Capital City Bank Group, Inc. Reports Fourth Quarter 2024 Results
Rhea-AI Summary
Capital City Bank Group (NASDAQ: CCBG) reported Q4 2024 net income of $13.1 million ($0.77 per diluted share), matching Q3 2024 and up from $11.7 million ($0.70 per diluted share) in Q4 2023. Full-year 2024 net income reached $52.9 million ($3.12 per diluted share), compared to $52.3 million ($3.07 per diluted share) in 2023.
Q4 2024 highlights include a net interest margin increase to 4.17%, deposit growth of $92.9 million (2.6%), and a 4.6% increase in tangible book value per share. The bank maintained strong credit quality with an allowance coverage ratio of 1.10%. Full-year performance showed stable net interest income at $159.2 million, increased noninterest income of 6.1%, and higher noninterest expense of 5.3%.
The bank's balance sheet reflected a $31.5 million (1.2%) quarterly decrease in loans and increased liquidity with average net overnight funds of $298.3 million.
Positive
- Net income increased year-over-year from $11.7M to $13.1M in Q4
- Net interest margin improved by 5 basis points to 4.17%
- Deposit balances grew by $92.9M (2.6%) quarter-over-quarter
- Tangible book value per share increased 15.6% for the full year
- Strong liquidity position with $1.535B in additional available liquidity
Negative
- Loan balances decreased by $31.5M (1.2%) quarter-over-quarter
- Noninterest expense increased 5.3% year-over-year
- Net loan charge-offs increased to 25 basis points from 19 basis points in Q3
- Deposit costs increased 15 basis points year-over-year
News Market Reaction
On the day this news was published, CCBG declined 0.84%, reflecting a mild negative market reaction.
Data tracked by StockTitan Argus on the day of publication.
TALLAHASSEE, Fla., Jan. 28, 2025 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income attributable to common shareowners of
For the full year of 2024, net income attributable to common shareowners totaled
QUARTER HIGHLIGHTS (4th Quarter 2024 versus 3rd Quarter 2024)
Income Statement
- Tax-equivalent net interest income totaled
$41.2 million compared to$40.3 million for the prior quarter- Net interest margin increased 5 basis points to
4.17% (total deposit costs down 6 basis points partially offset by a 1 basis point decrease in earning asset yield).
- Net interest margin increased 5 basis points to
- Stable credit quality metrics and credit loss provision – net loan charge-offs were 25 basis points (annualized) of average loans – allowance coverage ratio was
1.10% at December 31, 2024 - Noninterest income decreased
$0.8 million , or3.9% , driven by lower mortgage banking revenues - Noninterest expense decreased
$1.1 million , or2.7% , primarily due to lower other expense which included a gain from the sale of a banking office
Balance Sheet
- Loan balances decreased
$16.1 million , or0.6% (average), and$31.5 million , or1.2% (end of period) - Deposit balances increased
$28.4 million , or0.8% (average), and increased$92.9 million , or2.6% (end of period), reflective of the seasonal increase in public fund balances - Tangible book value per share increased
$1.05 , or4.6% , due in part to a favorable year-end re-measurement adjustment for the pension plan ($0.60 per diluted share)
FULL YEAR 2024 HIGHLIGHTS
Income Statement
- Tax-equivalent net interest income totaled
$159.2 million for 2024 compared to$159.4 million for 2023 driven by higher yields across our earning assets, partially offset by higher deposit cost which was well controlled at 89 basis points for the year – net interest margin was4.08% for 2024 compared to4.05% for 2023 - Credit quality metrics remained strong throughout the year – allowance coverage ratio remained stable at
1.10% - net loan charge-offs were 21 basis points of average loans for 2024 versus 18 basis points for 2023 - Noninterest income increased
$4.4 million , or6.1% , driven by higher mortgage banking revenues and wealth management fees - Noninterest expense increased
$8.3 million , or5.3% , primarily due to higher compensation expense reflective of higher incentive compensation, merit raises, and higher health insurance costs
Balance Sheet
- Loan balances increased
