Impairment - Available-for-Sale Securities.

Unrealized gains on available-for-sale securities are excluded from earnings and reported, net of tax, in other comprehensive income (“OCI”). For available-for-sale securities that are in an unrealized loss position, the Company first assesses whether it intends to sell, or whether it is more likely than not it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For available-for-sale securities that do not meet the aforementioned criteria or have a zero loss assumption, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If the assessment indicates that a credit loss exists, the present value of cash flows to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded through a provision for credit loss expense, limited by the amount that fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.

Allowance for Credit Losses - Held-to-Maturity Securities.

Management measures expected credit losses on each individual held-to-maturity debt security that has not been deemed to have a zero assumption. Each security that is not deemed to have zero credit losses is individually measured based on net realizable value, or the difference between the discounted value of the expected cash flows, based on the original effective rate, and the recorded amortized basis of the security. To the extent a shortfall is related to credit loss, an allowance for credit loss is recorded through a provision for credit loss expense. Any shortfall related to other noncredit-related factors is recognized in other comprehensive income.

Loans Held for Investment

Loans held for investment (“HFI”) are stated at amortized cost which includes the principal amount outstanding, net premiums and discounts, and net deferred loan fees and costs. Accrued interest receivable on loans is reported in other assets and is not included in the amortized cost basis of loans. Interest income is accrued on the effective yield method based on outstanding principal balances, and includes loan late fees. Fees charged to originate loans and direct loan origination costs are deferred and amortized over the life of the loan as a yield adjustment.

The Company defines loans as past due when one full payment is past due or a contractual maturity is over 30 days late. The accrual of interest is generally suspended on loans more than 90 days past due with respect to principal or interest. When a loan is placed on nonaccrual status, all previously accrued and uncollected interest is reversed against current income and thus a policy election has been made to not include in the estimate of credit losses. Interest income on nonaccrual loans is recognized when the ultimate collectability is no longer considered doubtful. Loans are returned to accrual status when the principal and interest amounts contractually due are brought current or when future payments are reasonably assured.

Loan charge-offs on commercial and investor real estate loans are recorded when the facts and circumstances of the individual loan confirm the loan is not fully collectible and the loss is reasonably quantifiable. Factors considered in making these determinations are the borrower’s and any guarantor’s ability and willingness to pay, the status of the account in bankruptcy court (if applicable), and collateral value. Charge-off decisions for consumer loans are dictated by the Federal Financial Institutions Examination Council’s (FFIEC) Uniform Retail Credit Classification and Account Management Policy which establishes standards for the classification and treatment of consumer loans, which generally require charge-off after 120 days of delinquency.

The Company has adopted comprehensive lending policies, underwriting standards and loan review procedures designed to maximize loan income within an acceptable level of risk. Reporting systems are used to monitor loan originations, loan ratings, concentrations, loan delinquencies, nonperforming and potential problem loans, and other credit quality metrics. The ongoing review of loan portfolio quality and trends by Management and the Credit Risk Oversight Committee support the process for estimating the allowance for credit losses.

Allowance for Credit Losses

The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. The allowance for credit losses is adjusted by a credit loss provision which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance inis confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Expected credit loss inherent in non-cancellable off-balance sheet credit exposures is accounted for as a separate liability included in other liabilities.

Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical loan default and loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information incorporate management’s view of current conditions and forecasts.

The methodology for estimating the amount of credit losses reported in the allowance for credit losses has two basic components: first, an asset-specific component involving loans that do not share risk characteristics and the measurement of expected credit losses for such individual loans; and second, a pooled component for expected credit losses for pools of loans that share similar risk characteristics.

Loans That Do Not Share Risk Characteristics (Individually Analyzed)

Loans that do not share similar risk characteristics are evaluated on an individual basis. Loans deemed to be collateral dependent have differing risk characteristics and are individually analyzed to estimate the expected credit loss. A loan is collateral dependent when the borrower is experiencing financial difficulty and repayment of the loan is dependent on the liquidation and sale of the underlying collateral. For collateral dependent loans where foreclosure is probable, the expected credit loss is measured based on the difference between the fair value of the collateral (less selling cost) and the amortized cost basis of the asset. For collateral dependent loans where foreclosure is not probable, the Company has elected the practical expedient allowed by ASC 326-20 to measure the expected credit loss under the same approach as those loans where foreclosure is probable. For loans with balances greater than $250,000 the fair value of the collateral is obtained through independent appraisal of the underlying collateral. For loans with balances less than $250,000, the Company has made a policy election to measure expected loss for these individual loans utilizing loss rates for similar loan types. The aforementioned measurement criteria are applied for collateral dependent troubled debt restructurings.

Loans That Share Similar Risk Characteristics (Pooled Loans)

The general steps in determining expected credit losses for the pooled loan component of the allowance are as follows:

·Segment loans into pools according to similar risk characteristics

·Develop historical loss rates for each loan pool segment

·Incorporate the impact of forecasts

·Incorporate the impact of other qualitative factors

·Calculate and review pool specific allowance for credit loss estimate

Methodology –

A discounted cash flow (“DCF”) methodology is utilized to calculate expected cash flows for the life of each individual loan. The discounted present value of expected cash flow is then compared to the loan’s amortized cost basis to determine the credit loss estimate. Individual loan results are aggregated at the pool level in determining total reserves for each loan pool.

The primary inputs used to calculate expected cash flows include historical loss rates which reflect probability of default (“PD”) and loss given default (“LGD”), and prepayment rates. The historical look-back period is a key factor in the calculation of the PD rate and is based on management’s assessment of current and forecasted conditions and may vary by loan pool. Loans subject to the Company’s risk rating process are further sub-segmented by risk rating in the calculation of PD rates. LGD rates generally reflect the historical average net loss rate by loan pool. Expected cash flows are further adjusted to incorporate the impact of loan prepayments which will vary by loan segment and interest rate conditions. In general, prepayment rates are based on observed prepayment rates occurring in the loan portfolio and consideration of forecasted interest rates.

Forecast Factors –

In developing loss rates, adjustments are made to incorporate the impact of forecasted conditions. Certain assumptions are also applied, including the length of the forecast and reversion periods. The forecast period is the period within which management is able to make a reasonable and supportable assessment of future conditions. The reversion period is the period beyond which management believes it can develop a reasonable and supportable forecast, and bridges the gap between the forecast period and the use of historical default and loss rates. The remainder period reflects the remaining life of the loan. The length of the forecast and reversion periods are periodically evaluated and based on management’s assessment of current and forecasted conditions and may vary by loan pool. For purposes of developing a reasonable and supportable assessment of future conditions, management utilizes established industry and economic data points and sources, including the Federal Open Market Committee forecast, with the forecasted unemployment rate being a significant factor. PD rates for the forecast period will be adjusted accordingly based on management’s assessment of future conditions. PD rates for the remainder period will reflect the historical mean PD rate. Reversion period PD rates reflect the difference between forecast and remainder period PD rates closed using a straight-line adjustment over the reversion period.

Qualitative Factors –

Loss rates are further adjusted to account for other risk factors that impact loan defaults and losses. These basis point adjustments are based on management’s assessment of trends and conditions that impact credit risk and resulting loan losses, more specifically internal and external factors that are independent of and not reflected in the quantitative loss rate calculations. Risk factors management considers in this assessment include trends in underwriting standards, nature/volume/terms of loan originations, past due loans, loan review systems, collateral valuations, concentrations, legal/regulatory/political conditions, and the unforeseen impact of natural disasters.

Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which it is exposed to credit risk through a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit exposures is adjusted as a provision for credit loss expense and is recorded in other liabilities. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life and applies the same estimated loss rate as determined for current outstanding loan balances by segment. Off-balance sheet credit exposures are identified and classified in the same categories as the allowance for credit losses with similar risk characteristics that have been previously mentioned.

Mortgage Banking Activities

Mortgage Loans Held for Sale and Revenue Recognition

Mortgage loans held for sale (“HFS”) are carried at fair value under the fair value option with changes in fair value recorded in gain on sale of mortgage loans held for sale on the ~~statement~~consolidated statements of ~~operations.~~income. The fair value of mortgage loans held for sale committed to investors is calculated using observable market information such as the investor commitment, assignment of trade (AOT) or other mandatory delivery commitment prices. The Company bases loans committed to Agency investors based on the Agency’s quoted mortgage backed security (MBS) prices. The fair value of mortgage loans held for sale not committed to investors is based on quoted best execution secondary market prices. If no such quoted price exists, the fair value is determined using quoted prices for a similar asset or assets, such as MBS prices, adjusted for the specific attributes of that loan, which would be used by other market participants.

Gains and losses from the sale of mortgage loans held for sale are recognized based upon the difference between the sales proceeds and carrying value of the related loans upon sale and are recorded in gain on sale of mortgage loans held for sale on the ~~statement~~consolidated statements of ~~operations.~~income. Sales proceeds reflect the cash received from investors through the sale of the loan and servicing release premium. If the related mortgage servicing right (MSR) is sold servicing retained, the MSR addition is recorded in gain on sale of mortgage loans held for sale on the ~~statement~~consolidated statements of ~~operations.~~income. Gain on sale of mortgage loans held for sale also includes the unrealized gains and losses associated with the changes in the fair value of mortgage loans held for sale, and the realized and unrealized gains and losses from derivative instruments.

Mortgage loans held for sale are considered sold when the Company surrenders control over the financial assets. Control is considered to have been surrendered when the transferred assets have been isolated from the Company, beyond the reach of the Company and its creditors; the purchaser obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets; and the Company does not maintain effective control over the transferred assets through either an agreement that both entitles and obligates the Company to repurchase or redeem the transferred assets before their maturity or the ability to unilaterally cause the holder to return specific assets. The Company typically considers the above criteria to have been met upon acceptance and receipt of sales proceeds from the purchaser.

Derivative Instruments (IRLC/Forward Commitments)

The Company holds and issues derivative financial instruments such as interest rate lock commitments (IRLCs) and other forward sale commitments. IRLCs are subject to price risk primarily related to fluctuations in market interest rates. To hedge the interest rate risk on certain IRLCs, the Company uses forward sale commitments, such as to-be-announced securities (TBAs) or mandatory delivery commitments with investors. Management expects these forward sale commitments to experience changes in fair value opposite to the changes in fair value of the IRLCs thereby reducing earnings volatility. Forward sale commitments are also used to hedge the interest rate risk on mortgage loans held for sale that are not committed to investors and still subject to price risk. If the mandatory delivery commitments are not fulfilled, the Company pays a pair-off fee. Best effort forward sale commitments are also executed with investors, whereby certain loans are locked with a borrower and simultaneously committed to an investor at a fixed price. If the best effort IRLC does not fund, there is no obligation to fulfill the investor commitment.

The Company considers various factors and strategies in determining what portion of the IRLCs and uncommitted mortgage loans held for sale to economically hedge. All derivative instruments are recognized as other assets or other liabilities on the ~~balance sheet~~consolidated statements of financial condition at their fair value. Changes in the fair value of the derivative instruments are recognized in gain on sale of mortgage loans held for sale on the ~~statement~~consolidated statements of ~~operations~~income in the period in which they occur. Gains and losses resulting from the pairing-out of forward sale commitments are recognized in gain on sale of mortgage loans held for sale on the ~~statement~~consolidated statements of ~~operations.~~income. The Company accounts for all derivative instruments as free-standing derivative instruments and does not designate any for hedge accounting.

Mortgage Servicing Rights (“MSRs”) and Revenue Recognition

The Company sells residential mortgage loans in the secondary market and may retain the right to service the loans sold. Upon sale, an MSR asset is capitalized, which represents the then current fair value of future net cash flows expected to be realized for performing servicing activities. As the Company has not elected to subsequently measure any class of servicing assets under the fair value measurement method, the Company follows the amortization method. MSRs are amortized to noninterest income (other income) in proportion to and over the period of estimated net servicing income, and assessed for impairment at each reporting date. MSRs are carried at the lower of the initial capitalized amount, net of accumulated amortization, or estimated fair value, and included in other assets, net, on the consolidated statements of financial condition.

The Company periodically evaluates its MSRs asset for impairment. Impairment is assessed based on fair value at each reporting date using estimated prepayment speeds of the underlying mortgage loans serviced and stratifications based on the risk characteristics of the underlying loans (predominantly loan type and note interest rate). As mortgage interest rates fall, prepayment speeds are usually faster and the value of the MSRs asset generally decreases, requiring additional valuation reserve. Conversely, as mortgage interest rates rise, prepayment speeds are usually slower and the value of the MSRs asset generally increases, requiring less valuation reserve. A valuation allowance is established, through a charge to earnings, to the extent the amortized cost of the MSRs exceeds the estimated fair value by stratification. If it is later determined that all or a portion of the temporary impairment no longer exists for a stratification, the valuation is reduced through a recovery to earnings. An other-than-temporary impairment (i.e., recoverability is considered remote when considering interest rates and loan pay off activity) is recognized as a write-down of the MSRs asset and the related valuation allowance (to the extent a valuation allowance is available) and then against earnings. A direct write-down permanently reduces the carrying value of the MSRs asset and valuation allowance, precluding subsequent recoveries.

Derivative/Hedging Activities

At the inception of a derivative contract, the Company designates the derivative as one of three types based on the Company's intentions and belief as to the likely effectiveness as a hedge. These three types are (1) a hedge of the fair value of a recognized asset or liability or of an unrecognized firm commitment ("fair value hedge"), (2) a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability ("cash flow hedge"), or (3) an instrument with no hedging designation ("standalone derivative"). For a fair value hedge, the gain or loss on the derivative, as well as the offsetting loss or gain on the hedged item, are recognized in current earnings as fair values change. For a cash flow hedge, the gain or loss on the derivative is reported in other comprehensive income and is reclassified into earnings in the same periods during which the hedged transaction affects earnings. For both types of hedges, changes in the fair value of derivatives that are not highly effective in hedging the changes in fair value or expected cash flows of the hedged item are recognized immediately in current earnings. Net cash settlements on derivatives that qualify for hedge accounting are recorded in interest income or interest expense, based on the item being hedged. Net cash settlements on derivatives that do not qualify for hedge accounting are reported in non-interest income. Cash flows on hedges are classified in the cash flow statement the same as the cash flows of the items being hedged.

The Company formally documents the relationship between derivatives and hedged items, as well as the risk-management objective and the strategy for undertaking hedge transactions at the inception of the hedging relationship. This documentation includes linking fair value or cash flow hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the hedge's inception and on an ongoing basis, whether the derivative instruments that are used are highly effective in offsetting changes in fair values or cash flows of the hedged items. The Company discontinues hedge accounting when it determines that the derivative is no longer effective in offsetting changes in the fair value or cash flows of the hedged item, the derivative is settled or terminates, a hedged forecasted transaction is no longer probable, a hedged firm commitment is no longer firm, or treatment of the derivative as a hedge is no longer appropriate or intended. When hedge accounting is discontinued, subsequent changes in fair value of the derivative are recorded as non-interest income. When a fair value hedge is discontinued, the hedged asset or liability is no longer adjusted for changes in fair value and the existing basis adjustment is amortized or accreted over the remaining life of the asset or liability. When a cash flow hedge is discontinued but the hedged cash flows or forecasted transactions are still expected to occur, gains or losses that were accumulated in other comprehensive income are amortized into earnings over the same periods, in which the hedged transactions will affect earnings.

Accounting Standards Updates

ASU 2019-12,"Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. ASU 2019-12 simplifies the accounting for income taxes by eliminating certain exceptions to the guidance in ASC 740 related to the approach for intraperiod tax allocation when there is a loss from continuing operations or a gain from other items and the general methodology for calculating income taxes in an interim period when a year-to-date loss exceeds the anticipated loss for the year. ASU 2019-12 also simplifies aspects of the accounting for franchise taxes and enacted changes in tax laws or rates and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. ASU 2019-12 is effective for the Company January 1, 2021 and is not expected to have a material impact on the Company’s consolidated financial statements.

ASU 2020-01, "Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815). ASU 2020-01 clarifies the interaction of the accounting for equity securities under Topic 321 and investments accounted for under the equity method of accounting in Topic 323 and the accounting for certain forward contracts and purchased options accounted for under Topic 815. ASU 2020-01 is effective for the Company on January 1, 2021 and is not expected to have a material impact on the Company’s consolidated financial statements.

