Capital City Bank Group, Inc. Reports Second Quarter 2025 Results
Capital City Bank Group (NASDAQ: CCBG) reported Q2 2025 net income of $15.0 million, or $0.88 per diluted share, compared to $16.9 million ($0.99/share) in Q1 2025 and $14.2 million ($0.83/share) in Q2 2024.
Key highlights include tax-equivalent net interest income of $43.2 million, up from $41.6 million in Q1 2025, and a net interest margin increase of 8 basis points to 4.30%. The bank's loan balances decreased by $13.3 million (0.5%), while deposits increased by $15.2 million (0.4%) on average. Noninterest income rose slightly to $20.0 million, and the allowance for credit losses stood at 1.13% of loans held for investment.
The bank maintained strong credit quality with net loan charge-offs at nine basis points and strengthened its capital position with tangible capital ratio increasing to 10.1%.
Capital City Bank Group (NASDAQ: CCBG) ha riportato un utile netto nel secondo trimestre 2025 di 15,0 milioni di dollari, pari a 0,88 dollari per azione diluita, rispetto a 16,9 milioni di dollari (0,99 dollari per azione) nel primo trimestre 2025 e 14,2 milioni di dollari (0,83 dollari per azione) nel secondo trimestre 2024.
I punti salienti includono un reddito netto da interessi al netto delle imposte di 43,2 milioni di dollari, in aumento rispetto ai 41,6 milioni del primo trimestre 2025, e un margine di interesse netto cresciuto di 8 punti base, raggiungendo il 4,30%. I saldi dei prestiti della banca sono diminuiti di 13,3 milioni di dollari (0,5%), mentre i depositi sono aumentati in media di 15,2 milioni di dollari (0,4%). Il reddito non da interessi è leggermente salito a 20,0 milioni di dollari, mentre l'accantonamento per perdite su crediti si è attestato all�1,13% dei prestiti detenuti per investimento.
La banca ha mantenuto una solida qualità del credito con svalutazioni nette su prestiti pari a nove punti base e ha rafforzato la propria posizione patrimoniale, con un rapporto di capitale tangibile salito al 10,1%.
Capital City Bank Group (NASDAQ: CCBG) reportó un ingreso neto en el segundo trimestre de 2025 de 15,0 millones de dólares, o 0,88 dólares por acción diluida, en comparación con 16,9 millones de dólares (0,99 dólares por acción) en el primer trimestre de 2025 y 14,2 millones de dólares (0,83 dólares por acción) en el segundo trimestre de 2024.
Los aspectos destacados incluyen un ingreso neto por intereses equivalente a impuestos de 43,2 millones de dólares, superior a los 41,6 millones del primer trimestre de 2025, y un aumento del margen neto de intereses de 8 puntos básicos hasta el 4,30%. Los saldos de préstamos del banco disminuyeron en 13,3 millones de dólares (0,5%), mientras que los depósitos aumentaron en promedio en 15,2 millones de dólares (0,4%). Los ingresos no por intereses aumentaron ligeramente a 20,0 millones de dólares, y la provisión para pérdidas crediticias se mantuvo en 1,13% de los préstamos mantenidos para inversión.
El banco mantuvo una sólida calidad crediticia con pérdidas netas por préstamos de nueve puntos básicos y fortaleció su posición de capital con un aumento en la relación de capital tangible hasta 10,1%.
Capital City Bank Group (NASDAQ: CCBG)� 2025� 2분기 순이익이 1,500� 달러, 희석 주당순이� 0.88달러� 기록했다� 발표했습니다. 이는 2025� 1분기 1,690� 달러(주당 0.99달러)와 2024� 2분기 1,420� 달러(주당 0.83달러)와 비교됩니�.
주요 내용으로� 세금 환산 순이� 수익 4,320� 달러� 2025� 1분기 4,160� 달러에서 증가했으�, 순이자마진이 8베이시스포인� 상승� 4.30%� 기록했습니다. 은행의 대� 잔액은 1,330� 달러(0.5%) 감소� 반면, 예금은 평균 1,520� 달러(0.4%) 증가했습니다. 비이� 수익은 소폭 상승� 2,000� 달러� 기록했으�, 대손충당금은 투자� 대출의 1.13% 수준이었습니�.
은행은 순대� 손실� 9베이시스포인트로 신용 품질� 견고� 유지했으�, 유형자본 비율� 10.1%� 상승� 자본 건전성을 강화했습니다.
Capital City Bank Group (NASDAQ : CCBG) a annoncé un bénéfice net au deuxième trimestre 2025 de 15,0 millions de dollars, soit 0,88 dollar par action diluée, contre 16,9 millions de dollars (0,99 dollar/action) au premier trimestre 2025 et 14,2 millions de dollars (0,83 dollar/action) au deuxième trimestre 2024.
Les points clés incluent un revenu net d’intérêts équivalent fiscal de 43,2 millions de dollars, en hausse par rapport à 41,6 millions au premier trimestre 2025, et une marge nette d’intérêts en progression de 8 points de base à 4,30%. Les soldes de prêts de la banque ont diminué de 13,3 millions de dollars (0,5 %), tandis que les dépôts ont augmenté en moyenne de 15,2 millions de dollars (0,4 %). Les revenus hors intérêts ont légèrement augmenté pour atteindre 20,0 millions de dollars, et la provision pour pertes sur prêts s’est établie à 1,13% des prêts détenus à des fins d’investissement.
La banque a maintenu une solide qualité de crédit avec des pertes nettes sur prêts à neuf points de base et a renforcé sa position en capital avec un ratio de capital tangible en hausse à 10,1%.
Capital City Bank Group (NASDAQ: CCBG) meldete für das zweite Quartal 2025 einen Nettogewinn von 15,0 Millionen US-Dollar bzw. 0,88 US-Dollar je verwässerter Aktie, im Vergleich zu 16,9 Millionen US-Dollar (0,99 US-Dollar/Aktie) im ersten Quartal 2025 und 14,2 Millionen US-Dollar (0,83 US-Dollar/Aktie) im zweiten Quartal 2024.
