared to 0.41% and 4.03%, respectively, for the same period in 2016.

 

Discussion of Operating Results

 

Tax equivalent net interest income for the second quarter of 2017 was $20.8 million compared to $20.0 million for the first quarter of 2017 and $19.6 million for the second quarter of 2016.  The increase in tax equivalent net interest income compared to the first quarter of 2017 reflects a favorable shift in the earning asset mix, one additional calendar day, and higher short-term rates,  partially offset by higher rates paid on negotiated rate deposits. The increase in tax equivalent net interest income compared to the second quarter of 2016 reflects growth in the loan portfolio, and higher short-term rates, partially offset by a higher rate paid on negotiated rate deposits. For the first six months of 2017, tax equivalent net interest income totaled $40.8 million compared to $39.0 million for the comparable period in 2016.  The year over year increase was driven by growth in the loan and investment portfolios, coupled with higher short-term rates, partially offset by a higher rate paid on negotiated rate deposits and one less calendar day.

 

The overnight funds rate has increased four times since December 2015, from a range of 0.00%-0.25% to a range of 1.00% to 1.25%. These increases have positively affected our net interest income due to favorable repricing of our variable and adjustable rate earning assets. Although these rate increases have also resulted in higher rates paid on our negotiated rate products, we continue to monitor and manage our overall cost of funds, which was 15 basis points in the second quarter of 2017. Despite highly competitive loan pricing across most markets, the yield of the overall loan portfolio increased quarter-over-quarter.

 

Our net interest margin for the second quarter of 2017 was 3.33%, an increase of 12 basis points over the first quarter of 2017 and an increase of 11 basis points over the second quarter of 2016.  For the first six months of 2017, the net interest margin increased six basis points to 3.27% compared to the same period of 2016. The increase in the margin as compared to all respective periods reflects rising interest rates and a favorable shift in our earning asset mix, which has produced higher net interest income in each period. 

 

 


 

The provision for loan losses for the second quarter of 2017 was $0.6 million compared to $0.3 million for the first quarter of 2017 and negative $0.1 million for the second quarter of 2016.  For the first six months of 2017, the loan loss provision totaled $0.9 million compared to $0.4 million for the same period of 2016.  The increase in the loan loss provision compared to all prior periods was primarily attributable to growth in the loan portfolio.  At June 30, 2017, the allowance for loan losses was $13.2 million, or 0.81% of outstanding loans (net of overdrafts) and provided coverage of 166% of nonperforming loans compared to 0.84% and 161%, respectively, at March 31, 2017 and 0.86% and 157%, respectively, at December 31, 2016.

 

Noninterest income for the second quarter of 2017 totaled $13.1 million, an increase of $0.4 million, or 3.3%, over the first quarter of 2017 due to higher wealth management fees of $0.2 million and mortgage banking fees of $0.2 million.  Compared to the second quarter of 2016, noninterest income decreased $2.0 million, or 13.7%, due to a $2.5 million decrease in other income and lower deposit fees of $0.2 million, partially offset by higher wealth management fees of $0.4 million and mortgage banking fees of $0.3 million.  The reduction in other income was due to a $2.5 million gain from the partial retirement of our trust preferred securities (“TRUPs”) in the second quarter of 2016.  For the first six months of 2017, noninterest income totaled $25.9 million, a $2.0 million, or 7.3%, decrease from the same period of 2016, due to lower other income of $2.4 million related to the aforementioned TRUPs gain and to a lesser extent lower deposit fees of $0.6 million that were partially offset by higher wealth management fees of $0.4 million and mortgage banking fees of $0.6 million.  Strong home sales in our markets and a growing market share of residential loan production continues to enhance our mortgage banking fees and improved sales efforts have resulted in strong growth in wealth management fees during 2017.     

 

Noninterest expense for the second quarter of 2017 totaled $27.9 million comparable to the first quarter of 2017 as lower compensation expense of $0.2 million and other real estate owned (“OREO”) expense of $0.3 million were offset by higher occupancy expense of $0.2 million and other expense of $0.3 million.  Compared to the second quarter of 2016, noninterest expense decreased $0.8 million, or 2.7%, primarily due to lower OREO expense.  For the first six months of 2017, noninterest expense totaled $55.8 million, a decrease of $1.8 million, or 3.1%, from the same period of 2016 primarily attributable to lower OREO expense of $1.6 million and other expense of $0.6 million that was partially offset by higher compensation expense of $0.5 million.  OREO expense continues to decline as we liquidate our remaining properties.  Further reduction in legal expense and FDIC insurance expense drove the reduction in other expense.  The increase in compensation expense was primarily due to higher stock compensation expense related to higher pay-out values reflective of improving financial performance.   