$50.1 million , or1.9% (average), and decreased$82.4 million , or3.0% (end of period) - Deposit balances decreased
$72.2 million , or2.0% (average), and decreased$29.8 million , or0.8% (end of period) - Tangible book value per share increased
$3.20 , or15.6% , driven by strong earnings and favorable investment security and pension plan accumulated other comprehensive loss adjustments
“In 2024, we delivered record earnings and advanced our commitment to creating shareholder value, which is demonstrated by a
Discussion of Operating Results
Net Interest Income/Net Interest Margin
Tax-equivalent net interest income for the fourth quarter of 2024 totaled
Our net interest margin for the fourth quarter of 2024 was
Provision for Credit Losses
We recorded a provision expense for credit losses of
For 2024, we recorded a provision expense for credit losses of
Noninterest Income and Noninterest Expense
Noninterest income for the fourth quarter of 2024 totaled
For 2024, noninterest income totaled
Noninterest expense for the fourth quarter of 2024 totaled
For 2024, noninterest expense totaled
Income Taxes
We realized income tax expense of
Discussion of Financial Condition
Earning Assets
Average earning assets totaled
Average loans HFI for the fourth quarter of 2024 decreased
Loans HFI at December 31, 2024 decreased
Allowance for Credit Losses
At December 31, 2024, the allowance for credit losses for loans HFI totaled
Credit Quality
Nonperforming assets (nonaccrual loans and other real estate) totaled
Deposits
Average total deposits were
At December 31, 2024, total deposits were
Liquidity
The Bank maintained an average net overnight funds (deposits with banks plus FED funds sold less FED funds purchased) sold position of
At December 31, 2024, we had the ability to generate approximately
We also view our investment portfolio as a liquidity source and have the option to pledge securities in our portfolio as collateral for borrowings or deposits, and/or to sell selected securities. Our portfolio consists of debt issued by the U.S. Treasury, U.S. governmental agencies, municipal governments, and corporate entities. At December 31, 2024, the weighted-average maturity and duration of our portfolio were 2.54 years and 2.19 years, respectively, and the available-for-sale portfolio had a net unrealized after-tax loss of
Capital
Shareowners’ equity was
For the full year 2024, shareowners’ equity was positively impacted by net income attributable to common shareowners of
At December 31, 2024, our total risk-based capital ratio was
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
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; the effects of changes in the level of checking or savings account deposits and the competition for deposits on our funding costs, net interest margin and ability to replace maturing deposits and advances; legislative or regulatory changes; adverse developments in the financial services industry generally; inflation, interest rate, market and monetary fluctuations; uncertainty in the pricing of residential mortgage loans that we sell, as well as competition for the mortgage servicing rights related to these loans; interest rate risk and price risk resulting from retaining mortgage servicing rights and the effects of higher interest rates on our loan origination volumes; changes in monetary and fiscal policies of the U.S. Government; the cost and effects of cybersecurity incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers; the effects of fraud related to debit card products; the accuracy of our financial statement estimates and assumptions; changes in accounting principles, policies, practices or guidelines; the frequency and magnitude of foreclosure of our loans; the effects of our lack of a diversified loan portfolio; the strength of the local economies in which we operate; our ability to declare and pay dividends; structural changes in the markets for origination, sale and servicing of residential mortgages; our ability to retain key personnel; the effects of natural disasters (including hurricanes), widespread health emergencies (including pandemics), military conflict, terrorism, civil unrest or other geopolitical events; our ability to