ASU 2020-02, "Financial Instruments - Credit Losses (Topic 326) and Leases (Topic 842)". ASU 2020-02 incorporates SEC SAB 119 (updated from SAB 102) into the Accounting Standards Codification (the "Codification") by aligning SEC recommended policies and procedures with ASC 326. ASU 2020-02 was effective on January 1, 2020 and had no material impact on the Company’s documentation requirements.

ASU 2020-03, "Codification Improvements to Financial Instruments". ASU 2020-03 revised a wide variety of topics in the Codification with the intent to make the Codification easier to understand and apply by eliminating inconsistencies and providing clarifications. ASU 2020-03 was effective immediately upon its release in March 2020 and did not have a material impact on the Company’s consolidated financial statements.

ASU 2020-04, "Reference Rate Reform (Topic 848). ASU 2020-04 provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification will be considered "minor" so that any existing unamortized origination fees/costs would carry forward and continue to be amortized and (ii) modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or re-measurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for derivative accounting. ASU 2020-04 is effective March 12, 2020 through December 31, 2022. An entity may elect to apply ASU 2020-04 for contract modifications as of January 1, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. Once elected for a Topic or an Industry Subtopic within the Codification, the amendments in this ASU must be applied prospectively for all eligible contract modifications for that Topic or Industry Subtopic. ~~We anticipate~~It is anticipated this ASU will simplify any modifications ~~we execute~~executed between the selected start date (yet to be determined) and December 31, 2022 that are directly related to LIBOR transition by allowing prospective recognition of the continuation of the contract, rather than extinguishment of the old contract resulting in writing off unamortized fees/costs. ~~We are~~The Company is evaluating the ~~impacts~~impact of this ASU and ~~have~~has not yet determined if the LIBOR transition and this ASU will have material effects on the Company’s business operations and consolidated financial statements.

NOTE 2 – INVESTMENT SECURITIES

Investment Portfolio Composition. The following table summarizes the amortized cost and related market value of investment securities
available-for-sale and securities held-to-maturity and the corresponding amounts of gross unrealized gains and losses.

March 31, 2020

December 31, 2019

Amortized
Unrealized
Unrealized
Market
Amortized
Unrealized
Unrealized
Market

Cost

Gains

Losses

Value

Cost

Gain

Losses

Value
Available for Sale

U.S. Government Treasury
$
198,640

$
2,874

$
-

$
201,514

$
231,996

$
849

$
67

$
232,778
U.S. Government Agency

164,070

1,955

131

165,894

155,706

697

325

156,078
States and Political Subdivisions

6,664

8

-

6,672

6,310

9

-

6,319
Mortgage-Backed Securities

581

75

-

656

693

80

-

773
Equity Securities⁽¹⁾

7,778

-

-

7,778

7,653

-

-

7,653
Total
$
377,733

$
4,912

$
131

$
382,514

$
402,358

$
1,635

$
392

$
403,601

Held to Maturity

U.S. Government Treasury
$
20,027

$
184

$
-

$
20,211

$
20,036

$
15

$
9

$
20,042
States and Political Subdivisions

340

-

-

340

1,376

-

-

1,376
Mortgage-Backed Securities

231,425

5,953

-

237,378

218,127

2,064

180

220,011
Total
$
251,792

$
6,137

$
-

$
257,929

$
239,539

$
2,079

$
189

$
241,429

Total Investment Securities
$
629,525

$
11,049

$
131

$
640,443

$
641,897

$
3,714

$
581

$
645,030

NOTE 2 – INVESTMENT SECURITIES

Investment Portfolio Composition. The following table summarizes the amortized cost and related market value of investment securities
available-for-sale and securities held-to-maturity and the corresponding amounts of gross unrealized gains and losses.


	June 30, 2020									December 31, 2019
	Amortized		Unrealized		Unrealized		Market		Amortized		Unrealized		Unrealized		Market
	Cost		Gains		Losses		Value		Cost		Gain		Losses		Value
Available for Sale
U.S. Government Treasury	$	158,600	$	2,167	$	-	$	160,767	$	231,996	$	849	$	67	$	232,778
U.S. Government Agency		163,658		2,890		31		166,517		155,706		697		325		156,078
States and Political Subdivisions		5,451		122		-		5,573		6,310		9		-		6,319
Mortgage-Backed Securities		488		57		-		545		693		80		-		773
Equity Securities⁽¹⁾		7,778		-		-		7,778		7,653		-		-		7,653
Total	$	335,975	$	5,236	$	31	$	341,180	$	402,358	$	1,635	$	392	$	403,601

Held to Maturity
U.S. Government Treasury	$	20,017	$	119	$	-	$	20,136	$	20,036	$	15	$	9	$	20,042
States and Political Subdivisions		-		-		-		-		1,376		-		-		1,376
Mortgage-Backed Securities		212,161		6,202		-		218,363		218,127		2,064		180		220,011
Total	$	232,178	$	6,321	$	-	$	238,499	$	239,539	$	2,079	$	189	$	241,429

Total Investment Securities	$	568,153	$	11,557	$	31	$	579,679	$	641,897	$	3,714	$	581	$	645,030

⁽¹⁾Includes Federal Home Loan Bank and Federal Reserve Bank stock, recorded at cost of $3.0 million and $4.8 million, respectively, at ~~March 31,~~June 30, 2020 and includes Federal Home Loan Bank and Federal Reserve Bank stock recorded at cost of $2.9 million and $4.8 million, respectively, at December 31, 2019.

Securities with an amortized cost of ~~$295.5~~ $262.0 million and $353.8 million at ~~March 31,~~June 30, 2020 and December 31, 2019, respectively, were pledged to secure public deposits and for other purposes.

The Bank, as a member of the Federal Home Loan Bank of Atlanta (“FHLB”), is required to own capital stock in the FHLB based generally upon the balances of residential and commercial real estate loans and FHLB advances. FHLB stock, which is included in equity securities, is pledged to secure FHLB advances. No ready market exists for this stock, and it has no quoted market value; however, redemption of this stock has historically been at par value.

As a member of the Federal Reserve Bank of Atlanta, the Bank is required to maintain stock in the Federal Reserve Bank of Atlanta based on a specified ratio relative to the Bank’s capital. Federal Reserve Bank stock is carried at cost.

Maturity Distribution. At ~~March 31,~~June 30, 2020, the Company's investment securities had the following maturity distribution based on contractual maturity. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations. Mortgage-backed securities and certain amortizing U.S. government agency securities are shown separately because they are not due at a certain maturity date.

	Available for Sale				Held to Maturity				Available for Sale				Held to Maturity
(Dollars in Thousands)	Amortized Cost		Market Value		Amortized Cost		Market Value		Amortized Cost		Market Value		Amortized Cost		Market Value
Due in one year or less	$	131,848	$	132,886	$	20,367	$	20,551	$	120,988	$	122,200	$	20,017	$	20,136
Due after one year through five years		73,456		75,300		-		-		43,063		44,140		-		-
Mortgage-Backed Securities		581		656		231,425		237,378		488		545		212,161		218,363
U.S. Government Agency		164,070		165,894		-		-		163,658		166,517		-		-
Equity Securities		7,778		7,778		-		-		7,778		7,778		-		-
Total	$	377,733	$	382,514	$	251,792	$	257,929	$	335,975	$	341,180	$	232,178	$	238,499

Unrealized Losses on Investment Securities.The following table summarizes the available for sale investment securities with unrealized losses aggregated by major security type and length of time in a continuous unrealized loss position:

Less Than

Greater Than

12 Months

12 Months

Total

Market

Unrealized

Market

Unrealized

Market

Unrealized
(Dollars in Thousands)
Value

Losses

Value

Losses

Value

Losses
March 31, 2020

Available for Sale

U.S. Government Agency

22,589

108

6,736

23

29,325

131
Total

22,589

108

6,736

23

29,325

131

December 31, 2019

Available for Sale

U.S. Government Treasury
$
9,955

$
-

$
93,310

$
67

$
103,265

$
67
U.S. Government Agency

36,361

244

17,364

81

53,725

325
States and Political Subdivisions

578

-

-

-

578

-
Mortgage-Backed Securities

8

-

-

-

8

-
Total

46,902

244

110,674

148

157,576

392

	Less Than				Greater Than
	12 Months				12 Months				Total
	Market		Unrealized		Market		Unrealized		Market		Unrealized
(Dollars in Thousands)	Value		Losses		Value		Losses		Value		Losses
June 30, 2020
Available for Sale
U.S. Government Agency	$	6,168	$	24	$	2,734	$	7	$	8,902	$	31
Total	$	6,168	$	24	$	2,734	$	7	$	8,902	$	31

December 31, 2019
Available for Sale
U.S. Government Treasury	$	9,955	$	-	$	93,310	$	67	$	103,265	$	67
U.S. Government Agency		36,361		244		17,364		81		53,725		325
States and Political Subdivisions		578		-		-		-		578		-
Mortgage-Backed Securities		8		-		-		-		8		-
Total	$	46,902	$	244	$	110,674	$	148	$	157,576	$	392

At ~~March 31,~~June 30, 2020, there were 4218 available-for-sale (“AFS”) positions ~~(combined AFS and HTM)~~ with unrealized losses totaling ~~$0.1 million. 41~~$31,000. All of these positions were U.S. government agency and mortgage-backed securities issued by U.S. government sponsored entities. ~~The remaining position was one municipal security. Because~~Because the declines in the market value of these securities were attributable to changes in interest rates and not credit quality, and because the Company had the ability and intent to hold these investments until there is a recovery in fair value, which may be at maturity, the Company did not0t record any allowance for credit losses on any investment securities at ~~March 31,~~June 30, 2020. Additionally, no 0ne of the AFS or ~~HTM~~held-to-maturity securities held by the Company were past due or in nonaccrual status at ~~March 31,~~June 30, 2020.

Credit Quality Indicators

The Company monitors the credit quality of its investment securities through various risk management procedures, including the monitoring of credit ratings. A majority of the debt securities in the Company’s investment portfolio were issued by a U.S. government entity or agency and are either explicitly or implicitly guaranteed by the U.S. government. The Company considers the long history of no credit losses on these securities indicates that the expectation of nonpayment of the amortized cost basis is zero, even if the U.S. government were to technically default. Further, certain municipal securities held by the Company have been pre-refunded and secured by government guaranteed treasuries. Therefore, for the aforementioned securities, the Company does not assess or record expected credit losses due to the zero loss assumption. The Company monitors the credit quality of its municipal securities portfolio via credit ratings which are updated on a quarterly basis. On a quarterly basis, municipal securities in an unrealized loss position are evaluated to determine if the loss is attributable to credit related factors and if an allowance for credit loss is needed.

NOTE 3 – LOANS HELD FOR INVESTMENT AND ALLOWANCE FOR CREDIT LOSSES

Loan Portfolio Composition. The composition of the loan portfolio was as follows:

(Dollars in Thousands)	(Dollars in Thousands)	March 31, 2020		December 31, 2019		(Dollars in Thousands)	June 30, 2020		December 31, 2019
Commercial, Financial and Agricultural	Commercial, Financial and Agricultural	$	249,020	$	255,365	Commercial, Financial and Agricultural	$	421,270	$	255,365
Real Estate – Construction	Real Estate – Construction		122,595		115,018	Real Estate – Construction		117,794		115,018
Real Estate – Commercial Mortgage	Real Estate – Commercial Mortgage		656,084		625,556	Real Estate – Commercial Mortgage		662,434		625,556
Real Estate – Residential⁽¹⁾	Real Estate – Residential⁽¹⁾		360,730		361,450	Real Estate – Residential⁽¹⁾		358,714		361,450
Real Estate – Home Equity	Real Estate – Home Equity		196,443		197,360	Real Estate – Home Equity		194,479		197,360
Consumer⁽²⁾	Consumer⁽²⁾		277,515		281,180	Consumer⁽²⁾		267,486		281,180
	Loans, Net of Unearned Income	$	1,862,387	$	1,835,929	Loans, Net of Unearned Income	$	2,022,177	$	1,835,929

⁽¹⁾

Includes loans in process with outstanding balances of ~~$7.3~~$5.7 million and $8.3 million at ~~March 31,~~June 30, 2020 and December 31, 2019, respectively.

⁽²⁾Includes overdraft balances of ~~$1.5~~$1.1 million and $1.6 million at ~~March 31,~~June 30, 2020 and December 31, 2019, respectively.

Net deferred ~~costs,~~fees, which include premiums on purchased loans, included in loans were $2.3 million at June 30, 2020 and net deferred costs were $1.8 million at ~~March 31, 2020 and~~ December 31, 2019.

Accrued interest receivable on loans which is excluded from amortized cost totaled ~~$5.7~~ $8.1 million at ~~March 31,~~June 30, 2020 and $5.5 million at December 31, 2019, and is reported separately in Other Assets.

The Company has pledged a blanket floating lien on all 1-4 family residential mortgage loans, commercial real estate mortgage loans, and home equity loans to support available borrowing capacity at the FHLB and has pledged a blanket floating lien on all consumer loans, commercial loans, and construction loans to support available borrowing capacity at the Federal Reserve Bank of Atlanta.

Loan Purchases. The Company will periodically purchase newly originated 1-4 family real estate secured adjustable rate loans from Capital City Home Loans, a related party effective on March 1, 2020 (see Note 1). Loan purchases totaled ~~$1.5~~ $18.4 million for the ~~three~~six month period ended ~~March 31,~~June 30, 2020, and were not credit impaired.

Allowance for Credit Losses. The methodology for estimating the amount of credit losses reported in the allowance for credit losses (“ACL”) has two basic components: first, an asset-specific component involving loans that do not share risk characteristics and the measurement of expected credit losses for such individual loans; and second, a pooled component for expected credit losses for pools of loans that share similar risk characteristics. This methodology is discussed further in Note 1 – Business and Basis of Presentation/Significant Accounting Policies.

The following table details the activity in the allowance for credit losses by portfolio segment. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

		Commercial,				Real Estate
		Financial,		Real Estate		Commercial		Real Estate		Real Estate
(Dollars in Thousands)		Agricultural		Construction		Mortgage		Residential		Home Equity		Consumer		Total
Three Months Ended
June 30, 2020
Beginning Balance		$	2,247	$	1,239	$	5,828	$	6,005	$	2,701	$	3,063	$	21,083
	Provision for Credit Losses		333		716		742		(615)		40		399		1,615
	Charge-Offs		(186)		-		-		(1)		(52)		(1,175)		(1,414)
	Recoveries		74		-		70		51		64		914		1,173
	Net Charge-Offs		(112)		-		70		50		12		(261)		(241)
Ending Balance		$	2,468	$	1,955	$	6,640	$	5,440	$	2,753	$	3,201	$	22,457

Six Months Ended
June 30, 2020
Beginning Balance		$	1,675	$	370	$	3,416	$	3,128	$	2,224	$	3,092	$	13,905
	Impact of Adopting ASC 326		488		302		1,458		1,243		374		(596)		3,269
	Provision for Credit Losses		739		1,283		1,516		1,089		141		1,837		6,605
	Charge-Offs		(548)		-		(11)		(111)		(83)		(2,741)		(3,494)
	Recoveries		114		-		261		91		97		1,609		2,172
	Net Charge-Offs		(434)		-		250		(20)		14		(1,132)		(1,322)
Ending Balance		$	2,468	$	1,955	$	6,640	$	5,440	$	2,753	$	3,201	$	22,457

Three Months Ended
June 30, 2019
Beginning Balance		$	1,630	$	381	$	3,993	$	3,186	$	2,261	$	2,669	$	14,120
	Provision for Credit Losses		195		140		(204)		(134)		107		542		646
	Charge-Offs		(235)		-		-		(65)		(45)		(520)		(865)
	Recoveries		58		-		100		223		60		251		692
	Net Charge-Offs		(177)		-		100		158		15		(269)		(173)
Ending Balance		$	1,648	$	521	$	3,889	$	3,210	$	2,383	$	2,942	$	14,593

Six Months Ended
June 30, 2019
Beginning Balance		$	1,434	$	280	$	4,181	$	3,400	$	2,301	$	2,614	$	14,210
	Provision for Credit Losses		412		241		(307)		(128)		87		1,108		1,413
	Charge-Offs		(330)		-		(155)		(329)		(97)		(1,315)		(2,226)
	Recoveries		132		-		170		267		92		535		1,196
	Net Charge-Offs		(198)		-		15		(62)		(5)		(780)		(1,030)
Ending Balance		$	1,648	$	521	$	3,889	$	3,210	$	2,383	$	2,942	$	14,593

