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 and Full Year 2021 Results


CCBG - Capital City Bank Group Inc. Reports Fourth Quarter and Full Year 2021 Results

TALLAHASSEE, Fla., Jan. 25, 2022 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income of $6.4 million, or $0.38 per diluted share, for the fourth quarter of 2021 compared to net income of $10.1 million, or $0.60 per diluted share, for the third quarter of 2021, and $7.7 million, or $0.46 per diluted share, for the fourth quarter of 2020.

For the full year of 2021, net income totaled $33.4 million, or $1.98 per diluted share, compared to net income of $31.6 million, or $1.88 per diluted share, for 2020.

Fourth Quarter 2021 HIGHLIGHTS

  • Operating revenues (excluding mortgage revenues and SBA PPP loan income) improved 1.9%
  • Capital City Home Loans (“CCHL”) contributed $0.03 per share versus $0.06 per share in the prior quarter reflective of a typical seasonal slowdown
  • Noninterest expense increased $0.5 million, or 1.3%, on higher other real estate expense related to a third quarter gain of $1.0 million on the sale of a banking office
  • Average loans, excluding PPP loans, grew $8 million and average investment securities increased $82 million
  • Noninterest expense included a pension settlement charge of $0.6 million or $0.03 per share
  • Strong credit quality metrics resulted in no loan loss provision and an allowance coverage ratio of 1.12%
  • Average Deposits grew $101 million, or 2.9%, primarily due to a seasonal increase in public fund inflows
  • Capital growth of $34.3 million ($2.03 per share), or 9.8%, primarily attributable to a favorable adjustment for year-end pension plan re-measurement

Full Year 2021 HIGHLIGHTS

  • 2021 net income totaled $33.4 million, a record year
  • Operating revenues (excluding mortgage revenues and SBA PPP loan income) improved 1.4%
  • CCHL contributed $0.23 per share versus $0.52 per share in 2020
  • Average loans, excluding PPP loans, grew $76 million and average investment securities increased $203 million
  • Negative loan loss provision of $1.6 million
  • Noninterest expense included pension settlement charges totaling $3.1 million or $0.15 per share
  • Average Deposits grew $563 million, or 19.8%, reflective of government stimulus related inflows
  • Capital growth of $62.3 million ($3.69 per share), or 19.4%

“Capital City reported record earnings in 2021,” said William G. Smith, Jr., Chairman, President and CEO of Capital City Bank Group.  “SBA PPP loan income, pristine credit quality and growth in our fee-based businesses drove earnings, more than offsetting the adverse impacts of a normalizing mortgage market, pension settlement charges and a lower interest rate environment. We are well positioned for rising interest rates given our asset sensitive balance sheet and the favorable impact higher interest rates have on our pension related other comprehensive loss.  Year over year, the favorable pension equity adjustment added $2.01 per share to book value.  As I look toward 2022, I am excited about the prospects of our recent addition of Capital City Strategic Wealth (a financial planning/advisory service), which gained traction in the latter half of 2021, and our market expansion in the western panhandle of Florida and the northern arc of Atlanta.  While challenges remain, we are identifying opportunities and executing on strategies we believe are sustainable and add long-term value for our shareowners. I am optimistic about the future and appreciate your continued support.”

Discussion of Operating Results

Net Interest Income/Net Interest Margin

Tax-equivalent net interest income for the fourth quarter of 2021 totaled $24.8 million compared to $27.8 million for the third quarter of 2021 and $25.1 million for the fourth quarter of 2020. For the full year 2021 tax-equivalent net interest income totaled $103.2 million compared to $101.8 million for 2020. Compared to the third quarter of 2021 and the fourth quarter of 2020, the decrease was primarily due to lower SBA PPP loan income. Compared to the full year 2020, the increase was primarily attributable to higher SBA PPP loan income and higher average loan balances, partially offset by unfavorable rate repricing due to a generally lower rate environment.

Our net interest margin for the fourth quarter of 2021 was 2.60%, a decrease of 38 basis points over the third quarter of 2021 and a decrease of 40 basis points from the fourth quarter of 2020. Compared to both prior periods, the decrease was attributable to a decline in SBA PPP loan income, in conjunction with growth in earning assets (driven by deposit inflows), which negatively impacts our margin percentage. For the full year 2021, the net interest margin declined 47 basis points compared to 2020, primarily driven by growth in earning assets. Our net interest margin for the fourth quarter of 2021, excluding the impact of overnight funds in excess of $200 million, was 3.10%.

Provision for Credit Loss

We did not record a provision for credit losses for the fourth quarter of 2021. This compares to provision expense of $1.3 million for the fourth quarter of 2020.   For the full year 2021, we recorded a negative provision of $1.6 million compared to provision expense of $9.6 million for 2020. The lower provision in 2021 was attributable to improvements in forecasted economic conditions, favorable loan migration and net loan recoveries totaling $0.6 million. We discuss the allowance for credit losses further below.