Wesentliche Highlights umfassen ein steueräquivalentes Nettozinsergebnis von 43,2 Millionen US-Dollar, eine Steigerung gegenüber 41,6 Millionen US-Dollar im ersten Quartal 2025, sowie eine Steigerung der Nettozinsspanne um 8 Basispunkte auf 4,30%. Die Darlehensbestände der Bank sanken um 13,3 Millionen US-Dollar (0,5 %), während die Einlagen im Durchschnitt um 15,2 Millionen US-Dollar (0,4 %) zunahmen. Die Nichtzins-Erträge stiegen leicht auf 20,0 Millionen US-Dollar, und die Rückstellung für Kreditausfälle lag bei 1,13% der gehaltenen Investitionskredite.
Die Bank behielt eine starke Kreditqualität bei, mit Netto-Darlehensabschreibungen von neun Basispunkten, und stärkte ihre Kapitalposition durch eine Steigerung der greifbaren Kapitalquote auf 10,1%.
- Net interest margin expanded by 8 basis points to 4.30%
- Tax-equivalent net interest income increased 3.9% to $43.2 million
- Tangible book value per share grew 3.2%
- Strong credit quality maintained with net charge-offs at only 9 basis points
- Noninterest bearing deposits represent healthy 36.5% of total deposits
- Net income decreased to $15.0 million from $16.9 million in Q1 2025
- Loan balances declined by $13.3 million (0.5%)
- Nonperforming assets increased to $6.6 million from $4.4 million in Q1 2025
- Noninterest expense increased by $3.8 million (9.9%)
Insights
CCBG reported solid Q2 2025 results with improved NIM to 4.30% and strong credit quality despite slight profit decline from Q1.
Capital City Bank Group delivered
The quarter's standout metric was the net interest margin (NIM) expansion to
Credit quality remains exceptional with annualized net charge-offs at just 9 basis points of average loans, unchanged from Q1. The allowance coverage ratio strengthened to
On the balance sheet side, total loans decreased by
The bank's capital position continues to strengthen, with tangible book value per share increasing
The primary factor in the earnings decline from Q1 was the absence of a
The effective tax rate increased to
TALLAHASSEE, Fla., July 22, 2025 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (NASDAQ: CCBG) today reported net income attributable to common shareowners of
QUARTER HIGHLIGHTS (2nd Quarter 2025 versus 1st Quarter 2025)
Income Statement
- Tax-equivalent net interest income totaled
$43.2 million compared to$41.6 million for the first quarter of 2025- Net interest margin increased eight basis points to
4.30% (earning asset yield increased by six basis points and cost of funds decreased two basis points to 82 basis points)
- Net interest margin increased eight basis points to
- Provision for credit losses decreased by
$0.1 million to$0.6 million for the second quarter - net loan charge-offs were comparable to the first quarter of 2025 at nine basis points (annualized) of average loans � allowance coverage ratio increased to1.13% at June 30, 2025 - Noninterest income increased by
$0.1 million , or0.5% , reflecting higher deposit and bankcard fees as well as mortgage fees partially offset by lower wealth management fees - Noninterest expense increased by
$3.8 million , or9.9% , primarily due to a$3.9 million net gain from the sale of our operations center building (reflected in other expense) in the first quarter of 2025
Balance Sheet
- Loan balances decreased by
$13.3 million , or0.5% (average), and decreased by$29.3 million , or1.1% (end of period) - Deposit balances increased by
$15.2 million , or0.4% (average), and decreased by$79.0 million , or2.1% (end of period) due to the seasonal decrease in our public fund balances- Noninterest bearing deposits averaged
36.5% of total deposits for the second quarter and36.2% for the year
- Noninterest bearing deposits averaged
- Tangible book value per diluted share (non-GAAP financial measure) increased by
$0.78 , or3.2%
“Capital City delivered another strong quarter, highlighted by sustained revenue growth and continued credit strength,� said William G. Smith, Jr, Capital City Bank Group Chairman and CEO. “Our second quarter results reflect a
Discussion of Operating Results
Net Interest Income/Net Interest Margin
Tax-equivalent net interest income for the second quarter of 2025 totaled
For the first six months of 2025, tax-equivalent net interest income totaled
Our net interest margin for the second quarter of 2025 was
Provision for Credit Losses
We recorded a provision expense for credit losses of
Noninterest Income and Noninterest Expense
Noninterest income for the second quarter of 2025 totaled
For the first six months of 2025, noninterest income totaled
Noninterest expense for the second quarter of 2025 totaled
For the first six months of 2025, noninterest expense totaled
Income Taxes
We realized income tax expense of
Discussion of Financial Condition
Earning Assets
Average earning assets totaled
Average loans HFI decreased by
Loans HFI at June 30, 2025 decreased by
Allowance for Credit Losses
At June 30, 2025, 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 June 30, 2025, total deposits were
Liquidity
We maintained an average net overnight funds (i.e., deposits with banks plus FED funds sold less FED funds purchased) sold position of
At June 30, 2025, we had the ability to generate approximately
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 June 30, 2025, the weighted-average maturity and duration of our portfolio were 2.66 years and 2.14 years, respectively, and the available-for-sale portfolio had a net unrealized after-tax loss of
Capital
Shareowners� equity was
At June 30, 2025, 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: 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; 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; 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; 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; government intervention in the U.S. financial system; the effects of natural disasters (including hurricanes), widespread health emergencies (including pandemics), military conflict, 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, 2024 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.