Commercial,

Real Estate

Financial,

Real Estate

Commercial

Real Estate

Real Estate

(Dollars in Thousands)
Agricultural

Construction

Mortgage

Residential

Home Equity

Consumer

Total
Three Months Ended

March 31, 2020

Beginning Balance
$
1,675

$
370

$
3,416

$
3,128

$
2,224

$
3,092

$
13,905

Impact of Adopting ASC 326

488

302

1,458

1,243

374

(596)

3,269

Provision for Credit Losses

406

567

774

1,704

101

1,438

4,990

Charge-Offs

(362)

-

(11)

(110)

(31)

(1,566)

(2,080)

Recoveries

40

-

191

40

33

695

999

Net Charge-Offs

(322)

-

180

(70)

2

(871)

(1,081)
Ending Balance
$
2,247

$
1,239

$
5,828

$
6,005

$
2,701

$
3,063

$
21,083

Three Months Ended

March 31, 2019

Beginning Balance
$
1,434

$
280

$
4,181

$
3,400

$
2,301

$
2,614

$
14,210

Provision for Credit Losses

217

101

(103)

6

(20)

566

767

Charge-Offs

(95)

-

(155)

(264)

(52)

(795)

(1,361)

Recoveries

74

-

70

44

32

284

504

Net Charge-Offs

(21)

-

(85)

(220)

(20)

(511)

(857)
Ending Balance
$
1,630

$
381

$
3,993

$
3,186

$
2,261

$
2,669

$
14,120

On January 1, 2020, we adopted ASC 326 and recorded a pre-tax cumulative effect transition adjustment of $3.3 million. The adoption of ASC 326 is discussed further in Note 1 – Business and Basis of Presentation/Accounting Standards Updates. For the first ~~three~~six months ended ~~March, 31,~~June, 30, 2020, the provision for credit losses totaled ~~$5.0~~$6.6 million for held for investment loans and net loan charge-offs totaled ~~$1.1~~$1.3 million. See Note 7 – Commitments and Contingencies for information on the provision for credit losses related to off-balance sheet commitments. The additional $3.9 million increase in the allowance for credit losses was attributable to an expected decline in economic conditions, primarily a higher rate of unemployment due to the COVID-19 pandemic and its effect on rates of default. Three unemployment rate forecast scenarios were utilized to estimate probability of default and were weighted based on management’s estimate of probability. The mitigating impact of the unprecedented fiscal stimulus, including direct payments to individuals, increased unemployment benefits, as well as various government sponsored loan programs, was also considered.

Nonaccrual Loans. Loans are generally placed on nonaccrual status if principal or interest payments become 90 days past due and/or management deems the collectability of the principal and/or interest to be doubtful. Loans are returned to accrual status when the principal and interest amounts contractually due are brought current or when future payments are reasonably assured.

The following table presents the amortized cost basis of loans in nonaccrual status and loans past due over 90 days and still on accrual by class of loans.

	March 31, 2020						December 31, 2019						June 30, 2020						December 31, 2019
			Nonaccrual						Nonaccrual						Nonaccrual						Nonaccrual
	Total		With No		90 + Days		Total		With No		90 + Days		Total		With No		90 + Days		Total		With No		90 + Days
(Dollars in Thousands)	Nonaccrual		ACL		Still Accruing		Nonaccrual		ACL		Still Accruing		Nonaccrual		ACL		Still Accruing		Nonaccrual		ACL		Still Accruing
Commercial, Financial and Agricultural	$	358	$	-	$	-	$	446	$	-	$	-	$	548	$	-	$	-	$	446	$	-	$	-
Real Estate – Construction														146		-		-		-		-		-
Real Estate – Commercial Mortgage		1,332		676		-		1,434		958		-		2,580		1,789		-		1,434		958		-
Real Estate – Residential		2,214		1,656		-		1,392		227		-		2,400		1,516		-		1,392		227		-
Real Estate – Home Equity		692		-		-		797		-		-		1,010		-		-		797		-		-
Consumer		278		-		-		403		-		-		282		-		-		403		-		-
Total Nonaccrual Loans	$	4,874	$	2,332	$	-	$	4,472	$	1,185	$	-	$	6,966	$	3,305	$	-	$	4,472	$	1,185	$	-

The Company recognized ~~$29,000~~ $10,000 of interest income on nonaccrual loans for the ~~three~~six months ended ~~March 31,~~June 30, 2020.

Collateral Dependent Loans.

The following table presents the amortized cost basis of collateral-dependent loans at ~~March 31,~~June 30, 2020.

	March 31, 2020				June 30, 2020
	Real Estate		Non Real Estate		Real Estate		Non Real Estate
(Dollars in Thousands)	Secured		Secured		Secured		Secured
Commercial, Financial and Agricultural	$	46	$	-	$	106	$	-
Real Estate - Commercial Mortgage		4,481		-		4,939		-
Real Estate - Residential		2,373		-		2,358		-
Real Estate - Home Equity		489		-		429		-
Consumer		-		-		-		-
Total	$	7,389	$	-	$	7,832	$	-

A loan is collateral dependent when the borrower is experiencing financial difficulty and repayment of the loan is dependent on the sale or operation of the underlying collateral.

The Bank’s collateral dependent loan portfolio is comprised primarily of real estate secured loans, collateralized by either residential or commercial collateral types. The loans are carried at fair value based on current values determined by either independent appraisals or internal evaluations, adjusted for selling costs or other amounts to be deducted when estimating expected net sales proceeds.

Loan Portfolio Aging. A loan is defined as a past due loan when one full payment is past due or a contractual maturity is over 30 days past due (“DPD”).

The following table presents the aging of the amortized cost basis in accruing past due loans by class of loans.

	30-59		60-89		90 +		Total		Total		Total		30-59		60-89		90 +		Total		Total		Total
(Dollars in Thousands)	DPD		DPD		DPD		Past Due		Current		Loans⁽¹⁾		DPD		DPD		DPD		Past Due		Current		Loans⁽¹⁾
March 31, 2020
June 30, 2020
Commercial, Financial and Agricultural	$	495	$	454	$	-	$	949	$	247,713	$	249,020	$	165	$	220	$	-	$	385	$	420,337	$	421,270
Real Estate – Construction		530		-		-		530		122,065		122,595		-		130		-		130		117,518		117,794
Real Estate – Commercial Mortgage		233		631		-		864		653,888		656,084		83		-		-		83		659,771		662,434
Real Estate – Residential		562		-		-		562		357,954		360,730		143		583		-		726		355,588		358,714
Real Estate – Home Equity		459		-		-		459		195,292		196,443		122		26		-		148		193,321		194,479
Consumer		1,557		156		-		1,713		275,524		277,515		1,110		366		-		1,476		265,728		267,486
Total Loans	$	3,836	$	1,241	$	-	$	5,077	$	1,852,436	$	1,862,387	$	1,623	$	1,325	$	-	$	2,948	$	2,012,263	$	2,022,177

December 31, 2019
Commercial, Financial and Agricultural	$	489	$	191	$	-	$	680	$	254,239	$	255,365	$	489	$	191	$	-	$	680	$	254,239	$	255,365
Real Estate – Construction		300		10		-		310		114,708		115,018		300		10		-		310		114,708		115,018
Real Estate – Commercial Mortgage		148		84		-		232		623,890		625,556		148		84		-		232		623,890		625,556
Real Estate – Residential		629		196		-		825		359,233		361,450		629		196		-		825		359,233		361,450
Real Estate – Home Equity		155		20		-		175		196,388		197,360		155		20		-		175		196,388		197,360
Consumer		2,000		649		-		2,649		278,128		281,180		2,000		649		-		2,649		278,128		281,180
Total Loans	$	3,721	$	1,150	$	-	$	4,871	$	1,826,586	$	1,835,929	$	3,721	$	1,150	$	-	$	4,871	$	1,826,586	$	1,835,929

⁽¹⁾ Total Loans include nonaccrual loans of $4.9 million and $4.5 million at March 31, 2020 and December 31, 2019, respectively.
⁽¹⁾Total Loans include nonaccrual loans of $7.0.0 million and $4.5 million at June 30, 2020 and December 31, 2019, respectively.													⁽¹⁾Total Loans include nonaccrual loans of $7.0.0 million and $4.5 million at June 30, 2020 and December 31, 2019, respectively.

Residential Real Estate Loans In Process of Foreclosure. At ~~March 31,~~June 30, 2020 and December 31, 2019, the Company had $1.3 million and $0.6 million, respectively, in 1-4 family residential real estate loans for which formal foreclosure proceedings were in process.

Troubled Debt Restructurings (“TDRs”). TDRs are loans in which the borrower is experiencing financial difficulty and the Company has granted an economic concession to the borrower that it would not otherwise consider. In these instances, as part of a work-out alternative, the Company will make concessions including the extension of the loan term, a principal moratorium, a reduction in the interest rate, or a combination thereof. The impact of the TDR modifications and defaults are factored into the allowance for ~~loan~~credit losses on a loan-by-loan basis as all TDRs are, by definition, impaired loans. Thus, specific reserves are established based upon the results of either a discounted cash flow analysis or the underlying collateral value, if the loan is deemed to be collateral dependent. A TDR classification can be removed if the borrower’s financial condition improves such that the borrower is no longer in financial difficulty, the loan has not had any forgiveness of principal or interest, and the loan is subsequently refinanced or restructured at market terms and qualifies as a new loan.

At ~~March 31,~~June 30, 2020, the Company had ~~$16.9~~ $16.0 million in TDRs, of which ~~$15.9~~ $15.1 million were performing in accordance with the modified terms. At December 31, 2019 the Company had $17.6 million in TDRs, of which $16.9 million were performing in accordance with modified terms. For TDRs, the Company estimated ~~$0.8~~$1.0 million and $1.5 million of ~~loan~~credit loss reserves at ~~March 31,~~June 30, 2020 and December 31, 2019, respectively.

The modifications made to TDRs involved either an extension of the loan term, a principal moratorium, a reduction in the interest rate, or a combination thereof. For the three months ended ~~March 31,~~June 30, 2020, there were two loans modified with a recorded investment totaling $34,000. For the three months ended June 30, 2019, there was one loan modified with a recorded investment of ~~$0.2~~ $0.1 million. For the ~~three~~six months period ended ~~March 31, 2019,~~June 30, 2020, there were ~~two~~three loans modified with a recorded investment ~~of $0.1~~ totaling $0.2 million. For the six months period ended June 30, 2019, there were three loans modified with a recorded investment totaling $0.2 million. The financial impact of these modifications was not material.

For the three months ended ~~March 31,~~June 30, 2020, there were 0 loans classified as TDRs, for which there was a payment default and the loans were modified within the 12 months prior to default. For the six months ended June 30, 2020, there were two loans totaling $0.1 million classified as TDRs, for which there was a payment default and the loans were modified within the ~~twelve~~12 months prior to default. For the three and six months ended ~~March 31,~~June 30, 2019, there were no0 loans classified as TDRs, for which there was a payment default and the loans were modified within ~~twelve~~the 12 months ~~prior.~~prior to default .

Credit Risk Management. The Company has adopted comprehensive lending policies, underwriting standards and loan review procedures designed to maximize loan income within an acceptable level of risk. Management and the Board of Directors review and approve these policies and procedures on a regular basis (at least annually).

Reporting systems are used to monitor loan originations, loan quality, concentrations of credit, loan delinquencies and nonperforming loans and potential problem loans. Management and the Credit Risk Oversight Committee periodically review our lines of business to monitor asset quality trends and the appropriateness of credit policies. In addition, total borrower exposure limits are established and concentration risk is monitored. As part of this process, the overall composition of the portfolio is reviewed to gauge diversification of risk, client concentrations, industry group, loan type, geographic area, or other relevant classifications of loans. Specific segments of the loan portfolio are monitored and reported to the Board on a quarterly basis and have strategic plans in place to supplement Board approved credit policies governing exposure limits and underwriting standards. Detailed below are the types of loans within the Company’s loan portfolio and risk characteristics unique to each.

Commercial, Financial, and Agricultural – Loans in this category are primarily made based on identified cash flows of the borrower with consideration given to underlying collateral and personal or other guarantees. Lending policy establishes debt service coverage ratio limits that require a borrower’s cash flow to be sufficient to cover principal and interest payments on all new and existing debt. The majority of these loans are secured by the assets being financed or other business assets such as accounts receivable, inventory, or equipment. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy guidelines.

Real Estate Construction – Loans in this category consist of short-term construction loans, revolving and non-revolving credit lines and construction/permanent loans made to individuals and investors to finance the acquisition, development, construction or rehabilitation of real property. These loans are primarily made based on identified cash flows of the borrower or project and generally secured by the property being financed, including 1-4 family residential properties and commercial properties that are either owner-occupied or investment in nature. These properties may include either vacant or improved property. Construction loans are generally based upon estimates of costs and value associated with the completed project. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy guidelines. The disbursement of funds for construction loans is made in relation to the progress of the project and as such these loans are closely monitored by on-site inspections.

Real Estate Commercial Mortgage – Loans in this category consists of commercial mortgage loans secured by property that is either owner-occupied or investment in nature. These loans are primarily made based on identified cash flows of the borrower or project with consideration given to underlying real estate collateral and personal guarantees. Lending policy establishes debt service coverage ratios and loan to value ratios specific to the property type. Collateral values are determined based upon third party appraisals and evaluations.

Real Estate Residential – Residential mortgage loans held in the Company’s loan portfolio are made to borrowers that demonstrate the ability to make scheduled payments with full consideration to underwriting factors such as current income, employment status, current assets, and other financial resources, credit history, and the value of the collateral. Collateral consists of mortgage liens on 1-4 family residential properties. Collateral values are determined based upon third party appraisals and evaluations. The Company does not originate sub-prime loans.

Real Estate Home Equity – Home equity loans and lines are made to qualified individuals for legitimate purposes generally secured by senior or junior mortgage liens on owner-occupied 1-4 family homes or vacation homes. Borrower qualifications include favorable credit history combined with supportive income and debt ratio requirements and combined loan to value ratios within established policy guidelines. Collateral values are determined based upon third party appraisals and evaluations.

Consumer Loans – This loan portfolio includes personal installment loans, direct and indirect automobile financing, and overdraft lines of credit. The majority of the consumer loan portfolio consists of indirect and direct automobile loans. Lending policy establishes maximum debt to income ratios, minimum credit scores, and includes guidelines for verification of applicants’ income and receipt of credit reports.

Credit Quality Indicators. As part of the ongoing monitoring of the Company’s loan portfolio quality, management categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment performance, credit documentation, and current economic and market trends, among other factors. Risk ratings are assigned to each loan and revised as needed through established monitoring procedures for individual loan relationships over a predetermined amount and review of smaller balance homogenous loan pools. The Company uses the definitions noted below for categorizing and managing its criticized loans. Loans categorized as “Pass” do not meet the criteria set forth below and are not considered criticized.

Special Mention – Loans in this category are presently protected from loss, but weaknesses are apparent which, if not corrected, could cause future problems. Loans in this category may not meet required underwriting criteria and have no mitigating factors. More than the ordinary amount of attention is warranted for these loans.

Substandard – Loans in this category exhibit well-defined weaknesses that would typically bring normal repayment into jeopardy. These loans are no longer adequately protected due to well-defined weaknesses that affect the repayment capacity of the borrower. The possibility of loss is much more evident and above average supervision is required for these loans.

Doubtful – Loans in this category have all the weaknesses inherent in a loan categorized as Substandard, with the characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Performing/Nonperforming – Loans within certain homogenous loan pools (home equity and consumer) are not individually reviewed, but are monitored for credit quality via the aging status of the loan and by payment activity. The performing or nonperforming status is updated on an on-going basis dependent upon improvement and deterioration in credit quality.

The following table summarizes gross loans held for investment by years of origination and internally assigned credit risk ratings (refer to Credit Risk Management section
for detail on risk rating system).

