Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / CCBG - Capital City Bank Group Inc. Reports Fourth Quarter 2022 Results


CCBG - Capital City Bank Group Inc. Reports Fourth Quarter 2022 Results

TALLAHASSEE, Fla., Jan. 24, 2023 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income attributable to common shareowners of $11.7 million, or $0.68 per diluted share, for the fourth quarter of 2022 compared to net income of $11.3 million, or $0.67 per diluted share, for the third quarter of 2022, and $6.4 million, or $0.38 per diluted share, for the fourth quarter of 2021.

For the full year of 2022, net income attributable to common shareowners totaled $40.1 million, or $2.36 per diluted share, compared to net income of $33.4 million, or $1.98 per diluted share, for the same period of 2021.

QUARTER HIGHLIGHTS (4th Quarter 2022 versus 3rd Quarter 2022)

  • Continued strong growth in net interest income of 14% - net interest margin percentage grew 45 basis points to 3.76% - deposit cost well controlled at 20 basis points (total deposits) and 35 basis points (interest bearing deposits)
  • Loan growth of $179 million, or 7.6% (end of period) and $175 million, or 7.7% (average)
  • Continued strong credit quality metrics – higher credit loss provision primarily driven by loan growth
  • Noninterest income decreased $1.9 million, or 8.5%, primarily due to lower mortgage banking revenues at CCHL – strong adjustable rate portfolio production by CCHL contributed to loan growth for the quarter
  • Noninterest expense included a pension settlement charge of $1.8 million, or $0.08 per share
  • Tangible book value per share increased $1.19, or 7.2%, primarily due to strong earnings and a favorable re-measurement adjustment for pension plan

Full Year 2022 HIGHLIGHTS

  • Strong growth in net interest income of 21% reflected improved earning asset mix and strength of deposit franchise
  • Loan growth of $594 million, or 30.7% (end of period) and $189 million, or 9.4% (year-to-date average)
  • Average Deposits grew $356 million, or 10.5%
  • CCHL contribution decreased $0.24 per share due to slower secondary market loan sales, but was more than offset by strong adjustable rate production for our loan portfolio, and higher wealth and deposit fees
  • Noninterest expense included pension settlement charges totaling $2.3 million or $0.11 per share
  • Tangible book value per share increased $0.54, or 3.2%, primarily due to strong earnings and a favorable re-measurement adjustment for pension plan, partially offset by higher unrealized investment security losses

“Capital City finished out the year with another solid quarter highlighted by continued net interest margin expansion and nice tangible book value growth,” said William G. Smith, Jr., Chairman, President, and CEO of Capital City Bank Group. “I am proud of our associates who produced another record year of earnings. For the quarter and year, we realized strong loan growth, stable deposit growth, maintained good control of our deposit cost, and credit quality was strong. Still, we remain vigilant in the face of economic uncertainty. As we begin 2023, I am confident in our positioning, markets and strategic initiatives. Thank you to our associates for their tireless efforts serving our clients with excellence and to our shareowners for their continued support.”

Discussion of Operating Results

Net Interest Income/Net Interest Margin

Tax-equivalent net interest income for the fourth quarter of 2022 totaled $38.2 million, compared to $33.4 million for the third quarter of 2022, and $24.8 million for the fourth quarter of 2021. For the full year of 2022, tax-equivalent net interest income totaled $124.8 million compared to $103.2 million for the same period of 2021. Compared to the third quarter of 2022, the increase primarily reflected strong loan growth and higher interest rates across a majority of our earning assets. Compared to both prior year periods, the increase reflected strong loan growth, higher interest rates, and growth in the investment portfolio.

Our net interest margin for the fourth quarter of 2022 was 3.76%, an increase of 45 basis points over the third quarter of 2022 and 116 basis points over the fourth quarter of 2021, both driven by higher interest rates and an overall improved earning asset mix. For the fourth quarter of 2022, our cost of funds was 31 basis points, an increase of 11 basis points over the third quarter of 2022 and 22 basis points over the fourth quarter of 2021. Our cost of interest bearing deposits was 35 basis points, 20 basis points, and 4 basis points for the same aforementioned periods. For the month of December 2022, our net interest margin was 3.86%. Compared to the full year of 2021, the net interest margin increased by 30 basis points to 3.13% as the favorable impact of higher interest rates and an improved earning asset mix offset the favorable impact in 2021 from a significant level of SBA Paycheck Protection Program fee income.

Provision for Credit Losses

We recorded a provision for credit losses of $3.5 million for the fourth quarter of 2022 compared to $2.1 million in the third quarter of 2022 and no provision for the fourth quarter of 2021. For the full year of 2022, the provision was $7.2 million compared to a benefit of $1.6 million for the same period of 2021. The higher level of provision compared to all prior periods was primarily attributable to strong loan growth and weaker projected economic conditions, primarily a higher rate of unemployment. The credit loss provision in 2021 was favorably impacted by strong loan recoveries. We discuss the allowance for credit losses further below.