Noninterest Income and Noninterest Expense

Noninterest income for the fourth quarter of 2021 totaled $24.7 million compared to $26.6 million for the third quarter of 2021 and $30.5 million for the fourth quarter of 2020.   For the full year 2021, noninterest income totaled $107.5 million compared to $111.2 million for 2020. The decrease from all prior periods was primarily attributable to lower mortgage banking revenues that were partially offset by strong gains in deposit fees, bank card fees, and wealth management fees.   The decline in mortgage banking revenues for the fourth quarter of 2021 reflected a normal seasonal decline in loan purchase activity. Year over year, the decline in mortgage banking revenues was driven generally by lower refinancing activity, a shift in production mix (lower government versus conventional product), and lower market driven gain on sale margins.   Additional detail on our mortgage banking operation (CCHL) is provided on Page 11.   The increase in deposit fees reflected the conversion, in the third quarter of 2021, of the remaining free checking accounts to a monthly maintenance fee account type. The increase in wealth management fees was primarily attributable to higher retail brokerage transaction volume and advisory accounts added from the acquisition of Capital City Strategic Wealth on May 1, 2021. To a lesser extent, higher trust fees contributed to the increase in wealth management fees driven by higher assets under management. The increase in bank card fees generally reflected an increase in card-not-present debit card transactions and increased consumer spending.

Noninterest expense for the fourth quarter of 2021 totaled $40.2 million compared to $39.7 million for the third quarter of 2021 and $41.3 million for the fourth quarter of 2020. The increase over the third quarter of 2021 was primarily attributable to higher other real estate expense of $1.2 million, partially offset by lower compensation expense of $0.5 million. The increase in other real estate expense reflected a gain on the sale of a banking office in the third quarter of 2021. The decrease in compensation was attributable to lower commission expense at CCHL. Compared to the fourth quarter of 2020, the decrease was primarily due to lower commission expense at CCHL.

For the full year 2021, noninterest expense totaled $162.5 million compared to $150.0 million for 2021. The $12.5 million increase was attributable to the addition of expenses at CCHL (March 1, 2020 acquisition) of $2.3 million and higher expenses at the core bank totaling $10.2 million. The increase in expenses at the core bank were primarily due to higher compensation expense of $3.7 million (merit raises, pension/service cost expense, and realized loan cost), pension settlement expense of $3.1 million, and an increase in other expense of $5.0 million, partially offset by lower other real estate expense of $1.6 million. The increase in other expense was primarily attributable to higher expense of $2.1 million for the non-service cost component of our pension plan attributable to the utilization of a lower discount rate for plan liabilities. Higher processing fees of $0.7 million (debit card volume), professional fees of $0.6 million, occupancy expense of $0.5 million, and FDIC insurance of $0.5 million (higher asset size) also contributed to the increase in other expense.

Income Taxes

We realized income tax expense of $2.0 million (effective rate of 22%) for the fourth quarter of 2021 compared to $2.9 million (effective rate of 20%) for the third quarter of 2021 and $2.8 million (effective rate of 22%) for the fourth quarter of 2020. For the full year 2021, we realized income tax expense of $9.8 million (effective rate of 20%) compared to $10.2 million (effective rate of 19%) for the same period of 2020.   Tax expense for the fourth quarter of 2021 and 2020 was unfavorably impacted by discrete tax expense of $0.1 million and $0.3 million, respectively. Absent discrete items, we expect our annual effective tax rate to approximate 19%-20% in 2022.

Discussion of Financial Condition

Earning Assets

Average earning assets totaled $3.791 billion for the fourth quarter of 2021, an increase of $98.2 million, or 2.7%, over the third quarter of 2021, and an increase of $453.9 million, or 13.6%, over the fourth quarter of 2020. The increase over both prior periods was primarily driven by higher deposit balances. Deposit balances increased as a result of strong core deposit growth, SBA PPP loan proceeds deposited in client accounts, and various other stimulus programs.

We maintained an average net overnight funds (deposits with banks plus FED funds sold less FED funds purchased) sold position of $789.1 million in the fourth quarter of 2021 compared to an average net overnight funds sold position of $741.9 million in the third quarter of 2021 and $705.1 million in the fourth quarter of 2020. The increase compared to both prior periods was driven by strong core deposit growth, in addition to pandemic related stimulus programs (see below – Funding ).

Average loans held for investment (“HFI”) decreased $25.8 million, or 1.3%, from the third quarter of 2021 and decreased $45.1 million, or 2.3%, from the fourth quarter of 2020. Excluding SBA PPP loans, average loans HFI increased $7.8 million compared to the third quarter of 2021, and increased $133.1 million compared to the fourth quarter of 2020. Compared to the third quarter of 2021 the increase in average loans (excluding PPP loans) reflected growth in construction and indirect loans, partially offset by declines in the remaining loan products. Compared to the fourth quarter of 2020, we realized growth in construction, residential, commercial real estate and indirect loans. At December 31, 2021, remaining SBA PPP loan balances and fees totaled less than $0.2 million.