 

We realized income tax expense of $1.6 million (30% effective rate) for the second quarter of 2017 compared to $1.5 million (35% effective rate) for the first quarter of 2017 and $2.1 million (34% effective rate) for the second quarter of 2016.  The lower effective tax rate for the second quarter of 2017 reflects income tax benefits realized in connection with stock based compensation awards.  For the first six months of 2017, income tax expense totaled $3.0 million (33% effective rate) compared to $2.9 million (34% effective rate) for the comparable period of 2016.

 

Discussion of Financial Condition

 

Average earning assets were $2.502 billion for the second quarter of 2017, a decrease of $27.2 million, or 1.1%, from the first quarter of 2017, and an increase of $78.6 million, or 3.2%, over the fourth quarter of 2016.  The change in earning assets in each of the respective periods is attributable to increases/decreases in our short-term investments and growth in our loan portfolio. Changes in the level of our short-term investments (which consists primarily of overnight funds) are partially attributable to the seasonality of our public fund deposits.

 

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $200.8 million during the second quarter of 2017 compared to an average net overnight funds sold position of $245.2 million in the first quarter of 2017 and $145.5 million in the fourth quarter of 2016. The decrease in net overnight funds compared to the first quarter of 2017 reflected growth in our loan portfolio and declines in public fund balances. The increase in net overnight funds compared to the fourth quarter of 2016 primarily reflected higher levels of all deposit products other than certificates of deposit, partially offset by growth in the loan portfolio.

 

Average loans increased $23.1 million, or 1.5% compared to the first quarter of 2017, and have grown $35.4 million, or 2.3% compared to the fourth quarter of 2016. The increase compared to the prior quarter reflected growth in all loans types except commercial loans and home equity loans. Growth over the fourth quarter of 2016 was experienced in all loan products except institutional loans and home equity loans.   Although having a minimal impact on this quarters’ average balance, a $16.4 million pool of fixed and adjustable rate commercial real estate loans was purchased in late June.

 

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 production.

 

 


 

Nonperforming assets (nonaccrual loans and OREO) totaled $15.9 million at the end of the second quarter of 2017, a decrease of $1.9 million, or 10%, from the first quarter of 2017 and $3.2 million, or 17%, from the fourth quarter of 2016.  Nonaccrual loans totaled $7.9 million at the end of the second quarter of 2017, a $0.3 million decrease from the first quarter of 2017 and a $0.6 million decrease from the fourth quarter of 2016.  The balance of OREO totaled $8.0 million at the end of the second quarter of 2017, a decrease of $1.6 million from the first quarter of 2017 and $2.7 million from the fourth quarter of 2016.  Nonperforming assets represented 0.57% of total assets as of June 30, 2017 compared to 0.61% at March 31, 2017 and 0.67% at December 31, 2016.

 

Average total deposits were $2.373 billion for the second quarter of 2017, a decrease of $33.9 million, or 1.4%, from the first quarter of 2017, and an increase of $66.5 million, or 2.9% over the fourth quarter of 2016. The decline in deposits compared to the first quarter of 2017 reflected lower public NOW account and certificates of deposit balances, partially offset by increases in all other deposit types. The increase in deposits when compared to the fourth quarter of 2016 reflected growth in all deposit products except certificates of deposit.   The seasonal inflows of public funds peaked in the first quarter of 2017 for this cycle, and are expected to decline into the fourth quarter of 2017.

 

Deposit levels remain strong, as the seasonal decline in public NOW accounts was partially offset by increases in all other nonmaturity deposits during the quarter.  Average core deposits continue to experience growth as rates have increased from historical lows. We continue to monitor our overall liquidity position and deposit rates as we believe that a prudent pricing discipline remains the key to managing our mix of deposits.

 

Compared to the first quarter of 2017, average borrowings decreased $2.3 million due to a decline in short-term borrowings, partially offset by an increase in average long-term borrowings. Compared to the fourth quarter of 2016, average borrowings decreased by $7.2 million due to a $1.1 million reduction in repurchase agreements, with the remaining $6.1 million decline resulting from FHLB pay-downs of matched funded advances. 