comply with the extensive laws and regulations to which we are subject; the impact of the restatement of our previously issued consolidated statements of cash flows and any deficiencies in the processes undertaken to effect such restatements; any inability to implement and maintain effective internal control over financial reporting and/or disclosure control or inability to remediate our existing material weaknesses in our internal controls deemed ineffective; the willingness of clients to accept third-party products and services rather than our products and services; 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, 2023, as amended, 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, except as may be required by law.
USE OF NON-GAAP FINANCIAL MEASURES
Unaudited
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, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | |||||||||||
| Shareowners' Equity (GAAP) | $ | 495,317 | $ | 476,499 | $ | 460,999 | $ | 448,314 | $ | 440,625 | ||||||
| Less: Goodwill and Other Intangibles (GAAP) | 92,773 | 92,813 | 92,853 | 92,893 | 92,933 | |||||||||||
| Tangible Shareowners' Equity (non-GAAP) | A | 402,544 | 383,686 | 368,146 | 355,421 | 347,692 | ||||||||||
| Total Assets (GAAP) | 4,307,142 | 4,225,316 | 4,225,695 | 4,259,922 | 4,304,477 | |||||||||||
| Less: Goodwill and Other Intangibles (GAAP) | 92,773 | 92,813 | 92,853 | 92,893 | 92,933 | |||||||||||
| Tangible Assets (non-GAAP) | B | $ | 4,214,369 | $ | 4,132,503 | $ | 4,132,842 | $ | 4,167,029 | $ | 4,211,544 | |||||
| Tangible Common Equity Ratio (non-GAAP) | A/B | 9.55 | % | 9.28 | % | 8.91 | % | 8.53 | % | 8.26 | % | |||||
| Actual Diluted Shares Outstanding (GAAP) | C | 17,018,122 | 16,980,686 | 16,970,228 | 16,947,204 | 17,000,758 | ||||||||||
| Tangible Book Value per Diluted Share (non-GAAP) | A/C | $ | 23.65 | $ | 22.60 | $ | 21.69 | $ | 20.97 | $ | 20.45 | |||||
| CAPITAL CITY BANK GROUP, INC. | |||||||||||
| EARNINGS HIGHLIGHTS | |||||||||||
| Unaudited | |||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||
| (Dollars in thousands, except per share data) | Dec 31, 2024 | Sep 30, 2024 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2023 | ||||||
| EARNINGS | |||||||||||
| Net Income Attributable to Common Shareowners | $ | 13,090 | $ | 13,118 | $ | 11,720 | 52,915 | $ | 52,258 | ||
| Diluted Net Income Per Share | $ | 0.77 | $ | 0.77 | $ | 0.70 | 3.12 | $ | 3.07 | ||
| PERFORMANCE | |||||||||||
| Return on Average Assets (annualized) | 1.22 | % | 1.24 | % | 1.12 | % | 1.25 | % | 1.22 | % | |
| Return on Average Equity (annualized) | 10.60 | 10.87 | 10.69 | 11.18 | 12.40 | ||||||
| Net Interest Margin | 4.17 | 4.12 | 4.07 | 4.08 | 4.05 | ||||||
| Noninterest Income as % of Operating Revenue | 31.34 | 32.67 | 30.46 | 32.34 | 31.05 | ||||||
| Efficiency Ratio | 69.74 | % | 71.81 | % | 70.82 | % | 70.30 | % | 67.99 | % | |
| CAPITAL ADEQUACY | |||||||||||
| Tier 1 Capital | 17.58 | % | 16.77 | % | 15.37 | % | 17.58 | % | 15.37 | % | |
| Total Capital | 18.77 | 17.97 | 16.57 | 18.77 | 16.57 | ||||||
| Leverage | 11.05 | 10.89 | 10.30 | 11.05 | 10.30 | ||||||
| Common Equity Tier 1 | 15.64 | 14.88 | 13.52 | 15.64 | 13.52 | ||||||
| Tangible Common Equity (1) | 9.55 | 9.28 | 8.26 | 9.55 | 8.26 | ||||||
| Equity to Assets | 11.50 | % | 11.28 | % | 10.24 | % | 11.50 | % | 10.24 | % | |
| ASSET QUALITY | |||||||||||
| Allowance as % of Non-Performing Loans | 464.14 | % | 452.64 | % | 479.70 | % | 464.14 | % | 479.70 | % | |
| Allowance as a % of Loans HFI | 1.10 | 1.11 | 1.10 | 1.10 | 1.10 | ||||||
| Net Charge-Offs as % of Average Loans HFI | 0.25 | 0.19 | 0.23 | 0.21 | 0.18 | ||||||
| Nonperforming Assets as % of Loans HFI and OREO | 0.25 | 0.27 | 0.23 | 0.25 | 0.23 | ||||||
| Nonperforming Assets as % of Total Assets | 0.15 | % | 0.17 | % | 0.15 | % | 0.15 | % | 0.15 | % | |
| STOCK PERFORMANCE | |||||||||||
| High | $ | 40.86 | $ | 36.67 | $ | 32.56 | 40.86 | $ | 36.86 | ||
| Low | 33.00 | 26.72 | 26.12 | 25.45 | 26.12 | ||||||
| Close | $ | 36.65 | $ | 35.29 | $ | 29.43 | 36.65 | $ | 29.43 | ||
| Average Daily Trading Volume | 27,484 | 37,151 | 33,297 | 31,390 | 33,775 | ||||||