Allowance for Credit Losses

At December 31, 2021, the allowance for credit losses for HFI loans totaled $21.6 million compared to $21.5 million at September 30, 2021 and $23.8 million at December 31, 2020. Activity within the allowance is provided on Page 9.   At December 31, 2021, the allowance represented 1.12% of HFI loans and provided coverage of 546% of nonperforming loans compared to 1.11% and 710%, respectively, at September 30, 2021, and 1.19% and 406%, respectively, at December 31, 2020.   At December 31, 2021, excluding SBA PPP loans (100% government guaranteed), the allowance represented 1.12% of HFI loans compared to 1.30% at December 31, 2020.

Credit Quality

Overall credit quality continues to remain strong. Nonperforming assets (nonaccrual loans and other real estate) totaled $4.3 million at December 31, 2021 compared to $3.2 million at September 30, 2021 and $6.7 million at December 31, 2020. At December 31, 2021, nonperforming assets as a percentage of total assets was stable at 0.10%. Nonaccrual loans totaled $4.3 million at December 31, 2021, a $1.3 million increase over September 30, 2021 and a $1.5 million decrease from December 31, 2020.

Funding (Deposits/Debt)

Average total deposits were $3.549 billion for the fourth quarter of 2021, an increase of $101.5 million, or 2.9%, over the third quarter of 2021 and $483.0 million, or 15.8%, over the fourth quarter of 2020. Compared to both prior periods, growth in average total deposits was experienced in all products except certificates of deposit, with the strongest growth occurring in our noninterest bearing deposits and savings account balances. Over the past 18 months, multiple government stimulus programs have been implemented, including those under the CARES Act and the American Rescue Plan Act, which are responsible for a large part of the growth in average deposits. Given these increases, the potential exists for our deposit levels to be volatile into 2022 due to the uncertain timing of the outflows of the stimulus related balances and the economic recovery. It is anticipated that current liquidity levels will remain robust due to our strong overnight funds sold position. The Bank continues to strategically consider ways to safely deploy a portion of this liquidity.

Average short-term borrowings decreased $3.4 million from the third quarter of 2021 and declined $48.9 million from the fourth quarter of 2020, both of which reflected a seasonal fluctuation in warehouse line borrowing needs to support CCHL’s loans held for sale.

Capital

Shareowners’ equity was $383.2 million at December 31, 2021 compared to $348.9 million at September 30, 2021 and $320.8 million at December 31, 2020. For the full year 2021, shareowners’ equity was positively impacted by net income of $33.4 million, a $34.1 million decrease in the accumulated other comprehensive loss for our pension plan, a $1.1 million increase in fair value of the interest rate swap related to subordinated debt, net adjustments totaling $1.4 million related to transactions under our stock compensation plans, stock compensation accretion of $0.8 million, and reclassification of $9.3 million from temporary equity to decrease the redemption value of the non-controlling interest in CCHL. Shareowners’ equity was reduced by common stock dividends of $10.5 million ($0.62 per share) and a $7.3 million decrease in the unrealized gain on investment securities.

At December 31, 2021, our total risk-based capital ratio was 17.15% compared to 16.70% at September 30, 2021 and 17.30% at December 31, 2020. Our common equity tier 1 capital ratio was 13.86%, 13.45%, and 13.71%, respectively, on these dates. Our leverage ratio was 8.95%, 9.05%, and 9.33%, respectively, on these dates. All of our regulatory capital ratios exceeded the threshold to be designated as “well-capitalized” under the Basel III capital standards. Further, our tangible common equity ratio was 6.95% at December 31, 2021 compared to 6.46% and 6.25% at September 30, 2021 and December 31, 2020, respectively.   Our tangible capital ratio was favorably impacted at December 31, 2021 by the aforementioned annual adjustment to the other comprehensive loss for our pension plan. The favorable adjustment was primarily attributable to the utilization of higher discount rates to re-measure the present value of the projected benefit obligation and a strong return on plan assets for 2021.

