Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Capital City Bank Group
Capital City Bank Group, Inc. Reports First Quarter 2026 Results
Business
Apr 20 2026
33 min read

Capital City Bank Group, Inc. Reports First Quarter 2026 Results

news images

TALLAHASSEE, Fla., April 20, 2026 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income attributable to common shareowners of $15.8 million, or $0.92 per diluted share, for the first quarter of 2026 compared to $13.7 million, or $0.80 per diluted share, for the fourth quarter of 2025, and $16.9 million, or $0.99 per diluted share, for the first quarter of 2025.

Return on Assets of 1.45% and Return on Equity of 11.30% for the first quarter of 2026 compared to 1.25% and 9.78%, respectively for the fourth quarter of 2025, and 1.58% and 13.32%, respectively for the first quarter of 2025.

QUARTER HIGHLIGHTS (1st Quarter 2026 versus 4th Quarter 2025)

Income Statement

  • Tax-equivalent net interest income totaled $42.9 million compared to $43.4 million for the prior quarter and reflected two less calendar days in the first quarter

    • Net interest margin decreased two basis points to 4.24%

  • Credit quality metrics remained stable, with net loan charge‑offs of 10 basis points (annualized) of average loans, while the allowance coverage ratio increased one basis point to 1.23% as of March 31, 2026

  • Noninterest income decreased $0.2 million, or 0.8%, and reflected lower wealth management fees of $0.5 million and deposit fees of $0.2 million, partially offset by a miscellaneous recovery of $0.5 million

  • Noninterest expense decreased $1.5 million, or 3.5%, primarily due to a $2.7 million decrease in compensation expense (lower performance-based incentives) that was partially offset by an increase in other expense which reflected a $1.5 million pension plan settlement gain recognized in the prior quarter  

Balance Sheet

  • Loan balances decreased $29.8 million, or 1.2% (average), and decreased $27.7 million, or 1.1% (end of period)

  • Deposit balances increased by $43.5 million, or 1.2% (average), and increased $89.3 million, or 2.4% (end of period), driven by strong core deposit growth

  • Tangible book value per diluted share (non-GAAP financial measure) increased $0.48, or 1.8%

  • Repurchased 63,088 shares of our common stock

“We are off to a strong start to the year, with earnings growth of 15% over the prior quarter driven by solid deposit trends, disciplined credit performance, and continued expense control,” said William G. Smith, Jr., Chairman and CEO. “We remain focused on deepening client relationships and executing consistently, while maintaining the balance sheet strength and flexibility to perform across a range of economic conditions.”

Discussion of Operating Results

Net Interest Income/Net Interest Margin

Tax-equivalent net interest income for the first quarter of 2026 totaled $42.9 million, compared to $43.4 million for the fourth quarter of 2025, and $41.6 million for the first quarter of 2025. Compared to the fourth quarter of 2025, the decrease was primarily driven by lower loan interest income due to lower average loan balances and lower overnight funds income, partially offset by higher investment securities income due to new investment purchases at higher yields and lower deposit interest expense. Two less calendar days contributed to the decline compared to the fourth quarter of 2025. Compared to the first quarter of 2025, the increase was primarily attributable to higher investment securities income due to new investment purchases at higher yields and higher overnight funds income due to higher average balances that outpaced a decrease in loan interest income due to lower average balances.

Our net interest margin for the first quarter of 2026 was 4.24%, a decrease of two basis points from the fourth quarter of 2025 and an increase of two basis points over the first quarter of 2025. Compared to the fourth quarter of 2025 the decrease was primarily attributable to a lower overnight funds rate and lower average loan balances. Compared to the first quarter of 2025, the increase reflected favorable investment securities repricing partially offset by a lower overnight funds rate and lower average loan balances. For the first quarter of 2026, our cost of funds was 81 basis points, a decrease of one basis point from the fourth quarter of 2025 and a decrease of three basis points from the first quarter of 2025. Our cost of deposits (including noninterest bearing accounts) was 81 basis points, 82 basis points, and 82 basis points, respectively, for the same periods.

Provision for Credit Losses 

We recorded a provision expense for credit losses of $0.7 million for the first quarter of 2026, compared to $2.0 million for the fourth quarter of 2025 and $0.8 million for the first quarter of 2025. Activity within the components of the provision (loans held for investment (“HFI”) and unfunded loan commitments) for each reported period is provided in the table on page 14. We discuss the various factors that impacted our provision expense for Loans HFI in further detail below under the heading Allowance for Credit Losses.

Noninterest Income and Noninterest Expense

Noninterest income for the first quarter of 2026 totaled $19.9 million, a $0.2 million, or 0.8%, decrease from the fourth quarter of 2025 and similar to the first quarter of 2025. The decrease from the fourth quarter of 2025 reflected a $0.5 million decrease in wealth management fees and a $0.2 million decrease in deposit fees, partially offset by a $0.5 million increase in other income. The decline in wealth management fees was primarily due to a decrease in retail brokerage fees. The increase in other income was due to a $0.5 million miscellaneous recovery. Compared to the first quarter of 2025, a $1.7 million decrease in wealth management fees was offset by a $0.7 million increase in other income, a $0.5 million increase in deposit related fees, and a $0.4 million increase in mortgage banking revenues. The decline in wealth management fees was attributable to a decrease in retail brokerage assets under management and lower insurance commission revenue due to the sale of our insurance subsidiary in 2025. The increase in other income reflected the aforementioned miscellaneous recovery of $0.5 million.