 

Shareowners’ equity was $281.5 million at June 30, 2017, compared to $278.1 million at March 31, 2017 and $275.2 million at December 31, 2016.  Our leverage ratio was 10.20%, 9.95%, and 10.23%, respectively, for these periods.  Further, at June 30, 2017, our risk-adjusted capital ratio was 16.32% compared to 16.44% and 16.28% at March 31, 2017 and December 31, 2016, respectively.  Our common equity tier 1 ratio was 12.72% at June 30, 2017, compared to 12.77% at March 31, 2017 and 12.61% at December 31, 2016.  All of our capital ratios exceeded the threshold to be designated as “well-capitalized” under the Basel III capital standards.

 

About Capital City Bank Group, Inc.

 

Capital City Bank Group, Inc. (Nasdaq: CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.8 billion in assets.  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 60 banking offices and 73 ATMs in Florida, Georgia and Alabama.  For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

 

FORWARD-LOOKING STATEMENTS

 

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially.  The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; fluctuations in inflation, interest rates, or monetary policies; the effects of security breaches and computer viruses that may affect the Company’s computer systems or fraud related to debit card products; changes in consumer spending and savings habits; the Company’s growth and profitability; the strength of the U.S. economy and the local economies where the Company conducts operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; 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 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, 2016, 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.

 

 

 

 


 

USE OF NON-GAAP FINANCIAL MEASURES

 

We present a tangible common equity ratio and a 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.

 

(Dollars in Thousands)

 

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Shareowners' Equity (GAAP)

 

$

281,513

$

278,059

$

275,168

$

276,624

$

274,824

Less: Goodwill (GAAP)

 

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Tangible Shareowners' Equity (non-GAAP)

A

 

196,702

 

193,248

 

190,357

 

191,813

 

190,013

Total Assets (GAAP)

 

 

2,814,843

 

2,895,531

 

2,845,197

 

2,753,154

 

2,767,636

Less: Goodwill (GAAP)

 

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Tangible Assets (non-GAAP)

B

$

2,730,032

$

2,810,720

$

2,760,386

$

2,668,343

$

2,682,825

Tangible Common Equity Ratio (non-GAAP)

A/B

 

7.21%

 

6.88%

 

6.90%

 

7.19%

 

7.08%

Actual Diluted Shares Outstanding (GAAP)

C

 

17,025

 

16,979

 

16,949

 

16,874

 

16,855

Tangible Book Value per Diluted Share (non-GAAP)

A/C

$

11.55

$

11.38

$

11.23

$

11.37

$

11.27

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

EARNINGS HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

(Dollars in thousands, except per share data)

 

Jun 30, 2017

 

Mar 31, 2017

 

Jun 30, 2016

 

Jun 30, 2017

 

Jun 30, 2016

 

 

 

 

 

 

 

 

 

 

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

Net Income

$

3,561

$

2,744

$

3,930

$

6,305

$

5,577

Net Income Per Common Share

$

0.21

$

0.16

$

0.22

$

0.37

$

0.32

PERFORMANCE

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

0.51%

 

0.39%

 

0.57%

 

0.45%

 

0.41%

Return on Average Equity

 

5.07%

 

4.00%

 

5.65%

 

4.54%

 

4.03%

Net Interest Margin

 

3.33%

 

3.21%

 

3.22%

 

3.27%

 

3.21%

Noninterest Income as % of Operating Revenue

 

39.05%

 

39.19%

 

43.99%

 

39.12%

 

41.96%

Efficiency Ratio

 

82.28%

 

85.33%

 

82.40%

 

83.78%

 

86.11%

CAPITAL ADEQUACY

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital Ratio

 

15.58%

 

15.68%

 

15.63%

 

15.58%

 

15.63%

Total Capital Ratio

 

16.32%

 

16.44%

 

16.44%

 

16.32%

 

16.44%

Tangible Common Equity Ratio

 

7.21%

 

6.88%

 

7.08%

 

7.21%

 

7.08%

Leverage Ratio

 

10.20%

 

9.95%

 

9.88%

 

10.20%

 

9.88%

Common Equity Tier 1 Ratio

 

12.72%

 

12.77%

 

12.65%

 

12.72%

 

12.65%

Equity to Assets

 

10.00%

 

9.60%

 

9.93%

 

10.00%

 

9.93%

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

Allowance as % of Non-Performing Loans

 

166.23%

 

160.70%

 

166.50%

 

166.23%

 

166.50%

Allowance as a % of Loans

 

0.81%

 

0.84%

 

0.89%

 

0.81%

 

0.89%

Net Charge-Offs as % of Average Loans

 

0.17%

 

0.10%

 

(0.04)%

 

0.14%

 

0.08%

Nonperforming Assets as % of Loans and ORE

 

0.97%

 

1.11%

 

1.48%

 

0.97%

 