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 $4.3 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 life insurance. Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 57 banking offices and 86 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 following factors, among others, could cause our actual results to differ: the magnitude and duration of the COVID-19 pandemic and its impact on the global economy and financial market conditions and our business, results of operations and financial condition, including the impact of our participation in government programs related to COVID-19; the accuracy of our financial statement estimates and assumptions; legislative or regulatory changes; fluctuations in inflation, interest rates, or monetary policies; the effects of security breaches and computer viruses that may affect our computer systems or fraud related to debit card products; changes in consumer spending and savings habits; our growth and profitability; the strength of the U.S. economy and the local economies where we conduct operations; the effects of a non-diversified loan portfolio, including the risks of geographic and industry concentrations; natural disasters, widespread health emergencies, military conflict, terrorism or other geopolitical events; 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; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; changes in accounting; and our ability to manage the risks involved in the foregoing. Additional factors can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, 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, 2021
Sep 30, 2021
Jun 30, 2021
Mar 31, 2021
Dec 31, 2020
Shareowners' Equity (GAAP)
$
383,166
$
348,868
$
335,880
$
324,426
$
320,837
Less: Goodwill and Other Intangibles (GAAP)
93,253
93,293
93,333
89,095
89,095
Tangible Shareowners' Equity (non-GAAP)
A
289,913
255,575
242,547
235,331
231,742
Total Assets (GAAP)
4,263,849
4,048,733
4,011,459
3,929,884
3,798,071
Less: Goodwill and Other Intangibles (GAAP)
93,253
93,293
93,333
89,095
89,095
Tangible Assets (non-GAAP)
B
$
4,170,596
$
3,955,440
$
3,918,126
$
3,840,789
$
3,708,976
Tangible Common Equity Ratio (non-GAAP)
A/B
6.95
%
6.46
%
6.19
%
6.13
%
6.25
%
Actual Diluted Shares Outstanding (GAAP)
C
16,935,389
16,911,715
16,901,375
16,875,719
16,844,997
Tangible Book Value per Diluted Share (non-GAAP)
A/C
$
17.12
$
15.11
$
14.35
$
13.94
$
13.76