Noninterest expense for the first quarter of 2026 totaled $41.4 million, a $1.5 million, or 3.5%, decrease from the fourth quarter of 2025 and a $2.7 million, or 6.9%, increase over the first quarter of 2025. The decrease from the fourth quarter of 2025 reflected a $2.7 million decrease in compensation expense, partially offset by a $1.2 million increase in other expense. The decrease in compensation expense was primarily due to higher performance-based incentive pay of $2.6 million in the fourth quarter of 2025. The increase in other expense reflected a $1.5 million pension plan settlement gain recorded in the fourth quarter of 2025. Compared to the first quarter of 2025, the increase reflected a $2.9 million increase in other expense and a $0.3 million increase in occupancy expense, which was partially offset by a $0.5 million decrease in compensation expense. The increase in other expense was primarily attributable to a $4.1 million increase in other real estate expense that reflected a gain from the sale of our operations center building in the first quarter of 2025, partially offset by decreases in charitable contributions, professional fees, and other miscellaneous expenses. The increase in occupancy expense was primarily attributable to higher expense for maintenance agreements and software. The decrease in compensation expense reflected a decrease in commission expense related to the sale of our insurance subsidiary.

Income Taxes

We realized income tax expense of $4.8 million (effective rate of 23.5%) for the first quarter of 2026, compared to $4.9 million (effective rate of 26.3%) for the fourth quarter of 2025 and $5.1 million (effective rate of 23.3%) for the first quarter of 2025. Compared to the fourth quarter of 2025, the variance in the effective tax rate reflected discrete items for both quarters, including a benefit in the first quarter of 2026 related to stock-based compensation and an expense in the fourth quarter of 2025 related to an Internal Revenue Code (“IRC”) Section 162(m) limitation for executive compensation. Absent discrete items or new tax credit investments, we expect our annual effective tax rate to approximate 24% for 2026.

Discussion of Financial Condition

Earning Assets

Average earning assets totaled $4.090 billion for the first quarter of 2026, an increase of $53.9 million, or 1.3% over the fourth quarter of 2025, and an increase of $95.9 million, or 2.4% over the first quarter of 2025. Compared to the fourth quarter of 2025, the change in earning asset mix reflected a $113.1 million increase in investment securities and a $0.5 million increase in loans held for sale (“HFS”), partially offset by a $29.9 million decrease in overnight funds sold and a $29.8 million decrease in loans held for investment. Compared to the first quarter of 2025, the increase was primarily attributable to a $136.8 million increase in investment securities and an $86.7 million increase in overnight funds sold, partially offset by a $127.6 million decrease in loans held for investment.

Average loans HFI decreased by $29.8 million, or 1.16% from the fourth quarter of 2025, and decreased by $127.6 million, or 4.8% from the first quarter of 2025. Compared to the fourth quarter of 2025, the decline was primarily attributable to decreases in residential real estate loans of $16.3 million, commercial real estate loans of $10.2 million, construction loans of $4.2 million, consumer loans (primarily indirect auto) of $2.3 million, and commercial loans of $1.5 million, partially offset by an increase in home equity loans of $4.0 million. Compared to the first quarter of 2025, the decline was primarily attributable to declines in construction loans of $56.8 million, commercial real estate loans of $32.6 million, consumer loans (primarily indirect auto) of $23.4 million, residential real estate loans of $21.8 million, and commercial loans of $11.3 million, partially offset by an increase in home equity loans of $19.1 million.

Loans HFI at March 31, 2026, decreased by $27.7 million, or 1.1%, from December 31, 2025, and decreased by $142.4 million, or 5.4%, from March 31, 2025. Compared to December 31, 2025, the decline was primarily due to decreases in residential real estate loans of $22.2 million, commercial real estate loans of $12.9 million, commercial loans of $10.1 million, other loans of $7.6 million and consumer loans (primarily indirect auto) of $2.8 million, partially offset by increases in construction loans of $9.7 million and home equity loans of $3.0 million. Compared to the first quarter of 2025, the decrease was primarily attributable to declines in commercial real estate loans of $51.1 million, residential real estate loans of $41.9 million, construction loans of $35.7 million, consumer loans (primarily indirect auto) of $26.7 million, and commercial loans of $14.1 million, partially offset by an increase in home equity loans of $17.9 million.

Allowance for Credit Losses

At March 31, 2026, the allowance for credit losses for loans HFI totaled $31.0 million comparable to $31.0 million and $29.7 million at December 31, 2025 and March 31, 2025, respectively. Activity within the allowance is provided on Page 10. The slight increase in the allowance over March 31, 2025 was primarily attributable to utilization of a higher forecasted unemployment rate in calculating loan loss rates. Net loan charge-offs were 10 basis points of average loans for the first quarter of 2026 versus 18 basis points for the fourth quarter of 2025 and 9 basis points for the first quarter of 2025. At March 31, 2026, the allowance represented 1.23% of loans HFI compared to 1.22% at December 31, 2025, and 1.12% at March 31, 2025.

Credit Quality

Nonperforming assets (nonaccrual loans and other real estate) totaled $13.0 million at March 31, 2026 compared to $10.5 million at December 31, 2025 and $4.4 million at March 31, 2025. At March 31, 2026, nonperforming assets as a percentage of total assets was 0.29%, compared to 0.24% at December 31, 2025 and 0.10% at March 31, 2025. Nonaccrual loans totaled $11.1 million at March 31, 2026, a $2.5 million increase over December 31, 2025 and a $6.8 million increase over March 31, 2025. The increase over December 31, 2025 was primarily attributable to the addition of four residential 1-4 family real estate loans totaling $1.9 million. Other real estate totaled $1.8 million at March 31, 2026 and reflected the addition of a banking office property for $1.2 million during the first quarter of 2026. Further, classified loans totaled $14.5 million at March 31, 2026, a $0.2 million increase over December 31, 2025 and a $4.6 million decrease from March 31, 2025.