| (1) Tangible common equity ratio is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 7. | |||||||||||
| CAPITAL CITY BANK GROUP, INC. | |||||||||||||||
| CONSOLIDATED STATEMENT OF FINANCIAL CONDITION | |||||||||||||||
| Unaudited | |||||||||||||||
| 2024 | 2023 | ||||||||||||||
| (Dollars in thousands) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | ||||||||||
| ASSETS | |||||||||||||||
| Cash and Due From Banks | $ | 70,543 | $ | 83,431 | $ | 75,304 | $ | 73,642 | $ | 83,118 | |||||
| Funds Sold and Interest Bearing Deposits | 321,311 | 261,779 | 272,675 | 231,047 | 228,949 | ||||||||||
| Total Cash and Cash Equivalents | 391,854 | 345,210 | 347,979 | 304,689 | 312,067 | ||||||||||
| Investment Securities Available for Sale | 403,345 | 336,187 | 310,941 | 327,338 | 337,902 | ||||||||||
| Investment Securities Held to Maturity | 567,155 | 561,480 | 582,984 | 603,386 | 625,022 | ||||||||||
| Other Equity Securities | 2,399 | 6,976 | 2,537 | 3,445 | 3,450 | ||||||||||
| Total Investment Securities | 972,899 | 904,643 | 896,462 | 934,169 | 966,374 | ||||||||||
| Loans Held for Sale | 28,672 | 31,251 | 24,022 | 24,705 | 28,211 | ||||||||||
| Loans Held for Investment ("HFI"): | |||||||||||||||
| Commercial, Financial, & Agricultural | 189,208 | 194,625 | 204,990 | 218,298 | 225,190 | ||||||||||
| Real Estate - Construction | 219,994 | 218,899 | 200,754 | 202,692 | 196,091 | ||||||||||
| Real Estate - Commercial | 779,095 | 819,955 | 823,122 | 823,690 | 825,456 | ||||||||||
| Real Estate - Residential | 1,028,498 | 1,023,485 | 1,012,541 | 1,012,791 | 1,001,257 | ||||||||||
| Real Estate - Home Equity | 220,064 | 210,988 | 211,126 | 214,617 | 210,920 | ||||||||||
| Consumer | 199,479 | 213,305 | 234,212 | 254,168 | 270,994 | ||||||||||
| Other Loans | 14,006 | 461 | 2,286 | 3,789 | 2,962 | ||||||||||
| Overdrafts | 1,206 | 1,378 | 1,192 | 1,127 | 1,048 | ||||||||||
| Total Loans Held for Investment | 2,651,550 | 2,683,096 | 2,690,223 | 2,731,172 | 2,733,918 | ||||||||||
| Allowance for Credit Losses | (29,251 | ) | (29,836 | ) | (29,219 | ) | (29,329 | ) | (29,941 | ) | |||||
| Loans Held for Investment, Net | 2,622,299 | 2,653,260 | 2,661,004 | 2,701,843 | 2,703,977 | ||||||||||
| Premises and Equipment, Net | 81,952 | 81,876 | 81,414 | 81,452 | 81,266 | ||||||||||
| Goodwill and Other Intangibles | 92,773 | 92,813 | 92,853 | 92,893 | 92,933 | ||||||||||
| Other Real Estate Owned | 367 | 650 | 650 | 1 | 1 | ||||||||||
| Other Assets | 116,326 | 115,613 | 121,311 | 120,170 | 119,648 | ||||||||||
| Total Other Assets | 291,418 | 290,952 | 296,228 | 294,516 | 293,848 | ||||||||||
| Total Assets | $ | 4,307,142 | $ | 4,225,316 | $ | 4,225,695 | $ | 4,259,922 | $ | 4,304,477 | |||||
| LIABILITIES | |||||||||||||||
| Deposits: | |||||||||||||||
| Noninterest Bearing Deposits | $ | 1,306,254 | $ | 1,330,715 | $ | 1,343,606 | $ | 1,361,939 | $ | 1,377,934 | |||||
| NOW Accounts | 1,285,281 | 1,174,585 | 1,177,180 | 1,212,452 | 1,327,420 | ||||||||||
| Money Market Accounts | 404,396 | 401,272 | 413,594 | 398,308 | 319,319 | ||||||||||
| Savings Accounts | 506,766 | 507,604 | 514,560 | 530,782 | 547,634 | ||||||||||
| Certificates of Deposit | 169,280 | 164,901 | 159,624 | 151,320 | 129,515 | ||||||||||
| Total Deposits | 3,671,977 | 3,579,077 | 3,608,564 | 3,654,801 | 3,701,822 | ||||||||||
| Repurchase Agreements | 26,240 | 29,339 | 22,463 | 23,477 | 26,957 | ||||||||||
| Other Short-Term Borrowings | 2,064 | 7,929 | 3,307 | 8,409 | 8,384 | ||||||||||
| Subordinated Notes Payable | 52,887 | 52,887 | 52,887 | 52,887 | 52,887 | ||||||||||
| Other Long-Term Borrowings | 794 | 794 | 1,009 | 265 | 315 | ||||||||||
| Other Liabilities | 57,863 | 71,974 | 69,987 | 65,181 | 66,080 | ||||||||||
| Total Liabilities | 3,811,825 | 3,742,000 | 3,758,217 | 3,805,020 | 3,856,445 | ||||||||||
| Temporary Equity | - | 6,817 | 6,479 | 6,588 | 7,407 | ||||||||||
| SHAREOWNERS' EQUITY | |||||||||||||||
| Common Stock | 170 | 169 | 169 | 169 | 170 | ||||||||||
| Additional Paid-In Capital | 37,684 | 36,070 | 35,547 | 34,861 | 36,326 | ||||||||||
| Retained Earnings | 463,949 | 454,342 | 445,959 | 435,364 | 426,275 | ||||||||||
| Accumulated Other Comprehensive Loss, Net of Tax | (6,486 | ) | (14,082 | ) | (20,676 | ) | (22,080 | ) | (22,146 | ) | |||||
