# EDGAR Filing Document

**Accession Number:** 0000726601
**File Stem:** 0000726601-23-000004
**Filing Date:** 2023-1
**Character Count:** 46869
**Document Hash:** 2d58e21f561e422e5c27c82d74aa57eb
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000726601-23-000004.hdr.sgml**: 20230124

**ACCESSION NUMBER**: 0000726601-23-000004

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20230124

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230124

**DATE AS OF CHANGE**: 20230124

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CAPITAL CITY BANK GROUP INC
- **CENTRAL INDEX KEY:** 0000726601
- **STANDARD INDUSTRIAL CLASSIFICATION:** STATE COMMERCIAL BANKS [6022]
- **IRS NUMBER:** 592273542
- **STATE OF INCORPORATION:** FL
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-13358
- **FILM NUMBER:** 23546484

**BUSINESS ADDRESS:**
- **STREET 1:** 217 N MONROE ST
- **CITY:** TALLAHASSEE
- **STATE:** FL
- **ZIP:** 32301
- **BUSINESS PHONE:** 8506710300

**MAIL ADDRESS:**
- **STREET 1:** PO BOX 11248
- **CITY:** TALLAHASSEE
- **STATE:** FL
- **ZIP:** 32302-3248

?xml version="1.0" encoding="UTF-8"? ccbg-20221231pressrelease8k

#### UNITED STATES

#### SECURITIES AND EXCHANGE COMMISSION

#### WASHINGTON, DC 20549

#### FORM

#### 8-K

#### CURRENT REPORT

#### Pursuant to Section 13 or 15(d) of the

#### Securities Exchange Act of 1934

#### Date of Report (Date of earliest event reported):
January 24, 2023

#### CAPITAL CITY BANK GROUP, INC.
(Exact name of registrant as specified in its charter)

Florida

0-13358

59-2273542

(State of Incorporation)

(Commission File Number)

(IRS Employer Identification No.)

217 North Monroe Street,

Tallahassee

,

Florida

32301

(Address of principal executive offices

(Zip Code)

Registrant's telephone number, including area code: (850) 402-7821

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant

under any of the following provisions (see General Instruction A.2. below):

☐

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, Par value $0.01

CCBG

Nasdaq Stock Market

, LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933

(§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for

complying with any new or revised financial accounting standards pursuant to Section 13(a) of The Exchange Act.

☐

#### FORM 8-

#### K

#### CURRENT REPORT

#### Item 2.02. Results of Operations and Financial Condition.
On January 24, 2023, Capital City Bank Group, Inc. ("CCBG") issued an earnings press release reporting CCBG's financial

results for the three and twelve month periods ended December 31, 2022. A copy of the press release is attached as Exhibit 99.1

hereto and incorporated herein by reference.

The information furnished under Item 2.02 of this Current Report, including the Exhibit attached hereto, shall not be deemed

"filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any

filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

#### Item 9.01. Financial Statements and Exhibits.
(d) #### Exhibits

#### .
Item No. Description of Exhibit

99.1 [Press release, dated January 24, 2023.](ex991.htm)

#### SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed

on its behalf by the undersigned hereunto duly authorized.

#### CAPITAL CITY BANK GROUP, INC.
Date: January 24, 2023

By:

/s/ Jep Larkin

Jep Larkin,

Executive Vice President and Chief Financial Officer

#### EXHIBIT INDEX

#### Exhibit

#### Number Description
99.1 [Press Release dated January 24, 2023](ex991.htm)

## Exhibit 99.1

# **Capital City Bank Group, Inc.**
**Reports Fourth Quarter 2022 Results**

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

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

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

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

# **Full Year 2022 HIGHLIGHTS**

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

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

# **Discussion of Operating Results**

# *Net Interest Income/Net Interest Margin*

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

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

### *Provision for Credit Losses*

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

### *Noninterest Income and Noninterest Expense*

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

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

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

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

2

### *Income Taxes*

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

### **Discussion of Financial Condition**

#### *Earning Assets*

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

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

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

#### *Allowance for Credit Losses*

At December 31, 2022, the allowance for credit losses for HFI loans totaled $24.7 million compared to $22.5 million at September 30, 2022 and $21.6 million at December 31, 2021. Activity within the allowance is provided on Page 9. Incremental allowance related to loan growth, a higher projected rate of unemployment and its effect on rates of default, and slower prepayment speeds (due to higher interest rates) were all contributing factors driving the increase in the allowance during 2022. At December 31, 2022, the allowance represented 0.98% of HFI loans compared to 0.96% at September 30, 2022, and 1.12% at December 31, 2021.