Deposits

Average total deposits were $3.691 billion for the first quarter of 2026, an increase of $43.5 million, or 1.2%, over the fourth quarter of 2025 and an increase of $25.5 million, or 0.7%, over the first quarter of 2025. Compared to the fourth quarter of 2025, the increase was primarily attributable to higher public funds balances of $99 million, driven by seasonal inflows from municipal clients as they receive their tax receipts beginning in late November, partially offset by declines in core deposits of $64 million (noninterest bearing and interest bearing DDAs). The increase over the first quarter of 2025 was due to growth in both core deposit balances, and public funds.

At March 31, 2026, total deposits were $3.752 billion, an increase of $89.3 million, or 2.4%, over December 31, 2025, and a decrease of $32.3 million, or 0.9%, from March 31, 2025. The increase over December 31, 2025, was driven by higher core deposit balances of $103 million (primarily noninterest bearing and NOW accounts), partially offset by a decrease in public funds balances of $25 million (primarily NOW accounts). The decrease from March 31, 2025, was primarily due to lower public funds balances (noninterest bearing accounts). Total public funds balances were $629.9 million at March 31, 2026, $654.7 million at December 31, 2025, and $648.0 million at March 31, 2025.

Liquidity

The Bank maintained an average net overnight funds (i.e., deposits with banks plus FED funds sold, less FED funds purchased) sold position of $407.7 million in the first quarter of 2026 compared to $437.5 million in the fourth quarter of 2025 and $320.9 million in the first quarter of 2025. Compared to both prior periods, the variance reflected higher average deposits and lower average loans and the deployment of excess liquidity into the investment security portfolio.
  
We also view our investment portfolio as a liquidity source as we have the option to pledge securities in our portfolio as collateral for borrowings or deposits, and/or to sell selected securities in our portfolio. Our portfolio consists of debt issued by the U.S. Treasury, U.S. governmental agencies, municipal governments, and corporate entities. At March 31, 2026, the weighted-average maturity and duration of our portfolio were 2.98 years and 2.64 years, respectively, and the available-for-sale portfolio had a net unrealized after-tax loss of $11.7 million.

At March 31, 2026, we had the ability to generate approximately $1.651 billion (excludes overnight funds position of $425 million) in additional liquidity through various sources including various federal funds purchased lines, Federal Home Loan Bank borrowings, the Federal Reserve Discount Window, and brokered deposits.
  
Capital

Shareowners’ equity was $559.9 million at March 31, 2026 compared to $552.9 million at December 31, 2025 and $512.6 million at March 31, 2025. For the first three months of 2026, shareowners’ equity was positively impacted by net income attributable to shareowners of $15.8 million, the issuance of stock of $2.8 million, and stock compensation accretion of $0.5 million. Shareowners’ equity was reduced by a common stock dividend of $4.6 million ($0.27 per share), repurchases of our common stock of $2.6 million (63,088 shares), net adjustments totaling $2.6 million related to transactions under our stock-based compensation plans, and a net $2.3 million decrease in the accumulated other comprehensive gain. The net unfavorable change in accumulated other comprehensive gain was primarily due to a $2.2 million increase in the investment securities loss.

At March 31, 2026, our total risk-based capital ratio was 21.62%, compared to 21.45% at December 31, 2025 and 19.20% at March 31, 2025. Our common equity tier 1 capital ratio was 19.08%, 18.56%, and 16.08%, respectively, on these dates. Our leverage ratio was 11.65%, 11.77%, and 11.17%, respectively, on these dates. At March 31, 2026, all our regulatory capital ratios exceeded the thresholds to be designated as “well-capitalized” under the Basel III capital standards. Further, our tangible common equity ratio (non-GAAP financial measure) was 10.79% at March 31, 2026 and December 31, 2025, compared to 9.61% at March 31, 2025. If our unrealized held-to-maturity securities loss of $7.2 million (after-tax) were recognized in accumulated other comprehensive loss, our adjusted tangible capital ratio would be 10.62%.

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, and securities brokerage services. Our bank subsidiary, Capital City Bank, was founded in 1895 and has 62 banking offices and 107 ATMs/ITMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit https://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: the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board; inflation, interest rate, market and monetary fluctuations; local, regional, national, and international economic conditions and the impact they may have on us and our clients and our assessment of that impact; supply-demand imbalances and general economic conditions affecting local real estate prices and a general deterioration in commercial real estate market fundamentals; the costs and effects of legal and regulatory developments, the outcomes of legal proceedings or regulatory or other governmental inquiries, the results of regulatory examinations or reviews and the ability to obtain required regulatory approvals; the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) and their application with which we and our subsidiaries must comply; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as other accounting standard setters; the accuracy of our financial statement estimates and assumptions; changes in the financial performance and/or condition of our borrowers; changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs; changes in estimates of future credit loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; changes in our liquidity position; the timely development and acceptance of new products and services and perceived overall value of these products and services by users; changes in consumer spending, borrowing, and saving habits; greater than expected costs or difficulties related to the integration of new products and lines of business; technological changes, including the impact of generative artificial intelligence; the costs and effects of cyber incidents or other failures, interruptions, or security breaches of our systems or those of our customers or third-party providers; dispositions (including the impact from the sale of our insurance subsidiary); acquisitions and integration of acquired businesses; impairment of our goodwill or other intangible assets; changes in the reliability of our vendors, internal control systems, or information systems; our ability to increase market share and control expenses; our ability to attract and retain qualified employees; changes in our organization, compensation, and benefit plans; the soundness of other financial institutions; volatility and disruption in national and international financial and commodity markets; changes in the competitive environment in our markets and among banking organizations and other financial service providers; action or inaction by the federal government, including tariffs or trade wars (including potential resulting reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services), government intervention in the U.S. financial system; policies related to credit card interest rates, and legislative, regulatory or supervisory actions related to so-called “de-banking,” including any new prohibitions, requirements or enforcement priorities that could affect customer relationships, compliance obligations, or operational practices; the effects of natural disasters (including hurricanes), widespread health emergencies (including pandemics), military conflict (including impacts related to the conflict in the Middle East and resulting disruptions to energy and other commodities markets and supply chains), terrorism, civil unrest, climate change or other geopolitical events; our ability to declare and pay dividends; structural changes in the markets for origination, sale and servicing of residential mortgages; any inability to implement and maintain effective internal control over financial reporting and/or disclosure control; negative publicity and the impact on our reputation; and the limited trading activity and concentration of ownership of our common stock. Additional factors can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025 and our other filings with the SEC, which are available at the SEC’s internet site (https://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 they allow investors to more easily compare our capital adequacy to other companies in the industry. Non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently.