Noninterest Income and Noninterest Expense

Noninterest income for the fourth quarter of 2022 totaled $21.0 million compared to $22.9 million for the third quarter of 2022 and $24.7 million for the fourth quarter of 2021. The $1.9 million decrease from the third quarter of 2022 was attributable to lower mortgage banking revenues of $1.6 million, wealth management fees of $0.3 million, deposit fees of $0.4 million, and bank card fees of $0.1 million, partially offset by higher other income of $0.5 million. The decrease in deposit fees was partially attributable to three less processing days in the fourth quarter. Compared to the fourth quarter of 2021, the $3.7 million decrease was attributable to lower mortgage banking revenues of $4.3 million, wealth management fees of $0.1 million, and bank card fees of $0.1 million, partially offset by higher other income of $0.6 million and deposit fees of $0.2 million.

For the full year of 2022, noninterest income totaled $94.6 million compared to $107.5 million for the same period of 2021 and reflected lower mortgage banking revenues of $21.8 million, partially offset by higher wealth management fees of $4.4 million, deposit fees of $3.2 million, other income of $1.2 million, and bank card fees of $0.1 million. Lower mortgage banking revenues at Capital City Home Loans (“CCHL”) for 2022 reflected a reduction in refinancing activity and, to a lesser degree, lower purchase mortgage originations primarily driven by higher interest rates. In addition, gain on sale margins were pressured due to a lower level of governmental loan originations and mandatory delivery loan sales (both of which provide a higher gain on sale percentage). Throughout 2022, strong best efforts origination volume allowed us to book a steady flow of adjustable rate residential loans in our portfolio which contributed to loan growth and earnings. In addition, continued stability in our construction/permanent loan program partially offset the slowdown in secondary market originations. For 2022, CCHL realized a $0.2 million net loss ($0.01 per diluted share) versus $3.9 million net income ($0.23 per diluted share) in 2021.

Noninterest expense for the fourth quarter of 2022 totaled $42.3 million compared to $39.8 million for the third quarter of 2022 and $40.2 million for the fourth quarter of 2021. The $2.5 million increase over the third quarter of 2022 was primarily attributable to higher other expense of $1.6 million and compensation expense of $0.8 million. Higher pension plan settlement expense of $1.7 million drove the increase in other expense. The increase in compensation expense was primarily due to higher variable/performance-based compensation of $0.3 million and lower realized loan cost of $0.3 million (credit offset to salary expense). Compared to the fourth quarter of 2021, the $2.1 million increase reflected higher other expense of $1.0 million, compensation expense of $0.8 million, and occupancy expense of $0.3 million. The increase in other expense reflected higher expense for legal, travel/entertainment, FDIC insurance fees, mortgage servicing right amortization, and loan servicing costs. The higher level of compensation expense was due to higher base salary expense reflective of annual merit raises and staffing additions related to new market expansion during 2022 and stock based compensation expense related to improved company performance for 2022.

For the full year 2022, noninterest expense totaled $161.8 million compared to $162.5 million for the same period of 2021 and reflected lower compensation expense of $0.9 million and other expense of $0.4 million, partially offset by higher occupancy expense of $0.6 million. The reduction in compensation expense was primarily due to lower variable/performance-based compensation of $7.7 million and base salaries of $1.3 million at CCHL, partially offset by higher compensation at Capital City Bank, including variable/performance-based compensation totaling $2.5 million, base salaries (merit and new market staffing additions) of $3.1 million, lower realized loan cost of $1.4 million (credit offset to salary expense), associate insurance expense (utilized self-insurance reserves in 2021) of $0.6 million and stock compensation expense of $0.7 million. The decrease in other expense was primarily due to a decrease in pension related costs, including $4.9 million for the non-service related component and $0.8 million for pension plan settlement expense, partially offset by higher expense for other real estate expense of $1.2 million, travel/entertainment and advertising costs totaling $1.3 million (return to pre-pandemic levels and market expansion), other losses of $0.9 million (primarily debit card and check fraud), mortgage servicing right amortization of $0.6 million, VISA Class B share swap conversion ratio payments of $0.4 million, FDIC insurance fees of $0.3 million, and other miscellaneous costs for training, hiring, and variable expenses related to loan production. Gains from the sale of two banking offices in 2021 drove the increase in other real estate expense. The increase in occupancy expense is related to lease expense for four new banking offices added in 2022 and various software purchases, including network security and end of life upgrades.

Income Taxes

We realized income tax expense of $2.6 million (effective rate of 19.6%) for the fourth quarter of 2022 compared to $3.1 million (effective rate of 21.4%) for the third quarter of 2022 and $2.0 million (effective rate of 22.2%) for the fourth quarter of 2021. The decrease in the effective tax rate for the fourth quarter of 2022 was due to a favorable $0.4 million discrete tax item related to our SERP plan. For the full year of 2022, we realized income tax expense of $10.1 million (effective rate of 20.1%) compared to $9.8 million (effective rate of 19.9%) for the same period of 2021. Absent discrete items, we expect our annual effective tax rate to approximate 21%-22% in 2023.