#### *Credit Quality*

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

#### *Funding (Deposits/Debt)*

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

3

## Capital

Shareowners' equity was $394.0 million at December 31, 2022 compared to $373.2 million at September 30, 2022 and $383.2 million at December 31, 2021. For the full year 2022, shareowners' equity was positively impacted by net income attributable to common shareholders of $40.1 million, a $1.1 million increase in the fair value of the interest rate swap related to subordinated debt, stock compensation accretion of $1.3 million, net adjustments totaling $1.6 million related to transactions under our stock compensation plans, and an $8.7 million decrease in the accumulated other comprehensive loss for our pension plan. Shareowners' equity was reduced by common stock dividends of $11.2 million ($0.66 per share) and a $32.8 million increase in the unrealized loss on investment securities.

At December 31, 2022, our total risk-based capital ratio was 15.52% compared to 15.75% at September 30, 2022 and 17.15% at December 31, 2021. Our common equity tier 1 capital ratio was 12.64%, 12.83%, and 13.86%, respectively, on these dates. Our leverage ratio was 9.06%, 8.91%, and 8.95%, respectively, on these dates. Further, our tangible common equity ratio was 6.79% at December 31, 2022 compared to 6.61% and 6.95% at September 30, 2022 and December 31, 2021, respectively. The decline in our regulatory capital ratios compared to 2021 was attributable to strong loan growth during 2022. At December 31, 2022, all of our regulatory capital ratios exceeded the threshold to be designated as 'well-capitalized' under the Basel III capital standards.

## About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (NASDAQ: CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $4.5 billion in assets. We provide a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards, securities brokerage services and financial advisory services, including the sale of life insurance, risk management and asset protection services. Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 58 banking offices and 89 ATMs/ITMs in Florida, Georgia and Alabama. For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

## FORWARD-LOOKING STATEMENTS

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

4

## USE OF NON-GAAP FINANCIAL MEASURES

We present a tangible common equity ratio and a tangible book value per diluted share that removes the effect of goodwill and other intangibles resulting from merger and acquisition activity. We believe these measures are useful to investors because it allows investors to more easily compare our capital adequacy to other companies in the industry.

The GAAP to non-GAAP reconciliations are provided below.

| (Dollars in Thousands, except per share data) |  | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 |
| --- | --- | --- | --- | --- | --- | --- |
| Shareowners' Equity (GAAP) |  | $394,016 | $373,165 | $371,675 | $372,145 | $383,166 |
| Less: Goodwill and Other Intangibles (GAAP) |  | 93,093 | 93,133 | 93,173 | 93,213 | 93,253 |
| Tangible Shareowners' Equity (non-GAAP) | A | 300,923 | 286,032 | 278,502 | 278,932 | 289,913 |
| Total Assets (GAAP) |  | 4,525,958 | 4,332,671 | 4,354,297 | 4,310,045 | 4,263,849 |
| Less: Goodwill and Other Intangibles (GAAP) |  | 93,093 | 93,133 | 93,173 | 93,213 | 93,253 |
| Tangible Assets (non-GAAP) | B | $4,432,865 | $4,239,538 | $4,261,124 | $4,216,832 | $4,170,596 |
| Tangible Common Equity Ratio (non-GAAP) | A/B | 6.79% | 6.61% | 6.54% | 6.61% | 6.95% |
| Actual Diluted Shares Outstanding (GAAP) | C | 17,039,401 | 16,998,177 | 16,981,614 | 16,962,362 | 16,935,309 |
| Tangible Book Value per Diluted Share (non-GAAP) | A/C | $17.66 | $16.47 | $16.40 | $16.44 | $17.12 |

5

# **CAPITAL CITY BANK GROUP, INC.**  
 **EARNINGS HIGHLIGHTS**

*Unaudited*

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

$^{(1)}$ Tangible common equity ratio is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 5.