Term Loans by Origination Year

Revolving

(Dollars in Thousands)
2020

2019

2018

2017

2016

Prior

Loans

Total
As of March 31, 2020

Commercial, Financial, Agriculture:

Pass
$
15,540

$
59,938

$
56,515

$
22,991

$
19,601

$
16,357

$
57,074

$
248,016
Special Mention

-

4

61

17

-

65

-

147
Substandard

-

-

456

310

59

27

5

857
Total
$
15,540

$
59,942

$
57,032

$
23,318

$
19,660

$
16,449

$
57,079

$
249,020

Real Estate - Construction:

Pass
$
10,866

$
73,609

$
24,500

$
9,548

$
-

$
104

$
3,968

$
122,595
Total
$
10,866

$
73,609

$
24,500

$
9,548

$
-

$
104

$
3,968

$
122,595

Real Estate - Commercial Mortgage:

Pass
$
48,981

$
126,785

$
145,264

$
107,176

$
54,565

$
121,379

$
25,938

$
630,088
Special Mention

6,782

199

5,139

216

-

6,819

-

19,155
Substandard

155

434

305

2,384

32

3,037

494

6,841
Total
$
55,918

$
127,418

$
150,708

$
109,776

$
54,597

$
131,235

$
26,432

$
656,084

Real Estate - Residential:

Pass
$
24,620

$
91,383

$
67,070

$
52,706

$
25,740

$
83,396

$
8,215

$
353,130
Special Mention

143

27

128

180

96

350

-

924
Substandard

-

1,134

1,123

566

727

3,126

-

6,676
Total
$
24,763

$
92,544

$
68,321

$
53,452

$
26,563

$
86,872

$
8,215

$
360,730

Real Estate - Home Equity:

Performing
$
72

$
405

$
278

$
867

$
206

$
3,001

$
190,922

$
195,751
Nonperforming

-

-

25

-

-

49

618

692
Total
$
72

$
405

$
303

$
867

$
206

$
3,050

$
191,540

$
196,443

Consumer:

Performing
$
26,670

$
98,981

$
76,080

$
40,469

$
20,286

$
9,047

$
5,704

$
277,237
Nonperforming

-

59

23

103

54

28

11

278
Total
$
26,670

$
99,040

$
76,103

$
40,572

$
20,340

$
9,075

$
5,715

$
277,515

2223

The following table summarizes gross loans held for investment by years of origination and internally assigned credit risk ratings (refer to Credit Risk Management section for detail on risk rating system).

	Term Loans by Origination Year												Revolving
(Dollars in Thousands)	2020		2019		2018		2017		2016		Prior		Loans		Total
As of June 30, 2020
Commercial, Financial, Agriculture:
Pass	$	214,844	$	54,639	$	49,571	$	19,873	$	16,582	$	14,016	$	50,597	$	420,122
Special Mention		-		4		61		9		-		64		-		138
Substandard		-		11		553		312		39		92		3		1,010
Total	$	214,844	$	54,654	$	50,185	$	20,194	$	16,621	$	14,172	$	50,600	$	421,270

Real Estate - Construction:
Pass	$	27,315	$	73,360	$	11,162	$	2,148	$	-	$	-	$	3,533	$	117,518
Substandard		-		276		-		-		-		-		-		276
Total	$	27,315	$	73,636	$	11,162	$	2,148	$	-	$	-	$	3,533	$	117,794

Real Estate - Commercial Mortgage:
Pass	$	89,447	$	118,464	$	148,746	$	99,444	$	53,748	$	106,278	$	21,014	$	637,141
Special Mention		6,116		123		5,141		216		-		6,494		-		18,090
Substandard		154		279		295		2,853		31		3,097		494		7,203
Total	$	95,717	$	118,866	$	154,182	$	102,513	$	53,779	$	115,869	$	21,508	$	662,434

Real Estate - Residential:
Pass	$	53,539	$	82,903	$	57,856	$	49,232	$	23,327	$	77,875	$	6,800	$	351,532
Special Mention		143		26		128		178		96		345		-		916
Substandard		-		1,126		1,118		563		1,005		2,369		85		6,266
Total	$	53,682	$	84,055	$	59,102	$	49,973	$	24,428	$	80,589	$	6,885	$	358,714


Real Estate - Home Equity:
Performing	$	1,558	$	378	$	252	$	780	$	200	$	2,780	$	187,703	$	193,651
Nonperforming		-		20		25		81		-		24		678		828
Total	$	1,558	$	398	$	277	$	861	$	200	$	2,804	$	188,381	$	194,479

Consumer:
Performing	$	46,790	$	89,192	$	67,729	$	35,130	$	16,947	$	6,200	$	5,215	$	267,203
Nonperforming		-		105		138		-		20		20		-		283
Total	$	46,790	$	89,297	$	67,867	$	35,130	$	16,967	$	6,220	$	5,215	$	267,486

NOTE 4 – MORTGAGE BANKING ACTIVITIES

Pursuant to the Brand acquisition on March 1, 2020, the Company’s mortgage banking activities at its subsidiary Capital City Homes Loans have expanded to include mandatory delivery loan sales, forward sales contracts used to manage residential loan pipeline price risk, utilization of warehouse lines to fund secondary market residential loan closings, and residential mortgage servicing. Information provided below reflects CCHL activities post acquisition for the period March 1, 2020 to ~~March 31,~~June 30, 2020 and CCB legacy residential real estate activities for the period January 1, 2020 to March 1, 2020.

Residential Mortgage Loan Production

The Company originates, markets, and services conventional and government-sponsored residential mortgage loans. Generally, conforming fixed rate residential mortgage loans are held for sale in the secondary market and non-conforming and adjustable-rate residential mortgage loans may be held for investment. The volume of residential mortgage loans originated for sale and secondary market prices are the primary drivers of origination revenue.

Residential mortgage loan commitments are generally outstanding for 30 to 90 days, which represents the typical period from commitment to originate a residential mortgage loan to when the closed loan is sold to an investor. Residential mortgage loan commitments are subject to both credit and price risk. Credit risk is managed through underwriting policies and procedures, including collateral requirements, which are generally accepted by the secondary loan markets. Price risk is primarily related to interest rate fluctuations and is partially managed through forward sales of residential mortgage-backed securities (primarily to-be announced securities, or TBAs) or mandatory delivery commitments with investors.

The unpaid principal balance of residential mortgage loans held for sale, notional amounts of derivative contracts related to residential mortgage loan commitments and forward contract sales and their related fair values are set- forth below.

	March 31, 2020				June 30, 2020
	Unpaid Principal				Unpaid Principal
(Dollars in Thousands)	Balance/Notional		Fair Value		Balance/Notional		Fair Value
Residential Mortgage Loans Held for Sale	$	80,535	$	82,598	$	73,498	$	76,610
Residential Mortgage Loan Commitments ("IRLCs")⁽¹⁾		131,007		3,898		154,759		5,342
Forward Sales Contracts⁽²⁾		115,500		(2,628)		178,500		(963)
			$	83,868			$	80,989

⁽¹⁾Recorded in other assets at fair value
⁽²⁾Recorded in other liabilities at fair value

Residential mortgage loans held for sale that were 90 days or more outstanding or on nonaccrual totaled ~~$0.5~~ $0.7 million at ~~March 31,~~June 30, 2020. ~~These loans were not impaired and no credit loss has been recorded.~~

Mortgage banking revenue was as follows:

	Three Months Ended March 31,		Three Months Ended		Six Months Ended
(Dollars in Thousands)	2020		June 30, 2020		June 30, 2020
Net Realized Gains on Sales of Mortgage Loans	$	3,407	$	14,580	$	17,987
Net Change in Unrealized Gain on Mortgage Loans Held for Sale		738		1,092		1,830
Net Change in the Fair Value of Mortgage Loan Commitments (IRLCs)		1,655		1,487		3,142
Net Change in the Fair Value of Forward Sales Contracts		(1,394)		1,625		231
Pair-Offs on Net Settlement of Forward Sales Contracts		(1,376)		(3,019)		(4,395)
Mortgage Servicing Rights Additions				2,049		2,049
Total Mortgage Banking Revenues	$	3,030	$	17,814	$	20,844

Residential Mortgage Servicing

The Company may retain the right to service residential mortgage loans sold. The unpaid principal balance of loans serviced for others is the primary driver of servicing revenue.

2325

The following represents a summary of mortgage servicing rights.

(Dollars in Thousands)	March 31, 2020		June 30, 2020
Number of Residential Mortgage Loans Serviced for Others		627		1,375
Outstanding Principal Balance of Residential Mortgage Loans Serviced for Others	$	165,274	$	355,778
Weighted Average Interest Rate		4.56%		3.94%
Remaining Contractual Term (in months)		316		318

Conforming conventional loans serviced by the Company are sold to FNMA on a non-recourse basis, whereby foreclosure losses are generally the responsibility of FNMA and not the Company. The government loans serviced by the Company are secured through GNMA, whereby the Company is insured against loss by the Federal Housing Administration or partially guaranteed against loss by the Veterans Administration. At ~~March 31,~~June 30, 2020, the servicing portfolio balance consisted of the following loan types: FNMA (8 %(53%), GNMA ~~(23~~%(16%), and private investor ~~(69~~%(31%). FNMA and private investor loans are structured as actual/actual payment remittance.

Activity in the capitalized mortgage servicing rights for the three month period ended ~~March 31,~~June 30, 2020 was as follows:

(Dollars in Thousands)
Beginning Balance	$	910	$	910
Additions due to loans sold with servicing retained		25		2,049
Deletions and amortization		(25)		(97)
Ending Balance	$	910	$	2,862

~~The fair value of capitalized mortgage servicing rights at March 31, 2020 was $1.1 million.~~ The Company did not record any permanent impairment losses on mortgage servicing rights for the ~~period March 1, 2020 to March 31,~~second quarter of 2020.

At ~~March 31,~~June 30, 2020, the key unobservable inputs used in determining the fair value of the Company’s mortgage servicing rights were as follows:

	Minimum		Maximum	Minimum		Maximum
Discount Rates		11.00%	15.00%		11.00%	15.00%
Annual prepayment speeds		13.20%	25.26%		10.02%	62.88%
Cost of Servicing (basis points)		90	110		90	110

Changes in residential mortgage interest rates directly affect the prepayment speeds used in valuing the Company’s mortgage servicing rights. A separate third party model is used to estimate prepayment speeds based on interest rates, housing turnover rates, estimated loan curtailment, anticipated defaults, and other relevant factors. The weighted average annual prepayment speed was 17.04% at June 30, 2020.

Warehouse Line Borrowings

The Company has the following warehouse lines of credit and ~~maser~~master repurchase agreements with various financial institutions at ~~March 31,~~June 30, 2020.

Amounts
(Dollars in Thousands)
Outstanding
$25 million warehouse line of credit agreement expiring October 2020. Interest is at LIBOR plus 2.25%, with a floor rate of 3.50%. A cash pledge deposit of $0.1 million is required by the lender.
$
17,572

$50 million master repurchase agreement without defined expiration. Interest is at the LIBOR plus 2.24% to 3.00%. A cash pledge deposit of $0.5 million is required by the lender.

19,286

$50 million warehouse line of credit agreement expiring in September 2020. Interest is at the LIBOR plus 2.25%

36,498

$
73,356

	Amounts
(Dollars in Thousands)	Outstanding
$25 million warehouse line of credit agreement expiring October 2020. Interest is at LIBOR plus 2.25%, with a floor rate of 3.50%. A cash pledge deposit of $0.1 million is required by the lender.	$	16,220

$50 million master repurchase agreement without defined expiration. Interest is at the LIBOR plus 2.24% to 3.00%. A cash pledge deposit of $0.5 million is required by the lender.		27,844

$50 million warehouse line of credit agreement expiring in September 2020. Interest is at the LIBOR plus 2.25%		16,663

	$	60,727

2426

Warehouse line borrowings are classified as short-term borrowings. At ~~March 31,~~June 30, 2020, the Company had mortgage loans held for sale pledged as collateral under the above warehouse lines of credit and master repurchase agreements. The above agreements also contain covenants which include certain financial requirements, including maintenance of minimum tangible net worth, minimum liquid assets, maximum debt to net worth ratio and positive net income, as defined in the agreements. The Company was in compliance with all significant debt covenants at ~~March 31,~~June 30, 2020.

The Company intends to renew the warehouse lines of credit and master repurchase agreements when they mature.

The Company has extended a $30 million warehouse line of credit to CCHL, a 51% owned subsidiary entity. Balances and transactions under this line of credit are eliminated in the Company’s consolidated financial statements and thus not included in the total short term borrowings noted on the consolidated statement of financial condition. The balance of this line of credit at June 30, 2020 was $10.2 million.

NOTE 5 – ~~LEASES~~DERIVATIVES

The Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s subordinated debt.

Cash Flow Hedges of Interest Rate Risk

Interest rate swaps with notional amounts totaling $30 million at June 30, 2020 were designed as a cash flow hedge for subordinated debt. For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in accumulated other comprehensive income (“AOCI”) and subsequently reclassified into interest expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate subordinated debt.

The following table reflects the cash flow hedges included in the consolidated statements of financial condition at June 30, 2020.

Weighted

Balance

Average

Notional

Fair

Sheet

Rate Received

Rate Paid

Maturity

(Dollars in Thousands)

Amount

Value

Location

(Floating)

(Fixed)

(Years)

Interest rate swaps related to subordinated debt

30,000

(108)

Other Liabilities

2.15%

2.50%

10.0

The following table presents the net gains (losses) recorded in accumulated other comprehensive income and the consolidated statements of income related to the cash flow derivative instruments at June 30, 2020.

	Amount of Gain				Amount of Gain
	(Loss) Recognized				(Loss) Reclassified
(Dollars in Thousands)	in AOCI		Category		from AOCI to Income
Interest rate swaps related to subordinated debt	$	(108)		Interest Expense	$	(3)

The Company estimates there will be approximately $0.1 million reclassified as an increase to interest expense within the next 12 months.

At June 30, 2020, the Company has not posted any collateral related to these agreements.

NOTE 6 – LEASES

Operating leases in which the Company is the lessee are recorded as operating lease right of use (“ROU”) assets and operating liabilities, included in other assets and liabilities, respectively, on its consolidated statement of financial condition.

Operating lease ROU assets represent the Company’s right to use an underlying asset during the lease term and operating lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents the Company’s incremental borrowing rate at the lease commencement date. Operating lease expense, which is comprised of amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term, and is recorded in occupancy expense in the consolidated statements of income.

The Company’s operating leases primarily relate to banking offices with remaining lease terms from 1 to 30 years. The Company’s leases are not complex and do not contain residual value guarantees, variable lease payments, or significant assumptions or judgments made in applying the requirements of Topic 842. Operating leases with an initial term of 12 months or less are not recorded on the balance sheet and the related lease expense is recognized on a straight-line basis over the lease ~~term~~.term. At ~~March 31,~~June 30, 2020, the operating lease ROU assets and liabilities were ~~$6.7~~ $6.5 million and ~~$7.6~~$7.4 million, respectively. The Company does not have any finance leases or any significant lessor agreements.

The table below summarizes our lease expense and other information related to the Company’s operating ~~leases:~~ leases.

					Three Months Ended				Six Months Ended
	Three Months Ended March 31,				June 30,				June 30,
(Dollars in Thousands)	2020		2019		2020		2019		2020		2019
Operating lease expense	$	156	$	81	$	265	$	81	$	422	$	162
Short-term lease expense		79		35		154		29		233		63
Total lease expense	$	235	$	116	$	419	$	110	$	655	$	225

Other information:
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	160	$	83	$	263	$	84	$	424	$	169
Right-of-use assets obtained in exchange for new operating lease liabilities		5,092		1,928		-		-		5,120		1,860

Weighted-average remaining lease term — operating leases (in years)		15.4		7.4		15.5		7.2		15.5		7.2
Weighted-average discount rate — operating leases		2.4%		2.9%		2.4%		2.9%		2.4%		2.9%

The table below summarizes the maturity of remaining lease liabilities:

(Dollars in Thousands)	March 31, 2020		June 30, 2020
2020	$	909	$	609
2021		1,193		1,200
2022		1,044		1,052
2023		672		680
2024		630		630
2025 and thereafter		4,840		4,840
Total	$	9,288	$	9,011
Less: Interest		(1,667)		(1,624)
Present Value of Lease liability	$	7,621	$	7,387

At ~~March 31,~~June 30, 2020, the Company had additional operating lease payments for a banking ~~office~~offices (to be constructed) that have not yet commenced of ~~$1.9~~ $4.8 million based on the initial contract term of 15 years. Payments for the banking office are expected to commence after the construction period ends, which is expected to occur during the ~~third quarter~~second half of 2021.

A related party is the lessor in an operating lease with the Company. The Company’s minimum payment is $0.2 million annually through 2024, for an aggregate remaining obligation of $0.9 million at ~~March 31,~~June 30, 2020.