| Total Shareowners' Equity | 495,317 | 476,499 | 460,999 | 448,314 | 440,625 | ||||||||||
| Total Liabilities, Temporary Equity and Shareowners' Equity | $ | 4,307,142 | $ | 4,225,316 | $ | 4,225,695 | $ | 4,259,922 | $ | 4,304,477 | |||||
| OTHER BALANCE SHEET DATA | |||||||||||||||
| Earning Assets | $ | 3,974,431 | $ | 3,880,769 | $ | 3,883,382 | $ | 3,921,093 | $ | 3,957,452 | |||||
| Interest Bearing Liabilities | 2,447,708 | 2,339,311 | 2,344,624 | 2,377,900 | 2,412,431 | ||||||||||
| Book Value Per Diluted Share | $ | 29.11 | $ | 28.06 | $ | 27.17 | $ | 26.45 | $ | 25.92 | |||||
| Tangible Book Value Per Diluted Share(1) | 23.65 | 22.60 | 21.69 | 20.97 | 20.45 | ||||||||||
| Actual Basic Shares Outstanding | 16,975 | 16,944 | 16,942 | 16,929 | 16,950 | ||||||||||
| Actual Diluted Shares Outstanding | 17,018 | 16,981 | 16,970 | 16,947 | 17,001 | ||||||||||
| (1) Tangible book value per diluted share is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 7. | |||||||||||||||
| CAPITAL CITY BANK GROUP, INC. | |||||||||||||||
| CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||||
| Unaudited | |||||||||||||||
| 2024 | 2023 | Twelve Months Ended December 31, | |||||||||||||
| (Dollars in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | 2024 | 2023 | ||||||||
| INTEREST INCOME | |||||||||||||||
| Loans, including Fees | $ | 41,453 | $ | 41,659 | $ | 41,138 | $ | 40,683 | $ | 40,407 | $ | 164,933 | $ | 152,250 | |
| Investment Securities | 4,694 | 4,155 | 4,004 | 4,244 | 4,392 | 17,097 | 18,692 | ||||||||
| Federal Funds Sold and Interest Bearing Deposits | 3,596 | 3,514 | 3,624 | 1,893 | 1,385 | 12,627 | 10,126 | ||||||||
| Total Interest Income | 49,743 | 49,328 | 48,766 | 46,820 | 46,184 | 194,657 | 181,068 | ||||||||
| INTEREST EXPENSE | |||||||||||||||
| Deposits | 7,766 | 8,223 | 8,579 | 7,594 | 5,872 | 32,162 | 17,582 | ||||||||
| Repurchase Agreements | 199 | 221 | 217 | 201 | 199 | 838 | 513 | ||||||||
| Other Short-Term Borrowings | 83 | 52 | 68 | 39 | 310 | 242 | 1,538 | ||||||||
| Subordinated Notes Payable | 581 | 610 | 630 | 628 | 627 | 2,449 | 2,427 | ||||||||
| Other Long-Term Borrowings | 11 | 11 | 3 | 3 | 5 | 28 | 20 | ||||||||
| Total Interest Expense | 8,640 | 9,117 | 9,497 | 8,465 | 7,013 | 35,719 | 22,080 | ||||||||
| Net Interest Income | 41,103 | 40,211 | 39,269 | 38,355 | 39,171 | 158,938 | 158,988 | ||||||||
| Provision for Credit Losses | 701 | 1,206 | 1,204 | 920 | 2,025 | 4,031 | 9,714 | ||||||||
| Net Interest Income after Provision for Credit Losses | 40,402 | 39,005 | 38,065 | 37,435 | 37,146 | 154,907 | 149,274 | ||||||||
| NONINTEREST INCOME | |||||||||||||||
| Deposit Fees | 5,207 | 5,512 | 5,377 | 5,250 | 5,304 | 21,346 | 21,325 | ||||||||
| Bank Card Fees | 3,697 | 3,624 | 3,766 | 3,620 | 3,713 | 14,707 | 14,918 | ||||||||
| Wealth Management Fees | 5,222 | 4,770 | 4,439 | 4,682 | 4,276 | 19,113 | 16,337 | ||||||||
| Mortgage Banking Revenues | 3,118 | 3,966 | 4,381 | 2,878 | 2,327 | 14,343 | 10,400 | ||||||||
| Other | 1,516 | 1,641 | 1,643 | 1,667 | 1,537 | 6,467 | 8,630 | ||||||||
| Total Noninterest Income | 18,760 | 19,513 | 19,606 | 18,097 | 17,157 | 75,976 | 71,610 | ||||||||
| NONINTEREST EXPENSE | |||||||||||||||
| Compensation | 26,108 | 25,800 | 24,406 | 24,407 | 23,822 | 100,721 | 93,787 | ||||||||
| Occupancy, Net | 6,893 | 7,098 | 6,997 | 6,994 | 7,098 | 27,982 | 27,660 | ||||||||
| Other | 8,781 | 10,023 | 9,038 | 8,770 | 9,038 | 36,612 | 35,576 | ||||||||
| Total Noninterest Expense | 41,782 | 42,921 | 40,441 | 40,171 | 39,958 | 165,315 | 157,023 | ||||||||
| OPERATING PROFIT | 17,380 | 15,597 | 17,230 | 15,361 | 14,345 | 65,568 | 63,861 | ||||||||
| Income Tax Expense | 4,219 | 2,980 | 3,189 | 3,536 | 2,909 | 13,924 | 13,040 | ||||||||
| Net Income | 13,161 | 12,617 | 14,041 | 11,825 | 11,436 | 51,644 | 50,821 | ||||||||
| Pre-Tax Loss (Income) Attributable to Noncontrolling Interest | (71 | ) | 501 | 109 | 732 | 284 | 1,271 | 1,437 | |||||||
| NET INCOME ATTRIBUTABLE TO COMMON SHAREOWNERS | $ | 13,090 | $ | 13,118 | $ | 14,150 | $ | 12,557 | $ | 11,720 | $ | 52,915 | $ | 52,258 | |
| PER COMMON SHARE | |||||||||||||||