For Information Contact:
Jep Larkin
Executive Vice President and Chief Financial Officer
850.402.8450
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) | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | ||||||
Shareowners' Equity (GAAP) | $ | 526,423 | $ | 512,575 | $ | 495,317 | 476,499 | $ | 460,999 | ||
Less: Goodwill and Other Intangibles (GAAP) | 92,693 | 92,733 | 92,773 | 92,813 | 92,853 | ||||||
Tangible Shareowners' Equity (non-GAAP) | A | 433,730 | 419,842 | 402,544 | 383,686 | 368,146 | |||||
Total Assets (GAAP) | 4,391,753 | 4,461,233 | 4,324,932 | 4,225,316 | 4,225,695 | ||||||
Less: Goodwill and Other Intangibles (GAAP) | 92,693 | 92,733 | 92,773 | 92,813 | 92,853 | ||||||
Tangible Assets (non-GAAP) | B | $ | 4,299,060 | $ | 4,368,500 | $ | 4,232,159 | 4,132,503 | $ | 4,132,842 | |
Tangible Common Equity Ratio (non-GAAP) | A/B | 10.09% | 9.61% | 9.51% | 9.28% | 8.91% | |||||
Actual Diluted Shares Outstanding (GAAP) | C | 17,097,986 | 17,072,330 | 17,018,122 | 16,980,686 | 16,970,228 | |||||
Tangible Book Value per Diluted Share (non-GAAP) | A/C | $ | 25.37 | $ | 24.59 | $ | 23.65 | 22.60 | $ | 21.69 | |
CAPITAL CITY BANK GROUP, INC. | |||||||||||
EARNINGS HIGHLIGHTS | |||||||||||
Unaudited | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
(Dollars in thousands, except per share data) | Jun 30, 2025 | Mar 31, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | ||||||
EARNINGS | |||||||||||
Net Income Attributable to Common Shareowners | $ | 15,044 | $ | 16,858 | $ | 14,150 | $ | 31,902 | $ | 26,707 | |
Diluted Net Income Per Share | $ | 0.88 | $ | 0.99 | $ | 0.83 | $ | 1.87 | $ | 1.57 | |
PERFORMANCE | |||||||||||
Return on Average Assets (annualized) | 1.38 | % | 1.58 | % | 1.33 | % | 1.48 | % | 1.27 | % | |
Return on Average Equity (annualized) | 11.44 | 13.32 | 12.23 | 12.36 | 11.66 | ||||||
Net Interest Margin | 4.30 | 4.22 | 4.02 | 4.26 | 4.01 | ||||||
Noninterest Income as % of Operating Revenue | 31.67 | 32.39 | 33.30 | 32.03 | 32.69 | ||||||
Efficiency Ratio | 67.26 | % | 62.93 | % | 68.61 | % | 65.13 | % | 69.81 | % | |
CAPITAL ADEQUACY | |||||||||||
Tier 1 Capital | 18.38 | % | 18.01 | % | 16.31 | % | 18.38 | % | 16.31 | % | |
Total Capital | 19.60 | 19.20 | 17.50 | 19.60 | 17.50 | ||||||
Leverage | 11.14 | 11.17 | 10.51 | 11.14 | 10.51 | ||||||
Common Equity Tier 1 | 16.81 | 16.08 | 14.44 | 16.81 | 14.44 | ||||||
Tangible Common Equity(1) | 10.09 | 9.61 | 8.91 | 10.09 | 8.91 | ||||||
Equity to Assets | 11.99 | % | 11.49 | % | 10.91 | % | 11.99 | % | 10.91 | % | |
ASSET QUALITY | |||||||||||
Allowance as % of Non-Performing Loans | 463.01 | % | 692.10 | % | 529.79 | % | 463.01 | % | 529.79 | % | |
Allowance as a % of Loans HFI | 1.13 | 1.12 | 1.09 | 1.13 | 1.09 | ||||||
Net Charge-Offs as % of Average Loans HFI | 0.09 | 0.09 | 0.18 | 0.09 | 0.20 | ||||||
Nonperforming Assets as % of Loans HFI and OREO | 0.25 | 0.17 | 0.23 | 0.25 | 0.23 | ||||||
Nonperforming Assets as % of Total Assets | 0.15 | % | 0.10 | % | 0.15 | % | 0.15 | % | 0.15 | % | |
STOCK PERFORMANCE | |||||||||||
High | $ | 39.82 | $ | 38.27 | $ | 28.58 | $ | 39.82 | $ | 31.34 | |
Low | 32.38 | 33.00 | 25.45 | 32.38 | 25.45 | ||||||
Close | $ | 39.35 | $ | 35.96 | $ | 28.44 | $ | 39.35 | $ | 28.44 | |
Average Daily Trading Volume | 27,397 | 24,486 | 29,861 | 25,988 | 30,433 | ||||||
(1)Tangible common equity ratio is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 10. | |||||||||||
CAPITAL CITY BANK GROUP, INC. | |||||||||||||||
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION | |||||||||||||||
Unaudited | |||||||||||||||
2025 | 2024 | ||||||||||||||
(Dollars in thousands) | Second Quarter | First Quarter | Fourth Quarter | Third Quarter | Second Quarter | ||||||||||
ASSETS | |||||||||||||||
Cash and Due From Banks | $ | 78,485 | $ | 78,521 | $ | 70,543 | $ | 83,431 | $ | 75,304 | |||||
Funds Sold and Interest Bearing Deposits | 394,917 | 446,042 | 321,311 | 261,779 | 272,675 | ||||||||||