6

CAPITAL CITY BANK GROUP, INC.

CONSOLIDATED STATEMENT OF FINANCIAL CONDITION

Unaudited

|  | 2022 |  |  |  | 2021 |
| --- | --- | --- | --- | --- | --- |
| (Dollars in thousands) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter |
| ASSETS |  |  |  |  |  |
| Cash and Due From Banks | $72,114 | $72,686 | $91,289 | $77,963 | $65,313 |
| Funds Sold and Interest Bearing Deposits | 528,536 | 497,679 | 603,315 | 796,465 | 970,041 |
| Total Cash and Cash Equivalents | 600,650 | 570,365 | 694,524 | 868,428 | 1,035,354 |
| Investment Securities Available for Sale | 413,294 | 416,745 | 601,405 | 624,361 | 654,611 |
| Investment Securities Held to Maturity | 660,744 | 676,178 | 528,258 | 518,678 | 339,601 |
| Other Equity Securities | 10 | 1,349 | 900 | 855 | 861 |
| Total Investment Securities | 1,074,048 | 1,094,272 | 1,130,563 | 1,143,894 | 995,073 |
| Loans Held for Sale | 54,635 | 50,304 | 48,788 | 50,815 | 52,532 |
| Loans Held for Investment ("HFF") |  |  |  |  |  |
| Commercial, Financial, & Agricultural | 247,362 | 246,304 | 247,902 | 230,213 | 223,006 |
| Real Estate - Construction | 234,519 | 237,718 | 225,664 | 174,293 | 174,394 |
| Real Estate - Commercial | 782,557 | 715,870 | 699,093 | 669,110 | 663,550 |
| Real Estate - Residential | 721,759 | 573,963 | 470,121 | 368,020 | 346,756 |
| Real Estate - Home Equity | 208,120 | 202,512 | 194,658 | 188,174 | 187,821 |
| Consumer | 324,450 | 347,949 | 359,906 | 347,785 | 321,511 |
| Other Loans | 5,346 | 20,822 | 6,854 | 6,692 | 13,265 |
| Overdrafts | 1,067 | 1,047 | 1,455 | 1,222 | 1,082 |
| Total Loans Held for Investment | 2,525,180 | 2,346,185 | 2,213,653 | 1,985,509 | 1,931,465 |
| Allowance for Credit Losses | (24,736) | (22,510) | (21,201) | (20,756) | (21,696) |
| Loans Held for Investment, Net | 2,500,444 | 2,323,675 | 2,192,372 | 1,964,753 | 1,909,859 |
| Premises and Equipment, Net | 82,138 | 81,736 | 82,932 | 82,518 | 83,412 |
| Goodwill and Other Intangibles | 93,093 | 93,133 | 93,173 | 93,213 | 93,253 |
| Other Real Estate Owned | 431 | 13 | 90 | 17 | 17 |
| Other Assets | 120,519 | 119,173 | 111,935 | 106,407 | 94,349 |
| Total Other Assets | 296,181 | 294,055 | 288,130 | 282,155 | 271,031 |