Discussion of Financial Condition

Earning Assets

Average earning assets totaled $4.033 billion for the fourth quarter of 2022, an increase of $22.8 million, or 0.6%, over the third quarter of 2022, and an increase of $241.4 million, or 6.4%, over the fourth quarter of 2021. The increase over both prior periods was primarily driven by higher deposit balances (see below – Funding ). The mix of earning assets continues to improve driven by strong loan growth.

We maintained an average net overnight funds (interest bearing deposits with banks plus FED funds sold less FED funds purchased) sold position of $469.4 million in the fourth quarter of 2022 compared to $570.0 million in the third quarter of 2022 and $789.1 million in the fourth quarter of 2021. The declining overnight funds position reflects growth in average loans.

Average loans held for investment (“HFI”) increased $175.3 million, or 7.7%, over the third quarter of 2022 and $491.1 million, or 25.2%, over the fourth quarter of 2021. Period end loans increased $179.0 million, or 7.6%, over the third quarter of 2022 and $593.7 million, or 30.7%, over the fourth quarter of 2021. The growth in 2022 was broad based with increases realized in all loan categories, more significantly, in the residential real estate, construction, and commercial real estate categories.

Allowance for Credit Losses

At December 31, 2022, the allowance for credit losses for HFI loans totaled $24.7 million compared to $22.5 million at September 30, 2022 and $21.6 million at December 31, 2021. Activity within the allowance is provided on Page 12. Incremental allowance related to loan growth, a higher projected rate of unemployment and its effect on rates of default, and slower prepayment speeds (due to higher interest rates) were all contributing factors driving the increase in the allowance during 2022. At December 31, 2022, the allowance represented 0.98% of HFI loans compared to 0.96% at September 30, 2022, and 1.12% at December 31, 2021.

Credit Quality

Overall credit quality remains strong. Nonperforming assets (nonaccrual loans and other real estate) totaled $2.7 million at December 31, 2022 compared to $2.4 million at September 30, 2022 and $4.3 million at December 31, 2021. At December 31, 2022, nonperforming assets as a percent of total assets equaled 0.06%, compared to 0.06% at September 30, 2022 and 0.10% at December 31, 2021. Nonaccrual loans totaled $2.2 million at December 31, 2022, a $0.2 million decrease from September 30, 2022 and a $2.1 million decrease from December 31, 2021. Further, classified loans totaled $19.3 million at December 31, 2022, a $1.6 million decrease from September 30, 2022 and a $1.4 million increase over December 31, 2021.

Funding (Deposits/Debt)

Average total deposits were $3.803 billion for the fourth quarter of 2022, an increase of $33.2 million, or 0.9%, over the third quarter of 2022 and $253.9 million, or 7.2%, over the fourth quarter of 2021. Compared to the third quarter of 2022, the increase reflected higher NOW account balances, primarily due to a seasonal increase in our public fund deposits. Compared to the fourth quarter of 2021, we have had strong growth in our noninterest bearing, NOW, and savings account balances. We continue to closely monitor our cost of deposits and deposit mix as we manage through this rising rate environment.

Capital

Shareowners’ equity was $394.0 million at December 31, 2022 compared to $373.2 million at September 30, 2022 and $383.2 million at December 31, 2021. For the full year 2022, shareowners’ equity was positively impacted by net income attributable to common shareowners of $40.1 million, a $3.1 million increase in the fair value of the interest rate swap related to subordinated debt, stock compensation accretion of $1.3 million, net adjustments totaling $1.6 million related to transactions under our stock compensation plans, and an $8.7 million decrease in the accumulated other comprehensive loss for our pension plan. Shareowners’ equity was reduced by common stock dividends of $11.2 million ($0.66 per share) and a $32.8 million increase in the unrealized loss on investment securities.