Total Cash and Cash Equivalents | 473,402 | 524,563 | 391,854 | 345,210 | 347,979 | ||||||||||
Investment Securities Available for Sale | 533,457 | 461,224 | 403,345 | 336,187 | 310,941 | ||||||||||
Investment Securities Held to Maturity | 462,599 | 517,176 | 567,155 | 561,480 | 582,984 | ||||||||||
Other Equity Securities | 3,242 | 2,315 | 2,399 | 6,976 | 2,537 | ||||||||||
Total Investment Securities | 999,298 | 980,715 | 972,899 | 904,643 | 896,462 | ||||||||||
Loans Held for Sale ("HFS"): | 19,181 | 21,441 | 28,672 | 31,251 | 24,022 | ||||||||||
Loans Held for Investment ("HFI"): | |||||||||||||||
Commercial, Financial, & Agricultural | 180,008 | 184,393 | 189,208 | 194,625 | 204,990 | ||||||||||
AG˹ٷ Estate - Construction | 174,115 | 192,282 | 219,994 | 218,899 | 200,754 | ||||||||||
AG˹ٷ Estate - Commercial | 802,504 | 806,942 | 779,095 | 819,955 | 823,122 | ||||||||||
AG˹ٷ Estate - Residential | 1,046,368 | 1,040,594 | 1,028,498 | 1,023,485 | 1,012,541 | ||||||||||
AG˹ٷ Estate - Home Equity | 228,201 | 225,987 | 220,064 | 210,988 | 211,126 | ||||||||||
Consumer | 197,483 | 206,191 | 199,479 | 213,305 | 234,212 | ||||||||||
Other Loans | 1,552 | 3,227 | 14,006 | 461 | 2,286 | ||||||||||
Overdrafts | 1,259 | 1,154 | 1,206 | 1,378 | 1,192 | ||||||||||
Total Loans Held for Investment | 2,631,490 | 2,660,770 | 2,651,550 | 2,683,096 | 2,690,223 | ||||||||||
Allowance for Credit Losses | (29,862 | ) | (29,734 | ) | (29,251 | ) | (29,836 | ) | (29,219 | ) | |||||
Loans Held for Investment, Net | 2,601,628 | 2,631,036 | 2,622,299 | 2,653,260 | 2,661,004 | ||||||||||
Premises and Equipment, Net | 79,906 | 80,043 | 81,952 | 81,876 | 81,414 | ||||||||||
Goodwill and Other Intangibles | 92,693 | 92,733 | 92,773 | 92,813 | 92,853 | ||||||||||
Other AG˹ٷ Estate Owned | 132 | 132 | 367 | 650 | 650 | ||||||||||
Other Assets | 125,513 | 130,570 | 134,116 | 115,613 | 121,311 | ||||||||||
Total Other Assets | 298,244 | 303,478 | 309,208 | 290,952 | 296,228 | ||||||||||
Total Assets | $ | 4,391,753 | $ | 4,461,233 | $ | 4,324,932 | $ | 4,225,316 | $ | 4,225,695 | |||||
LIABILITIES | |||||||||||||||
Deposits: | |||||||||||||||
Noninterest Bearing Deposits | $ | 1,332,080 | $ | 1,363,739 | $ | 1,306,254 | $ | 1,330,715 | $ | 1,343,606 | |||||
NOW Accounts | 1,284,137 | 1,292,654 | 1,285,281 | 1,174,585 | 1,177,180 | ||||||||||
Money Market Accounts | 408,666 | 445,999 | 404,396 | 401,272 | 413,594 | ||||||||||
Savings Accounts | 504,331 | 511,265 | 506,766 | 507,604 | 514,560 | ||||||||||
Certificates of Deposit | 175,639 | 170,233 | 169,280 | 164,901 | 159,624 | ||||||||||
Total Deposits | 3,704,853 | 3,783,890 | 3,671,977 | 3,579,077 | 3,608,564 | ||||||||||
Repurchase Agreements | 21,800 | 22,799 | 26,240 | 29,339 | 22,463 | ||||||||||
Other Short-Term Borrowings | 12,741 | 14,401 | 2,064 | 7,929 | 3,307 | ||||||||||
Subordinated Notes Payable | 42,582 | 52,887 | 52,887 | 52,887 | 52,887 | ||||||||||
Other Long-Term Borrowings | 680 | 794 | 794 | 794 | 1,009 | ||||||||||
Other Liabilities | 82,674 | 73,887 | 75,653 | 71,974 | 69,987 | ||||||||||
Total Liabilities | 3,865,330 | 3,948,658 | 3,829,615 | 3,742,000 | 3,758,217 | ||||||||||
Temporary Equity | - | - | - | 6,817 | 6,479 | ||||||||||
SHAREOWNERS' EQUITY | |||||||||||||||
Common Stock | 171 | 171 | 170 | 169 | 169 | ||||||||||
Additional Paid-In Capital | 39,527 | 38,576 | 37,684 | 36,070 | 35,547 | ||||||||||
Retained Earnings | 487,665 | 476,715 | 463,949 | 454,342 | 445,959 | ||||||||||
Accumulated Other Comprehensive Loss, Net of Tax | (940 | ) | (2,887 | ) | (6,486 | ) | (14,082 | ) | (20,676 | ) | |||||
Total Shareowners' Equity | 526,423 | 512,575 | 495,317 | 476,499 | 460,999 | ||||||||||
Total Liabilities, Temporary Equity and Shareowners' Equity | $ | 4,391,753 | $ | 4,461,233 | $ | 4,324,932 | $ | 4,225,316 | $ | 4,225,695 | |||||
OTHER BALANCE SHEET DATA | |||||||||||||||
Earning Assets | $ | 4,044,886 | $ | 4,108,969 | $ | 3,974,431 | $ | 3,880,769 | $ | 3,883,382 | |||||