CAPITAL CITY BANK GROUP, INC.
EARNINGS HIGHLIGHTS
Unaudited
Three Months Ended
Twelve Months Ended
(Dollars in thousands, except per share data)
Dec 31, 2021
Sep 30, 2021
Dec 31, 2020
Dec 31, 2021
Dec 31, 2020
EARNINGS
Net Income Attributable to Common Shareowners
$
6,372
$
10,091
$
7,746
$
33,396
$
31,576
Diluted Net Income Per Share
$
0.38
$
0.60
$
0.46
$
1.98
$
1.88
PERFORMANCE
Return on Average Assets
0.61
%
0.99
%
0.84
%
0.84
%
0.93
%
Return on Average Equity
7.22
11.72
8.97
9.92
9.36
Net Interest Margin
2.60
2.98
3.00
2.83
3.30
Noninterest Income as % of Operating Revenue
49.96
48.99
55.00
51.11
52.32
Efficiency Ratio
81.29
%
73.09
%
74.36
%
77.11
%
70.43
%
CAPITAL ADEQUACY
Tier 1 Capital
16.14
%
15.69
%
16.19
%
16.14
%
16.19
%
Total Capital
17.15
16.70
17.30
17.15
17.30
Leverage
8.95
9.05
9.33
8.95
9.33
Common Equity Tier 1
13.86
13.45
13.71
13.86
13.71
Tangible Common Equity (1)
6.95
6.46
6.25
6.95
6.25
Equity to Assets
8.99
%
8.62
%
8.45
%
8.99
%
8.45
%
ASSET QUALITY
Allowance as % of Non-Performing Loans
499.93
%
710.39
%
405.66
%
499.93
%
405.66
%
Allowance as a % of Loans HFI
1.12
1.11
1.19
1.12
1.19
Net Charge-Offs as % of Average Loans HFI
0.02
0.03
0.09
(0.03
)
0.12
Nonperforming Assets as % of Loans HFI and OREO
0.22
0.17
0.33
0.22
0.33
Nonperforming Assets as % of Total Assets
0.10
%
0.08
%
0.18
%
0.10
%
0.18
%
STOCK PERFORMANCE
High
$
29.00
$
26.10
$
26.35
$
29.00
$
30.62
Low
24.77
22.02
18.14
21.42
15.61
Close
$
26.40
$
24.74
$
24.58
$
26.40
$
24.58
Average Daily Trading Volume
29,900
30,515
22,271
29,919
35,125
(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
2021
2020
(Dollars in thousands)
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
ASSETS
Cash and Due From Banks
$
65,313
$
73,132
$
78,894
$
73,973
$
67,919
Funds Sold and Interest Bearing Deposits
970,041
708,988
766,920
851,910
860,630
Total Cash and Cash Equivalents
1,035,354
782,120
845,814
925,883
928,549
Investment Securities Available for Sale
654,611
645,844
480,890
406,245
324,870
Investment Securities Held to Maturity
339,601
341,228
325,559
199,109
169,939
Other Equity Securities
861
-
-
-
-
Total Investment Securities
995,073
987,072
806,449
605,354
494,809
Loans Held for Sale
52,532
77,036
80,821
82,081
114,039
Loans Held for Investment ("HFI"):
Commercial, Financial, & Agricultural
223,086
218,929
292,953
413,819
393,930
Real Estate - Construction
174,394
177,443
149,884
138,104
135,831
Real Estate - Commercial
663,550
683,379
707,599
669,158
648,393
Real Estate - Residential
346,756
355,958
362,018
358,849
342,664
Real Estate - Home Equity
187,821
187,642
190,078
202,099
205,479
Consumer
321,511
309,983
298,464
267,666
269,520
Other Loans
13,265
6,792
6,439
7,082
9,879
Overdrafts
1,082
1,299
1,227
950
730
Total Loans Held for Investment
1,931,465
1,941,425
2,008,662
2,057,727
2,006,426
Allowance for Credit Losses
(21,606
)
(21,500
)
(22,175
)
(22,026
)
(23,816
)
Loans Held for Investment, Net
1,909,859
1,919,925
1,986,487
2,035,701
1,982,610
Premises and Equipment, Net
83,412
84,750
85,745
86,370
86,791
Goodwill and Other Intangibles
93,253
93,293
93,333
89,095
89,095
Other Real Estate Owned
17
192
1,192
110
808
Other Assets
94,349
104,345
111,618
105,290
101,370
Total Other Assets
271,031
282,580
291,888
280,865
278,064
Total Assets
$
4,263,849
$
4,048,733
$
4,011,459
$
3,929,884
$
3,798,071
LIABILITIES
Deposits:
Noninterest Bearing Deposits
$
1,668,912
$
1,592,345
$
1,552,864
$
1,473,891
$
1,328,809
NOW Accounts
1,070,154
926,201
970,705
993,571
1,046,408
Money Market Accounts
274,611
286,065
280,805
269,041
266,649
Regular Savings Accounts
599,811
559,714
539,477
518,373
474,100
Certificates of Deposit
99,374
101,637
103,070
103,232
101,594
Total Deposits
3,712,862
3,465,962
3,446,921
3,358,108
3,217,560
Short-Term Borrowings
34,557
51,410
47,200
55,687
79,654
Subordinated Notes Payable
52,887
52,887
52,887
52,887
52,887
Other Long-Term Borrowings
884
1,610
1,720
1,829
3,057
Other Liabilities
67,735
113,720
105,534
109,487
102,076
Total Liabilities
3,868,925
3,685,589
3,654,262
3,577,998
3,455,234
Temporary Equity
11,758
14,276
21,317
27,460
22,000
SHAREOWNERS' EQUITY
Common Stock
169
169
169
169
168
Additional Paid-In Capital
34,423
33,876
33,560
32,804
32,283
Retained Earnings
364,788
359,550
345,574
335,324
332,528
Accumulated Other Comprehensive Loss, Net of Tax
(16,214
)
(44,727
)
(43,423
)
(43,871
)
(44,142
)
Total Shareowners' Equity
383,166
348,868
335,880
324,426
320,837
Total Liabilities, Temporary Equity and Shareowners' Equity
$
4,263,849
$
4,048,733
$
4,011,459
$
3,929,884
$
3,798,071
OTHER BALANCE SHEET DATA
Earning Assets
$
3,949,111
$
3,714,521
$
3,662,852
$
3,597,071
$
3,475,904
Interest Bearing Liabilities
2,132,278
1,979,524
1,995,864
1,994,620
2,024,349
Book Value Per Diluted Share
$
22.63
$
20.63
$
19.87
$
19.22
$
19.05
Tangible Book Value Per Diluted Share (1)
17.12
15.11
14.35
13.94
13.76
Actual Basic Shares Outstanding
16,892
16,878
16,874
16,852
16,791
Actual Diluted Shares Outstanding
16,935
16,912
16,901
16,876
16,845
(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
2021
2020
December 31,
(Dollars in thousands, except per share data)
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
2021
2020
INTEREST INCOME
Interest and Fees on Loans
$
22,744
$
25,885
$
24,582
$
23,350
$
23,878
$
96,561
$
94,752
Investment Securities
2,505
2,350
2,054
1,883
2,096
8,792
10,274
Funds Sold
300
285
200
213
180
998
1,171
Total Interest Income
25,549
28,520
26,836
25,446
26,154
106,351
106,197
INTEREST EXPENSE
Deposits
213
210
208
208
201
839
1,548
Short-Term Borrowings
307
317
324
412
639
1,360
1,690
Subordinated Notes Payable
306
307
308
307
311
1,228
1,472
Other Long-Term Borrowings
12
14
16
21
30
63
161
Total Interest Expense
838
848
856
948
1,181
3,490
4,871
Net Interest Income
24,711
27,672
25,980
24,498
24,973
102,861
101,326
Provision for Credit Losses
-
-
(571
)
(982
)
1,342
(1,553
)
9,645
Net Interest Income after Provision for Credit Losses
24,711
27,672
26,551
25,480
23,631
104,414
91,681
NONINTEREST INCOME
Deposit Fees
5,300
5,075
4,236
4,271
4,713
18,882
17,800
Bank Card Fees
3,872
3,786
3,998
3,618
3,462
15,274
13,044
Wealth Management Fees
3,706
3,623
3,274
3,090
3,069
13,693
11,035
Mortgage Banking Revenues
9,800
12,283
13,217
17,125
17,711
52,425
63,344
Other
1,994
1,807
1,748
1,722
1,568
7,271
5,942
Total Noninterest Income
24,672
26,574
26,473
29,826
30,523
107,545
111,165
NONINTEREST EXPENSE
Compensation
24,783
25,245
25,378
26,064
26,722
101,470
96,280
Occupancy, Net
5,960
6,032
5,973
5,967
5,976
23,932
22,659
Other Real Estate, Net
26
(1,126
)
(270
)
(118
)
567
(1,488
)
104
Pension Settlement
572
500
2,000
-
-
3,072
-
Other
8,866
9,051
9,042
8,563
8,083
35,522
30,919
Total Noninterest Expense
40,207
39,702
42,123
40,476
41,348
162,508
149,962
OPERATING PROFIT
9,176
14,544
10,901
14,830
12,806
49,451
52,884
Income Tax Expense
2,040
2,949
2,059
2,787
2,833
9,835
10,230
Net Income
7,136
11,595
8,842
12,043
9,973
39,616
42,654
Pre-Tax Income Attributable to Noncontrolling Interest
(764
)
(1,504
)
(1,415
)
(2,537
)
(2,227
)
(6,220
)
(11,078
)
NET INCOME ATTRIBUTABLE TO
COMMON SHAREOWNERS
$
6,372
$
10,091
$
7,427
$
9,506
$
7,746
$
33,396
$
31,576
PER COMMON SHARE
Basic Net Income
$
0.38
$
0.60
$
0.44
$
0.56
$
0.46
$
1.98
$
1.88
Diluted Net Income
0.38
0.60
0.44
0.56
0.46
1.98
1.88
Cash Dividend
$
0.16
$
0.16
$
0.15
$
0.15
$
0.15
$
0.62
$
0.57
AVERAGE SHARES
Basic
16,880
16,875
16,858
16,838
16,763
16,863
16,785
Diluted
16,923
16,909
16,885
16,862
16,817
16,893
16,822