At December 31, 2022, our total risk-based capital ratio was 15.52% compared to 15.75% at September 30, 2022 and 17.15% at December 31, 2021. Our common equity tier 1 capital ratio was 12.64%, 12.83%, and 13.86%, respectively, on these dates. Our leverage ratio was 9.06%, 8.91%, and 8.95%, respectively, on these dates. Further, our tangible common equity ratio was 6.79% at December 31, 2022 compared to 6.61% and 6.95% at September 30, 2022 and December 31, 2021, respectively. The decline in our regulatory capital ratios compared to 2021 was attributable to strong loan growth during 2022. At December 31, 2022, all of our regulatory 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 $4.5 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, securities brokerage services and financial advisory services, including the sale of life insurance, risk management and asset protection services. Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 58 banking offices and 89 ATMs/ITMs 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 our future results to differ materially. The words “may,” “could,” “should,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan,” “target,” “vision,” “goal,” and similar expressions are intended to identify forward-looking statements. The following factors, among others, could cause our actual results to differ: our ability to successfully manage credit risk, interest rate risk, liquidity risk, and other risks inherent to our industry; legislative or regulatory changes; fluctuations in inflation, interest rates, or monetary and fiscal policies; the effects of security breaches and computer viruses that may affect our computer systems; the accuracy of our financial statement estimates and assumptions; fraud related to debit card products; changes in accounting principles, policies, practices, or guidelines; the frequency and magnitude of foreclosure on our loans; the effects of a non-diversified loan portfolio, including the risks of geographic and industry concentrations; the strength of the U.S. economy and the local economies where we conduct operations; our ability to declare and pay dividends, the payment of which is subject to our capital requirements; changes in the stock market and other capital and real estate markets; structural changes in the markets for origination, sale and servicing of residential mortgages; uncertainty in the pricing of residential mortgage loans that we sell, as well as competition for the mortgage servicing rights related to these loans and related interest rate risk or price risk resulting from retaining mortgage servicing rights and the potential effects of higher interest rates on our loan origination volumes; the effect of corporate restructuring, acquisitions or dispositions, including the actual restructuring and other related charges and the failure to achieve the expected gains, revenue growth or expense savings from such corporate restructuring, acquisitions or dispositions; the effects of natural disasters, harsh weather conditions (including hurricanes), widespread health emergencies (including pandemics, such as the COVID-19 pandemic), military conflict, terrorism, civil unrest or other geopolitical events; our ability to comply with the extensive laws and regulations to which we are subject, including the laws for each jurisdiction where we operate; the willingness of clients to accept third-party products and services rather than our products and services and vice versa; increased competition and its effect on pricing; technological changes; the outcomes of litigation or regulatory proceedings; negative publicity and the impact on our reputation; changes in consumer spending and saving habits; growth and profitability of our noninterest income; the limited trading activity of our common stock; the concentration of ownership of our common stock; anti-takeover provisions under federal and state law as well as our Articles of Incorporation and our Bylaws; other risks described from time to time in our filings with the Securities and Exchange Commission; and our ability to manage the risks involved in the foregoing. Additional factors can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and our other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov). Forward-looking statements in this Press Release speak only as of the date of the Press Release, and we assume no obligation to update forward-looking statements or the reasons why actual results could differ.

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 and other intangibles 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 reconciliations are provided below.

(Dollars in Thousands, except per share data)
Dec 31, 2022
Sep 30, 2022
Jun 30, 2022
Mar 31, 2022
Dec 31, 2021
Shareowners' Equity (GAAP)
$
394,016
$
373,165
$
371,675
$
372,145
$
383,166
Less: Goodwill and Other Intangibles (GAAP)
93,093
93,133
93,173
93,213
93,253
Tangible Shareowners' Equity (non-GAAP)
A
300,923
280,032
278,502
278,932
289,913
Total Assets (GAAP)
4,525,958
4,332,671
4,354,297
4,310,045
4,263,849
Less: Goodwill and Other Intangibles (GAAP)
93,093
93,133
93,173
93,213
93,253
Tangible Assets (non-GAAP)
B
$
4,432,865
$
4,239,538
$
4,261,124
$
4,216,832
$
4,170,596
Tangible Common Equity Ratio (non-GAAP)
A/B
6.79
%
6.61
%
6.54
%
6.61
%
6.95
%
Actual Diluted Shares Outstanding (GAAP)
C
17,039,401
16,998,177
16,981,614
16,962,362
16,935,389
Tangible Book Value per Diluted Share (non-GAAP)
A/C
$
17.66
$
16.47
$
16.40
$
16.44
$
17.12


CAPITAL CITY BANK GROUP, INC.
EARNINGS HIGHLIGHTS
Unaudited
Three Months Ended
Twelve Months Ended
(Dollars in thousands, except per share data)
Dec 31, 2022
Sep 30, 2022
Dec 31, 2021
Dec 31, 2022
Dec 31, 2021
EARNINGS
Net Income Attributable to Common Shareowners
$
11,664
$
11,315
$
6,372
$
40,147
$
33,396
Diluted Net Income Per Share
$
0.68
$
0.67
$
0.38
$
2.36
$
1.98
PERFORMANCE
Return on Average Assets
1.06
%
1.03
%
0.61
%
0.93
%
0.84
%
Return on Average Equity
12.16
11.83
7.22
10.58
9.92
Net Interest Margin
3.76
3.31
2.60
3.13
2.83
Noninterest Income as % of Operating Revenue
35.50
40.76
49.96
43.19
51.11
Efficiency Ratio
71.47
%
70.66
%
81.29
%
73.76
%
77.11
%
CAPITAL ADEQUACY
Tier 1 Capital
14.53
%
14.80
%
16.14
%
14.53
%
16.14
%
Total Capital
15.52
15.75
17.15
15.52
17.15
Leverage
9.06
8.91
8.95
9.06
8.95
Common Equity Tier 1
12.64
12.83
13.86
12.64
13.86
Tangible Common Equity (1)
6.79
6.61
6.95
6.79
6.95
Equity to Assets
8.71
%
8.61
%
8.99
%
8.71
%
8.99
%
ASSET QUALITY
Allowance as % of Non-Performing Loans
1,076.89
%
934.53
%
499.93
%
1,076.89
%
499.93
%
Allowance as a % of Loans HFI
0.98
0.96
1.12
0.98
1.12
Net Charge-Offs as % of Average Loans HFI
0.21
0.12
0.02
0.18
(0.03
)
Nonperforming Assets as % of Loans HFI and OREO
0.11
0.10
0.22
0.11
0.22
Nonperforming Assets as % of Total Assets
0.06
%
0.06
%
0.10
%
0.06
%
0.10
%
STOCK PERFORMANCE
High
$
36.23
$
33.93
$
29.00
$
36.23
$
29.00
Low
31.14
27.41
24.77
24.43
21.42
Close
$
32.50
$
31.11
$
26.40
$
32.50
$
26.40
Average Daily Trading Volume
31,894
30,546
29,900
27,987
29,919
(1) Tangible common equity ratio is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 5.


CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
Unaudited
2022
2021
(Dollars in thousands)
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
ASSETS
Cash and Due From Banks
$
72,114
$
72,686
$
91,209
$
77,963
$
65,313
Funds Sold and Interest Bearing Deposits
528,536
497,679
603,315
790,465
970,041
Total Cash and Cash Equivalents
600,650
570,365
694,524
868,428
1,035,354
Investment Securities Available for Sale
413,294
416,745
601,405
624,361
654,611
Investment Securities Held to Maturity
660,744
676,178
528,258
518,678
339,601
Other Equity Securities
10
1,349
900
855
861
Total Investment Securities
1,074,048
1,094,272
1,130,563
1,143,894
995,073
Loans Held for Sale
54,635
50,304
48,708
50,815
52,532
Loans Held for Investment ("HFI"):
Commercial, Financial, & Agricultural
247,362
246,304
247,902
230,213
223,086
Real Estate - Construction
234,519
237,718
225,664
174,293
174,394
Real Estate - Commercial
782,557
715,870
699,093
669,110
663,550
Real Estate - Residential
721,759
573,963
478,121
368,020
346,756
Real Estate - Home Equity
208,120
202,512
194,658
188,174
187,821
Consumer
324,450
347,949
359,906
347,785
321,511
Other Loans
5,346
20,822
6,854
6,692
13,265
Overdrafts
1,067
1,047
1,455
1,222
1,082
Total Loans Held for Investment
2,525,180
2,346,185
2,213,653
1,985,509
1,931,465
Allowance for Credit Losses
(24,736
)
(22,510
)
(21,281
)
(20,756
)
(21,606
)
Loans Held for Investment, Net
2,500,444
2,323,675
2,192,372
1,964,753
1,909,859
Premises and Equipment, Net
82,138
81,736
82,932
82,518
83,412
Goodwill and Other Intangibles
93,093
93,133
93,173
93,213
93,253
Other Real Estate Owned
431
13
90
17
17
Other Assets
120,519
119,173
111,935
106,407
94,349
Total Other Assets
296,181
294,055
288,130
282,155
271,031
Total Assets
$
4,525,958
$
4,332,671
$
4,354,297
$
4,310,045
$
4,263,849
LIABILITIES
Deposits:
Noninterest Bearing Deposits
$
1,653,620
$
1,737,046
$
1,724,671
$
1,704,329
$
1,668,912
NOW Accounts
1,290,494
990,021
1,036,757
1,062,498
1,070,154
Money Market Accounts
267,383
292,932
289,337
288,877
274,611
Savings Accounts
637,374
646,526
639,594
614,599
599,811
Certificates of Deposit
90,446
92,853
95,899
95,204
99,374
Total Deposits
3,939,317
3,759,378
3,786,258
3,765,507
3,712,862
Short-Term Borrowings
56,793
52,271
39,463
30,865
34,557
Subordinated Notes Payable
52,887
52,887
52,887
52,887
52,887
Other Long-Term Borrowings
513
562
612
806
884
Other Liabilities
73,675
84,657
93,319
77,323
67,735
Total Liabilities
4,123,185
3,949,755
3,972,539
3,927,388
3,868,925
Temporary Equity
8,757
9,751
10,083
10,512
11,758
SHAREOWNERS' EQUITY
Common Stock
170
170
170
169
169
Additional Paid-In Capital
37,331
36,234
35,738
35,188
34,423
Retained Earnings
393,744
384,964
376,532
370,531
364,788
Accumulated Other Comprehensive Loss, Net of Tax
(37,229
)
(48,203
)
(40,765
)
(33,743
)
(16,214
)
Total Shareowners' Equity
394,016
373,165
371,675
372,145
383,166
Total Liabilities, Temporary Equity and Shareowners' Equity
$
4,525,958
$
4,332,671
$
4,354,297
$
4,310,045
$
4,263,849
OTHER BALANCE SHEET DATA
Earning Assets
$
4,182,399
$
3,988,440
$
3,996,238
$
3,970,684
$
3,949,111
Interest Bearing Liabilities
2,395,890
2,128,052
2,154,549
2,145,736
2,132,278
Book Value Per Diluted Share
$
23.12
$
21.95
$
21.89
$
21.94
$
22.63
Tangible Book Value Per Diluted Share (1)
17.66
16.47
16.40
16.44
17.12
Actual Basic Shares Outstanding
16,987
16,962
16,959
16,948
16,892
Actual Diluted Shares Outstanding
17,039
16,998
16,982
16,962
16,935
(1) Tangible book value per diluted share is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 5.


CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
Unaudited
2022
2021
December 31,
(Dollars in thousands, except per share data)
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
2022
2021
INTEREST INCOME
Loans, including Fees
$
31,916
$
27,761
$
24,072
$
22,133
$
22,744
$
105,882
$
96,561
Investment Securities
4,847
4,372
3,840
2,896
2,505
15,955
8,792
Federal Funds Sold and Interest Bearing Deposits
4,463
3,231
1,408
409
300
9,511
998
Total Interest Income
41,226
35,364
29,320
25,438
25,549
131,348
106,351
INTEREST EXPENSE
Deposits
1,902
1,052
266
224
213
3,444
839
Short-Term Borrowings
690
536
343
192
307
1,761
1,360
Subordinated Notes Payable
522
443
370
317
306
1,652
1,228
Other Long-Term Borrowings
8
6
8
9
12
31
63
Total Interest Expense
3,122
2,037
987
742
838
6,888
3,490
Net Interest Income
38,104
33,327
28,333
24,696
24,711
124,460
102,861
Provision for Credit Losses
3,521
2,099
1,542
-
-
7,162
(1,553
)
Net Interest Income after Provision for Credit Losses
34,583
31,228
26,791
24,696
24,711
117,298
104,414
NONINTEREST INCOME
Deposit Fees
5,536
5,947
5,447
5,191
5,300
22,121
18,882
Bank Card Fees
3,744
3,860
4,034
3,763
3,872
15,401
15,274
Wealth Management Fees
3,649
3,937
4,403
6,070
3,706
18,059
13,693
Mortgage Banking Revenues
5,497
7,116
9,065
8,946
9,800
30,624
52,425
Other
2,546
2,074
1,954
1,848
1,994
8,422
7,271
Total Noninterest Income
20,972
22,934
24,903
25,818
24,672
94,627
107,545
NONINTEREST EXPENSE
Compensation
25,565
24,738
25,383
24,856
24,783
100,542
101,470
Occupancy, Net
6,253
6,153
6,075
6,093
5,960
24,574
23,932
Other
10,469
8,919
9,040
8,284
9,464
36,712
37,106
Total Noninterest Expense
42,287
39,810
40,498
39,233
40,207
161,828
162,508
OPERATING PROFIT
13,268
14,352
11,196
11,281
9,176
50,097
49,451
Income Tax Expense
2,599
3,074
2,177
2,235
2,040
10,085
9,835
Net Income
10,669
11,278
9,019
9,046
7,136
40,012
39,616
Pre-Tax Loss (Income) Attributable to Noncontrolling Interest
995
37
(306
)
(591
)
(764
)
135
(6,220
)
NET INCOME ATTRIBUTABLE TO
COMMON SHAREOWNERS
$
11,664
$
11,315
$
8,713
$
8,455
$
6,372
$
40,147
$
33,396
PER COMMON SHARE
Basic Net Income
$
0.69
$
0.67
$
0.51
$
0.50
$
0.38
$
2.37
$
1.98
Diluted Net Income
0.68
0.67
0.51
0.50
0.38
2.36
1.98
Cash Dividend
$
0.17
$
0.17
$
0.16
$
0.16
$
0.16
$
0.66
$
0.62
AVERAGE SHARES
Basic
16,963
16,960
16,949
16,931
16,880
16,951
16,863
Diluted
17,016
16,996
16,971
16,946
16,923
16,985
16,893