| Basic Net Income | $ | 0.77 | $ | 0.77 | $ | 0.84 | $ | 0.74 | $ | 0.69 | $ | 3.12 | $ | 3.08 | |
| Diluted Net Income | 0.77 | 0.77 | 0.83 | 0.74 | 0.70 | 3.12 | 3.07 | ||||||||
| Cash Dividend | $ | 0.23 | $ | 0.23 | $ | 0.21 | $ | 0.21 | $ | 0.20 | $ | 0.88 | $ | 0.76 | |
| AVERAGE SHARES | |||||||||||||||
| Basic | 16,946 | 16,943 | 16,931 | 16,951 | 16,947 | 16,943 | 16,987 | ||||||||
| Diluted | 16,990 | 16,979 | 16,960 | 16,969 | 16,997 | 16,969 | 17,023 | ||||||||
| CAPITAL CITY BANK GROUP, INC. | |||||||||||||||||||||
| ALLOWANCE FOR CREDIT LOSSES ("ACL") | |||||||||||||||||||||
| AND CREDIT QUALITY | |||||||||||||||||||||
| Unaudited | |||||||||||||||||||||
| 2024 | 2023 | Twelve Months Ended December 31, | |||||||||||||||||||
| (Dollars in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | 2024 | 2023 | ||||||||||||||
| ACL - HELD FOR INVESTMENT LOANS | |||||||||||||||||||||
| Balance at Beginning of Period | $ | 29,836 | $ | 29,219 | $ | 29,329 | $ | 29,941 | $ | 29,083 | $ | 29,941 | $ | 25,068 | |||||||
| Transfer from Other Liabilities | - | - | - | (50 | ) | 66 | (50 | ) | 66 | ||||||||||||
| Provision for Credit Losses | 1,085 | 1,879 | 1,129 | 932 | 2,354 | 5,025 | 9,529 | ||||||||||||||
| Net Charge-Offs (Recoveries) | 1,670 | 1,262 | 1,239 | 1,494 | 1,562 | 5,665 | 4,722 | ||||||||||||||
| Balance at End of Period | $ | 29,251 | $ | 29,836 | $ | 29,219 | $ | 29,329 | $ | 29,941 | $ | 29,251 | $ | 29,941 | |||||||
| As a % of Loans HFI | 1.10 | % | 1.11 | % | 1.09 | % | 1.07 | % | 1.10 | % | 1.10 | % | 1.10 | % | |||||||
| As a % of Nonperforming Loans | 464.14 | % | 452.64 | % | 529.79 | % | 431.46 | % | 479.70 | % | 464.14 | % | 479.70 | % | |||||||
| ACL - UNFUNDED COMMITMENTS | |||||||||||||||||||||
| Balance at Beginning of Period | 2,522 | $ | 3,139 | $ | 3,121 | $ | 3,191 | $ | 3,502 | $ | 3,191 | $ | 2,989 | ||||||||
| Provision for Credit Losses | (367 | ) | (617 | ) | 18 | (70 | ) | (311 | ) | (1,036 | ) | 202 | |||||||||
| Balance at End of Period(1) | 2,155 | 2,522 | 3,139 | 3,121 | 3,191 | 2,155 | 3,191 | ||||||||||||||
| ACL - DEBT SECURITIES | |||||||||||||||||||||
| Provision for Credit Losses | $ | (17 | ) | $ | (56 | ) | $ | 57 | $ | 58 | $ | (18 | ) | $ | 42 | $ | (17 | ) | |||
| CHARGE-OFFS | |||||||||||||||||||||
| Commercial, Financial and Agricultural | $ | 499 | $ | 331 | $ | 400 | $ | 282 | $ | 217 | $ | 1,512 | $ | 511 | |||||||
| Real Estate - Construction | 47 | - | - | - | - | 47 | - | ||||||||||||||
| Real Estate - Commercial | - | 3 | - | - | - | 3 | 120 | ||||||||||||||
| Real Estate - Residential | 44 | - | - | 17 | 79 | 61 | 79 | ||||||||||||||
| Real Estate - Home Equity | 33 | 23 | - | 76 | - | 132 | 39 | ||||||||||||||
| Consumer | 1,307 | 1,315 | 1,061 | 1,550 | 1,689 | 5,233 | 5,754 | ||||||||||||||
| Overdrafts | 574 | 611 | 571 | 638 | 602 | 2,394 | 2,789 | ||||||||||||||
| Total Charge-Offs | $ | 2,504 | $ | 2,283 | $ | 2,032 | $ | 2,563 | $ | 2,587 | $ | 9,382 | $ | 9,292 | |||||||
| RECOVERIES | |||||||||||||||||||||
| Commercial, Financial and Agricultural | $ | 103 | $ | 176 | $ | 59 | $ | 41 | $ | 83 | $ | 379 | $ | 277 | |||||||
| Real Estate - Construction | 3 | - | - | - | - | 3 | 2 | ||||||||||||||
| Real Estate - Commercial | 33 | 5 | 19 | 204 | 16 | 261 | 52 | ||||||||||||||
| Real Estate - Residential | 28 | 88 | 23 | 37 | 34 | 176 | 253 | ||||||||||||||
| Real Estate - Home Equity | 17 | 59 | 37 | 24 | 17 | 137 | 226 | ||||||||||||||
| Consumer | 352 | 405 | 313 | 410 | 433 | 1,480 | 1,936 | ||||||||||||||
| Overdrafts | 298 | 288 | 342 | 353 | 442 | 1,281 | 1,824 | ||||||||||||||
| Total Recoveries | $ | 834 | $ | 1,021 | $ | 793 | $ | 1,069 | $ | 1,025 | $ | 3,717 | $ | 4,570 | |||||||
| NET CHARGE-OFFS (RECOVERIES) | $ | 1,670 | $ | 1,262 | $ | 1,239 | $ | 1,494 | $ | 1,562 | $ | 5,665 | $ | 4,722 | |||||||
| Net Charge-Offs as a % of Average Loans HFI(2) | 0.25 | % | 0.19 | % | 0.18 | % | 0.22 | % | 0.23 | % | 0.21 | % | 0.18 | % | |||||||
| CREDIT QUALITY | |||||||||||||||||||||
| Nonaccruing Loans | $ | 6,302 | $ | 6,592 | $ | 5,515 | $ | 6,798 | $ | 6,242 | |||||||||||
| Other Real Estate Owned | 367 | 650 | 650 | 1 | 1 | ||||||||||||||||