Interest Bearing Liabilities | 2,450,576 | 2,511,032 | 2,447,708 | 2,339,311 | 2,344,624 | ||||||||||
Book Value Per Diluted Share | $ | 30.79 | $ | 30.02 | $ | 29.11 | $ | 28.06 | $ | 27.17 | |||||
Tangible Book Value Per Diluted Share(1) | 25.37 | 24.59 | 23.65 | 22.60 | 21.69 | ||||||||||
Actual Basic Shares Outstanding | 17,066 | 17,055 | 16,975 | 16,944 | 16,942 | ||||||||||
Actual Diluted Shares Outstanding | 17,098 | 17,072 | 17,018 | 16,981 | 16,970 | ||||||||||
(1)Tangible book value per diluted share is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 10. | |||||||||||||||
CAPITAL CITY BANK GROUP, INC. | |||||||||||||||
CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||||
Unaudited | |||||||||||||||
2025 | 2024 | Six Months Ended June 30, | |||||||||||||
(Dollars in thousands, except per share data) | Second Quarter | First Quarter | Fourth Quarter | Third Quarter | Second Quarter | 2025 | 2024 | ||||||||
INTEREST INCOME | |||||||||||||||
Loans, including Fees | $ | 40,872 | $ | 40,478 | $ | 41,453 | $ | 41,659 | $ | 41,138 | $ | 81,350 | $ | 81,821 | |
Investment Securities | 6,678 | 5,808 | 4,694 | 4,155 | 4,004 | 12,486 | 8,248 | ||||||||
Federal Funds Sold and Interest Bearing Deposits | 3,909 | 3,496 | 3,596 | 3,514 | 3,624 | 7,405 | 5,517 | ||||||||
Total Interest Income | 51,459 | 49,782 | 49,743 | 49,328 | 48,766 | 101,241 | 95,586 | ||||||||
INTEREST EXPENSE | |||||||||||||||
Deposits | 7,405 | 7,383 | 7,766 | 8,223 | 8,579 | 14,788 | 16,173 | ||||||||
Repurchase Agreements | 156 | 164 | 199 | 221 | 217 | 320 | 418 | ||||||||
Other Short-Term Borrowings | 179 | 117 | 83 | 52 | 68 | 296 | 107 | ||||||||
Subordinated Notes Payable | 530 | 560 | 581 | 610 | 630 | 1,090 | 1,258 | ||||||||
Other Long-Term Borrowings | 5 | 11 | 11 | 11 | 3 | 16 | 6 | ||||||||
Total Interest Expense | 8,275 | 8,235 | 8,640 | 9,117 | 9,497 | 16,510 | 17,962 | ||||||||
Net Interest Income | 43,184 | 41,547 | 41,103 | 40,211 | 39,269 | 84,731 | 77,624 | ||||||||
Provision for Credit Losses | 620 | 768 | 701 | 1,206 | 1,204 | 1,388 | 2,124 | ||||||||
Net Interest Income after Provision for Credit Losses | 42,564 | 40,779 | 40,402 | 39,005 | 38,065 | 83,343 | 75,500 | ||||||||
NONINTEREST INCOME | |||||||||||||||
Deposit Fees | 5,320 | 5,061 | 5,207 | 5,512 | 5,377 | 10,381 | 10,627 | ||||||||
Bank Card Fees | 3,774 | 3,514 | 3,697 | 3,624 | 3,766 | 7,288 | 7,386 | ||||||||
Wealth Management Fees | 5,206 | 5,763 | 5,222 | 4,770 | 4,439 | 10,969 | 9,121 | ||||||||
Mortgage Banking Revenues | 4,190 | 3,820 | 3,118 | 3,966 | 4,381 | 8,010 | 7,259 | ||||||||
Other | 1,524 | 1,749 | 1,516 | 1,641 | 1,643 | 3,273 | 3,310 | ||||||||
Total Noninterest Income | 20,014 | 19,907 | 18,760 | 19,513 | 19,606 | 39,921 | 37,703 | ||||||||
NONINTEREST EXPENSE | |||||||||||||||
Compensation | 26,490 | 26,248 | 26,108 | 25,800 | 24,406 | 52,738 | 48,813 | ||||||||
Occupancy, Net | 7,071 | 6,793 | 6,893 | 7,098 | 6,997 | 13,864 | 13,991 | ||||||||
Other | 8,977 | 5,660 | 8,781 | 10,023 | 9,038 | 14,637 | 17,808 | ||||||||
Total Noninterest Expense | 42,538 | 38,701 | 41,782 | 42,921 | 40,441 | 81,239 | 80,612 | ||||||||
OPERATING PROFIT | 20,040 | 21,985 | 17,380 | 15,597 | 17,230 | 42,025 | 32,591 | ||||||||
Income Tax Expense | 4,996 | 5,127 | 4,219 | 2,980 | 3,189 | 10,123 | 6,725 | ||||||||
Net Income | 15,044 | 16,858 | 13,161 | 12,617 | 14,041 | 31,902 | 25,866 | ||||||||
Pre-Tax (Income) Loss Attributable to Noncontrolling Interest | - | - | (71 | ) | 501 | 109 | - | 841 | |||||||
NET INCOME ATTRIBUTABLE TO COMMON SHAREOWNERS | $ | 15,044 | $ | 16,858 | $ | 13,090 | $ | 13,118 | $ | 14,150 | $ | 31,902 | $ | 26,707 | |
PER COMMON SHARE | |||||||||||||||
Basic Net Income | $ | 0.88 | $ | 0.99 | $ | 0.77 | $ | 0.77 | $ | 0.84 | $ | 1.87 | $ | 1.58 | |
Diluted Net Income | 0.88 | 0.99 | 0.77 | 0.77 | 0.83 | 1.87 | 1.57 | ||||||||
Cash Dividend | $ | 0.24 | $ | 0.24 | $ | 0.23 | $ | 0.23 | $ | 0.21 | $ | 0.48 | $ | 0.42 | |