The GAAP to non-GAAP reconciliations are provided below.

(Dollars in Thousands, except per share data)

Mar 31, 2026

Dec 31, 2025

Sep 30, 2025

Jun 30, 2025

Mar 31, 2025

Shareowners' Equity (GAAP)

 

$

559,912

 

$

552,851

 

$

540,635

 

$

526,423

 

$

512,575

 

Less: Goodwill and Other Intangibles (GAAP)

 

 

89,095

 

 

89,095

 

 

89,095

 

 

92,693

 

 

92,733

 

Tangible Shareowners' Equity (non-GAAP)

A

 

470,817

 

 

463,756

 

 

451,540

 

 

433,730

 

 

419,842

 

Total Assets (GAAP)

 

 

4,453,734

 

 

4,385,765

 

 

4,323,774

 

 

4,391,753

 

 

4,461,233

 

Less: Goodwill and Other Intangibles (GAAP)

 

 

89,095

 

 

89,095

 

 

89,095

 

 

92,693

 

 

92,733

 

Tangible Assets (non-GAAP)

B

$

4,364,639

 

$

4,296,670

 

$

4,234,679

 

$

4,299,060

 

$

4,368,500

 

Tangible Common Equity Ratio (non-GAAP)

A/B

 

10.79

%

 

10.79

%

 

10.66

%

 

10.09

%

 

9.61

%

Actual Diluted Shares Outstanding (GAAP)

C

 

17,114,954

 

 

17,154,586

 

 

17,115,336

 

 

17,097,986

 

 

17,072,330

 

Tangible Book Value per Diluted Share (non-GAAP)

A/C

$

27.51

 

$

27.03

 

$

26.38

 

$

25.37

 

$

24.59

 


CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

EARNINGS HIGHLIGHTS

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

(Dollars in thousands, except per share data)

 

Mar 31, 2026

 

Dec 31, 2025

 

Mar 31, 2025

 

EARNINGS

 

 

 

 

 

 

 

Net Income Attributable to Common Shareowners

$

15,817

$

13,705

$

16,858

 

Diluted Net Income Per Share

$

0.92

$

0.80

$

0.99

 

PERFORMANCE

 

 

 

 

 

 

 

Return on Average Assets (annualized)

 

1.45

%

1.25

%

1.58

%

Return on Average Equity (annualized)

 

11.30

 

9.78

 

13.32

 

Net Interest Margin

 

4.24

 

4.26

 

4.22

 

Noninterest Income as % of Operating Revenue

 

31.77

 

31.68

 

32.39

 

Efficiency Ratio

 

65.89

%

67.50

%

62.93

%

CAPITAL ADEQUACY

 

 

 

 

 

 

 

Tier 1 Capital

 

20.37

%

20.20

%

18.01

%

Total Capital

 

21.62

 

21.45

 

19.20

 

Leverage

 

11.65

 

11.77

 

11.17

 

Common Equity Tier 1

 

19.08

 

18.56

 

16.08

 

Tangible Common Equity(1)

 

10.79

 

10.79

 

9.61

 

Equity to Assets

 

12.57

%

12.61

%

11.49

%

ASSET QUALITY

 

 

 

 

 

 

 

Allowance as % of Non-Performing Loans

 

278.19

%

360.69

%

692.10

%

Allowance as a % of Loans HFI

 

1.23

 

1.22

 

1.12

 

Net Charge-Offs as % of Average Loans HFI

 

0.10

 

0.18

 

0.09

 

Nonperforming Assets as % of Loans HFI and OREO

 

0.51

 

0.41

 

0.17

 

Nonperforming Assets as % of Total Assets

 

0.29

%

0.24

%

0.10

%

STOCK PERFORMANCE

 

 

 

 

 

 

 

High

$

46.83

$

45.63

$

38.27

 

Low

 

39.26

 

38.27

 

33.00

 

Close

$

43.46

$

42.57

$

35.96

 

Average Daily Trading Volume

 

100,149

 

54,533

 

24,486

 

 

 

 

 

 

 

 

 

(1)Tangible common equity ratio is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 9.