CAPITAL CITY BANK GROUP, INC.
ALLOWANCE FOR CREDIT LOSSES ("ACL")
AND CREDIT QUALITY
Unaudited
2022
2021
December 31,
(Dollars in thousands, except per share data)
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
2022
2021
ACL - HELD FOR INVESTMENT LOANS
Balance at Beginning of Period
$
22,510
$
21,281
$
20,756
$
21,606
$
21,500
$
21,606
$
23,816
Provision for Credit Losses
3,543
1,931
1,670
(79)
200
7,065
(2,842)
Net Charge-Offs (Recoveries)
1,317
702
1,145
771
94
3,935
(632)
Balance at End of Period
$
24,736
$
22,510
$
21,281
$
20,756
$
21,606
$
24,736
$
21,606
As a % of Loans HFI
0.98%
0.96%
0.96%
1.05%
1.12%
0.98%
1.12%
As a % of Nonperforming Loans
1,076.89%
934.53%
677.57%
760.83%
499.93%
1,076.89%
499.93%
ACL - UNFUNDED COMMITMENTS
Balance at Beginning of Period
3,012
$
2,853
$
2,976
$
2,897
$
3,117
$
2,897
$
1,644
Provision for Credit Losses
(23)
159
(123)
79
(220)
92
1,253
Balance at End of Period (1)
2,989
3,012
2,853
2,976
2,897
2,989
2,897
ACL - DEBT SECURITIES
Provision for Credit Losses
$
1
$
9
$
(5)
$
-
$
20
$
5
$
36
CHARGE-OFFS
Commercial, Financial and Agricultural
$
129
$
2
$
1,104
$
73
$
101
$
1,308
$
239
Real Estate - Construction
-
-
-
-
-
-
-
Real Estate - Commercial
88
1
-
266
-
355
405
Real Estate - Residential
-
-
-
-
20
-
108
Real Estate - Home Equity
160
-
-
33
9
193
103
Consumer
976
770
533
622
254
2,901
1,269
Overdrafts
720
989
660
780
678
3,149
2,703
Total Charge-Offs
$
2,073
$
1,762
$
2,297
$
1,774
$
1,062
$
7,906
$
4,827
RECOVERIES
Commercial, Financial and Agricultural
$
25
$
58
$
59
$
165
$
148
$
307
$
453
Real Estate - Construction
-
2
-
8
-
10
10
Real Estate - Commercial
13
8
56
29
25
106
865
Real Estate - Residential
98
44
115
27
33
284
753
Real Estate - Home Equity
36
22
67
58
173
183
413
Consumer
175
260
453
183
214
1,071
1,191
Overdrafts
409
666
402
533
375
2,010
1,774
Total Recoveries
$
756
$
1,060
$
1,152
$
1,003
$
968
$
3,971
$
5,459
NET CHARGE-OFFS (RECOVERIES)
$
1,317
$
702
$
1,145
$
771
$
94
$
3,935
$
(632)
Net Charge-Offs as a % of Average Loans HFI (2)
0.21%
0.12%
0.22%
0.16%
0.02%
0.18%
(0.03)%
CREDIT QUALITY
Nonaccruing Loans
$
2,297
$
2,409
$
3,141
$
2,728
$
4,322
Other Real Estate Owned
431
13
90
17
17
Total Nonperforming Assets ("NPAs")
$
2,728
$
2,422
$
3,231
$
2,745
$
4,339
Past Due Loans 30-89 Days
$
7,829
$
6,263
$
3,554
$
3,120
$
3,600
Past Due Loans 90 Days or More
-
-
-
-
-
Classified Loans
19,342
20,988
19,620
22,348
17,912
Performing Troubled Debt Restructurings
$
5,913
$
6,261
$
6,728
$
7,304
$
7,643
Nonperforming Loans as a % of Loans HFI
0.09%
0.10%
0.14%
0.14%
0.22%
NPAs as a % of Loans HFI and Other Real Estate
0.11%
0.10%
0.15%
0.14%
0.22%
NPAs as a % of Total Assets
0.06%
0.06%
0.07%
0.06%
0.10%
(1) Recorded in other liabilities
(2) Annualized