AVERAGE SHARES | |||||||||||||||
Basic | 17,056 | 17,027 | 16,946 | 16,943 | 16,931 | 17,042 | 16,941 | ||||||||
Diluted | 17,088 | 17,044 | 16,990 | 16,979 | 16,960 | 17,067 | 16,964 | ||||||||
CAPITAL CITY BANK GROUP, INC. | |||||||||||||||||||||
ALLOWANCE FOR CREDIT LOSSES ("ACL") | |||||||||||||||||||||
AND CREDIT QUALITY | |||||||||||||||||||||
Unaudited | |||||||||||||||||||||
2025 | 2024 | Six Months Ended June 30, | |||||||||||||||||||
(Dollars in thousands, except per share data) | Second Quarter | First Quarter | Fourth Quarter | Third Quarter | Second Quarter | 2025 | 2024 | ||||||||||||||
ACL - HELD FOR INVESTMENT LOANS | |||||||||||||||||||||
Balance at Beginning of Period | $ | 29,734 | $ | 29,251 | $ | 29,836 | $ | 29,219 | $ | 29,329 | $ | 29,251 | $ | 29,941 | |||||||
Transfer from Other (Assets) Liabilities | - | - | - | - | - | - | (50 | ) | |||||||||||||
Provision for Credit Losses | 718 | 1,083 | 1,085 | 1,879 | 1,129 | 1,801 | 2,061 | ||||||||||||||
Net Charge-Offs (Recoveries) | 590 | 600 | 1,670 | 1,262 | 1,239 | 1,190 | 2,733 | ||||||||||||||
Balance at End of Period | $ | 29,862 | $ | 29,734 | $ | 29,251 | $ | 29,836 | $ | 29,219 | $ | 29,862 | $ | 29,219 | |||||||
As a % of Loans HFI | 1.13 | % | 1.12 | % | 1.10 | % | 1.11 | % | 1.09 | % | 1.13 | % | 1.09 | % | |||||||
As a % of Nonperforming Loans | 463.01 | % | 692.10 | % | 464.14 | % | 452.64 | % | 529.79 | % | 463.01 | % | 529.79 | % | |||||||
ACL - UNFUNDED COMMITMENTS | |||||||||||||||||||||
Balance at Beginning of Period | 1,832 | $ | 2,155 | $ | 2,522 | $ | 3,139 | $ | 3,121 | $ | 2,155 | $ | 3,191 | ||||||||
Provision for Credit Losses | (94 | ) | (323 | ) | (367 | ) | (617 | ) | 18 | (417 | ) | (52 | ) | ||||||||
Balance at End of Period(1) | 1,738 | 1,832 | 2,155 | 2,522 | 3,139 | 1,738 | 3,139 | ||||||||||||||
ACL - DEBT SECURITIES | |||||||||||||||||||||
Provision for Credit Losses | $ | (4 | ) | $ | 8 | $ | (17 | ) | $ | (56 | ) | $ | 57 | $ | 4 | $ | 115 | ||||
CHARGE-OFFS | |||||||||||||||||||||
Commercial, Financial and Agricultural | $ | 74 | $ | 168 | $ | 499 | $ | 331 | $ | 400 | $ | 242 | $ | 682 | |||||||
AG˹ٷ Estate - Construction | - | - | 47 | - | - | - | - | ||||||||||||||
AG˹ٷ Estate - Commercial | - | - | - | 3 | - | - | - | ||||||||||||||
AG˹ٷ Estate - Residential | 49 | 8 | 44 | - | - | 57 | 17 | ||||||||||||||
AG˹ٷ Estate - Home Equity | 24 | - | 33 | 23 | - | 24 | 76 | ||||||||||||||
Consumer | 914 | 865 | 1,307 | 1,315 | 1,061 | 1,779 | 2,611 | ||||||||||||||
Overdrafts | 437 | 570 | 574 | 611 | 571 | 1,007 | 1,209 | ||||||||||||||
Total Charge-Offs | $ | 1,498 | $ | 1,611 | $ | 2,504 | $ | 2,283 | $ | 2,032 | $ | 3,109 | $ | 4,595 | |||||||
RECOVERIES | |||||||||||||||||||||
Commercial, Financial and Agricultural | $ | 117 | $ | 75 | $ | 103 | $ | 176 | $ | 59 | $ | 192 | $ | 100 | |||||||
AG˹ٷ Estate - Construction | - | - | 3 | - | - | - | - | ||||||||||||||
AG˹ٷ Estate - Commercial | 6 | 3 | 33 | 5 | 19 | 9 | 223 | ||||||||||||||
AG˹ٷ Estate - Residential | 65 | 119 | 28 | 88 | 23 | 184 | 60 | ||||||||||||||
AG˹ٷ Estate - Home Equity | 42 | 9 | 17 | 59 | 37 | 51 | 61 | ||||||||||||||
Consumer | 456 | 481 | 352 | 405 | 313 | 937 | 723 | ||||||||||||||
Overdrafts | 222 | 324 | 298 | 288 | 342 | 546 | 695 | ||||||||||||||
Total Recoveries | $ | 908 | $ | 1,011 | $ | 834 | $ | 1,021 | $ | 793 | $ | 1,919 | $ | 1,862 | |||||||
NET CHARGE-OFFS (RECOVERIES) | $ | 590 | $ | 600 | $ | 1,670 | $ | 1,262 | $ | 1,239 | $ | 1,190 | $ | 2,733 | |||||||
Net Charge-Offs as a % of Average Loans HFI(2) | 0.09 | % | 0.09 | % | 0.25 | % | 0.19 | % | 0.18 | % | 0.09 | % | 0.20 | % | |||||||
CREDIT QUALITY | |||||||||||||||||||||
Nonaccruing Loans | $ | 6,449 | $ | 4,296 | $ | 6,302 | $ | 6,592 | $ | 5,515 | |||||||||||
Other AG˹ٷ Estate Owned | 132 | 132 | 367 | 650 | 650 | ||||||||||||||||
Total Nonperforming Assets ("NPAs") | $ | 6,581 | $ | 4,428 | $ | 6,669 | $ | 7,242 | $ | 6,165 | |||||||||||