1.48%

Nonperforming Assets as % of Total Assets

 

0.57%

 

0.61%

 

0.83%

 

0.57%

 

0.83%

STOCK PERFORMANCE

 

 

 

 

 

 

 

 

 

 

High

$

22.39

$

21.79

$

15.96

$

22.39

$

15.96

Low

 

17.68

 

19.22

 

13.16

 

17.68

 

12.83

Close

$

20.42

$

21.39

$

13.92

$

20.42

$

13.92

Average Daily Trading Volume

 

23,349

 

23,150

 

20,192

 

23,251

 

21,426

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

(Dollars in thousands)

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

$

72,801

$

47,650

$

48,268

$

79,608

$

51,766

Funds Sold and Interest Bearing Deposits

 

162,377

 

290,897

 

247,779

 

144,576

 

220,719

Total Cash and Cash Equivalents

 

235,178

 

338,547

 

296,047

 

224,184

 

272,485

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available for Sale

 

529,686

 

541,102

 

522,734

 

500,139

 

485,848

Investment Securities Held to Maturity

 

157,074

 

158,515

 

177,365

 

189,928

 

204,474

   Total Investment Securities

 

686,760

 

699,617

 

700,099

 

690,067

 

690,322

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

8,213

 

7,498

 

10,886

 

10,510

 

12,046

 

 

 

 

 

 

 

 

 

 

 

Loans, Net of Unearned Interest

 

 

 

 

 

 

 

 

 

 

Commercial, Financial, & Agricultural

 

213,544

 

214,595

 

216,404

 

223,278

 

207,105

Real Estate - Construction

 

67,331

 

59,938

 

58,443

 

54,107

 

46,930

Real Estate - Commercial

 

519,140

 

503,868

 

503,978

 

497,775

 

485,329

Real Estate - Residential

 

302,072

 

295,406

 

272,895

 

276,193

 

280,015

Real Estate - Home Equity

 

230,995

 

231,300

 

236,512

 

235,433

 

235,394

Consumer

 

269,539

 

268,921

 

262,735

 

258,173

 

252,347

Other Loans

 

17,057

 

9,586

 

8,614

 

10,875

 

11,177

Overdrafts

 

1,518

 

1,345

 

1,708

 

1,678

 

2,177

Total Loans, Net of Unearned Interest

 

1,621,196

 

1,584,959

 

1,561,289

 

1,557,512

 

1,520,474

Allowance for Loan Losses

 

(13,242)

 

(13,335)

 

(13,431)

 

(13,744)

 

(13,677)

Loans, Net

 

1,607,954

 

1,571,624

 

1,547,858

 

1,543,768

 

1,506,797

 

 

 

 

 

 

 

 

 

 

 

Premises and Equipment, Net

 

92,495

 

93,755

 

95,476

 

96,499

 

97,313

Goodwill

 

84,811

 

84,811

 

84,811

 

84,811

 

84,811

Other Real Estate Owned

 

7,968

 

9,501

 

10,638

 

12,738

 

14,622

Other Assets

 

91,464

 

90,178

 

99,382

 

90,577

 

89,240

Total Other Assets

 

276,738

 

278,245

 

290,307

 

284,625

 

285,986

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,814,843

$

2,895,531

$

2,845,197

$

2,753,154

$

2,767,636

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

$

842,314

$

836,011

$

791,182

$

801,671

$

798,219

NOW Accounts

 

787,090

 

882,605

 

904,014

 

793,363

 

804,263

Money Market Accounts

 

265,032

 

263,080

 

252,800

 

257,004

 

259,813

Regular Savings Accounts

 

327,560

 

321,160

 

304,680

 

298,682

 

294,432

Certificates of Deposit

 

149,937

 

156,449

 

159,610

 

164,387

 

168,079

Total Deposits

 

2,371,933

 

2,459,305

 

2,412,286

 

2,315,107

 

2,324,806

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

6,105

 

7,603

 

12,749

 

12,113

 

9,609

Subordinated Notes Payable

 

52,887

 

52,887

 

52,887

 

52,887

 

52,887

Other Long-Term Borrowings

 

15,631

 

16,460

 

14,881

 

21,368

 

26,401

Other Liabilities

 

86,774

 

81,217

 

77,226

 

75,055

 

79,109

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,533,330

 

2,617,472

 

2,570,029

 

2,476,530

 

2,492,812

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY

 

 

 

 

 

 

 

 

 

 

Common Stock

 

170

 

170

 

168

 

168

 

168

Additional Paid-In Capital

 

35,522

 

34,859

 

34,188

 