| Total Nonperforming Assets ("NPAs") | $ | 6,669 | $ | 7,242 | $ | 6,165 | $ | 6,799 | $ | 6,243 | |||||||||||
| Past Due Loans 30-89 Days | $ | 4,311 | $ | 9,388 | $ | 5,672 | $ | 5,392 | $ | 6,855 | |||||||||||
| Classified Loans | 19,896 | 25,501 | 25,566 | 22,305 | 22,203 | ||||||||||||||||
| Nonperforming Loans as a % of Loans HFI | 0.24 | % | 0.25 | % | 0.21 | % | 0.25 | % | 0.23 | % | |||||||||||
| NPAs as a % of Loans HFI and Other Real Estate | 0.25 | % | 0.27 | % | 0.23 | % | 0.25 | % | 0.23 | % | |||||||||||
| NPAs as a % of Total Assets | 0.15 | % | 0.17 | % | 0.15 | % | 0.16 | % | 0.15 | % | |||||||||||
| (1) Recorded in other liabilities | |||||||||||||||||||||
| (2) Annualized | |||||||||||||||||||||
| CAPITAL CITY BANK GROUP, INC. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| AVERAGE BALANCE AND INTEREST RATES | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fourth Quarter 2024 | Third Quarter 2024 | Second Quarter 2024 | First Quarter 2024 | Fourth Quarter 2023 | Full Year 2024 | Full Year 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| (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 | $ | 31,047 | $ | 976 | 7.89 | % | $ | 24,570 | $ | 720 | 7.49 | % | $ | 26,281 | $ | 517 | 5.26 | % | $ | 27,314 | 563 | 5.99 | % | $ | 49,790 | $ | 817 | 6.50 | % | $ | 27,306 | $ | 2,776 | 6.72 | % | $ | 55,510 | $ | 3,232 | 5.82 | % | ||||||||||||||||
| Loans Held for Investment(1) | 2,677,396 | 40,521 | 6.07 | 2,693,533 | 40,985 | 6.09 | 2,726,748 | 40,683 | 6.03 | 2,728,629 | 40,196 | 5.95 | 2,711,243 | 39,679 | 5.81 | 2,706,461 | 162,385 | 6.03 | 2,656,394 | 149,366 | 5.62 | ||||||||||||||||||||||||||||||||||||
| Investment Securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxable Investment Securities | 914,353 | 4,688 | 2.04 | 907,610 | 4,148 | 1.82 | 918,989 | 3,998 | 1.74 | 952,328 | 4,239 | 1.78 | 962,322 | 4,389 | 1.81 | 923,253 | 17,073 | 1.85 | 1,016,550 | 18,652 | 1.83 | ||||||||||||||||||||||||||||||||||||
| Tax-Exempt Investment Securities(1) | 849 | 9 | 4.31 | 846 | 10 | 4.33 | 843 | 9 | 4.36 | 856 | 9 | 4.34 | 862 | 7 | 4.32 | 848 | 37 | 4.34 | 2,199 | 59 | 2.68 | ||||||||||||||||||||||||||||||||||||
| Total Investment Securities | 915,202 | 4,697 | 2.04 | 908,456 | 4,158 | 1.82 | 919,832 | 4,007 | 1.74 | 953,184 | 4,248 | 1.78 | 963,184 | 4,396 | 1.82 | 924,101 | 17,110 | 1.85 | 1,018,749 | 18,711 | 1.83 | ||||||||||||||||||||||||||||||||||||
| Federal Funds Sold and Interest Bearing Deposits | 298,255 | 3,596 | 4.80 | 256,855 | 3,514 | 5.44 | 262,419 | 3,624 | 5.56 | 140,488 | 1,893 | 5.42 | 99,763 | 1,385 | 5.51 | 239,712 | 12,627 | 5.27 | 203,147 | 10,126 | 4.98 | ||||||||||||||||||||||||||||||||||||
| Total Earning Assets | 3,921,900 | $ | 49,790 | 5.05 | % | 3,883,414 | $ | 49,377 | 5.06 | % | 3,935,280 | $ | 48,831 | 4.99 | % | 3,849,615 | $ | 46,900 | 4.90 | % | 3,823,980 | $ | 46,277 | 4.80 | % | 3,897,580 | $ | 194,898 | 5.00 | % | 3,933,800 | $ | 181,435 | 4.61 | % | ||||||||||||||||||||||
| Cash and Due From Banks | 73,992 | 70,994 | 74,803 | 75,763 | 76,681 | 73,881 | 75,786 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Allowance for Credit Losses | (30,107 | ) | (29,905 | ) | (29,564 | ) | (30,030 | ) | (29,998 | ) | (29,902 | ) | (28,190 | ) | |||||||||||||||||||||||||||||||||||||||||||
| Other Assets | 293,884 | 291,359 | 291,669 | 295,275 | 296,114 | 293,044 | 297,290 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Assets | $ | 4,259,669 | $ | 4,215,862 | $ | 4,272,188 | $ | 4,190,623 | $ | 4,166,777 | $ | 4,234,603 | $ | 4,278,686 | |||||||||||||||||||||||||||||||||||||||||||
| LIABILITIES: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest Bearing Deposits | $ | 1,323,556 | $ | 1,332,305 | $ | 1,346,546 | $ | 1,344,188 | $ | 1,416,825 | $ | 1,336,601 | $ | 1,507,657 | |||||||||||||||||||||||||||||||||||||||||||
| NOW Accounts | 1,182,073 | $ | 3,826 | 1.29 | % | 1,145,544 | $ | 4,087 | 1.42 | % | 1,207,643 | $ | 4,425 | 1.47 | % | 1,201,032 | $ | 4,497 | 1.51 | % | 1,138,461 | $ | 3,696 | 1.29 | % | 1,183,962 | $ | 16,835 | 1.42 | % | 1,172,861 | $ | 12,375 | 1.06 | % | ||||||||||||||||||||||