CAPITAL CITY BANK GROUP, INC.
ALLOWANCE FOR CREDIT LOSSES ("ACL")
AND RISK ELEMENT ASSETS
Unaudited
2021
2020
December 31,
(Dollars in thousands, except per share data)
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
2021
2020
ACL - HELD FOR INVESTMENT LOANS
Balance at Beginning of Period
$
21,500
$
22,175
$
22,026
$
23,816
$
23,137
$
23,816
$
13,905
Impact of Adopting ASC 326 (CECL)
-
-
-
-
-
-
3,269
Provision for Credit Losses
200
(546
)
(184
)
(2,312
)
1,165
(2,842
)
9,035
Net Charge-Offs (Recoveries)
94
129
(333
)
(522
)
486
(632
)
2,393
Balance at End of Period
$
21,606
$
21,500
$
22,175
$
22,026
$
23,816
$
21,606
$
23,816
As a % of Loans HFI
1.12
%
1.11
%
1.10
%
1.07
%
1.19
%
1.12
%
1.19
%
As a % of Nonperforming Loans
499.93
710.39
%
433.93
%
410.78
%
405.66
%
499.93
%
405.66
%
ACL - DEBT SECURITIES
Provision for Credit Losses
$
20
$
16
$
-
$
-
$
-
$
36
$
-
ACL - UNFUNDED COMMITMENTS
Balance at Beginning of Period
3,117
$
2,587
$
2,974
$
1,644
$
1,467
$
1,644
$
157
Impact of Adopting ASC 326 (CECL)
-
-
-
-
-
-
876
Provision for Credit Losses
(220
)
530
(387
)
1,330
177
1,253
611
Balance at End of Period (1)
2,897
3,117
2,587
2,974
1,644
2,897
1,644
CHARGE-OFFS
Commercial, Financial and Agricultural
$
101
$
37
$
32
$
69
$
104
$
239
$
789
Real Estate - Construction
-
-
-
-
-
-
-
Real Estate - Commercial
-
405
-
-
-
405
28
Real Estate - Residential
20
17
65
6
38
108
150
Real Estate - Home Equity
9
15
74
5
10
103
151
Consumer
254
221
230
564
668
1,269
2,785
Overdrafts
678
1,093
440
492
564
2,703
2,257
Total Charge-Offs
$
1,062
$
1,788
$
841
$
1,136
$
1,384
$
4,827
$
6,160
RECOVERIES
Commercial, Financial and Agricultural
$
148
$
66
$
103
$
136
$
64
$
453
$
252
Real Estate - Construction
-
10
-
-
50
10
50
Real Estate - Commercial
25
169
26
645
27
865
318
Real Estate - Residential
33
401
244
75
153
753
279
Real Estate - Home Equity
173
46
70
124
40
413
178
Consumer
214
334
332
311
306
1,191
1,219
Overdrafts
375
633
399
367
258
1,774
1,471
Total Recoveries
$
968
$
1,659
$
1,174
$
1,658
$
898
$
5,459
$
3,767
NET CHARGE-OFFS (RECOVERIES)
$
94
$
129
$
(333
)
$
(522
)
$
486
$
(632
)
$
2,393
Net Charge-Offs as a % of Average Loans HFI (2)
0.02
%
0.03
%
(0.07
)%
(0.10
)%
0.09
%
(0.03
)%
0.12
%
RISK ELEMENT ASSETS
Nonaccruing Loans
$
4,322
$
3,026
$
5,110
$
5,362
$
5,871
Other Real Estate Owned
17
192
1,192
110
808
Total Nonperforming Assets ("NPAs")
$
4,339
$
3,218
$
6,302
$
5,472
$
6,679
Past Due Loans 30-89 Days
$
3,600
$
3,360
$
3,745
$
2,622
$
4,594
Past Due Loans 90 Days or More
-
-
-
-
-
Classified Loans
17,912
16,310
19,397
20,608
17,631
Performing Troubled Debt Restructurings
$
7,643
$
7,919
$
8,992
$
13,597
$
13,887
Nonperforming Loans as a % of Loans HFI
0.22
%
0.16
%
0.25
%
0.26
%
0.29
%
NPAs as a % of Loans HFI and Other Real Estate
0.22
%
0.17
%
0.31
%
0.27
%
0.33
%
NPAs as a % of Total Assets
0.10
%
0.08
%
0.16
%
0.14
%
0.18
%
(1) Recorded in other liabilities
(2) Annualized