33,152

 

32,855

Retained Earnings

 

271,646

 

268,934

 

267,037

 

264,581

 

262,380

Accumulated Other Comprehensive Loss, Net of Tax

 

(25,825)

 

(25,904)

 

(26,225)

 

(21,277)

 

(20,579)

 

 

 

 

 

 

 

 

 

 

 

Total Shareowners' Equity

 

281,513

 

278,059

 

275,168

 

276,624

 

274,824

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,814,843

$

2,895,531

$

2,845,197

$

2,753,154

$

2,767,636

 

 

 

 

 

 

 

 

 

 

 

OTHER BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

Earning Assets

$

2,478,546

$

2,582,971

$

2,520,053

$

2,402,664

$

2,443,561

Interest Bearing Liabilities

 

1,604,242

 

1,700,244

 

1,701,621

 

1,599,804

 

1,615,484

 

 

 

 

 

 

 

 

 

 

 

Book Value Per Diluted Share

$

16.54

$

16.38

$

16.23

$

16.39

$

16.31

Tangible Book Value Per Diluted Share

 

11.55

 

11.38

 

11.23

 

11.37

 

11.27

 

 

 

 

 

 

 

 

 

 

 

Actual Basic Shares Outstanding

 

16,964

 

16,954

 

16,845

 

16,807

 

16,804

Actual Diluted Shares Outstanding

 

17,025

 

16,979

 

16,949

 

16,874

 

16,855

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

2017

 

2016

 

June 30,

(Dollars in thousands, except per share data)

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

$

18,720

$

18,005

$

18,671

$

18,046

$

18,105

$

36,725

$

36,150

Investment Securities

 

2,169

 

2,042

 

1,949

 

1,846

 

1,751

 

4,211

 

3,388

Funds Sold

 

533

 

493

 

212

 

212

 

318

 

1,026

 

680

Total Interest Income

 

21,422

 

20,540

 

20,832

 

20,104

 

20,174

 

41,962

 

40,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

388

 

281

 

224

 

223

 

211

 

669

 

432

Short-Term Borrowings

 

17

 

45

 

57

 

43

 

38

 

62

 

48

Subordinated Notes Payable

 

404

 

379

 

363

 

341

 

343

 

783

 

730

Other Long-Term Borrowings

 

117

 

99

 

129

 

177

 

206

 

216

 

422

Total Interest Expense

 

926

 

804

 

773

 

784

 

798

 

1,730

 

1,632

Net Interest Income

 

20,496

 

19,736

 

20,059

 

19,320

 

19,376

 

40,232

 

38,586

Provision for Loan Losses

 

589

 

310

 

464

 

-

 

(97)

 

899

 

355

Net Interest Income after Provision for

  Loan Losses

 

19,907

 

19,426

 

19,595

 

19,320

 

19,473

 

39,333

 

38,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Fees

 

5,052

 

5,090

 

5,238

 

5,373

 

5,321

 

10,142

 

10,721

Bank Card Fees

 

2,870

 

2,803

 

2,754

 

2,759

 

2,855

 

5,673

 

5,708

Wealth Management Fees

 

2,073

 

1,842

 

1,773

 

1,774

 

1,690

 

3,915

 

3,482

Mortgage Banking Fees

 

1,556

 

1,308

 

1,392

 

1,503

 

1,267

 

2,864

 

2,297

Other

 

1,584

 

1,675

 

1,621

 

1,602

 

4,082

 

3,259

 

5,684

Total Noninterest Income

 

13,135

 

12,718

 

12,778

 

13,011

 

15,215

 

25,853

 

27,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

16,292

 

16,496

 

16,699

 

15,993

 

16,051

 

32,788

 

32,292

Occupancy, Net

 

4,555

 

4,381

 

4,519

 

4,734

 

4,584

 

8,936

 

9,043

Other Real Estate, Net

 

315

 

583

 

343

 

821

 

1,060

 

898

 

2,485

Other

 

6,759

 

6,462

 

5,999

 

6,474

 

7,007

 

13,221

 

13,812

Total Noninterest Expense

 

27,921

 

27,922

 

27,560

 

28,022

 

28,702

 

55,843

 

57,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

5,121

 

4,222

 

4,813

 

4,309

 

5,986

 

9,343

 

8,491

Income Tax Expense

 

1,560

 

1,478

 

1,517

 

1,436

 

2,056

 

3,038

 

2,914

NET INCOME

$

3,561

$

2,744

$

3,296

$

2,873

$

3,930

$

6,305

$

5,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income

$

0.21

$

0.16

$

0.20

$

0.18

$

0.22

$

0.37

$

0.32

Diluted Net Income

 