| Total Assets | $4,525,958 | $4,332,671 | $4,354,297 | $4,310,045 | $4,263,849 |
| LIABILITIES |  |  |  |  |  |
| Deposits |  |  |  |  |  |
| Noninterest Bearing Deposits | $1,653,620 | $1,737,046 | $1,724,671 | $1,704,329 | $1,668,912 |
| NOW Accounts | 1,290,494 | 990,021 | 1,036,757 | 1,062,498 | 1,070,154 |
| Money Market Accounts | 267,383 | 292,932 | 289,337 | 288,077 | 274,611 |
| Savings Accounts | 637,374 | 646,526 | 639,594 | 614,599 | 599,811 |
| Certificates of Deposit | 90,446 | 92,853 | 95,899 | 95,204 | 99,374 |
| Total Deposits | 3,939,317 | 3,759,378 | 3,786,258 | 3,765,507 | 3,712,862 |
| Short-Term Borrowings | 56,793 | 52,271 | 39,463 | 30,865 | 34,557 |
| Subordinated Notes Payable | 52,887 | 52,887 | 52,887 | 52,887 | 52,887 |
| Other Long-Term Borrowings | 513 | 562 | 612 | 806 | 884 |
| Other Liabilities | 73,675 | 84,657 | 93,319 | 77,323 | 67,735 |
| Total Liabilities | 4,123,185 | 3,949,755 | 3,972,539 | 3,927,388 | 3,868,925 |
| Temporary Equity | 8,757 | 9,751 | 10,083 | 10,512 | 11,758 |
| SHAREOWNERS' EQUITY |  |  |  |  |  |
| Common Stock | 170 | 170 | 170 | 169 | 169 |
| Additional Paid-In Capital | 37,331 | 36,234 | 35,738 | 35,180 | 34,423 |
| Retained Earnings | 393,744 | 384,964 | 376,532 | 370,531 | 364,788 |
| Accumulated Other Comprehensive Loss, Net of Tax | (37,229) | (48,203) | (49,765) | (33,743) | (16,214) |
| Total Shareowners' Equity | 394,016 | 373,165 | 371,675 | 372,145 | 383,166 |
| Total Liabilities, Temporary Equity and Shareowners' Equity | $4,525,958 | $4,332,671 | $4,354,297 | $4,310,045 | $4,263,849 |
| OTHER BALANCE SHEET DATA |  |  |  |  |  |
| Earning Assets | $4,182,399 | $3,988,440 | $3,996,238 | $3,970,684 | $3,949,111 |
| Interest Bearing Liabilities | 2,305,890 | 2,128,052 | 2,154,549 | 2,145,736 | 2,132,278 |
| Book Value Per Diluted Share | $23.12 | $21.95 | $21.89 | $21.94 | $22.63 |
| Tangible Book Value Per Diluted Share(*) | 17.66 | 16.47 | 16.40 | 16.44 | 17.12 |
| Actual Basic Shares Outstanding | 16,987 | 16,962 | 16,959 | 16,940 | 16,992 |
| Actual Diluted Shares Outstanding | 17,039 | 16,998 | 16,982 | 16,962 | 16,935 |