Past Due Loans 30-89 Days | $ | 4,523 | $ | 3,735 | $ | 4,311 | $ | 9,388 | $ | 5,672 | |||||||||||
Classified Loans | 28,623 | 19,194 | 19,896 | 25,501 | 25,566 | ||||||||||||||||
Nonperforming Loans as a % of Loans HFI | 0.25 | % | 0.16 | % | 0.24 | % | 0.25 | % | 0.21 | % | |||||||||||
NPAs as a % of Loans HFI and Other AG˹ٷ Estate | 0.25 | % | 0.17 | % | 0.25 | % | 0.27 | % | 0.23 | % | |||||||||||
NPAs as a % of Total Assets | 0.15 | % | 0.10 | % | 0.15 | % | 0.17 | % | 0.15 | % | |||||||||||
(1)Recorded in other liabilities | |||||||||||||||||||||
(2)Annualized | |||||||||||||||||||||
CAPITAL CITY BANK GROUP, INC. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
AVERAGE BALANCE AND INTEREST RATES | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Second Quarter 2025 | First Quarter 2025 | Fourth Quarter 2024 | Third Quarter 2024 | Second Quarter 2024 | June 2025 YTD | June 2024 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 | $ | 22,668 | $ | 475 | 8.40 | % | $ | 24,726 | $ | 490 | 8.04 | % | $ | 31,047 | $ | 976 | 7.89 | % | $ | 24,570 | 720 | 7.49 | % | $ | 26,281 | $ | 517 | 5.26 | % | $ | 23,692 | $ | 965 | 8.21 | % | $ | 26,797 | $ | 1,080 | 5.62 | % | ||||||||||||||||
Loans Held for Investment(1) | 2,652,572 | 40,436 | 6.11 | 2,665,910 | 40,029 | 6.09 | 2,677,396 | 40,521 | 6.07 | 2,693,533 | 40,985 | 6.09 | 2,726,748 | 40,683 | 6.03 | 2,659,204 | 80,465 | 6.10 | 2,727,688 | 80,879 | 5.99 | ||||||||||||||||||||||||||||||||||||
Investment Securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Taxable Investment Securities | 1,006,514 | 6,666 | 2.65 | 981,485 | 5,802 | 2.38 | 914,353 | 4,688 | 2.04 | 907,610 | 4,148 | 1.82 | 918,989 | 3,998 | 1.74 | 994,068 | 12,468 | 2.52 | 935,658 | 8,237 | 1.76 | ||||||||||||||||||||||||||||||||||||
Tax-Exempt Investment Securities(1) | 1,467 | 17 | 4.50 | 845 | 9 | 4.32 | 849 | 9 | 4.31 | 846 | 10 | 4.33 | 843 | 9 | 4.36 | 1,158 | 26 | 4.43 | 850 | 18 | 4.35 | ||||||||||||||||||||||||||||||||||||
Total Investment Securities | 1,007,981 | 6,683 | 2.65 | 982,330 | 5,811 | 2.38 | 915,202 | 4,697 | 2.04 | 908,456 | 4,158 | 1.82 | 919,832 | 4,007 | 1.74 | 995,226 | 12,494 | 2.52 | 936,508 | 8,255 | 1.76 | ||||||||||||||||||||||||||||||||||||
Federal Funds Sold and Interest Bearing Deposits | 348,787 | 3,909 | 4.49 | 320,948 | 3,496 | 4.42 | 298,255 | 3,596 | 4.80 | 256,855 | 3,514 | 5.44 | 262,419 | 3,624 | 5.56 | 334,944 | 7,405 | 4.46 | 201,454 | 5,517 | 5.51 | ||||||||||||||||||||||||||||||||||||
Total Earning Assets | 4,032,008 | $ | 51,503 | 5.12 | % | 3,993,914 | $ | 49,826 | 5.06 | % | 3,921,900 | $ | 49,790 | 5.05 | % | 3,883,414 | $ | 49,377 | 5.06 | % | 3,935,280 | $ | 48,831 | 4.99 | % | 4,013,066 | $ | 101,329 | 5.09 | % | 3,892,447 | $ | 95,731 | 4.94 | % | ||||||||||||||||||||||
Cash and Due From Banks | 65,761 | 73,467 | 73,992 | 70,994 | 74,803 | 69,593 | 75,283 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Credit Losses | (30,492 | ) | (30,008 | ) | (30,107 | ) | (29,905 | ) | (29,564 | ) | (30,251 | ) | (29,797 | ) | |||||||||||||||||||||||||||||||||||||||||||
Other Assets | 302,984 | 297,660 | 293,884 | 291,359 | 291,669 | 300,336 | 293,473 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 4,370,261 | $ | 4,335,033 | $ | 4,259,669 | $ | 4,215,862 | $ | 4,272,188 | $ | 4,352,744 | $ | 4,231,406 | |||||||||||||||||||||||||||||||||||||||||||
LIABILITIES: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest Bearing Deposits | $ | 1,342,304 | $ | 1,317,425 | $ | 1,323,556 | $ | 1,332,305 | $ | 1,346,546 | $ | 1,329,933 | $ | 1,345,367 | |||||||||||||||||||||||||||||||||||||||||||
NOW Accounts | 1,225,697 | $ | 3,750 | 1.23 | % | 1,249,955 | $ | 3,854 | 1.25 | % | 1,182,073 | $ | 3,826 | 1.29 | % | 1,145,544 | $ | 4,087 | 1.42 | % | 1,207,643 | $ | 4,425 | 1.47 | % | 1,237,759 | $ | 7,604 | 1.24 | % | 1,204,337 | $ | 8,922 | 1.49 | % | ||||||||||||||||||||||