 

 

 

 

 

 

 

 


CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

2025

 

(Dollars in thousands)

First Quarter

 

Fourth Quarter

 

Third Quarter

 

Second Quarter

 

First Quarter

ASSETS

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

$

64,214

 

$

62,189

 

$

68,397

 

$

78,485

 

$

78,521

 

Funds Sold and Interest Bearing Deposits

 

424,756

 

 

467,782

 

 

397,502

 

 

394,917

 

 

446,042

 

Total Cash and Cash Equivalents

 

488,970

 

 

529,971

 

 

465,899

 

 

473,402

 

 

524,563

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available for Sale

 

800,550

 

 

643,922

 

 

577,333

 

 

533,457

 

 

461,224

 

Investment Securities Held to Maturity

 

353,296

 

 

377,446

 

 

404,659

 

 

462,599

 

 

517,176

 

Other Equity Securities

 

2,083

 

 

2,069

 

 

2,145

 

 

3,242

 

 

2,315

 

Total Investment Securities

 

1,155,929

 

 

1,023,437

 

 

984,137

 

 

999,298

 

 

980,715

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale ("HFS"):

 

25,088

 

 

21,695

 

 

24,204

 

 

19,181

 

 

21,441

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Investment ("HFI"):

 

 

 

 

 

 

 

 

 

 

Commercial, Financial, & Agricultural

 

170,268

 

 

180,341

 

 

179,018

 

 

180,008

 

 

184,393

 

Real Estate - Construction

 

156,630

 

 

146,920

 

 

156,756

 

 

174,115

 

 

192,282

 

Real Estate - Commercial

 

755,800

 

 

768,731

 

 

785,290

 

 

802,504

 

 

806,942

 

Real Estate - Residential

 

998,720

 

 

1,020,942

 

 

1,037,324

 

 

1,046,368

 

 

1,040,594

 

Real Estate - Home Equity

 

243,932

 

 

240,897

 

 

234,111

 

 

228,201

 

 

225,987

 

Consumer

 

179,515

 

 

182,327

 

 

185,847

 

 

197,483

 

 

206,191

 

Other Loans

 

12,347

 

 

4,748

 

 

2,283

 

 

1,552

 

 

3,227

 

Overdrafts

 

1,192

 

 

1,212

 

 

1,378

 

 

1,259

 

 

1,154

 

Total Loans Held for Investment

 

2,518,404

 

 

2,546,118

 

 

2,582,007

 

 

2,631,490

 

 

2,660,770

 

Allowance for Credit Losses

 

(30,999

)

 

(31,001

)

 

(30,202

)

 

(29,862

)

 

(29,734

)

Loans Held for Investment, Net

 

2,487,405

 

 

2,515,117

 

 

2,551,805

 

 

2,601,628

 

 

2,631,036

 

 

 

 

 

 

 

 

 

 

 

 

Premises and Equipment, Net

 

77,670

 

 

79,457

 

 

79,748

 

 

79,906

 

 

80,043

 

Goodwill and Other Intangibles

 

89,095

 

 

89,095

 

 

89,095

 

 

92,693

 

 

92,733

 

Other Real Estate Owned

 

1,822

 

 

1,936

 

 

1,831

 

 

132

 

 

132

 

Other Assets

 

127,755

 

 

125,057

 

 

127,055

 

 

125,513

 

 

130,570

 

Total Other Assets

 

296,342

 

 

295,545

 

 

297,729

 

 

298,244

 

 

303,478

 

Total Assets

$

4,453,734

 

$

4,385,765

 

$

4,323,774

 

$

4,391,753

 

$

4,461,233

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

$

1,299,933

 

$

1,251,886

 

$

1,303,786

 

$

1,332,080

 

$

1,363,739

 

NOW Accounts

 

1,309,527

 

 

1,322,114

 

 

1,222,861

 

 

1,284,137

 

 

1,292,654

 

Money Market Accounts

 

432,874

 

 

390,888

 

 

405,846

 

 

408,666

 

 

445,999

 

Savings Accounts

 

516,149

 

 

503,485

 

 

500,323

 

 

504,331

 

 

511,265

 

Certificates of Deposit

 

193,134

 

 

193,939

 

 

182,096

 

 

175,639

 

 

170,233

 

Total Deposits

 

3,751,617

 

 

3,662,312

 

 

3,614,912

 

 

3,704,853

 

 

3,783,890

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

4,561

 

 

22,018

 

 

25,629

 

 

21,800

 

 

22,799

 

Other Short-Term Borrowings

 

28,715

 

 

28,074

 

 

14,615

 

 

12,741

 

 

14,401

 

Subordinated Notes Payable

 

33,303

 

 

42,582

 

 

42,582

 

 

42,582

 

 

52,887

 

Other Long-Term Borrowings

 

680

 

 

680

 

 

680

 

 

680

 

 

794

 

Other Liabilities

 

74,946

 

 

77,248

 

 

84,721

 

 

82,674

 

 

73,887

 

Total Liabilities

 

3,893,822

 

 

3,832,914

 

 

3,783,139

 

 

3,865,330

 

 

3,948,658

 

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY

 

 

 

 

 

 

 

 

 

 

Common Stock

 

171

 

 

171

 

 

171

 

 

171

 

 

171

 

Additional Paid-In Capital

 

39,854

 

 

41,650

 

 

40,067

 

 

39,527

 

 

38,576

 

Retained Earnings

 

519,632

 

 

508,443

 

 

499,176

 

 

487,665

 

 

476,715

 

Accumulated Other Comprehensive Income (Loss), Net of Tax

 

255

 

 

2,587

 

 

1,221

 

 

(940

)

 

(2,887

)

Total Shareowners' Equity

 

559,912

 

 

552,851

 

 

540,635

 

 

526,423

 

 

512,575

 

Total Liabilities, Temporary Equity and Shareowners' Equity

$

4,453,734

 

$

4,385,765

 

$

4,323,774

 

$

4,391,753

 

$

4,461,233

 

OTHER BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

Earning Assets

$

4,124,177

 

$

4,059,032

 

$

3,987,850

 

$

4,044,886

 

$

4,108,968

 

Interest Bearing Liabilities

 

2,518,943

 

 

2,503,780

 

 

2,394,632

 

 

2,450,576

 

 

2,511,032

 

Book Value Per Diluted Share

$

32.71

 

$

32.23

 

$

31.59

 

$

30.79

 

$

30.02

 

Tangible Book Value Per Diluted Share(1)

 

27.51

 

 

27.03

 

 

26.38

 

 

25.37

 

 

24.59

 

Actual Basic Shares Outstanding

 

17,098

 

 

17,084

 

 

17,069

 

 

17,066

 

 

17,055

 

Actual Diluted Shares Outstanding

 

17,115

 

 

17,155

 

 

17,115

 

 

17,098

 

 

17,072

 

(1)Tangible book value per diluted share is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 9.


CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

2025

(Dollars in thousands, except per share data)

 

First
Quarter

 

Fourth
Quarter

 

Third
Quarter

 

Second
Quarter

 

First
Quarter

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Loans, including Fees

$

38,254

$

39,565

$

40,279

$

40,872

$

40,478

Investment Securities

 

9,055

 

7,768

 

7,188

 

6,678

 

5,808

Federal Funds Sold and Interest Bearing Deposits

 

3,711

 

4,382

 

3,964

 

3,909

 

3,496

Total Interest Income

 

51,020

 

51,715

 

51,431

 

51,459

 

49,782

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Deposits

 

7,395

 

7,544

 

7,265

 

7,405

 

7,383

Repurchase Agreements

 

73

 

134

 

158

 

156

 

164

Other Short-Term Borrowings

 

327

 

217

 

58

 

179

 

117

Subordinated Notes Payable

 

398

 

451

 

383

 

530

 

560

Other Long-Term Borrowings

 

10

 

9

 

10

 

5

 

11

Total Interest Expense

 

8,203

 

8,355

 

7,874

 

8,275

 

8,235

Net Interest Income

 

42,817

 

43,360

 

43,557

 

43,184

 

41,547

Provision for Credit Losses

 

712

 

1,995

 

1,881

 

620

 

768

Net Interest Income after Provision for Credit Losses

 

42,105

 

41,365

 

41,676

 

42,564

 

40,779

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Deposit Fees

 

5,598

 

5,811

 

5,877

 

5,320

 

5,061

Bank Card Fees

 

3,630

 

3,684

 

3,733

 

3,774

 

3,514

Wealth Management Fees

 

4,051

 

4,525

 

5,173

 

5,206

 

5,763

Mortgage Banking Revenues

 

4,252

 

4,155

 

4,794

 

4,190

 

3,820

Other

 

2,402

 

1,928

 

2,754

 

1,524

 

1,749

Total Noninterest Income

 

19,933

 

20,103

 

22,331

 

20,014

 

19,907

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Compensation

 

25,703

 

28,384

 

26,056

 

26,490

 

26,248

Occupancy, Net

 

7,083

 

7,052

 

7,037

 

7,071

 

6,793

Other

 

8,587

 

7,431

 

9,823

 

8,977

 

5,660

Total Noninterest Expense

 

41,373

 

42,867

 

42,916

 

42,538

 

38,701

OPERATING PROFIT

 

20,665

 

18,601

 

21,091

 

20,040

 

21,985

Income Tax Expense

 

4,848

 

4,896

 

5,141

 

4,996

 

5,127

Net Income

 

15,817

 

13,705

 

15,950

 

15,044

 

16,858

NET INCOME ATTRIBUTABLE TO
COMMON SHAREOWNERS

$

15,817

$

13,705

$

15,950

$

15,044

$

16,858

PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

Basic Net Income

$

0.92

$

0.80

$

0.93

$

0.88

$

0.99

Diluted Net Income

 

0.92

 

0.80

 

0.93

 

0.88

 

0.99

Cash Dividend

$

0.27

$

0.26

$

0.26

$

0.24

$

0.24

AVERAGE SHARES

 

 

 

 

 

 

 

 

 

 

Basic

 

17,129

 

17,070

 

17,068

 

17,056

 

17,027

Diluted

 

17,146

 

17,140

 

17,114

 

17,088

 

17,044


CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES ("ACL")

 

 

 

 

 

 

 

 

AND CREDIT QUALITY

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

2025

 

(Dollars in thousands, except per share data)

 

First
Quarter

 

Fourth
Quarter

 

Third
Quarter

 

Second
Quarter

 

First
Quarter

ACL - HELD FOR INVESTMENT LOANS

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

$

31,001

 

$

30,202

 

$

29,862

 

$

29,734

 

$

29,251

 

Provision for Credit Losses

 

635

 

 

1,984

 

 

1,550

 

 

718

 

 

1,083

 

Net Charge-Offs (Recoveries)

 

637

 

 

1,185

 

 

1,210

 

 

590

 

 

600

 

Balance at End of Period

$

30,999

 

$

31,001

 

$

30,202

 

$

29,862

 

$

29,734

 

As a % of Loans HFI

 

1.23

%

 

1.22

%

 

1.17

%

 

1.13

%

 

1.12

%

As a % of Nonperforming Loans

 

278.19

%

 

360.69

%

 

368.54

%

 

463.01

%

 

692.10

%

ACL - UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

2,107

 

$

2,095

 

$

1,738

 

$

1,832

 

$

2,155

 

Provision for Credit Losses

 

82

 

 

12

 

 

357

 

 

(94

)

 

(323

)

Balance at End of Period(1)

 

2,189

 

 

2,107

 

 

2,095

 

 

1,738

 

 

1,832

 

ACL - DEBT SECURITIES

 

 

 

 

 

 

 

 

 

 

Provision for Credit Losses

$

(5

)

$

(1

)

$

(26

)

$

(4

)

$

8

 

CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

300

 

$

167

 

$

373

 

$

74

 

$

168

 

Real Estate - Commercial

 

-

 

 

4

 

 

-

 

 

-

 

 

-

 

Real Estate - Residential

 

-

 

 

67

 

 

12

 

 

49

 

 

8

 

Real Estate - Home Equity

 

13

 

 

10

 

 

10

 

 

24

 

 

-

 

Consumer

 

852

 

 

925

 

 