(*) Tangible book value per diluted share is a non-GAAP financial measure. For additional information, including a reconciliation to GAAP, refer to Page 5.

7

# **CAPITAL CITY BANK GROUP, INC.**  
 **CONSOLIDATED STATEMENT OF OPERATIONS**  
 *Unaudited*

|  | 2022 |  |  |  | 2021 | December 31, |  |
| --- | --- | --- | --- | --- | --- | --- | --- |
|  | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | 2022 | 2021 |
| (Dollars in thousands, except per share data) |  |  |  |  |  |  |  |
| INTEREST INCOME |  |  |  |  |  |  |  |
| Loans, including Fees | $31,916 | $27,761 | $24,072 | $22,133 | $22,744 | $105,882 | $96,561 |
| Investment Securities | 4,847 | 4,372 | 3,848 | 2,896 | 2,505 | 15,955 | 8,792 |
| Federal Funds Sold and Interest Bearing Deposits | 4,463 | 3,231 | 1,408 | 409 | 300 | 9,511 | 998 |
| Total Interest Income | 41,226 | 35,364 | 29,320 | 25,438 | 25,549 | 131,348 | 106,351 |
| INTEREST EXPENSE |  |  |  |  |  |  |  |
| Deposits | 1,982 | 1,052 | 266 | 224 | 213 | 3,444 | 839 |
| Short-Term Borrowings | 690 | 536 | 343 | 192 | 307 | 1,761 | 1,360 |
| Subordinated Notes Payable | 522 | 443 | 370 | 317 | 306 | 1,652 | 1,228 |
| Other Long-Term Borrowings | 8 | 6 | 8 | 9 | 12 | 31 | 63 |
| Total Interest Expense | 3,122 | 2,037 | 987 | 742 | 838 | 6,888 | 3,490 |
| Net Interest Income | 38,104 | 33,327 | 28,333 | 24,696 | 24,711 | 124,460 | 102,861 |
| Provision for Credit Losses | 3,521 | 2,099 | 1,542 | - | - | 7,162 | (1,553) |
| Net Interest Income after Provision for Credit Losses | 34,583 | 31,228 | 26,791 | 24,696 | 24,711 | 117,298 | 104,414 |
| NONINTEREST INCOME |  |  |  |  |  |  |  |
| Deposit Fees | 5,536 | 5,947 | 5,447 | 5,191 | 5,300 | 22,121 | 18,882 |
| Bank Card Fees | 3,744 | 3,860 | 4,034 | 3,763 | 3,872 | 15,401 | 15,274 |
| Wealth Management Fees | 3,649 | 3,937 | 4,403 | 6,070 | 3,706 | 18,059 | 13,693 |
| Mortgage Banking Revenues | 5,497 | 7,116 | 9,065 | 8,946 | 9,800 | 30,624 | 52,425 |
| Other | 2,546 | 2,074 | 1,954 | 1,848 | 1,994 | 8,422 | 7,271 |
| Total Noninterest Income | 20,972 | 22,934 | 24,903 | 25,818 | 24,672 | 94,627 | 107,545 |
| NONINTEREST EXPENSE |  |  |  |  |  |  |  |
| Compensation | 25,565 | 24,738 | 25,383 | 24,856 | 24,783 | 100,542 | 101,470 |
| Occupancy, Net | 6,253 | 6,153 | 6,075 | 6,093 | 5,960 | 24,574 | 23,932 |
| Other | 10,469 | 8,919 | 9,040 | 8,284 | 9,464 | 36,712 | 37,106 |
| Total Noninterest Expense | 42,287 | 39,810 | 40,490 | 39,233 | 40,207 | 161,828 | 162,508 |
| OPERATING PROFIT |  |  |  |  |  |  |  |
| Income Tax Expense | 13,268 | 14,352 | 11,196 | 11,281 | 9,176 | 50,097 | 49,451 |
| Net Income | 2,599 | 3,074 | 2,177 | 2,235 | 2,040 | 10,085 | 9,835 |
| Pre-Tax Loss (Income) Attributable to Noncontrolling Interest | 10,669 | 11,278 | 9,019 | 9,046 | 7,136 | 40,012 | 39,616 |
| NET INCOME ATTRIBUTABLE TO COMMON SHAREOWNERS | 995 | 37 | (306) | (501) | (764) | 135 | (6,220) |
| PER COMMON SHARE |  |  |  |  |  |  |  |
| Basic Net Income | $11,664 | $11,315 | $8,713 | $8,455 | $6,372 | $40,147 | $33,396 |
| Diluted Net Income | 0.69 | 0.67 | 0.51 | 0.50 | 0.38 | 2.37 | 1.98 |
| Cash Dividend | 0.68 | 0.67 | 0.51 | 0.50 | 0.38 | 2.36 | 1.98 |
| AVERAGE SHARES | $0.17 | $0.17 | $0.16 | $0.16 | $0.16 | $0.66 | $0.62 |
| Basic | 16,963 | 16,960 | 16,949 | 16,931 | 16,880 | 16,951 | 16,863 |
| Diluted | 17,016 | 16,996 | 16,971 | 16,946 | 16,923 | 16,985 | 16,893 |

8

# **CAPITAL CITY BANK GROUP, INC.**  
 **ALLOWANCE FOR CREDIT LOSSES ('ACL')**  
 **AND CREDIT QUALITY**  
 *Unqualified*