| Money Market Accounts | 422,615 | 2,526 | 2.38 | 418,625 | 2,694 | 2.56 | 407,387 | 2,752 | 2.72 | 353,591 | 1,985 | 2.26 | 318,844 | 1,421 | 1.77 | 400,664 | 9,957 | 2.49 | 299,581 | 3,670 | 1.22 | ||||||||||||||||||||||||||||||||||||
| Savings Accounts | 504,859 | 179 | 0.14 | 512,098 | 180 | 0.14 | 519,374 | 176 | 0.14 | 539,374 | 188 | 0.14 | 557,579 | 202 | 0.14 | 518,869 | 723 | 0.14 | 592,033 | 598 | 0.10 | ||||||||||||||||||||||||||||||||||||
| Time Deposits | 167,321 | 1,235 | 2.94 | 163,462 | 1,262 | 3.07 | 160,078 | 1,226 | 3.08 | 138,328 | 924 | 2.69 | 116,797 | 553 | 1.88 | 157,342 | 4,647 | 2.95 | 97,480 | 939 | 0.96 | ||||||||||||||||||||||||||||||||||||
| Total Interest Bearing Deposits | 2,276,868 | 7,766 | 1.36 | 2,239,729 | 8,223 | 1.46 | 2,294,482 | 8,579 | 1.50 | 2,232,325 | 7,594 | 1.37 | 2,131,681 | 5,872 | 1.09 | 2,260,837 | 32,162 | 1.42 | 2,161,955 | 17,582 | 0.81 | ||||||||||||||||||||||||||||||||||||
| Total Deposits | 3,600,424 | 7,766 | 0.86 | 3,572,034 | 8,223 | 0.92 | 3,641,028 | 8,579 | 0.95 | 3,576,513 | 7,594 | 0.85 | 3,548,506 | 5,872 | 0.66 | 3,597,438 | 32,162 | 0.89 | 3,669,612 | 17,582 | 0.48 | ||||||||||||||||||||||||||||||||||||
| Repurchase Agreements | 28,018 | 199 | 2.82 | 27,126 | 221 | 3.24 | 26,999 | 217 | 3.24 | 25,725 | 201 | 3.14 | 26,831 | 199 | 2.94 | 26,970 | 838 | 3.11 | 19,917 | 513 | 2.57 | ||||||||||||||||||||||||||||||||||||
| Other Short-Term Borrowings | 6,510 | 83 | 5.06 | 2,673 | 52 | 7.63 | 6,592 | 68 | 4.16 | 3,758 | 39 | 4.16 | 16,906 | 310 | 7.29 | 4,882 | 242 | 4.94 | 24,146 | 1,538 | 6.37 | ||||||||||||||||||||||||||||||||||||
| Subordinated Notes Payable | 52,887 | 581 | 4.30 | 52,887 | 610 | 4.52 | 52,887 | 630 | 4.71 | 52,887 | 628 | 4.70 | 52,887 | 627 | 4.64 | 52,887 | 2,449 | 4.56 | 52,887 | 2,427 | 4.53 | ||||||||||||||||||||||||||||||||||||
| Other Long-Term Borrowings | 794 | 11 | 5.57 | 795 | 11 | 5.55 | 258 | 3 | 4.31 | 281 | 3 | 4.80 | 336 | 5 | 4.72 | 534 | 28 | 5.31 | 408 | 20 | 4.77 | ||||||||||||||||||||||||||||||||||||
| Total Interest Bearing Liabilities | 2,365,077 | $ | 8,640 | 1.45 | % | 2,323,210 | $ | 9,117 | 1.56 | % | 2,381,218 | $ | 9,497 | 1.60 | % | 2,314,976 | $ | 8,465 | 1.47 | % | 2,228,641 | $ | 7,013 | 1.25 | % | 2,346,110 | $ | 35,719 | 1.52 | % | 2,259,313 | $ | 22,080 | 0.98 | % | ||||||||||||||||||||||
| Other Liabilities | 73,130 | 73,767 | 72,634 | 68,295 | 78,772 | 71,964 | 81,842 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Liabilities | 3,761,763 | 3,729,282 | 3,800,398 | 3,727,459 | 3,724,238 | 3,754,675 | 3,848,812 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Temporary Equity | 6,763 | 6,443 | 6,493 | 7,150 | 7,423 | 6,712 | 8,392 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| SHAREOWNERS' EQUITY: | 491,143 | 480,137 | 465,297 | 456,014 | 435,116 | 473,216 | 421,482 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Liabilities, Temporary Equity and Shareowners' Equity | $ | 4,259,669 | $ | 4,215,862 | $ | 4,272,188 | $ | 4,190,623 | $ | 4,166,777 | $ | 4,234,603 | $ | 4,278,686 | |||||||||||||||||||||||||||||||||||||||||||
| Interest Rate Spread | $ | 41,150 | 3.59 | % | $ | 40,260 | 3.49 | % | $ | 39,334 | 3.38 | % | $ | 38,435 | 3.43 | % | $ | 39,264 | 3.55 | % | $ | 159,179 | 3.47 | % | $ | 159,355 | 3.63 | % | |||||||||||||||||||||||||||||
| Interest Income and Rate Earned(1) | 49,790 | 5.05 | 49,377 | 5.06 | 48,831 | 4.99 | 46,900 | 4.90 | 46,277 | 4.80 | 194,898 | 5.00 | 181,435 | 4.61 | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense and Rate Paid(2) | 8,640 | 0.88 | 9,117 | 0.93 | 9,497 | 0.97 | 8,465 | 0.88 | 7,013 | 0.73 | 35,719 | 0.92 | 22,080 | 0.56 | |||||||||||||||||||||||||||||||||||||||||||
| Net Interest Margin | $ | 41,150 | 4.17 | % | $ | 40,260 | 4.12 | % | $ | 39,334 | 4.02 | % | $ | 38,435 | 4.01 | % | $ | 39,264 | 4.07 | % | $ | 159,179 | 4.08 | % | $ | 159,355 | 4.05 | % | |||||||||||||||||||||||||||||
| (1) Interest and average rates are calculated on a tax-equivalent basis using a | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Rate calculated based on average earning assets. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
For Information Contact:
Jep Larkin
Executive Vice President and Chief Financial Officer
850.402. 8450