954

 

 

914

 

 

865

 

Overdrafts

 

631

 

 

670

 

 

619

 

 

437

 

 

570

 

Total Charge-Offs

$

1,796

 

$

1,843

 

$

1,968

 

$

1,498

 

$

1,611

 

RECOVERIES

 

 

 

 

 

 

 

 

 

 

Commercial, Financial and Agricultural

$

74

 

$

44

 

$

95

 

$

117

 

$

75

 

Real Estate - Commercial

 

84

 

 

29

 

 

8

 

 

6

 

 

3

 

Real Estate - Residential

 

77

 

 

8

 

 

13

 

 

65

 

 

119

 

Real Estate - Home Equity

 

10

 

 

6

 

 

10

 

 

42

 

 

9

 

Consumer

 

579

 

 

246

 

 

369

 

 

456

 

 

481

 

Overdrafts

 

335

 

 

325

 

 

263

 

 

222

 

 

324

 

Total Recoveries

$

1,159

 

$

658

 

$

758

 

$

908

 

$

1,011

 

NET CHARGE-OFFS (RECOVERIES)

$

637

 

$

1,185

 

$

1,210

 

$

590

 

$

600

 

Net Charge-Offs as a % of Average Loans HFI(2)

 

0.10

%

 

0.18

%

 

0.18

%

 

0.09

%

 

0.09

%

CREDIT QUALITY

 

 

 

 

 

 

 

 

 

 

Nonaccruing Loans

$

11,143

 

$

8,595

 

$

8,195

 

$

6,449

 

$

4,296

 

Other Real Estate Owned

 

1,822

 

 

1,936

 

 

1,831

 

 

132

 

 

132

 

Total Nonperforming Assets ("NPAs")

$

12,965

 

$

10,531

 

$

10,026

 

$

6,581

 

$

4,428

 

 

 

 

 

 

 

 

 

 

 

 

Past Due Loans 30-89 Days

$

6,643

 

$

7,017

 

$

5,468

 

$

4,523

 

$

3,735

 

Classified Loans

 

14,545

 

 

14,334

 

 

26,512

 

 

28,623

 

 

19,194

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans as a % of Loans HFI

 

0.44

%

 

0.34

%

 

0.32

%

 

0.25

%

 

0.16

%

NPAs as a % of Loans HFI and Other Real Estate

 

0.51

%

 

0.41

%

 

0.39

%

 

0.25

%

 

0.17

%

NPAs as a % of Total Assets

 

0.29

%

 

0.24

%

 

0.23

%

 

0.15

%

 

0.10

%

 

 

 

 

 

 

 

 

 

 

 

(1)Recorded in other liabilities.

 

 

 

 

 

 

 

 

 

 

(2)Annualized.

 

 

 

 

 

 

 

 

 

 


CAPITAL CITY BANK GROUP, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE AND INTEREST RATES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2026

 

 

Fourth Quarter 2025

 

 

Third Quarter 2025

 

 

Second Quarter 2025

 

 

First Quarter 2025

 

(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

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

$

24,716

 

$

404

 

6.63

%

$

24,261

 

$

374

 

6.11

%

$

25,276

 

$

425

 

6.68

%

$

22,668

 

 

475

 

8.40

%

$

24,726

 

$

490

 

8.04

%

Loans Held for Investment(1)

 

2,538,318

 

 

37,886

 

6.05

 

 

2,568,073

 

 

39,230

 

6.06

 

 

2,606,213

 

 

39,894

 

6.07

 

 

2,652,572

 

 

40,436

 

6.11

 

 

2,665,910

 

 

40,029

 

6.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Investment Securities

 

1,117,505

 

 

9,042

 

3.26

 

 

1,004,420

 

 

7,756

 

3.07

 

 

992,260

 

 

7,175

 

2.88

 

 

1,006,514

 

 

6,666

 

2.65

 

 

981,485

 

 

5,802

 

2.38

 

Tax-Exempt Investment Securities(1)

 

1,620

 

 

17

 

4.25

 

 

1,620

 

 

17

 

4.30

 

 

1,620

 

 

18

 

4.44

 

 

1,467

 

 

17

 

4.50

 

 

845

 

 

9

 

4.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Securities

 

1,119,125

 

 

9,059

 

3.26

 

 

1,006,040

 

 

7,773

 

3.08

 

 

993,880

 

 

7,193

 

2.88

 

 

1,007,981

 

 

6,683

 

2.65

 

 

982,330

 

 

5,811

 

2.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Sold and Interest Bearing Deposits

 

407,679

 

 

3,711

 

3.69

 

 

437,536

 

 

4,382

 

3.97

 

 

356,161

 

 

3,964

 

4.42

 

 

348,787

 

 

3,909

 

4.49

 

 

320,948

 

 

3,496

 

4.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

4,089,838

 

$

51,060

 

5.06

%

 

4,035,910

 

$

51,759

 

5.08

%

 

3,981,530

 

$

51,476

 

5.12

%

 

4,032,008

 

$

51,503

 

5.12

%

 

3,993,914

 

$

49,826

 

5.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks

 

63,079

 

 

 

 

 

 

 

67,291

 

 

 

 

 

 

 

65,085

 

 

 

 

 

 

 

65,761

 

 

 

 

 

 

 

73,467

 

 

 

 

 

 

Allowance for Credit Losses

 

(31,545

)

 

 

 

 

 

 

(30,922

)

 

 

 

 

 

 

(30,342

)

 

 

 

 

 

 

(30,492

)

 

 

 

 

 

 

(30,008

)

 

 

 

 

 

Other Assets

 

297,532

 

 

 

 

 

 

 

294,757

 

 

 

 

 

 

 

301,678

 

 

 

 

 

 

 

302,984

 

 

 