CAPITAL CITY BANK GROUP, INC.
AVERAGE BALANCE AND INTEREST RATES
Unaudited
Fourth Quarter 2022
Third Quarter 2022
Second Quarter 2022
First Quarter 2022
Fourth Quarter 2021
Dec 2022 YTD
Dec 2021 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 Held for Sale
$
42,910
$
581
5.38
%
$
55,164
$
486
4.82
%
$
52,860
$
711
4.44
%
$
43,004
397
3.19
%
$
62,809
$
522
3.29
%
$
48,502
$
2,175
4.49
%
$
78,328
$
2,555
3.24
%
Loans Held for Investment (1)
2,439,379
31,418
5.11
2,264,075
27,354
4.76
2,084,679
23,433
4.53
1,963,578
21,811
4.52
1,948,324
22,296
4.54
2,189,440
104,016
4.75
2,000,563
94,332
4.76
Investment Securities
Taxable Investment Securities
1,078,265
4,835
1.78
1,117,789
4,359
1.55
1,142,269
3,834
1.34
1,056,736
2,889
1.10
987,700
2,493
1.00
1,098,876
15,917
1.45
778,953
8,724
1.12
Tax-Exempt Investment Securities (1)
2,827
17
2.36
2,939
17
2.30
2,488
10
1.73
2,409
10
1.60
3,380
17
2.07
2,668
54
2.03
3,772
91
2.39
Total Investment Securities
1,081,092
4,852
1.78
1,120,728
4,376
1.55
1,144,757
3,844
1.34
1,059,145
2,899
1.10
991,080
2,510
1.01
1,101,544
15,971
1.45
782,725
8,815
1.12
Federal Funds Sold and Interest Bearing Deposits
469,352
4,463
3.77
569,984
3,231
2.25
691,925
1,408
0.82
873,097
409
0.19
789,100
300
0.15
649,762
9,511
1.46
790,870
998
0.13
Total Earning Assets
4,032,733
$
41,314
4.07
%
4,009,951
$
35,447
3.51
%
3,974,221
$
29,396
2.97
%
3,938,824
$
25,516
2.63
%
3,791,313
$
25,628
2.68
%
3,989,248
$
131,673
3.30
%
3,652,486
$
106,700
2.92
%
Cash and Due From Banks
74,178
79,527
79,730
74,253
73,752
76,929
72,409
Allowance for Credit Losses
(22,596
)
(21,509
)
(20,984
)
(21,655
)
(22,127
)
(21,688
)
(22,960
)
Other Assets
297,510
289,709
288,421
275,353
284,999
287,813
282,129
Total Assets
$
4,381,825
$
4,357,678
$
4,321,388
$
4,266,775
$
4,127,937
$
4,332,302
$
3,984,064
LIABILITIES:
Interest Bearing Deposits
NOW Accounts
$
1,133,733
$
1,725
0.60
%
$
1,016,475
$
868
0.34
%
$
1,033,190
$
120
0.05
%
$
1,079,906
$
86
0.03
%
$
963,778
$
72
0.03
%
$
1,065,838
$
2,799
0.26
%
$
965,320
$
294
0.03
%
Money Market Accounts
273,328
63
0.09
288,758
71
0.10
286,210
36
0.05
285,406
33
0.05
289,335
34
0.05
283,407
203
0.07
278,606
134
0.05
Savings Accounts
641,153
80
0.05
643,640
80
0.05
628,472
77
0.05
599,359
72
0.05
573,563
71
0.05
628,313
309
0.05
537,023
263
0.05
Time Deposits
92,385
34
0.15
94,073
33
0.14
95,132
33
0.14
97,054
33
0.14
101,037
36
0.14
94,646
133
0.14
102,220
148
0.14
Total Interest Bearing Deposits
2,140,599
1,902
0.35
%
2,042,946
1,052
0.20
%
2,043,004
266
0.05
%
2,061,725
224
0.04
%
1,927,713
213
0.04
%
2,072,204
3,444
0.17
%
1,883,169
839
0.04
%
Short-Term Borrowings
50,844
690
5.38
%
46,679
536
4.56
%
31,782
343
4.33
%
32,353
192
2.40
%
46,355
307
2.63
%
40,483
1,761
4.35
%
53,511
1,360
2.54
%
Subordinated Notes Payable
52,887
522
3.86
52,887
443
3.28
52,887
370
2.76
52,887
317
2.40
52,887
306
2.26
52,887
1,652
3.08
52,887
1,228
2.29
Other Long-Term Borrowings
530
8
4.80
580
6
4.74
722
8
4.54
833
9
4.49
1,414
12
3.50
665
31
4.62
1,887
63
3.33
Total Interest Bearing Liabilities
2,244,860
$
3,122
0.55
%
2,143,092
$
2,037
0.38
%
2,128,395
$
987
0.19
%
2,147,798
$
742
0.14
%
2,028,369
$
838
0.16
%
2,166,239
$
6,888
0.32
%
1,991,454
$
3,490
0.18
%
Noninterest Bearing Deposits
1,662,443
1,726,918
1,722,325
1,652,337
1,621,432
1,691,132
1,523,717
Other Liabilities
84,585
98,501
87,207
72,166
114,657
85,684
111,567
Total Liabilities
3,991,888
3,968,511
3,937,927
3,872,301
3,764,458
3,943,055
3,626,738
Temporary Equity
9,367
9,862
10,096
10,518
13,339
9,957
20,505
SHAREOWNERS' EQUITY:
380,570
379,305
373,365
383,956
350,140
379,290
336,821
Total Liabilities, Temporary Equity and Shareowners' Equity
$
4,381,825
$
4,357,678
$
4,321,388
$
4,266,775
$
4,127,937
$
4,332,302
$
3,984,064
Interest Rate Spread
$
38,192
3.52
%
$
33,410
3.13
%
$
28,409
2.78
%
$
24,774
2.49
%
$
24,790
2.52
%
$
124,785
2.98
%
$
103,210
2.75
%
Interest Income and Rate Earned (1)
41,314
4.07
35,447
3.51
29,396
2.97
25,516
2.63
25,628
2.68
131,673
3.30
106,700
2.92
Interest Expense and Rate Paid (2)
3,122
0.31
2,037
0.20
987
0.10
742
0.08
838
0.09
6,888
0.17
3,490
0.10
Net Interest Margin
$
38,192
3.76
%
$
33,410
3.31
%
$
28,409
2.87
%
$
24,774
2.55
%
$
24,790
2.60
%
$
124,785
3.13
%
$
103,210
2.83
%
(1) Interest and average rates are calculated on a tax-equivalent basis using a 21% Federal tax rate.
(2) Rate calculated based on average earning assets.


For Information Contact:
Jep Larkin
Executive Vice President and Chief Financial Officer
850.402. 8450


Stock Information

Company Name: Capital City Bank Group
Stock Symbol: CCBG
Market: NASDAQ
Website: ccbg.com

Menu

CCBG CCBG Quote CCBG Short CCBG News CCBG Articles CCBG Message Board
Get CCBG Alerts

News, Short Squeeze, Breakout and More Instantly...