|  | 2022 |  |  |  | 2021 | December 31, |  |
| --- | --- | --- | --- | --- | --- | --- | --- |
|  | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Fourth Quarter | 2022 | 2021 |
| (Dollars in thousands, except per share data) |  |  |  |  |  |  |  |
| ACL - HELD FOR INVESTMENT LOANS |  |  |  |  |  |  |  |
| Balance at Beginning of Period | $22,510 | $21,281 | $20,756 | $21,686 | $21,500 | $21,686 | $23,816 |
| Provision for Credit Losses | 3,543 | 1,931 | 1,670 | (79) | 200 | 7,065 | (2,842) |
| Net Charge-Offs (Recoveries) | 1,317 | 702 | 1,145 | 771 | 94 | 3,935 | (632) |
| Balance at End of Period | $24,736 | $22,510 | $21,281 | $20,756 | $21,686 | $24,736 | $21,686 |
| As a % of Loans HFI | 0.98% | 0.96% | 0.96% | 1.05% | 1.12% | 0.98% | 1.12% |
| As a % of Nonperforming Loans | 1,076.89% | 934.53% | 677.57% | 760.83% | 499.93% | 1,076.89% | 499.93% |
| ACL - UNFUNDED COMMITMENTS |  |  |  |  |  |  |  |
| Balance at Beginning of Period | 3,012 | $2,853 | $2,976 | $2,897 | $3,117 | $2,897 | $1,644 |
| Provision for Credit Losses | (23) | 159 | (123) | 79 | (220) | 92 | 1,253 |
| Balance at End of Period (1) | 2,989 | 3,012 | 2,853 | 2,976 | 2,897 | 2,989 | 2,897 |
| ACL - DEBT SECURITIES |  |  |  |  |  |  |  |
| Provision for Credit Losses | $1 | $9 | $(5) | $ - | $20 | $5 | $36 |
| CHARGE-OFFS |  |  |  |  |  |  |  |
| Commercial, Financial and Agricultural | $129 | $2 | $1,104 | $73 | $101 | $1,308 | $239 |
| Real Estate - Construction | - | - | - | - | - | - | - |
| Real Estate - Commercial | 88 | 1 | - | 266 | - | 355 | 405 |
| Real Estate - Residential | - | - | - | - | 20 | - | 100 |
| Real Estate - Home Equity | 160 | - | - | 33 | 9 | 193 | 103 |
| Consumer | 976 | 770 | 533 | 622 | 254 | 2,901 | 1,269 |
| Overdrafts | 720 | 989 | 660 | 780 | 678 | 3,149 | 2,703 |
| Total Charge-Offs | $2,073 | $1,762 | $2,297 | $1,774 | $1,062 | $7,906 | $4,827 |
| RECOVERIES |  |  |  |  |  |  |  |
| Commercial, Financial and Agricultural | $25 | $58 | $59 | $165 | $148 | $307 | $453 |
| Real Estate - Construction | - | 2 | - | 8 | - | 10 | 10 |
| Real Estate - Commercial | 13 | 8 | 56 | 29 | 25 | 106 | 865 |
| Real Estate - Residential | 98 | 44 | 115 | 27 | 33 | 284 | 753 |
| Real Estate - Home Equity | 36 | 22 | 67 | 58 | 173 | 183 | 413 |
| Consumer | 175 | 260 | 453 | 183 | 214 | 1,071 | 1,191 |
| Overdrafts | 409 | 666 | 402 | 533 | 375 | 2,010 | 1,774 |
| Total Recoveries | $756 | $1,060 | $1,152 | $1,083 | $968 | $3,971 | $5,459 |
| NET CHARGE-OFFS (RECOVERIES) | $1,317 | $702 | $1,145 | $771 | $94 | $3,935 | $(632) |
| Net Charge-Offs as a % of Average Loans HFI (2) | 0.21% | 0.12% | 0.22% | 0.16% | 0.02% | 0.18% | (0.03)% |
| CREDIT QUALITY |  |  |  |  |  |  |  |
| Nonaccruing Loans | $2,297 | $2,409 | $3,141 | $2,728 | $4,322 |  |  |
| Other Real Estate Owned | 431 | 13 | 90 | 17 | 17 |  |  |
| Total Nonperforming Assets ('NPAs') | $2,728 | $2,422 | $3,231 | $2,745 | $4,339 |  |  |
| Past Due Loans 30-89 Days | $7,829 | $6,263 | $3,554 | $3,120 | $3,600 |  |  |
| Past Due Loans 90 Days or More | - | - | - | - | - |  |  |
| Classified Loans | 19,342 | 20,988 | 19,620 | 22,348 | 17,912 |  |  |
| Performing Troubled Debt Restructurings | $5,913 | $6,261 | $6,728 | $7,364 | $7,643 |  |  |
| Nonperforming Loans as a % of Loans HFI | 0.09% | 0.10% | 0.14% | 0.14% | 0.22% |  |  |
| NPAs as a % of Loans HFI and Other Real Estate | 0.11% | 0.10% | 0.15% | 0.14% | 0.22% |  |  |
| NPAs as a % of Total Assets | 0.06% | 0.06% | 0.07% | 0.06% | 0.10% |  |  |