 

 

 

 

297,660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

4,418,904

 

 

 

 

 

 

$

4,367,036

 

 

 

 

 

 

$

4,317,951

 

 

 

 

 

 

$

4,370,261

 

 

 

 

 

 

$

4,335,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Deposits

$

1,282,988

 

 

 

 

 

 

$

1,303,266

 

 

 

 

 

 

$

1,314,560

 

 

 

 

 

 

$

1,342,304

 

 

 

 

 

 

$

1,317,425

 

 

 

 

 

 

NOW Accounts

 

1,302,894

 

$

4,221

 

1.31

%

 

1,235,961

 

$

4,055

 

1.30

%

 

1,198,124

 

$

3,782

 

1.25

%

 

1,225,697

 

$

3,750

 

1.23

%

 

1,249,955

 

$

3,854

 

1.25

%

Money Market Accounts

 

403,340

 

 

1,752

 

1.76

 

 

415,577

 

 

1,977

 

1.89

 

 

416,656

 

 

2,090

 

1.99

 

 

431,774

 

 

2,340

 

2.17

 

 

420,059

 

 

2,187

 

2.11

 

Savings Accounts

 

509,351

 

 

132

 

0.10

 

 

501,080

 

 

157

 

0.12

 

 

503,189

 

 

159

 

0.13

 

 

507,950

 

 

174

 

0.14

 

 

507,676

 

 

176

 

0.14

 

Time Deposits

 

192,443

 

 

1,290

 

2.72

 

 

191,626

 

 

1,355

 

2.80

 

 

179,802

 

 

1,234

 

2.72

 

 

172,982

 

 

1,141

 

2.65

 

 

170,367

 

 

1,166

 

2.78

 

Total Interest Bearing Deposits

 

2,408,028

 

 

7,395

 

1.25

 

 

2,344,244

 

 

7,544

 

1.28

 

 

2,297,771

 

 

7,265

 

1.25

 

 

2,338,403

 

 

7,405

 

1.27

 

 

2,348,057

 

 

7,383

 

1.28

 

Total Deposits

 

3,691,016

 

 

7,395

 

0.81

 

 

3,647,510

 

 

7,544

 

0.82

 

 

3,612,331

 

 

7,265

 

0.80

 

 

3,680,707

 

 

7,405

 

0.81

 

 

3,665,482

 

 

7,383

 

0.82

 

Repurchase Agreements

 

15,789

 

 

73

 

1.88

 

 

20,690

 

 

134

 

2.57

 

 

21,966

 

 

158

 

2.86

 

 

22,557

 

 

156

 

2.78

 

 

29,821

 

 

164

 

2.23

 

Other Short-Term Borrowings

 

27,836

 

 

327

 

4.76

 

 

20,954

 

 

217

 

4.09

 

 

12,753

 

 

58

 

1.82

 

 

10,503

 

 

179

 

6.82

 

 

7,437

 

 

117

 

6.39

 

Subordinated Notes Payable

 

41,620

 

 

398

 

3.83

 

 

42,582

 

 

451

 

4.15

 

 

42,582

 

 

383

 

3.52

 

 

51,981

 

 

530

 

4.03

 

 

52,887

 

 

560

 

4.23

 

Other Long-Term Borrowings

 

680

 

 

10

 

5.68

 

 

680

 

 

9

 

5.55

 

 

681

 

 

10

 

5.55

 

 

792

 

 

5

 

2.41

 

 

794

 

 

11

 

5.68

 

Total Interest Bearing Liabilities

 

2,493,953

 

$

8,203

 

1.33

%

 

2,429,150

 

$

8,355

 

1.36

%

 

2,375,753

 

$

7,874

 

1.32

%

 

2,424,236

 

$

8,275

 

1.37

%

 

2,438,996

 

$

8,235

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

74,300

 

 

 

 

 

 

 

78,520

 

 

 

 

 

 

 

85,422

 

 

 

 

 

 

 

76,138

 

 

 

 

 

 

 

65,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

3,851,241

 

 

 

 

 

 

 

3,810,936

 

 

 

 

 

 

 

3,775,735

 

 

 

 

 

 

 

3,842,678

 

 

 

 

 

 

 

3,821,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREOWNERS' EQUITY:

 

567,663

 

 

 

 

 

 

 

556,100

 

 

 

 

 

 

 

542,216

 

 

 

 

 

 

 

527,583

 

 

 

 

 

 

 

513,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities, Temporary Equity and Shareowners' Equity

$

4,418,904

 

 

 

 

 

 

$

4,367,036

 

 

 

 

 

 

$

4,317,951

 

 

 

 

 

 

$

4,370,261

 

 

 

 

 

 

$

4,335,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

$

42,857

 

3.72

%

 

 

$

43,404

 

3.72

%

 

 

$

43,602

 

3.81

%

 

 

$

43,228

 

3.75

%

 

 

$

41,591

 

3.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income and Rate Earned(1)

 

 

 

51,060

 

5.06

 

 

 

 

51,759

 

5.08

 

 

 

 

51,476

 

5.12

 

 

 

 

51,503

 

5.12

 

 

 

 

49,826

 

5.06

 

Interest Expense and Rate Paid(2)

 

 

 

8,203

 

0.81

 

 

 

 

8,355

 

0.82

 

 

 

 

7,874

 

0.78

 

 

 

 

8,275

 

0.82

 

 

 

 

8,235

 

0.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

$

42,857

 

4.24

%

 

 

$

43,404

 

4.26

%

 

 

$

43,602

 

4.34

%

 

 

$

43,228

 

4.30

%

 

 

$

41,591

 

4.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)Interest and average rates are calculated on a tax-equivalent basis using a 21% Federal tax rate.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)Ratecalculated based on average earning assets.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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