CAPITAL CITY BANK GROUP, INC.
AVERAGE BALANCE AND INTEREST RATES
Unaudited
Fourth Quarter 2021
Third Quarter 2021
Second Quarter 2021
First Quarter 2021
Fourth Quarter 2020
Dec 2021 YTD
Dec 2020 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
$
62,809
$
522
3.29
%
$
67,753
$
497
2.91
%
$
77,101
$
566
2.94
%
$
106,242
970
3.70
%
$
121,052
$
878
3.85
%
$
78,328
$
2,555
3.24
%
$
81,125
$
2,895
3.57
%
Loans Held for Investment (1)
1,948,324
22,296
4.54
1,974,132
25,458
5.12
2,036,781
24,095
4.74
2,044,363
22,483
4.46
1,993,470
23,103
4.55
2,000,563
94,332
4.76
1,957,576
92,261
4.71
Investment Securities
Taxable Investment Securities
987,700
2,493
1.00
904,962
2,333
1.03
687,882
2,036
1.18
528,842
1,863
1.41
513,277
2,072
1.61
778,953
8,725
1.12
574,199
10,176
1.77
Tax-Exempt Investment Securities (1)
3,380
17
2.07
4,332
25
2.31
3,530
23
2.58
3,844
25
2.61
4,485
30
2.71
3,772
90
2.39
5,123
124
2.42
Total Investment Securities
991,080
2,510
1.01
909,294
2,358
1.03
691,412
2,059
1.19
532,686
1,888
1.42
517,762
2,102
1.62
782,725
8,815
1.12
579,322
10,300
1.78
Funds Sold
789,100
300
0.15
741,944
285
0.15
818,616
200
0.10
814,638
213
0.11
705,125
180
0.10
790,870
998
0.13
465,652
1,171
0.25
Total Earning Assets
3,791,313
$
25,628
2.68
%
3,693,123
$
28,598
3.07
%
3,623,910
$
26,920
2.98
%
3,497,929
$
25,554
2.96
%
3,337,409
$
26,263
3.14
%
3,652,486
$
106,700
2.92
%
3,083,675
$
106,627
3.46
%
Cash and Due From Banks
73,752
72,773
74,076
68,978
73,968
72,409
68,386
Allowance for Loan Losses
(22,127
)
(22,817
)
(22,794
)
(24,128
)
(23,725
)
(22,960
)
(20,690
)
Other Assets
284,999
283,534
281,157
278,742
264,784
282,129
259,700
Total Assets
$
4,127,937
$
4,026,613
$
3,956,349
$
3,821,521
$
3,652,436
$
3,984,064
$
3,391,071
LIABILITIES:
Interest Bearing Deposits
NOW Accounts
$
963,778
$
72
0.03
%
$
945,788
$
72
0.03
%
$
966,649
$
74
0.03
%
$
985,517
$
76
0.03
%
$
879,564
$
66
0.03
%
$
965,320
$
294
0.03
%
$
826,280
$
930
0.11
%
Money Market Accounts
289,335
34
0.05
282,860
34
0.05
272,138
33
0.05
269,829
33
0.05
261,543
34
0.05
278,606
134
0.05
235,931
223
0.09
Savings Accounts
573,563
71
0.05
551,383
68
0.05
529,844
64
0.05
492,252
60
0.05
466,116
57
0.05
537,023
263
0.05
423,529
207
0.05
Time Deposits
101,037
36
0.14
102,765
36
0.14
102,995
37
0.15
102,089
39
0.15
102,809
44
0.17
102,220
148
0.14
104,393
188
0.18
Total Interest Bearing Deposits
1,927,713
213
0.04
%
1,882,796
210
0.04
%
1,871,626
208
0.04
%
1,849,687
208
0.05
%
1,710,032
201
0.05
%
1,883,169
839
0.04
%
1,590,133
1,548
0.10
%
Short-Term Borrowings
46,355
307
2.63
%
49,773
317
2.53
%
51,152
324
2.54
%
67,033
412
2.49
%
95,280
639
2.67
%
53,511
1,360
2.54
%
69,119
1,690
2.44
%
Subordinated Notes Payable
52,887
306
2.26
52,887
307
2.27
52,887
308
2.30
52,887
307
2.32
52,887
311
2.30
52,887
1,228
2.29
52,887
1,472
2.74
Other Long-Term Borrowings
1,414
12
3.50
1,652
14
3.37
1,762
16
3.38
2,736
21
3.18
3,700
30
3.18
1,887
63
3.33
5,304
161
3.03
Total Interest Bearing Liabilities
2,028,369
$
838
0.16
%
1,987,108
$
848
0.17
%
1,977,427
$
856
0.17
%
1,972,343
$
948
0.19
%
1,861,899
$
1,181
0.25
%
1,991,454
$
3,490
0.18
%
1,717,443
$
4,871
0.28
%
Noninterest Bearing Deposits
1,621,432
1,564,892
1,515,726
1,389,821
1,356,104
1,523,717
1,254,214
Other Liabilities
114,657
112,707
107,801
111,050
74,605
111,567
72,400
Total Liabilities
3,764,458
3,664,707
3,600,954
3,473,214
3,292,608
3,626,738
3,044,057
Temporary Equity
13,339
20,446
26,355
21,977
16,154
20,505
9,701
SHAREOWNERS' EQUITY:
350,140
341,460
329,040
326,330
343,674
336,821
337,313
Total Liabilities, Temporary Equity and Shareowners' Equity
$
4,127,937
$
4,026,613
$
3,956,349
$
3,821,521
$
3,652,436
$
3,984,064
$
3,391,071
Interest Rate Spread
$
24,790
2.52
%
$
27,750
2.91
%
$
26,064
2.81
%
$
24,606
2.77
%
$
25,082
2.88
%
$
103,210
2.75
%
$
101,756
3.18
%
Interest Income and Rate Earned (1)
25,628
2.68
28,598
3.07
26,920
2.98
25,554
2.96
26,263
3.14
106,700
2.92
106,627
3.46
Interest Expense and Rate Paid (2)
838
0.09
848
0.09
856
0.09
948
0.11
1,181
0.14
3,490
0.10
4,871
0.16
Net Interest Margin
$
24,790
2.60
%
$
27,750
2.98
%
$
26,064
2.89
%
$
24,606
2.85
%
$
25,082
3.00
%
$
103,210
2.83
%
$
101,756
3.30
%
(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.