2628

NOTE 67 - EMPLOYEE BENEFIT PLANS

The Company has a defined benefit pension plan covering substantially all full-time and eligible part-time associates and a Supplemental Executive Retirement Plan (“SERP”) and a Supplemental Executive Retirement Plan II (“SERP II”) covering its executive officers. The defined benefit plan was amended in December 2019 to remove plan eligibility for new associates hired after December 31, 2019. The SERP II was adopted by the Company’s Board on May 21, 2020 and covers certain executive officers that were not covered by the SERP.

The components of the net periodic benefit cost for the Company's qualified benefit pension plan were as follows:

	Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in Thousands)	2020		2019		2020		2019		2020		2019
Service Cost	$	1,457	$	1,529	$	1,457	$	1,529	$	2,914	$	3,057
Interest Cost		1,411		1,545		1,400		1,545		2,811		3,089
Expected Return on Plan Assets		(2,748)		(2,382)		(2,748)		(2,382)		(5,496)		(4,764)
Prior Service Cost Amortization		4		4		4		4		8		8
Net Loss Amortization		1,011		965		974		965		1,985		1,931
Special Termination Charge		61		-		-		-		61		-
Net Periodic Benefit Cost	$	1,196	$	1,661	$	1,087	$	1,661	$	2,283	$	3,321

Discount Rate Used for Benefit Cost		3.53%		4.43%
Discount Rate						3.53%		4.43%		3.53%		4.43%
Long-term Rate of Return on Assets		7.00%		7.25%		7.00%		7.25%		7.00%		7.25%

The components of the net periodic benefit cost for the Company's SERP were as follows:
The components of the net periodic benefit cost for the Company's SERP and SERP II were as follows:					The components of the net periodic benefit cost for the Company's SERP and SERP II were as follows:

	Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in Thousands)	2020		2019		2020		2019		2020		2019
Service Cost					$	10	$	-	$	10	$	-
Interest Cost	$	72	$	87	$	83	$	87	$	155	$	174
Prior Service Cost Amortization						109		-		109		-
Net Loss Amortization		247		190		71		190		318		380
Net Periodic Benefit Cost	$	319	$	277	$	273	$	277	$	592	$	554

Discount Rate Used for Benefit Cost		3.16%		4.23%
Discount Rate						3.16%		4.23%		3.16%		4.23%

The service cost component of net periodic benefit cost is reflected in compensation expense in the accompanying statements of income. The other components of net periodic cost are included in “other” within the noninterest expense category in the statements of income.

NOTE 78 - COMMITMENTS AND CONTINGENCIES

Lending Commitments. The Company is a party to financial instruments with off-balance sheet risks in the normal course of business to meet the financing needs of its clients. These financial instruments consist of commitments to extend credit and standby letters of credit.

The Company’s maximum exposure to credit loss under standby letters of credit and commitments to extend credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in establishing commitments and issuing letters of credit as it does for on-balance sheet instruments. The amounts associated with the Company’s off-balance sheet obligations were as follows:

	June 30, 2020						December 31, 2019
(Dollars in Thousands)	Fixed		Variable		Total		Fixed		Variable		Total
Commitments to Extend Credit⁽¹⁾	$	119,458	$	524,196	$	643,654	$	114,903	$	404,345	$	519,248
Standby Letters of Credit		6,944		-		6,944		5,783		-		5,783
Total	$	126,402	$	524,196	$	650,598	$	120,686	$	404,345	$	525,031

March 31, 2020

December 31, 2019
(Dollars in Thousands)
Fixed

Variable

Total

Fixed

Variable

Total
Commitments to Extend Credit⁽¹⁾
$
102,660

$
481,270

$
583,930

$
114,903

$
404,345

$
519,248
Standby Letters of Credit

6,087

-

6,087

5,783

-

5,783
Total
$
108,747

$
481,270

$
590,017

$
120,686

$
404,345

$
525,031

⁽¹⁾Commitments include unfunded loans, revolving lines of credit, and off-balance sheet residential loan commitments.

Commitments to extend credit are agreements to lend to a client so long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a client to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities. In general, management does not anticipate any material losses as a result of participating in these types of transactions. However, any potential losses arising from such transactions are reserved for in the same manner as management reserves for its other credit facilities.

For both on- and off-balance sheet financial instruments, the Company requires collateral to support such instruments when it is deemed necessary. The Company evaluates each client’s creditworthiness on a case-by-case basis. The amount of collateral obtained upon extension of credit is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include deposits held in financial institutions; U.S. Treasury securities; other marketable securities; real estate; accounts receivable; property, plant and equipment; and inventory.

The allowance for credit losses for off-balance sheet credit commitments that are not unconditionally cancellable by the bank totaled ~~$1.0~~ $1.4 million at ~~March 31,~~June 30, 2020 and $0.2 million at December 31, 2019. The allowance is adjusted as a provision for credit loss expense and is recorded in other liabilities. The allowance was increased by $0.7 million on January 1, 2020 upon the adoption of ASC ~~326 and by $0.1~~ ~~million through a provision for credit loss expense for~~326. The following table shows the ~~three months period ended March 31, 2020.~~ activity in the allowance.

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in Thousands)	2020		2019		2020		2019
Beginning Balance	$	1,033	$	160	$	157	$	160
Impact of Adoption of ASC 326		-		-		658		-
Provision for Credit Losses		391		(3)		609		(3)
Ending Balance	$	1,424	$	157	$	1,424	$	157

Contingencies. The Company is a party to lawsuits and claims arising out of the normal course of business. In management's opinion, there are no known pending claims or litigation, the outcome of which would, individually or in the aggregate, have a material effect on the consolidated results of operations, financial position, or cash flows of the Company.

Indemnification Obligation. The Company is a member of the Visa U.S.A. network. Visa U.S.A member banks are required to indemnify the Visa U.S.A. network for potential future settlement of certain litigation (the “Covered Litigation”) that relates to several antitrust lawsuits challenging the practices of Visa and MasterCard International. In 2008, the Company, as a member of the Visa U.S.A. network, obtained Class B shares of Visa, Inc. upon its initial public offering. Since its initial public offering, Visa, Inc. has funded a litigation reserve for the Covered Litigation resulting in a reduction in the Class B shares held by the Company. During the first quarter of 2011, the Company sold its remaining Class B shares. Associated with this sale, the Company entered into a swap contract with the purchaser of the shares that requires a payment to the counterparty in the event that Visa, Inc. makes subsequent revisions to the conversion ratio for its Class B shares.

Fixed charges included in the swap liability are payable quarterly until the litigation reserve is fully liquidated and at which time the aforementioned swap contract will be terminated. Quarterly fixed payments approximate ~~$155,000~~.$168,000. Conversion ratio payments and ongoing fixed quarterly charges are reflected in earnings in the period incurred.

NOTE 89 – FAIR VALUE MEASUREMENTS

The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. ASC Topic 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from, or corroborated, by market data by correlation or other means.

Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity's own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Securities Available for Sale. U.S. Treasury securities are reported at fair value utilizing Level 1 inputs. Other securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, credit information and the bond’s terms and conditions, among other things.

In general, the Company does not purchase securities that have a complicated structure. The Company’s entire portfolio consists of traditional investments, nearly all of which are U.S. Treasury obligations, federal agency bullet or mortgage pass-through securities, or general obligation or revenue-based municipal bonds. Pricing for such instruments is easily obtained. At least annually, the Company will validate prices supplied by the independent pricing service by comparing them to prices obtained from an independent third-party source.

Loans Held for Sale. The fair value of residential mortgage loans held for sale based on Level 2 inputs is determined, when possible, using either quoted secondary-market prices or investor commitments. If no such quoted price exists, the fair value is determined using quoted prices for a similar asset or assets, adjusted for the specific attributes of that loan, which would be used by other market participants. The Company has elected the fair value option accounting for its held for sale loans.

Mortgage Banking Derivative Instruments. The fair values of interest rate lock commitments (“IRLCs”) are derived by valuation models incorporating market pricing for instruments with similar characteristics, commonly referred to as best execution pricing, or investor commitment prices for best effort IRLCs which have unobservable inputs, such as an estimate of the fair value of the servicing rights expected to be recorded upon sale of the loans, net estimated costs to originate the loans, and the pull-through rate, and are therefore classified as Level 3 within the fair value hierarchy. The fair value of forward sale commitments is based on observable market pricing for similar instruments and are therefore classified as Level 2 within the fair value hierarchy.

Interest Rate Swap. The Company’s derivative positions are classified as level 2 within the fair value hierarchy and are valued using models generally accepted in the financial services industry and that use actively quoted or observable market input values from external market data providers. The fair value derivatives are determined using discounted cash flow models.

Fair Value Swap. The Company entered into a stand-alone derivative contract with the purchaser of its Visa Class B shares. The valuation represents the amount due and payable to the counterparty based upon the revised share conversion rate, if any, during the period.

2931

A summary of fair values for assets and liabilities consisted of the following:

		Level 1		Level 2		Level 3		Total Fair			Level 1		Level 2		Level 3		Total Fair
(Dollars in Thousands)	(Dollars in Thousands)	Inputs		Inputs		Inputs		Value		(Dollars in Thousands)	Inputs		Inputs		Inputs		Value
March 31, 2020
June 30, 2020										June 30, 2020
ASSETS:	ASSETS:									ASSETS:
Securities Available for Sale:	Securities Available for Sale:									Securities Available for Sale:
	U.S. Government Treasury	$	201,514	$	-	$	-	$	201,514	U.S. Government Treasury	$	160,767	$	-	$	-	$	160,767
	U.S. Government Agency		-		165,894		-		165,894	U.S. Government Agency		-		166,517		-		166,517
	States and Political Subdivisions		-		6,672		-		6,672	States and Political Subdivisions		-		5,573		-		5,573
	Mortgage-Backed Securities		-		656		-		656	Mortgage-Backed Securities		-		545		-		545
	Equity Securities		-		7,778		-		7,778	Equity Securities		-		7,778		-		7,778
	Loans Held for Sale		-		82,598		-		82,598	Loans Held for Sale		-		76,610		-		76,610
	Mortgage Banking Derivative Asset		-		-		3,898		3,898	Mortgage Banking Derivative Asset		-		-		5,342		5,342

LIABILITIES:	LIABILITIES:									LIABILITIES:
	Mortgage Banking Derivative Liability		-		2,628		-		2,628	Mortgage Banking Derivative Liability		-		963		-		963
										Interest Rate Swap Derivative Liability		-		108		-		108

December 31, 2019	December 31, 2019									December 31, 2019
ASSETS:	ASSETS:									ASSETS:
Securities Available for Sale:	Securities Available for Sale:									Securities Available for Sale:
	U.S. Government Treasury	$	232,778	$	-	$	-	$	232,778	U.S. Government Treasury	$	232,778	$	-	$	-	$	232,778
	U.S. Government Agency		-		156,078		-		156,078	U.S. Government Agency		-		156,078		-		156,078
	States and Political Subdivisions		-		6,319		-		6,319	States and Political Subdivisions		-		6,319		-		6,319
	Mortgage-Backed Securities		-		773		-		773	Mortgage-Backed Securities		-		773		-		773
	Equity Securities		-		7,653		-		7,653	Equity Securities		-		7,653		-		7,653

Mortgage Banking Activities. ~~The Company had changes in the fair value of Level 1 and Level 2 assets and liabilities measured on a recurring basis for the period from March 1, 2020 to March 31, 2020. These changes totaled $0.7~~ ~~million for residential mortgage loans held for sale and ($1.4~~ ~~million) related to its mortgage banking derivative liability.~~

The Company had Level 3 issuances and transfers of ~~$1.2~~ $14.6 million and ~~$1.8~~ $19.4 million, respectively, for the period ~~from~~ March 1, 2020 to ~~March 31,~~June 30, 2020 related to mortgage banking activities. Issuances ~~represent~~are valued based on the ~~lock-date market~~change in fair value of ~~IRLCs issued~~the underlying mortgage loan from inception of the IRLC to ~~borrowers during~~ the ~~period, net of estimated~~balance sheet date, adjusted for pull-through rates and costs to originate. IRLCs transferred out of Level 3 represent IRLCs that were funded and moved to mortgage loans held for sale, at fair value.

Assets Measured at Fair Value on a Non-Recurring Basis

Certain assets are measured at fair value on a non-recurring basis (i.e., the assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances). An example would be assets exhibiting evidence of impairment. The following is a description of valuation methodologies used for assets measured on a non-recurring basis.

Collateral Dependent Loans. Impairment for collateral dependent loans is measured using the fair value of the collateral less selling costs. The fair value of collateral is determined by an independent valuation or professional appraisal in conformance with banking regulations. Collateral values are estimated using Level 3 inputs due to the volatility in the real estate market, and the judgment and estimation involved in the real estate appraisal process. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly. Valuation techniques are consistent with those techniques applied in prior periods. Collateral-dependent loans had a carrying value of ~~$7.3~~ $7.8 million with a valuation allowance of ~~$0.3~~ $0.1 million at ~~March 31,~~June 30, 2020 and $6.6 million and $0.5 million, respectively, at December 31, 2019.

Other Real Estate Owned. During the first ~~three~~six months of 2020, certain foreclosed assets, upon initial recognition, were measured and reported at fair value through a charge-off to the allowance for ~~loan~~credit losses based on the fair value of the foreclosed asset less estimated cost to sell. The fair value of the foreclosed asset is determined by an independent valuation or professional appraisal in conformance with banking regulations. On an ongoing basis, we obtain updated appraisals on foreclosed assets and realize valuation adjustments as necessary. The fair value of foreclosed assets is estimated using Level 3 inputs due to the judgment and estimation involved in the real estate valuation process.

3032

Mortgage Servicing Rights.

Residential mortgage loan servicing rights are evaluated for impairment at each reporting period based upon the fair value of the rights as compared to the carrying amount. Fair value is determined by a third party valuation model using estimated prepayment speeds of the underlying mortgage loans serviced and stratifications based on the risk characteristics of the underlying loans (predominantly loan type and note interest rate). The fair value is estimated using Level 3 inputs, including a discount rate, weighted average prepayment speed, and the cost of loan servicing. Further detail on the key inputs utilized are provided in Note 4 – Mortgage Banking Activities. At ~~March 31,~~June 30, 2020, there was no valuation allowance for loan servicing rights.

Assets and Liabilities Disclosed at Fair Value

The Company is required to disclose the estimated fair value of financial instruments, both assets and liabilities, for which it is practical to estimate fair value and the following is a description of valuation methodologies used for those assets and liabilities.

Cash and Short-Term Investments. The carrying amount of cash and short-term investments is used to approximate fair value, given the short time frame to maturity and as such assets do not present unanticipated credit concerns.

Securities Held to Maturity. Securities held to maturity are valued in accordance with the methodology previously noted in this footnote under the caption “Assets and Liabilities Measured at Fair Value on a Recurring Basis – Securities Available for Sale”.

Loans. The loan portfolio is segregated into categories and the fair value of each loan category is calculated using present value techniques based upon projected cash flows, estimated discount rates, and incorporates a liquidity discount to meet the objective of “exit price” valuation.

Deposits. The fair value of Noninterest Bearing Deposits, NOW Accounts, Money Market Accounts and Savings Accounts are the amounts payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated using present value techniques and rates currently offered for deposits of similar remaining maturities.

Subordinated Notes Payable. The fair value of each note is calculated using present value techniques, based upon projected cash flows and estimated discount rates as well as rates being offered for similar obligations.

Short-Term and Long-Term Borrowings. The fair value of each note is calculated using present value techniques, based upon projected cash flows and estimated discount rates as well as rates being offered for similar debt.