$^{(1)}$ Recorded in other liabilities

$^{(2)}$ Annualized

9

# **CAPITAL CITY BANK GROUP, INC.**
**AVERAGE BALANCE AND INTEREST RATES**
**Unaudited**

| (Dollars in thousands) | Fourth Quarter 2022 |  |  | Third Quarter 2022 |  |  | Second Quarter 2022 |  |  | First Quarter 2022 |  |  | Fourth Quarter 2021 |  |  | Dec 2022 YTD |  |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate |
| ASSETS: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Loans Held for Sale | $42,910 | $301 | 5.30% | $55,164 | $486 | 4.02% | $52,860 | $711 | 4.44% | $43,064 | $397 | 3.19% | $62,809 | $522 | 3.29% | $48,502 | $2,175 | 4.49% |
| Loans Held for Investment (1) | 2,439,379 | 31,410 | 5.11 | 2,264,075 | 27,354 | 4.76 | 2,084,679 | 23,433 | 4.53 | 1,963,578 | 21,011 | 4.52 | 1,048,314 | 22,296 | 4.54 | 2,189,440 | 104,916 | 4.75 |
| Investment Securities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Taxable Investment Securities | 1,070,265 | 4,835 | 1.70 | 1,117,789 | 4,350 | 1.55 | 1,142,269 | 3,034 | 1.34 | 1,056,736 | 2,009 | 1.10 | 987,780 | 2,483 | 1.00 | 1,098,878 | 15,917 | 1.45 |
| Tax-Exempt Investment Securities (2) | 2,827 | 17 | 2.36 | 2,939 | 17 | 2.30 | 2,408 | 10 | 1.73 | 2,409 | 10 | 1.66 | 3,380 | 17 | 2.07 | 2,668 | 34 | 2.03 |
| Total Investment Securities | 1,081,992 | 4,852 | 1.70 | 1,120,728 | 4,376 | 1.55 | 1,144,757 | 3,044 | 1.34 | 1,059,145 | 2,009 | 1.10 | 991,080 | 2,510 | 1.01 | 1,101,544 | 15,971 | 1.45 |
| Federal Funds Sold and Interest Bearing Deposits |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 449,352 | 4,463 | 3.77 | 568,984 | 3,231 | 2.25 | 691,925 | 1,408 | 0.02 | 673,897 | 409 | 0.19 | 789,180 | 380 | 0.15 | 649,762 | 9,511 | 1.46 |
| Total Earning Assets | 4,032,733 | $45,314 | 4.07% | 4,009,953 | $35,447 | 3.51% | 3,974,221 | $29,396 | 2.07% | 3,938,824 | $25,516 | 2.03% | 3,791,313 | $33,628 | 2.00% | 3,989,248 | $131,473 | 3.30% |
| Cash and Due From Banks | 74,170 |  |  | 79,527 |  |  | 79,730 |  |  | 74,253 |  |  | 73,752 |  |  | 76,929 |  |  |
| Allowance for Credit Losses | (22,596) |  |  | (21,589) |  |  | (20,984) |  |  | (21,653) |  |  | (22,127) |  |  | (21,688) |  |  |
| Other Assets | 297,510 |  |  | 289,789 |  |  | 288,421 |  |  | 273,353 |  |  | 284,999 |  |  | 287,813 |  |  |
| Total Assets | $4,381,825 |  |  | $4,357,678 |  |  | $4,321,388 |  |  | $4,264,775 |  |  | $4,127,937 |  |  | $4,332,202 |  |  |
| LIABILITIES: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Interest Bearing Deposits |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| NOW Accounts | $1,133,733 | $1,725 | 0.00% | $1,016,475 | $860 | 0.34% | $1,033,190 | $120 | 0.05% | $1,079,906 | $96 | 0.03% | $963,770 | $72 | 0.03% | $1,065,838 | $2,799 | 0.26% |