0.21

 

0.16

 

0.20

 

0.17

 

0.22

 

0.37

 

0.32

Cash Dividend

$

0.05

$

0.05

$

0.05

$

0.04

$

0.04

$

0.10

$

0.08

AVERAGE SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic 

 

16,955

 

16,919

 

16,809

 

16,804

 

17,144

 

16,937

 

17,173

Diluted 

 

17,016

 

16,944

 

16,913

 

16,871

 

17,196

 

16,993

 

17,215

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AND RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

2017

 

2016

 

June 30,

(Dollars in thousands, except per share data)

 

Second Quarter

 

First Quarter

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

$

13,335

$

13,431

$

13,744

$

13,677

$

13,613

$

13,431

$

13,953

Provision for Loan Losses

 

589

 

310

 

464

 

-

 

(97)

 

899

 

355

Net Charge-Offs

 

682

 

406

 

777

 

(67)

 

(161)

 

1,088

 

631

Balance at End of Period

$

13,242

$

13,335

$

13,431

$

13,744

$

13,677

$

13,242

$

13,677

As a % of Loans

 

0.81%

 

0.84%

 

0.86%

 

0.88%

 

0.89%

 

0.81%

 

0.89%

As a % of Nonperforming Loans

 

166.23%

 

160.70%

 

157.40%

 

159.56%

 

166.50%

 

166.23%

 

166.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

324

$

93

$

377

$

143

$

304

$

417

$

341

Real Estate - Construction

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real Estate - Commercial

 

478

 

71

 

70

 

5

 

-

 

549

 

274

Real Estate - Residential

 

44

 

116

 

120

 

96

 

205

 

160

 

683

Real Estate - Home Equity

 

-

 

92

 

38

 

51

 

146

 

92

 

361

Consumer

 

537

 

624

 

771

 

479

 

438

 

1,161

 

877

Total Charge-Offs

$

1,383

$

996

$

1,376

$

774

$

1,093

$

2,379

$

2,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECOVERIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

40

$

81

$

50

$

199

$

49

$

121

$

88

Real Estate - Construction

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real Estate - Commercial

 

58

 

23

 

45

 

45

 

237

 

81

 

318

Real Estate - Residential

 

202

 

213

 

277

 

139

 

579

 

415

 

815

Real Estate - Home Equity

 

39

 

29

 

32

 

237

 

81

 

68

 

140

Consumer

 

362

 

244

 

195

 

221

 

308

 

606

 

544

Total Recoveries

$

701

$

590

$

599

$

841

$

1,254

$

1,291

$

1,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE-OFFS

$

682

$

406

$

777

$

(67)

$

(161)

$

1,088

$

631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Charge-Offs as a % of Average Loans (1)

 

0.17%

 

0.10%

 

0.20%

 

(0.02)%

 

(0.04)%

 

0.14%

 

0.08%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RISK ELEMENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccruing Loans

$

7,966

$

8,298

$

8,533

$

8,614

$

8,214

 

 

 

 

Other Real Estate Owned

 

7,968

 

9,501

 

10,638

 

12,738

 

14,622

 

 

 

 

Total Nonperforming Assets

$

15,934

$

17,799

$

19,171

$

21,352

$

22,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due Loans 30-89 Days

$

3,789

$

3,263

$

6,438

$

5,667

$

3,872

 

 

 

 

Past Due Loans 90 Days or More

 

-

 

-

 

-

 

-

 

-

 

 

 

 

Classified Loans

 

41,322

 

40,978

 

41,507

 

43,228

 

45,058

 

 

 

 

Performing Troubled Debt Restructuring's

$

35,436

$

36,555

$

38,233

$

35,046

$

35,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans as a % of Loans

 

0.49%

 

0.52%

 

0.54%

 

0.55%

 

0.54%

 

 

 

 

Nonperforming Assets as a % of Loans and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Other Real Estate

 

0.97%

 

1.11%

 

1.21%

 

1.35%

 

1.48%

 

 

 

 

Nonperforming Assets as a % of Total Assets

 

0.57%

 

0.61%

 

0.67%

 

0.78%

 

0.83%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE AND INTEREST RATES(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter 2017

 

 

First Quarter 2017

 

 

Fourth Quarter 2016

 

 

Third Quarter 2016

 

 

Second Quarter 2016

 

 

Jun 2017 YTD

 

 

Jun 2016 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

$

1,608,629

 

18,880

 

4.71

%

$

1,585,561

 