3133

A summary of estimated fair values of significant financial instruments consisted of the following:

	March 31, 2020								June 30, 2020
	Carrying		Level 1		Level 2		Level 3		Carrying		Level 1		Level 2		Level 3
(Dollars in Thousands)	Value		Inputs		Inputs		Inputs		Value		Inputs		Inputs		Inputs
ASSETS:
Cash	$	72,676	$	72,676	$	-	$	-	$	75,155	$	75,155	$	-	$	-
Short-Term Investments		196,936		196,936		-		-		513,273		513,273		-		-
Investment Securities, Available for Sale		382,514		201,514		181,000		-		341,180		160,767		180,413		-
Investment Securities, Held to Maturity		251,792		20,211		237,718		-		232,178		20,136		218,363		-
Equity Securities⁽¹⁾		3,588		-		3,588		-		3,588		-		3,588		-
Loans Held for Sale		82,598		-		82,598		-		76,610		-		76,610		-
Loans, Net of Allowance for Credit Losses		1,841,304		-		-		1,842,002		1,999,720		-		-		2,006,877
Mortgage Banking Derivative Asset		3,898		-		-		3,898		5,342		-		-		5,342
Mortgage Servicing Rights		910		-		-		1,086		2,862		-		-		2,827

LIABILITIES:
Deposits	$	2,545,585	$	-	$	2,577,836	$	-	$	2,954,996	$	-	$	3,063,239	$	-
Short-Term Borrowings		76,516		-		76,516		-		63,958		-		63,958		-
Subordinated Notes Payable		52,887		-		45,268		-		52,887		-		41,835		-
Long-Term Borrowings		5,896		-		6,077		-		5,583		-		5,763		-
Mortgage Banking Derivative Liability		2,628		-		2,628		-		963		-		963		-
Interest Rate Swap Derivative Liability										108		-		108		-

	December 31, 2019
	Carrying		Level 1		Level 2		Level 3
(Dollars in Thousands)	Value		Inputs		Inputs		Inputs
ASSETS:
Cash	$	60,087	$	60,087	$	-	$	-
Short-Term Investments		318,336		318,336		-		-
Investment Securities, Available for Sale		403,601		232,778		170,823		-
Investment Securities, Held to Maturity		239,539		20,042		221,387		-
Loans Held for Sale		9,509		-		9,509		-
Equity Securities⁽¹⁾		3,591		-		3,591		-
Loans, Net of Allowance for Credit Losses		1,822,024		-		-		1,804,930

LIABILITIES:
Deposits	$	2,645,454	$	-	$	2,644,430	$	-
Short-Term Borrowings		6,404		-		6,404		-
Subordinated Notes Payable		52,887		-		40,280		-
Long-Term Borrowings		6,514		-		6,623		-

⁽¹⁾ Not readily marketable securities - reflected in other assets.

All non-financial instruments are excluded from the above table. The disclosures also do not include goodwill. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

3234

NOTE 9 10 –OTHER COMPREHENSIVE INCOME

The amounts allocated to other comprehensive income are presented in the table below. Reclassification adjustments related to securities held for sale are included in net gain (loss) on securities transactions in the accompanying consolidated statements of comprehensive income. For the periods presented, reclassifications adjustments related to securities held for sale was not material.

			Before		Tax		Net of		Before		Tax		Net of
			Tax		(Expense)		Tax		Tax		(Expense)		Tax
(Dollars in Thousands)	(Dollars in Thousands)		Amount		Benefit		Amount		Amount		Benefit		Amount
March 31, 2020
Three Months Ended June 30, 2020
Investment Securities:	Investment Securities:
Change in net unrealized gain/loss on securities available for sale	Change in net unrealized gain/loss on securities available for sale		$	3,538	$	(897)	$	2,641	$	424	$	(75)	$	349
Amortization of losses on securities transferred from available for sale to held to
Amortization of losses on securities transferred from available for sale to held to maturity										9		(2)		7
Total Investment Securities										433		(77)		356
Change in net unrealized gain/loss on interest rate swap										(104)		25		(79)
Total Other Comprehensive Income									$	329	$	(52)	$	277
	maturity			9		(2)		7
		Total Other Comprehensive Income	$	3,547	$	(899)	$	2,648

March 31, 2019
Six Months Ended June 30, 2020
Investment Securities:	Investment Securities:
Change in net unrealized gain/loss on securities available for sale	Change in net unrealized gain/loss on securities available for sale		$	1,250	$	(317)	$	933	$	3,962	$	(972)	$	2,990
Amortization of losses on securities transferred from available for sale to held to
	maturity			12		(4)		8
		Total Other Comprehensive Income	$	1,262	$	(321)	$	941
Amortization of losses on securities transferred from available for sale to held to maturity										18		(4)		14
Total Investment Securities										3,980		(976)		3,004
Change in net unrealized gain/loss on interest rate swap										(104)		25		(79)
Total Other Comprehensive Income									$	3,876	$	(951)	$	2,925

Accumulated other comprehensive loss was comprised of the following components:

Accumulated

Securities

Other

Available

Retirement

Comprehensive
(Dollars in Thousands)
for Sale

Plans

Loss
Balance as of January 1, 2020
$
864

$
(29,045)

$
(28,181)
Other comprehensive income during the period

2,648

-

2,648
Balance as of March 31, 2020
$
3,512

$
(29,045)

$
(25,533)

Balance as of January 1, 2019
$
(2,008)

$
(26,807)

$
(28,815)
Other comprehensive income during the period

941

-

941
Balance as of March 31, 2019
$
(1,067)

$
(26,807)

$
(27,874)

	Before		Tax		Net of
	Tax		(Expense)		Tax
(Dollars in Thousands)	Amount		Benefit		Amount
Three Months Ended June 30, 2019
Investment Securities:
Change in net unrealized gain/loss on securities available for sale	$	1,736	$	(439)	$	1,297
Amortization of losses on securities transferred from available for sale to held to maturity		11		(4)		7
Total Other Comprehensive Income	$	1,747	$	(443)	$	1,304

Six Months Ended June 30, 2019
Investment Securities:
Change in net unrealized gain/loss on securities available for sale	$	2,985	$	(756)	$	2,229
Amortization of losses on securities transferred from available for sale to held to maturity		22		(6)		16
Total Other Comprehensive Income	$	3,007	$	(762)	$	2,245

Accumulated other comprehensive loss was comprised of the following components:

							Accumulated
	Securities						Other
	Available		Interest Rate		Retirement		Comprehensive
(Dollars in Thousands)	for Sale		Swap		Plans		Loss
Balance as of January 1, 2020	$	864	$	-	$	(29,045)	$	(28,181)
Other comprehensive income during the period		3,004		(79)		-		2,925
Balance as of June 30, 2020	$	3,868	$	(79)	$	(29,045)	$	(25,256)

Balance as of January 1, 2019	$	(2,008)	$	-	$	(26,807)	$	(28,815)
Other comprehensive income during the period		2,245		-		-		2,245
Balance as of June 30, 2019	$	237	$	-	$	(26,807)	$	(26,570)

3335

Item 2.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management’s discussion and analysis ("MD&A") provides supplemental information, which sets forth the major factors that have affected our financial condition and results of operations and should be read in conjunction with the Consolidated Financial Statements and related notes. The following information should provide a better understanding of the major factors and trends that affect our earnings performance and financial condition, and how our performance during 2020 compares with prior years. Throughout this section, Capital City Bank Group, Inc., and subsidiaries, collectively, is referred to as "CCBG," "Company," "we," "us," or "our."

CAUTION CONCERNING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q, including this MD&A section, contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, among others, statements about our beliefs, plans, objectives, goals, expectations, estimates and intentions that are subject to significant risks and uncertainties and are subject to change based on various factors, many of which are beyond our control. The words "may," "could," "should," "would," "believe," "anticipate," "estimate," "expect," "intend," "plan," "target," "goal," and similar expressions are intended to identify forward-looking statements.

All forward-looking statements, by their nature, are subject to risks and uncertainties. Our actual future results may differ materially from those set forth in our forward-looking statements. Please see the Introductory Note and Item 1A. Risk Factorsof our 2019 Report on Form 10-K, as updated in our subsequent quarterly reports filed on Form 10-Q, and in our other filings made from time to time with the SEC after the date of this report.

However, other factors besides those listed in our Quarterly Report or in our Annual Report also could adversely affect our results, and you should not consider any such list of factors to be a complete set of all potential risks or uncertainties. Any forward-looking statements made by us or on our behalf speak only as of the date they are made. We do not undertake to update any forward-looking statement, except as required by applicable law.

BUSINESS OVERVIEW

We are a financial holding company headquartered in Tallahassee, Florida, and we are the parent of our wholly owned subsidiary, Capital City Bank (the "Bank" or "CCB"). The Bank offers a broad array of products and services through a total of 57 full-service offices located in Florida, Georgia, and Alabama. The Bank offers commercial and retail banking services, as well as trust and asset management, and retail securities brokerage. We offer residential mortgage banking services through Capital City Home Loans.

Our profitability, like most financial institutions, is dependent to a large extent upon net interest income, which is the difference between the interest and fees received on earning assets, such as loans and securities, and the interest paid on interest-bearing liabilities, principally deposits and borrowings. Results of operations are also affected by the provision for credit losses, noninterest income such as deposit fees, wealth management fees, mortgage banking fees and bank card fees, and operating expenses such as salaries and employee benefits, occupancy and other operating expenses, including income taxes.

A detailed discussion regarding the economic conditions in our markets and our long-term strategic objectives is included as part of the MD&A section of our 2019 Form 10-K.

Strategic Alliance. On March 1, 2020, CCB completed its acquisition of a 51% membership interest in Brand Mortgage Group, LLC (“Brand”) which is now operated as a Capital City Home Loans (“CCHL”). CCHL was consolidated into CCBG’s financial statements effective March 1, 2020. See Note 1 – Business Combination in the Consolidated Financial Statements. The primary purpose of the strategic alliance with Brand was to gain access to an expanded residential mortgage product line-up, investor base (including mandatory delivery channel for loan sales) and to generate other operational synergies and cost savings.

3436

RESPONSE TO COVID-19 PANDEMIC

In March 2020, the outbreak of the novel Coronavirus Disease 2019 ("COVID-19") was recognized as a pandemic by the World Health Organization. The spread of COVID-19 has created a global public health crisis that has resulted in unprecedented uncertainty, volatility and disruption in financial markets and in governmental, commercial and consumer activity in the United States and globally, including the markets that we serve. Governmental responses to the pandemic have included orders closing businesses not deemed essential and directing individuals to restrict their movements, observe social distancing, and shelter in place. These actions, together with responses to the pandemic by businesses and individuals, ~~have~~ resulted in rapid decreases in commercial and consumer activity, temporary closures of many businesses that ~~have~~ led to a loss of revenues and a rapid increase in unemployment, material decreases in oil and gas prices and in business valuations, disrupted global supply chains, market downturns and volatility, changes in consumer behavior related to pandemic fears, related emergency response legislation, monetary stimulus, and an expectation that Federal Reserve policy will maintain a low interest rate environment for the foreseeable future.

We have taken deliberate actions to ensure that we have the balance sheet strength to serve our clients and communities, including a strong liquidity position and the build of reserves supported by a strong capital position. Our business and consumer clients are experiencing varying degrees of financial distress, which is expected to increase in coming months. In order to protect the health of our clients and associates and comply with applicable government directives, we have modified our business practices as noted below. We will continue to closely monitor this pandemic and respond with needed changes as this situation evolves. We discuss the potential impacts on our financial performance in more detail throughout parts of the MD&A section.

~~Clients~~COVID-19 Update

·~~Implemented business continuity plans~~

Lobby access has been re-opened for 56 of our 57 banking offices and operations are subject to national guidelines and local safety ordinances to protect both clients and associates – we will continue to monitor changing conditions with the pandemic and its impact on client and associate interactions within our banking offices

Most operational associates returned to work in early June, but we have extended some remote work arrangements on a case-by-case basis

Enhanced digital access options are available for banking products and access to sales associates

Continue to monitor COVID-19 case count trends in our markets and respond appropriately to help ensure ~~that~~client and associate safety

Continued support of clients ~~have adequate access to banking services while at~~with the ~~same time working to protect clients through heightened safety procedures~~

·~~We have chosen to participate in the CARES Act Paycheck Protection Program that provides government guaranteed and forgivable loans to our clients. We have obtained~~ Small Business Administration Payment Protection Program (“~~SBA”~~SBA PPP”) ~~loan approvals of approximately $135 million for~~- we will actively assist our clients with the ~~first phase of funding and $50 million for the second phase of funding.~~forgiveness process in coming quarters

·~~Implemented a loan extension program~~We continued to ~~support eligible~~assist our clients and communities ~~throughout this period of uncertainty~~

·~~Announced temporary closure of banking office lobbies (operating drive-thru only) – focused on the enhanced digital banking experience~~

~~Associates~~

·~~Heightened safety procedures, including social-distancing and work-at-home arrangements for associates with positions/responsibilities enabling them to work remotely~~

·~~Increased hourly wage for non-exempt associates for a period of time~~

·~~Increased paid time off for affected associates for a period of time~~

·~~Enhanced medical benefits~~ in the ~~near short-term~~second quarter by processing a total of 2,217 loan extensions ($330 million, or 16% of loan balances at June 30, 2020).

NON-GAAP FINANCIAL MEASURES

We present a tangible common equity ratio and a tangible book value per diluted share that, in each case, removes the effect of goodwill 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, although the manner in which we calculate non-GAAP financial measures may differ from that of other companies reporting non-GAAP measures with similar names. The GAAP to non-GAAP reconciliation for each quarter presented on page 3638 is provided below.

2020

2019

2018
(Dollars in Thousands, except per share data)

First

Fourth

Third

Second

First

Fourth

Third

Second
Shareowners' Equity (GAAP)

$
328,507

$
327,016

$
321,562

$
314,595

$
308,986

$
302,587

$
298,016

$
293,571
Less: Goodwill (GAAP)

89,275

84,811

84,811

84,811

84,811

84,811

84,811

84,811
Tangible Shareowners' Equity (non-GAAP)
A

239,232

242,205

236,751

229,784

224,175

217,776

213,205

208,760
Total Assets (GAAP)

3,086,523

3,088,953

2,934,513

3,017,654

3,052,051

2,959,183

2,819,190

2,880,278
Less: Goodwill (GAAP)

89,275

84,811

84,811

84,811

84,811

84,811

84,811

84,811
Tangible Assets (non-GAAP)
B
$
2,997,248

$
3,004,142

$
2,849,702

$
2,932,843

$
2,967,240

$
2,874,372

$
2,734,379

$
2,795,467
Tangible Common Equity Ratio (non-GAAP)
A/B

7.98%

8.06%

8.31%

7.83%

7.56%

7.58%

7.80%

7.47%
Actual Diluted Shares Outstanding (GAAP)
C

16,845,462

16,855,161

16,797,241

16,773,449

16,840,496

16,808,542

17,127,846

17,114,380
Diluted Tangible Book Value (non-GAAP)
A/C

14.20

14.37

14.09

13.70

13.31

12.96

12.45

12.20

		2020				2019								2018
(Dollars in Thousands, except per share data)		Second		First		Fourth		Third		Second		First		Fourth		Third
Shareowners' Equity (GAAP)		$	335,057	$	328,507	$	327,016	$	321,562	$	314,595	$	308,986	$	302,587	$	298,016
Less: Goodwill (GAAP)			89,095		89,275		84,811		84,811		84,811		84,811		84,811		84,811
Tangible Shareowners' Equity (non-GAAP)	A		245,962		239,232		242,205		236,751		229,784		224,175		217,776		213,205
Total Assets (GAAP)			3,499,524		3,086,523		3,088,953		2,934,513		3,017,654		3,052,051		2,959,183		2,819,190
Less: Goodwill (GAAP)			89,095		89,275		84,811		84,811		84,811		84,811		84,811		84,811
Tangible Assets (non-GAAP)	B	$	3,410,429	$	2,997,248	$	3,004,142	$	2,849,702	$	2,932,843	$	2,967,240	$	2,874,372	$	2,734,379
Tangible Common Equity Ratio (non-GAAP)	A/B		7.21%		7.98%		8.06%		8.31%		7.83%		7.56%		7.58%		7.80%
Actual Diluted Shares Outstanding (GAAP)	C		16,821,743		16,845,462		16,855,161		16,797,241		16,773,449		16,840,496		16,808,542		17,127,846
Diluted Tangible Book Value (non-GAAP)	A/C		14.62		14.20		14.37		14.09		13.70		13.31		12.96		12.45

SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)	SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)																									SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)