Money Market Accounts | 431,774 | 2,340 | 2.17 | 420,059 | 2,187 | 2.11 | 422,615 | 2,526 | 2.38 | 418,625 | 2,694 | 2.56 | 407,387 | 2,752 | 2.72 | 425,949 | 4,527 | 2.14 | 380,489 | 4,737 | 2.50 | ||||||||||||||||||||||||||||||||||||
Savings Accounts | 507,950 | 174 | 0.14 | 507,676 | 176 | 0.14 | 504,859 | 179 | 0.14 | 512,098 | 180 | 0.14 | 519,374 | 176 | 0.14 | 507,813 | 350 | 0.14 | 529,374 | 364 | 0.14 | ||||||||||||||||||||||||||||||||||||
Time Deposits | 172,982 | 1,141 | 2.65 | 170,367 | 1,166 | 2.78 | 167,321 | 1,235 | 2.94 | 163,462 | 1,262 | 3.07 | 160,078 | 1,226 | 3.08 | 171,682 | 2,307 | 2.71 | 149,203 | 2,150 | 2.90 | ||||||||||||||||||||||||||||||||||||
Total Interest Bearing Deposits | 2,338,403 | 7,405 | 1.27 | 2,348,057 | 7,383 | 1.28 | 2,276,868 | 7,766 | 1.36 | 2,239,729 | 8,223 | 1.46 | 2,294,482 | 8,579 | 1.50 | 2,343,203 | 14,788 | 1.27 | 2,263,403 | 16,173 | 1.44 | ||||||||||||||||||||||||||||||||||||
Total Deposits | 3,680,707 | 7,405 | 0.81 | 3,665,482 | 7,383 | 0.82 | 3,600,424 | 7,766 | 0.86 | 3,572,034 | 8,223 | 0.92 | 3,641,028 | 8,579 | 0.95 | 3,673,136 | 14,788 | 0.81 | 3,608,770 | 16,173 | 0.90 | ||||||||||||||||||||||||||||||||||||
Repurchase Agreements | 22,557 | 156 | 2.78 | 29,821 | 164 | 2.23 | 28,018 | 199 | 2.82 | 27,126 | 221 | 3.24 | 26,999 | 217 | 3.24 | 26,169 | 320 | 2.47 | 26,362 | 418 | 3.19 | ||||||||||||||||||||||||||||||||||||
Other Short-Term Borrowings | 10,503 | 179 | 6.82 | 7,437 | 117 | 6.39 | 6,510 | 83 | 5.06 | 2,673 | 52 | 7.63 | 6,592 | 68 | 4.16 | 8,978 | 296 | 6.64 | 5,176 | 107 | 4.16 | ||||||||||||||||||||||||||||||||||||
Subordinated Notes Payable | 51,981 | 530 | 4.03 | 52,887 | 560 | 4.23 | 52,887 | 581 | 4.30 | 52,887 | 610 | 4.52 | 52,887 | 630 | 4.71 | 52,432 | 1,090 | 4.13 | 52,887 | 1,258 | 4.70 | ||||||||||||||||||||||||||||||||||||
Other Long-Term Borrowings | 792 | 5 | 2.41 | 794 | 11 | 5.68 | 794 | 11 | 5.57 | 795 | 11 | 5.55 | 258 | 3 | 4.31 | 793 | 16 | 4.04 | 270 | 6 | 4.56 | ||||||||||||||||||||||||||||||||||||
Total Interest Bearing Liabilities | 2,424,236 | $ | 8,275 | 1.37 | % | 2,438,996 | $ | 8,235 | 1.37 | % | 2,365,077 | $ | 8,640 | 1.45 | % | 2,323,210 | $ | 9,117 | 1.56 | % | 2,381,218 | $ | 9,497 | 1.60 | % | 2,431,575 | $ | 16,510 | 1.37 | % | 2,348,098 | $ | 17,962 | 1.54 | % | ||||||||||||||||||||||
Other Liabilities | 76,138 | 65,211 | 73,130 | 73,767 | 72,634 | 70,705 | 70,464 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Liabilities | 3,842,678 | 3,821,632 | 3,761,763 | 3,729,282 | 3,800,398 | 3,832,213 | 3,763,929 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Temporary Equity | - | - | 6,763 | 6,443 | 6,493 | - | 6,821 | ||||||||||||||||||||||||||||||||||||||||||||||||||
SHAREOWNERS' EQUITY: | 527,583 | 513,401 | 491,143 | 480,137 | 465,297 | 520,531 | 460,656 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Liabilities, Temporary Equity and Shareowners' Equity | $ | 4,370,261 | $ | 4,335,033 | $ | 4,259,669 | $ | 4,215,862 | $ | 4,272,188 | $ | 4,352,744 | $ | 4,231,406 | |||||||||||||||||||||||||||||||||||||||||||
Interest Rate Spread | $ | 43,228 | 3.75 | % | $ | 41,591 | 3.69 | % | $ | 41,150 | 3.59 | % | $ | 40,260 | 3.49 | % | $ | 39,334 | 3.38 | % | $ | 84,819 | 3.72 | % | $ | 77,769 | 3.40 | % | |||||||||||||||||||||||||||||
Interest Income and Rate Earned(1) | 51,503 | 5.12 | 49,826 | 5.06 | 49,790 | 5.05 | 49,377 | 5.06 | 48,831 | 4.99 | 101,329 | 5.09 | 95,731 | 4.94 | |||||||||||||||||||||||||||||||||||||||||||
Interest Expense and Rate Paid(2) | 8,275 | 0.82 | 8,235 | 0.84 | 8,640 | 0.88 | 9,117 | 0.93 | 9,497 | 0.97 | 16,510 | 0.83 | 17,962 | 0.93 | |||||||||||||||||||||||||||||||||||||||||||
Net Interest Margin | $ | 43,228 | 4.30 | % | $ | 41,591 | 4.22 | % | $ | 41,150 | 4.17 | % | $ | 40,260 | 4.12 | % | $ | 39,334 | 4.02 | % | $ | 84,819 | 4.26 | % | $ | 77,769 | 4.01 | % | |||||||||||||||||||||||||||||
(1) Interest and average rates are calculated on a tax-equivalent basis using a | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Rate calculated based on average earning assets. |