| Money Market Accounts | 273,120 | 63 | 0.09 | 208,758 | 71 | 0.10 | 206,210 | 36 | 0.05 | 205,406 | 33 | 0.05 | 209,335 | 34 | 0.05 | 203,407 | 203 | 0.07 |
| Savings Accounts | 641,153 | 80 | 0.05 | 643,640 | 80 | 0.05 | 628,472 | 77 | 0.05 | 589,399 | 72 | 0.05 | 573,563 | 71 | 0.05 | 628,513 | 309 | 0.05 |
| Time Deposits | 83,385 | 34 | 0.15 | 94,073 | 33 | 0.14 | 95,132 | 33 | 0.14 | 97,054 | 33 | 0.14 | 101,037 | 36 | 0.14 | 94,646 | 133 | 0.14 |
| Total Interest Bearing Deposits | 2,140,399 | 1,902 | 0.35% | 2,042,046 | 1,052 | 0.20% | 2,043,094 | 266 | 0.05% | 2,061,725 | 224 | 0.04% | 1,927,713 | 213 | 0.04% | 2,072,204 | 3,444 | 0.17% |
| Short-Term Borrowings | 58,844 | 690 | 5.30% | 46,679 | 536 | 4.56% | 51,702 | 543 | 4.35% | 52,353 | 192 | 2.40% | 46,255 | 397 | 2.63% | 48,483 | 1,761 | 4.35% |
| Subordinated Notes Payable | 52,887 | 522 | 3.86 | 52,887 | 443 | 3.20 | 52,887 | 376 | 2.76 | 52,887 | 317 | 2.40 | 52,887 | 386 | 2.26 | 52,887 | 1,852 | 3.00 |
| Other Long-Term Borrowings | 530 | 0 | 4.80 | 500 | 0 | 4.74 | 732 | 8 | 4.54 | 933 | 0 | 4.40 | 1,414 | 12 | 3.50 | 563 | 31 | 4.62 |
| Total Interest Bearing Liabilities | 2,244,860 | $3,122 | 0.31% | 2,143,692 | $2,037 | 0.30% | 2,128,395 | $907 | 0.19% | 2,147,798 | $742 | 0.14% | 2,028,369 | $830 | 0.16% | 2,166,239 | $6,800 | 0.32% |
| Noninterest Bearing Deposits | 1,862,443 |  |  | 1,729,918 |  |  | 1,722,325 |  |  | 1,652,337 |  |  | 1,621,432 |  |  | 1,691,132 |  |  |
| Other Liabilities | 84,585 |  |  | 90,501 |  |  | 87,207 |  |  | 72,160 |  |  | 114,657 |  |  | 85,684 |  |  |
| Total Liabilities | 3,981,888 |  |  | 3,900,511 |  |  | 3,937,527 |  |  | 3,972,101 |  |  | 3,764,418 |  |  | 3,943,855 |  |  |
| Temporary Equity | 9,367 |  |  | 9,062 |  |  | 10,006 |  |  | 10,518 |  |  | 13,330 |  |  | 9,957 |  |  |
| SHARE/COVERAGE EQUITY | 380,570 |  |  | 379,365 |  |  | 373,365 |  |  | 383,936 |  |  | 358,140 |  |  | 379,290 |  |  |
| Total Liabilities, Temporary Equity and Improvement Equity | $4,381,825 |  |  | $4,357,678 |  |  | $4,321,388 |  |  | $4,264,775 |  |  | $4,127,937 |  |  | $4,332,202 |  |  |
| Interest Rate Spread | $38,192 | 3.51% |  | $33,410 | 3.11% |  | $28,409 | 2.78% |  | $24,774 | 2.49% |  | $24,780 | 2.52% |  | $124,785 | 2.08% |  |
| Interest Income and Rate Earned (1) | 41,314 | 4.07 |  | 35,447 | 3.51 |  | 25,396 | 2.07 |  | 25,516 | 2.03 |  | 25,628 | 2.00 |  | 131,473 | 3.30 |  |
| Interest Expense and Rate Paid (2) | 3,122 | 0.31 |  | 2,037 | 0.20 |  | 907 | 0.10 |  | 742 | 0.08 |  | 830 | 0.09 |  | 6,800 | 0.17 |  |
| Net Interest Margin | $38,192 | 3.51% |  | $33,410 | 3.11% |  | $28,409 | 2.07% |  | $24,774 | 2.55% |  | $24,780 | 2.60% |  | $124,785 | 3.13% |  |

(1) Interest and average rates are calculated on a tax-approved basis using a 25% Federal tax rate.

(2) Rate calculated based on average earnings assets.

10