(Dollars in Thousands, Except	(Dollars in Thousands, Except	2020			2019												2018									(Dollars in Thousands, Except	2020						2019												2018
Per Share Data)	Per Share Data)	First			Fourth			Third			Second			First			Fourth			Third			Second			Per Share Data)	Second			First			Fourth			Third			Second			First			Fourth			Third
Summary of Operations:	Summary of Operations:																									Summary of Operations:
	Interest Income	$	27,365		$	28,008		$	28,441		$	28,665		$	27,722		$	26,370		$	25,392		$	24,419		Interest Income	$	26,512		$	27,365		$	28,008		$	28,441		$	28,665		$	27,722		$	26,370		$	25,392
	Interest Expense		1,592			1,754			2,244			2,681			2,814			2,022			1,769			1,649		Interest Expense		1,054			1,592			1,754			2,244			2,681			2,814			2,022			1,769
	Net Interest Income		25,773			26,254			26,197			25,984			24,908			24,348			23,623			22,770		Net Interest Income		25,458			25,773			26,254			26,197			25,984			24,908			24,348			23,623
	Provision for Credit Losses		4,990			(162)			776			646			767			457			904			815		Provision for Credit Losses		2,005			4,990			(162)			776			646			767			457			904
	Net Interest Income After																									Net Interest Income After
	Provision for Credit Losses		20,783			26,416			25,421			25,338			24,141			23,891			22,719			21,955		Provision for Credit Losses		23,453			20,783			26,416			25,421			25,338			24,141			23,891			22,719
	Noninterest Income		15,478			13,828			13,903			12,770			12,552			13,238			13,308			12,542		Noninterest Income		30,199			15,478			13,828			13,903			12,770			12,552			13,238			13,308
	Noninterest Expense		30,969			29,142			27,873			28,396			28,198			26,505			28,699			28,393		Noninterest Expense		37,303			30,969			29,142			27,873			28,396			28,198			26,505			28,699
	Income Before Income Taxes		5,292			11,102			11,451			9,712			8,495			10,624			7,328			6,104		Income Before Income Taxes		16,349			5,292			11,102			11,451			9,712			8,495			10,624			7,328
	Income Tax Expense⁽²⁾		1,282			2,537			2,970			2,387			2,059			2,166			1,338			101		Income Tax Expense⁽²⁾		2,950			1,282			2,537			2,970			2,387			2,059			2,166			1,338
	Net Loss Attributable to NCI		277			-			-			-			-			-			-			-		(Gain) Loss Attributable to NCI		(4,253)			277			-			-			-			-			-			-
	Net Income Attributable to CCBG		4,287			8,565			8,481			7,325			6,436			8,458			5,990			6,003		Net Income Attributable to CCBG		9,146			4,287			8,565			8,481			7,325			6,436			8,458			5,990
	Net Interest Income (FTE)	$	25,877		$	26,378		$	26,333		$	26,116		$	25,042		$	24,513		$	23,785		$	22,917		Net Interest Income (FTE)	$	25,564		$	25,877		$	26,378		$	26,333		$	26,116		$	25,042		$	24,513		$	23,785

Per Common Share:	Per Common Share:																									Per Common Share:
	Net Income Basic	$	0.26		$	0.51		$	0.51		$	0.44		$	0.38		$	0.50		$	0.35		$	0.35		Net Income Basic	$	0.55		$	0.25		$	0.51		$	0.51		$	0.44		$	0.38		$	0.50		$	0.35
	Net Income Diluted		0.25			0.51			0.50			0.44			0.38			0.50			0.35			0.35		Net Income Diluted		0.55			0.25			0.51			0.50			0.44			0.38			0.50			0.35
	Cash Dividends Declared		0.14			0.13			0.13			0.11			0.11			0.09			0.09			0.07		Cash Dividends Declared		0.14			0.14			0.13			0.13			0.11			0.11			0.09			0.09
	Diluted Book Value		19.50			19.40			19.14			18.76			18.35			18.00			17.40			17.15		Diluted Book Value		19.92			19.50			19.40			19.14			18.76			18.35			18.00			17.40
	Diluted Tangible Book Value⁽¹⁾		14.20			14.37			14.09			13.70			13.31			12.96			12.45			12.20		Diluted Tangible Book Value⁽¹⁾		14.62			14.20			14.37			14.09			13.70			13.31			12.96			12.45
	Market Price:																									Market Price:
	High		30.62			30.95			28.00			25.00			25.87			26.95			25.91			25.99		High		23.99			30.62			30.95			28.00			25.00			25.87			26.95			25.91
	Low		15.61			25.75			23.70			21.57			21.04			19.92			23.19			22.28		Low		16.16			15.61			25.75			23.70			21.57			21.04			19.92			23.19
	Close		20.12			30.50			27.45			24.85			21.78			23.21			23.34			23.63		Close		20.95			20.12			30.50			27.45			24.85			21.78			23.21			23.34

Selected Average Balances:	Selected Average Balances:																									Selected Average Balances:
	Loans, Net	$	1,882,703		$	1,846,190		$	1,837,548		$	1,823,311		$	1,780,406		$	1,785,570		$	1,747,093		$	1,691,287		Loans, Net	$	2,057,925		$	1,882,703		$	1,846,190		$	1,837,548		$	1,823,311		$	1,780,406		$	1,785,570		$	1,747,093
	Earning Assets		2,751,880			2,694,700			2,670,081			2,719,217			2,704,802			2,554,482			2,535,292			2,566,006		Earning Assets		3,016,772			2,751,880			2,694,700			2,670,081			2,719,217			2,704,802			2,554,482			2,535,292
	Total Assets		3,038,788			2,982,204			2,959,310			3,010,662			2,996,511			2,849,245			2,826,924			2,861,104		Total Assets		3,038,788			3,038,788			2,982,204			2,959,310			3,010,662			2,996,511			2,849,245			2,826,924
	Deposits		2,552,690			2,524,951			2,495,755			2,565,431			2,564,715			2,412,375			2,392,272			2,431,956		Deposits		2,783,453			2,552,690			2,524,951			2,495,755			2,565,431			2,564,715			2,412,375			2,392,272
	Shareowners’ Equity		331,891			326,904			320,273			313,599			307,262			302,196			297,757			291,806		Shareowners’ Equity		333,515			331,891			326,904			320,273			313,599			307,262			302,196			297,757
	Common Equivalent Average Shares:																									Common Equivalent Average Shares:
	Basic		16,808			16,750			16,747			16,791			16,791			16,989			17,056			17,045		Basic		16,797			16,808			16,750			16,747			16,791			16,791			16,989			17,056
	Diluted		16,842			16,834			16,795			16,818			16,819			17,050			17,125			17,104		Diluted		16,839			16,842			16,834			16,795			16,818			16,819			17,050			17,125

Performance Ratios:	Performance Ratios:																									Performance Ratios:
	Return on Average Assets		0.57	%		1.14	%		1.14	%		0.98	%		0.87	%		1.18	%		0.84	%		0.84	%	Return on Average Assets		1.10	%		0.57	%		1.14	%		1.14	%		0.98	%		0.87	%		1.18	%		0.84	%
	Return on Average Equity		5.20			10.39			10.51			9.37			8.49			11.10			7.98			8.25		Return on Average Equity		11.03			5.20			10.39			10.51			9.37			8.49			11.10			7.98
	Net Interest Margin (FTE)		3.78			3.89			3.92			3.85			3.75			3.81			3.72			3.58		Net Interest Margin (FTE)		3.41			3.78			3.89			3.92			3.85			3.75			3.81			3.72
	Noninterest Income as % of																									Noninterest Income as % of
	Operating Revenue		37.52			34.50			34.67			32.95			33.51			35.22			36.04			35.52		Operating Revenue		54.26			37.52			34.50			34.67			32.95			33.51			35.22			36.04
	Efficiency Ratio		74.89			72.48			69.27			73.02			75.01			70.21			77.37			80.07		Efficiency Ratio		66.90			74.89			72.48			69.27			73.02			75.01			70.21			77.37

Asset Quality:	Asset Quality:																									Asset Quality:
	Allowance for Credit Losses	$	21,083		$	13,905		$	14,319		$	14,593		$	14,120		$	14,210		$	14,219		$	13,563		Allowance for Credit Losses	$	22,457		$	21,083		$	13,905		$	14,319		$	14,593		$	14,120		$	14,210		$	14,219
	Allowance for Credit Losses to Loans		1.13	%		0.75	%		0.78	%		0.79	%		0.78	%		0.80	%		0.80	%		0.78	%	Allowance for Credit Losses to Loans		1.11	%		1.13	%		0.75	%		0.78	%		0.79	%		0.78	%		0.80	%		0.80	%
	Nonperforming Assets (“NPAs”)		6,337			5,425			5,454			6,632			6,949			9,101			9,587			9,114		Nonperforming Assets (“NPAs”)		8,025			6,337			5,425			5,454			6,632			6,949			9,101			9,587
	NPAs to Total Assets		0.21			0.18			0.19			0.22			0.23			0.31			0.34			0.32		NPAs to Total Assets		0.23			0.21			0.18			0.19			0.22			0.23			0.31			0.34
	NPAs to Loans plus OREO		0.34			0.29			0.30			0.36			0.39			0.51			0.54			0.52		NPAs to Loans plus OREO		0.40			0.34			0.29			0.30			0.36			0.39			0.51			0.54
	Allowance to Non-Performing Loans		432.61			310.99			290.55			259.55			279.77			206.79			207.06			236.25		Allowance to Non-Performing Loans		322.37			432.61			310.99			290.55			259.55			279.77			206.79			207.06
	Net Charge-Offs to Average Loans		0.23			0.05			0.23			0.04			0.20			0.10			0.06			0.12		Net Charge-Offs to Average Loans		0.05			0.23			0.05			0.23			0.04			0.20			0.10			0.06

Capital Ratios:	Capital Ratios:																									Capital Ratios:
	Tier 1 Capital		16.12	%		17.16	%		16.83	%		16.36	%		16.34	%		16.36	%		16.17	%		16.25	%	Tier 1 Capital		16.59	%		16.12	%		17.16	%		16.83	%		16.36	%		16.34	%		16.36	%		16.17	%
	Total Capital		17.19			17.90			17.59			17.13			17.09			17.13			16.94			17.00		Total Capital		17.60			17.19			17.90			17.59			17.13			17.09			17.13			16.94
	Common Equity Tier 1		13.55			14.47			14.13			13.67			13.62			13.58			13.43			13.46		Common Equity Tier 1		14.01			13.55			14.47			14.13			13.67			13.62			13.58			13.43
	Leverage		10.81			11.25			11.09			10.64			10.53			10.89			10.99			10.69		Leverage		10.12			10.81			11.25			11.09			10.64			10.53			10.89			10.99
	Tangible Common Equity⁽¹⁾		7.98			8.06			8.31			7.83			7.56			7.58			7.80			7.47		Tangible Common Equity⁽¹⁾		7.21			7.98			8.06			8.31			7.83			7.56			7.58			7.80

	⁽¹⁾Non-GAAP financial measure. See non-GAAP reconciliation on page 35.																									⁽¹⁾Non-GAAP financial measure. See non-GAAP reconciliation on page 37.
	⁽²⁾Includes $0.4 million and $1.4 million income tax benefit in the third and second quarter of 2018, respectively, for 2017 plan year pension plan contributions made in 2018.																									⁽²⁾Includes $0.4 million income tax benefit in the third second quarter of 2018 for 2017 plan year pension plan contributions made in 2018.

3638

FINANCIAL OVERVIEW

A summary overview of our financial performance is provided below.

Results of Operations

Performance ~~Summary~~. Summary. Net income of $9.1 million, or $0.55 per diluted share, for the second quarter of 2020 compared to net income of $4.3 million, or $0.25 per diluted share, for the first quarter of 2020, and net income of $7.3 million, or $0.44 per diluted share, for the second quarter of 2019. For the first six months of 2020, we realized net income of $13.4 million, or $0.80 per diluted share, compared to net income of ~~$8.6~~$13.8 million, or ~~$0.51~~$0.82 per diluted share, for the ~~fourth~~same period of 2019.

Net Interest Income. Tax-equivalent net interest income for the second quarter of ~~2019 and net income of $6.4~~2020 was $25.6 million ~~or $0.38 per diluted share, for the first quarter of 2019. Compared~~compared to ~~the prior periods, the decline in net income~~$25.9 million for the first quarter of 2020 ~~reflected a build in credit loss reserves in response to~~and $26.1 million for the ~~potential effects~~second quarter of 2019. For the ~~COVID-19 pandemic (discussed further below).~~

~~Net Interest Income~~~~. Taxable equivalent~~first six months of 2020, tax-equivalent net interest income ~~for the first quarter of 2020 was $25.9~~totaled $51.4 million compared to ~~$26.4~~$51.2 million for ~~the fourth quarter of 2019 and $25.0 million for the first quarter of~~ 2019.The decrease compared to the fourth quarter of 2019 reflected lower rates earned on overnight funds, investment securities and variable rate loans driven by the aggregate 150bp FED rate reduction during the first quarter of 2020. The increase ~~compared~~over 2019 was primarily due to ~~the first quarter of 2019 reflected~~ loan growth and a reduction in the cost of our negotiated rate deposits, partially offset by lower rates on our earning assets.

Provision and Allowance for Credit Losses. ~~The provision~~Provision for credit losses was $2.0 million for the second quarter of 2020 compared to $5.0 million for the first quarter of 2020 ~~was $5.0~~and $0.6 million ~~which exceeded net loan charge-offs~~for the second quarter of ~~$1.1 million. The increase in~~2019. For the first six months of 2020, the provision was $7.0 million compared to $1.4 million for the same period of 2019. The higher provision in 2020 reflected ~~a build in reserves~~expected losses due to ~~deteriorating~~deterioration in economic conditions related to COVID-19. At ~~March 31,~~June 30, 2020, excluding SBA PPP loans, the allowance represented 1.23% of loans held for credit losses of $21.1 million represented 1.13% of outstanding loans (excluding HFS loans) and provided coverage of 433% of nonperforming loans. The adoption of ASC 326 (“CECL”) on January 1, 2020 resulted in a $3.3 million increase in the allowance for credit losses. investment.

Noninterest Income and Noninterest Expense. ~~Noninterest income for the first quarter~~The consolidation of ~~2020 totaled $15.5 million, an increase of $1.7 million, or 11.9%, over the fourth quarter of 2019~~ ~~and a $2.9 million, or 23.3%, increase over the first quarter of 2019.~~ ~~The increase over both prior periods was primarily attributable to higher~~CCHL’s mortgage banking ~~revenues, which reflected the strategic alliance with Brand~~operations on March 1, 2020 ~~(discussed further below). Higher deposit fees also contributed to the increase in both periods and bank card fees contributed to the increase over the first quarter of 2019~~.

~~Noninterest Expense~~. Noninterest expense for the first quarter of 2020 totaled $31.0 million, an increase of $1.8 million, or 6.3%, over the fourth quarter of 2019 and $2.8 million, or 9.8%, over the first quarter of 2019. The increase over the fourth quarter of 2019 was primarily attributable to higher compensation expense and occupancy expense, partially offset by lower other real estate owned (“ORE0”) expense. The increase in compensation and occupancy expense was primarily due to the aforementioned integration of Brand. The reduction in ORE expense reflected a $1.0 million gain on the sale of a banking office. The same aforementioned factors were the primary drivers in the variance compared to the first quarter of 2019.

~~Impact of Capital City Home Loans (CCHL).~~ ~~For the month of March, CCHL’s mortgage banking operations~~ impacted our noninterest income and noninterest expense ~~and thus, the period over period comparison due to the late quarter closing. Overall, CCHL operations~~comparisons for the three and six month periods ended June 30, 2020. We provide an analysis of ~~March had a nominal negative impact on our net income for the first quarter of 2020. Excluding~~Core CCBG and CCHL ~~our~~ noninterest income ~~totaled $13.3 million~~ and noninterest expense ~~totaled $28.0~~under those respective headings below (Pages 42-45). CCHL operations contributed $3.4 million, or $0.20 per diluted share, to CCBG earnings for the ~~first~~second quarter of ~~2020. We provide further detail below on~~2020 driven by higher mortgage production. Slower consumer spending and government stimulus in response to the ~~impact of CCHL’s operations on select noninterest income~~pandemic negatively affected our deposit fees for the second quarter. Expenses related to our pandemic response and ~~expense categories as well as a discussion of trends realized by CCB.~~SBA PPP loan origination efforts totaled $0.8 million in the second quarter.

Financial Condition

Earning Assets. Average earning assets were ~~$2.752~~$3.017 billion for the ~~first~~second quarter of 2020, an increase of ~~$57.2~~$264.9 million, or ~~2.1%~~9.6%, over the ~~fourth~~first quarter of 2020, and an increase of ~~$47.1~~$322.1 million, or ~~1.7%~~12.0%, over the ~~first~~fourth quarter of 2019. The increase over ~~the fourth quarter of 2019~~both prior periods was primarily driven by higher deposit balances which funded growth in the loan portfolio and ~~investment portfolios.~~overnight funds sold. The ~~change~~impact of pandemic related stimulus programs on our balance in the ~~earning asset mix compared to~~second quarter of 2020 is discussed in further detail below.