CAPITAL CITY HOME LOANS
MORTGAGE BANKING ACTIVITY
Unaudited
Three Months Ended
Twelve Months Ended
(Dollars in thousands)
Dec 31, 2021
Sep 30, 2021
Dec 31, 2020
Dec 31, 2021
Dec 31, 2020
Net Interest Income
$
35
$
(30
)
$
43
$
(129
)
$
184
Mortgage Banking Fees
9,800
12,293
17,409
52,055
61,455
Other
470
455
363
1,776
950
Total Noninterest Income
10,270
12,748
17,772
53,831
62,405
Salaries
6,643
7,600
10,398
33,057
31,774
Other Associate Benefits
202
215
200
848
645
Total Compensation
6,845
7,815
10,598
33,905
32,419
Occupancy, Net
743
849
920
3,307
2,764
Other
1,312
1,292
1,751
5,064
4,798
Total Noninterest Expense
8,900
9,956
13,269
42,276
39,981
Operating Profit
$
1,405
$
2,762
$
4,546
$
11,426
$
22,608
Key Performance Metrics
Total Loans Closed
$
294,237
$
360,167
$
520,039
$
1,523,858
$
1,659,719
Total Loans Closed - Mix
Purchase
76
%
71
%
61
%
71
%
60
%
Refinance
24
%
29
%
39
%
29
%
40
%

For Information Contact:
J. Kimbrough Davis
Executive Vice President and Chief Financial Officer
850.402.7820


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...