18,137

 

4.64

%

$

1,573,264

 

18,827

 

4.76

%

$

1,555,889

 

18,216

 

4.66

%

$

1,531,777

 

18,233

 

4.79

%

$

1,597,159

 

37,017

 

4.67

%

$

1,519,642

 

36,374

 

4.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

591,825

 

1,898

 

1.28

 

 

600,528

 

1,784

 

1.20

 

 

614,560

 

1,726

 

1.12

 

 

606,606

 

1,632

 

1.07

 

 

571,343

 

1,539

 

1.08

 

 

596,153

 

3,682

 

1.24

 

 

561,718

 

2,959

 

1.03

 

Tax-Exempt Investment Securities

 

100,742

 

414

 

1.64

 

 

97,965

 

396

 

1.62

 

 

90,046

 

343

 

1.52

 

 

89,241

 

327

 

1.47

 

 

90,030

 

325

 

1.44

 

 

99,361

 

810

 

1.63

 

 

92,490

 

657

 

1.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Securities

 

692,567

 

2,312

 

1.34

 

 

698,493

 

2,180

 

1.26

 

 

704,606

 

2,069

 

1.17

 

 

695,847

 

1,959

 

1.12

 

 

661,373

 

1,864

 

1.13

 

 

695,514

 

4,492

 

1.30

 

 

654,208

 

3,616

 

1.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

200,834

 

533

 

1.06

 

 

245,153

 

493

 

0.81

 

 

145,518

 

212

 

0.58

 

 

166,207

 

212

 

0.51

 

 

254,627

 

318

 

0.50

 

 

222,871

 

1,026

 

0.93

 

 

270,397

 

680

 

0.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

2,502,030

$

21,725

 

3.48

%

 

2,529,207

$

20,810

 

3.33

%

 

2,423,388

$

21,108

 

3.47

%

 

2,417,943

$

20,387

 

3.35

%

 

2,447,777

$

20,415

 

3.35

%

 

2,515,544

$

42,535

 

3.41

%

 

2,444,247

$

40,670

 

3.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

52,312

 

 

 

 

 

 

48,906

 

 

 

 

 

 

50,207

 

 

 

 

 

 

45,139

 

 

 

 

 

 

46,605

 

 

 

 

 

 

50,618

 

 

 

 

 

 

47,220

 

 

 

 

 

Allowance for Loan Losses

 

(13,662)

 

 

 

 

 

 

(13,436)

 

 

 

 

 

 

(14,017)

 

 

 

 

 

 

(14,052)

 

 

 

 

 

 

(14,254)

 

 

 

 

 

 

(13,550)

 

 

 

 

 

 

(14,127)

 

 

 

 

 

Other Assets

 

276,799

 

 

 

 

 

 

280,463

 

 

 

 

 

 

283,885

 

 

 

 

 

 

285,435

 

 

 

 

 

 

287,726

 

 

 

 

 

 

278,621

 

 

 

 

 

 

288,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

2,817,479

 

 

 

 

 

$

2,845,140

 

 

 

 

 

$

2,743,463

 

 

 

 

 

$

2,734,465

 

 

 

 

 

$

2,767,854

 

 

 

 

 

$

2,831,233

 

 

 

 

 

$

2,765,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW Accounts

$

806,621

$

222

 

0.11

%

$

880,707

$

134

 

0.06

%

$

782,518

$

78

 

0.04

%

$

774,899

$

78

 

0.04

%

$

762,667

$

67

 

0.04

%

$

843,459

$

356

 

0.09

%

$

780,832

$

136

 

0.03

%

Money Market Accounts

 

261,726

 

57

 

0.09

 

 

259,106

 

35

 

0.06

 

 

257,398

 

31

 

0.05

 

 

258,183

 

30

 

0.05

 

 

257,000

 

30

 

0.05

 

 

260,423

 

92

 

0.07

 

 

254,723

 

59

 

0.05

 

Savings Accounts

 

322,833

 

39

 

0.05

 

 

311,212

 

38

 

0.05

 

 

303,006

 

37

 

0.05

 

 

297,172

 

37

 

0.05

 

 

291,210

 

36

 

0.05

 

 

317,055

 

77

 

0.05

 

 

284,477

 

70

 

0.05

 

Time Deposits

 

152,811

 

70

 

0.18

 

 

158,289

 

74

 

0.19

 

 

161,859

 

78

 

0.19

 

 

165,324

 

78

 

0.19

 

 

170,837

 

78

 

0.19

 

 

155,535

 

144

 

0.19

 

 

173,947

 

167

 

0.19

 

Total Interest Bearing Deposits

 

1,543,991

 

388

 

0.10

%

 

1,609,314

 

281

 

0.07

%

 

1,504,781

 

224

 

0.06

%

 

1,495,578

 

223

 

0.06

%

 

1,481,714

 

211

 

0.06

%

 

1,576,472

 

669

 

0.09

%

 

1,493,979

 

432

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-Term Borrowings

 

8,957

 

17

 

0.75

%

 

12,810

 

45

 

1.43

%

 

14,768

 

57

 

1.54

%

 

12,162

 

43

 

1.39

%

 

53,691

 

38

 

0.28

%

 

10,873

 

62

 

1.15

%

 

60,315

 

48

 

0.16

%

Subordinated Notes Payable

 

52,887

 

404

 

3.02

 

 

52,887

 

379

 

2.86

 

 

52,887

 

363

 

2.68

 

 

52,887

 

341

 

2.52

 

 

54,316

 

343

 

2.50

 

 

52,887

 

783

 

2.94

 

 

58,601

 

730

 

2.47

 

Other Long-Term Borrowings

 

16,065

 

117

 

2.93

 

 

14,468

 

99

 

2.77

 

 

17,473

 

129

 

2.93

 

 

23,629

 

177

 

2.98

 

 

26,721

 

206

 

3.11

 

 

15,271

 

216

 

2.85

 

 

27,245

 

422

 

3.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest Bearing Liabilities

 

1,621,900

$

926

 

0.23

%

 

1,689,479

$

804

 

0.20

%

 

1,589,909

$

773

 

0.20

%

 

1,584,256

$

784

 

0.20

%

 

1,616,442

$

798

 

0.20

%

 

1,655,503

$

1,730

 

0.22

%

 

1,640,140

$

1,632

 

0.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

 

829,432

 

 

 

 

 

 

797,964

 

 

 

 

 

 

802,136

 

 

 

 

 

 

793,163

 

 

 

 

 

 

794,839

 

 

 

 

 

 

813,785

 

 

 

 

 

 

773,597

 

 

 

 

 

Other Liabilities

 

84,486

 

 

 

 

 

 

79,208

 

 

 

 

 

 

72,475

 

 

 

 

 

 

79,639

 

 

 

 

 

 

77,041

 

 

 

 

 

 

81,861

 

 

 

 

 

 

73,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,535,818

 

 

 

 

 

 

2,566,651

 

 

 

 

 

 

2,464,520

 

 

 

 

 

 

2,457,058

 

 

 

 

 

 

2,488,322

 

 

 

 

 

 

2,551,149

 

 

 

 

 

 

2,487,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY:

 

281,661

 

 

 

 

 

 

278,489

 

 

 

 

 

 

278,943

 

 

 

 

 

 

277,407

 

 

 

 

 

 

279,532

 

 

 

 

 

 

280,084

 

 

 

 

 

 

278,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareowners' Equity

$

2,817,479

 

 

 

 

 

$

2,845,140

 

 

 

 

 

$

2,743,463

 

 

 

 

 

$

2,734,465

 

 

 

 

 

$

2,767,854

 

 

 

 

 

$

2,831,233

 

 

 

 

 

$

2,765,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

$

20,799

 

3.25

%

 

 

$

20,006

 

3.14

%

 

 

$

20,335

 

3.27

%

 

 

$

19,603

 

3.15

%

 

 

$

19,617

 

3.15

%

 

 

$

40,805

 

3.19

%

 

 

$

39,038

 

3.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income and Rate Earned(1)

 

 

 

21,725

 

3.48

 

 

 

 

20,810

 

3.33

 

 

 

 

21,108

 

3.47

 

 

 

 

20,387

 

3.35

 

 

 

 

20,415

 

3.35

 

 

 

 

42,535

 

3.41

 

 

 

 

40,670

 

3.35

 

Interest Expense and Rate Paid(2)

 

 

 

926

 

0.15

 

 

 

 

804

 

0.13

 

 

 

 

773

 

0.13

 

 

 

 

784

 

0.13

 

 

 

 

798

 

0.13

 

 

 

 

1,730

 

0.14

 

 

 

 

1,632

 

0.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

$

20,799

 

3.33

%

 

 

$

20,006

 

3.21

%

 

 

$

20,335

 

3.34

%

 

 

$

19,603

 

3.23

%

 

 

$

19,617

 

3.22

%

 

 

$

40,805

 

3.27

%

 

 

$

39,038

 

3.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)  Rate calculated based on average earning assets.