Loans. Average loans held for investment increased $135.2 million, or 7.3%, over the first quarter of ~~2019 reflected higher loan balances that were funded with overnight funds~~2020 and ~~investment balances. The Brand acquisition on March 1~~^st ~~increased average earning assets by $29 million for the first quarter of 2020.~~

~~Loans~~. ~~Average loans (excluding held for sale (“HFS”) loans) increased $13.7~~$148.9 million, or ~~0.8%~~8.1%, ~~compared to~~over the fourth ~~quarter of 2019 and $74.8 million, or 4.2% compared to the first~~ quarter of 2019. Period end loan balances increased ~~$26.5~~$159.8 million, or ~~1.4% over the fourth quarter of 2019 and $65.3 million, or 3.6%~~8.6%, over the first quarter of ~~2019.~~

~~Deposits~~~~. Average total deposits increased $27.7~~2020 and $186.2 million, or ~~1.1%~~10.1%, over the fourth quarter of ~~2019,~~2019. SBA PPP loans averaged $133.8 million in the second quarter and ~~decreased $12.0~~totaled $190 million ~~or 0.5%, from the first quarter of 2019. The increase~~at June 30, 2020.

Credit Quality. Nonaccrual loans totaled $7.0 million at June 30, 2020 compared to the fourth quarter of 2019 reflected increases in negotiated NOW public fund deposits and savings accounts. The decrease compared to the first quarter of 2019 was primarily due to declines in certificates of deposit, money market accounts, and one large, non-public negotiated account, which were partially offset by increases in noninterest bearing accounts and savings accounts.

~~Credit Quality~~~~. Nonperforming assets totaled $6.3~~$4.9 million at March 31, 2020 ~~an increase of $0.9~~and $4.5 million ~~or 16.8%, over~~at December 31, ~~2019 and a decrease of $0.6 million, or 8.8%, from March 31,~~ 2019. ~~Nonperforming assets~~Nonaccrual loans represented ~~0.21%~~0.34% of total ~~assets~~loans at June 30, 2020 compared to 0.26% at March 31, 2020 ~~compared to 0.18%~~and 0.24% at December 31, 2019. Classified loans totaled $17.1 million, $16.5 million, and $20.8 million at the same respective periods. Loans extensions continued in the second quarter in response to the stressed economic conditions caused by the pandemic and the effect on our borrowers – loans still on extension totaled $96 million, or 5% of total loans, with 71% of borrowers resuming payments after their first extension.

Deposits. Average total deposits increased $230.8 million, or 9.0%, over the first quarter of 2020, and $258.5 million, or 10.2%, over the fourth quarter of 2019. We realized significant deposit inflows during the second quarter related to the two pandemic related stimulus programs - $179 million from SBA PPP and $64 million from Economic Impact Payment stimulus checks. Period end deposit balances grew $409 million and $310 million over the first quarter of 2020 and fourth quarter of 2019, ~~and 0.23% at March 31, 2019.~~respectively, indicating strong growth in core deposit balances.

Capital. At ~~March 31,~~June 30, 2020, we were well-capitalized with a total risk-based capital ratio of ~~17.19%~~17.81% and a tangible common equity ratio (a non-GAAP financial measure) of ~~7.98%~~7.21% compared to 17.19% and 7.98%, respectively, at March 31, 2020 and 17.90% and 8.06%, respectively, at December 31, ~~2019 and 17.09% and 7.56%, respectively, at March 31,~~ 2019. At ~~March 31,~~June 30, 2020, all of our regulatory capital ratios exceeded the threshold to be well-capitalized under the Basel III capital standards.

RESULTS OF OPERATIONS

Net Income

For the ~~first~~second quarter of 2020, we realized net income of $9.1 million, or $0.55 per diluted share, compared to net income of $4.3 million, or $0.25 per diluted share, ~~compared to net income of $8.6 million, or $0.51 per diluted share, for the fourth quarter of 2019, and $6.4 million, or $0.38 per diluted share, for the first quarter of 2019.~~

~~Net income~~ for the first quarter of 2020 ~~included~~and net income of $7.3 million, or $0.44 per diluted share, for the second quarter of 2019.

For the first six months of 2020, net income totaled $13.4 million, or $0.80 per diluted share, compared to net income of $13.8 million, or $0.82 per diluted share, for the same period of 2019.

Compared to the first quarter of 2020, the $11.1 million increase in operating profit reflected a ~~$5.0~~$14.7 million increase in noninterest income, and a $3.0 million decrease in the provision for credit losses, ~~which exceeded~~partially offset by higher noninterest expense of $6.3 million and lower net ~~loan charge-offs~~interest income of ~~$1.1~~$0.3 million. ~~The higher provision reflected a build in reserves due to deteriorating economic conditions related to the COVID-19 pandemic~~.

Compared to the ~~fourth~~second quarter of 2019, the ~~$5.8~~$6.6 million ~~decrease~~increase in operating profit was attributable to a ~~$5.2~~$17.4 million increase in noninterest income, partially offset by higher noninterest expense of $8.9 million, a $1.4 million increase in the provision for credit losses ~~higher noninterest expense of $1.8 million,~~ and lower net interest income of $0.5 million.

The $3.4 million increase in operating profit for the first six months of 2020 versus the comparable period of 2019 was attributable to higher noninterest income of $20.4 million and net interest income of $0.3 million, partially offset by ~~higher noninterest income of $1.7 million.~~

~~Compared to the first quarter of 2019, the $3.2 million decrease in operating profit reflected~~ a ~~$4.2~~$5.6 million increase in the provision for credit losses and higher noninterest expense of ~~$2.8 million, partially offset by higher noninterest income~~$11.7 million.

The aforementioned period over period variances reflect the acquisition of ~~$2.9 million~~a 51% membership interest and ~~net interest income~~consolidation of ~~$0.9 million.~~CCHL late in the first quarter of 2020.

A condensed earnings summary of each major component of our financial performance is provided below:

								Three Months Ended						Six Months Ended
	Three Months Ended							June 30,		March 31,		June 30,		June 30,		June 30,
(Dollars in Thousands, except per share data)	March 31, 2020		December 31, 2019		March 31, 2019			2020		2020		2019		2020		2019
Interest Income	$	27,365	$	28,008	$	27,722		$	26,512	$	27,365	$	28,665	$	53,877	$	56,387
Taxable Equivalent Adjustments		104		124		134			106		104		132		210		266
Total Interest Income (FTE)		27,469		28,132		27,856			26,618		27,469		28,797		54,087		56,653
Interest Expense		1,592		1,754		2,814			1,054		1,592		2,681		2,646		5,495
Net Interest Income (FTE)		25,877		26,378		25,042			25,564		25,877		26,116		51,441		51,158
Provision for Credit Losses		4,990		(162)		767			2,005		4,990		646		6,995		1,413
Taxable Equivalent Adjustments		104		124		134			106		104		132		210		266
Net Interest Income After Provision for Credit Losses		20,783		26,416		24,141			23,453		20,783		25,338		44,236		49,479
Noninterest Income		15,478		13,828		12,552			30,199		15,478		12,770		45,677		25,322
Noninterest Expense		30,969		29,142		28,198			37,303		30,969		28,396		68,272		56,594
Income Before Income Taxes		5,292		11,102		8,495			16,349		5,292		9,712		21,641		18,207
Income Tax Expense		1,282		2,537		2,059			2,950		1,282		2,387		4,232		4,446
Net Loss Attributable to Noncontrolling Interests		277		-		-
Net Income Attributable to Noncontrolling Interest							Net Income Attributable to Noncontrolling Interest		(4,253)		277		-		(3,976)		-
Net Income Attributable to Common Shareowners	$	4,287	$	8,565	$	6,436		$	9,146	$	4,287	$	7,325	$	13,433	$	13,761

Basic Net Income Per Share	$	0.26	$	0.51	$	0.38		$	0.55	$	0.25	$	0.44	$	0.80	$	0.82
Diluted Net Income Per Share	$	0.25	$	0.51	$	0.38		$	0.55	$	0.25	$	0.44	$	0.80	$	0.82

Net Interest Income

Net interest income represents our single largest source of earnings and is equal to interest income and fees generated by earning assets less interest expense paid on interest bearing liabilities. This information is provided on a "taxable equivalent" basis to reflect the tax-exempt status of income earned on certain loans and state and local government debt obligations. We provide an analysis of our net interest income including average yields and rates in Table I on page ~~50.~~53.

3840

Tax-equivalent net interest income for the ~~first~~second quarter of 2020 was ~~$25.9~~$25.6 million compared to ~~$26.4 million for the fourth quarter of 2019 and $25.0~~$25.9 million for the first quarter of 2020 and $26.1 million for the second quarter of 2019. The decrease ~~in tax-equivalent net interest income~~ compared to ~~the fourth quarter of 2019~~both prior periods reflected lower rates earned on overnight funds, investment securities and ~~variable~~variable/adjustable rate loans, partially offset by a lower ~~cost on~~costs for our negotiated rate deposits. ~~The increase in~~For the first six months of 2020, tax-equivalent net interest income totaled $51.4 million compared to ~~the first quarter of 2019~~$51.2 million in 2019. The increase was primarily due to loan growth and a reduction in the cost of our negotiated rate deposits, partially offset by lower rates on our earning assets.

Our net interest margin for the first quarter of 2020 was 3.78%, a decrease of 11 basis points compared to the fourth quarter of 2019 and an increase of three basis points over the first quarter of 2019. The decrease in margin compared to the fourth quarter of 2019 was attributable to lower rates on our variable and adjustable rate earning assets. The increase in the margin compared to the first quarter of 2019 was due to a 19 basis point reduction in our cost of funds, partially offset by a 16 basis point reduction in yield on earning assets.

The federal funds target rate ended the ~~first~~second quarter of 2020 atin a range of 0.00%-0.25%, ~~after two unscheduled FED cuts during~~unchanged from the end of the first quarter ~~totaling~~of 2020. However, since 150 basis ~~points. These~~points of rate ~~decreases have resulted~~cuts were made late in the first quarter of 2020, we experienced lower repricing of our ~~variable and~~ variable/adjustable rate earning assets ~~and will put pressure on our net interest margin.~~during the second quarter 2020. We continue to prudently manage our deposit mix and overall cost of funds, which ~~were~~was 14 basis points for the second quarter of 2020 compared to 23 basis points for the first quarter of 2020 compared to 26 basis points for the fourth quarter of 2019. In response to the FED rate cuts in the first quarter of 2020, we lowered our rates for our negotiable rate deposit accounts to buffer the effect.

We expect the significant decline in rates late in the first quarter of 2020 related to the FEDs emergency actions will put pressure on net interest income until rates normalize. Interest and fee income related to the SBA Payment Protection Program (See Loans below) will partially offset the effect of lower rates. Further, we will adjust deposit rates as needed to partially offset the effect.

2020. Due to highly competitive fixed-rate loan pricing in our markets, we continue to review our loan pricing and make adjustments where we believe appropriate and prudent.

Our net interest margin for the second quarter of 2020 was 3.41%, a decrease of 37 basis points over the first quarter of 2020 and a decline of 44 basis points over the second quarter of 2019. For the first six months of 2020, the net interest margin decreased 21 basis points to 3.59%. The decrease compared to all prior periods was attributable to lower rates on our variable and adjustable rate earning assets, partially offset by a lower cost of funds. We estimate our net interest margin for the second quarter of 2020 excluding the impact of SBA PPP loans was 3.46%. Given our extremely low cost of funds with limited ability to lower rates much further, we anticipate the margin to remain at these lower levels until more of the funding from various stimulus programs is paid down or utilized. We discuss the effect of the pandemic related stimulus programs on our balance sheet in more detail below under Financial Condition.

Provision for Credit Losses

The provision for credit ~~loss expense~~losses for the second quarter of 2020 was $2.0 million compared to $5.0 million for the first quarter of 2020 and $0.6 million for the second quarter of 2019. For the first six months of 2020, the provision was ~~$5.0~~$7.0 million compared to ~~negative provision of $0.2~~$1.4 million ~~for the fourth quarter of 2019 and provision expense of $0.8 million for the first quarter of~~in 2019. The ~~increase~~higher provision in ~~the provision over prior periods~~2020 reflected ~~a build in reserves~~expected losses due to ~~deteriorating~~deterioration in economic conditions related to ~~the COVID-19 pandemic.~~COVID-19. We further discuss the various factors that have impacted our provision expense for 2020 below under the heading Allowance for Credit Losses.

Charge-off activity for the respective periods is set forth below:

		Three Months Ended									Six Months Ended
		June 30,			March 31,			June 30,			June 30,			June 30,
(Dollars in Thousands, except per share data)		2020			2020			2019			2020			2019
CHARGE-OFFS
Commercial, Financial and Agricultural		$	186		$	362		$	235		$	548		$	330
Real Estate - Construction			-			-			-			-			-
Real Estate - Commercial Mortgage			-			11			-			11			155
Real Estate - Residential			1			110			65			111			329
Real Estate - Home Equity			52			31			45			83			97
Consumer⁽¹⁾			1,175			1,566			520			2,741			1,315
Total Charge-offs		$	1,414		$	2,080		$	865		$	3,494		$	2,226

RECOVERIES
Commercial, Financial and Agricultural		$	74		$	40		$	58		$	114		$	132
Real Estate - Construction			-			-			-			-			-
Real Estate - Commercial Mortgage			70			191			100			261			170
Real Estate - Residential			51			40			223			91			267
Real Estate - Home Equity			64			33			60			97			92
Consumer⁽¹⁾			914			695			251			1,609			535
Total Recoveries		$	1,173		$	999		$	692		$	2,172		$	1,196

Net Charge-offs		$	241		$	1,081		$	173		$	1,322		$	1,030

Net Charge-offs (Annualized) as a			0.05	%		0.23	%		0.04	%		0.14	%		0.12	%
	percent of Average Loans Outstanding

⁽¹⁾Includes overdrafts. Prior to the first quarter 2020, overdraft losses were reflected in noninterest income (deposit fees).

Noninterest Income

Noninterest income for the second quarter of 2020 totaled $30.2 million compared to $15.5 million for the first quarter of 2020 ~~in the Note 3 – Loans Held for Investment~~ and ~~Allowance for Credit Losses in the Consolidated Financial Statements.~~

Charge-off activity for the respective periods is set forth below:

Three Months Ended
(Dollars in Thousands, except per share data)
March 31, 2020

December 31, 2019

March 31, 2019
CHARGE-OFFS

Commercial, Financial and Agricultural
$
362

$
149

$
95

Real Estate - Construction

-

58

-

Real Estate - Commercial Mortgage

11

33

155

Real Estate - Residential

110

27

264

Real Estate - Home Equity

31

-

52

Consumer⁽¹⁾

1,566

819

795

Total Charge-offs
$
2,080

$
1,086

$
1,361

RECOVERIES

Commercial, Financial and Agricultural
$
40

$
127

$
74

Real Estate - Construction

-

-

-

Real Estate - Commercial Mortgage

191

266

70

Real Estate - Residential

40

116

44

Real Estate - Home Equity

33

25

32

Consumer⁽¹⁾

695

300

284

Total Recoveries
$
999

$
834

$
504

Net Charge-offs
$
1,081

$
252

$
857

Net Charge-offs (Annualized) as a percent of Average Loans

0.23
%

0.05
%

0.20
%

Outstanding, Net of Unearned Income

⁽¹⁾Includes overdrafts. Prior to the first quarter 2020, overdraft losses were reflected in noninterest income (deposit fees)

~~Noninterest Income~~

~~Noninterest income~~$12.8 million for the ~~first~~second quarter of 2019. For the first six months of 2020, noninterest income totaled ~~$15.5~~$45.7 million compared to ~~$13.8~~$25.3 million for the ~~fourth quarter of 2019 and $12.6 million for the first quarter~~same period of 2019. The increase over all prior periods was primarily driven by higher mortgage banking fees and other income, partially offset by lower deposit fees. For the six month period, higher wealth management fees and bank card fees contributed to the favorable variance, but to a lesser extent.

CCHL’s mortgage banking operations impacted our noninterest income (mortgage banking ~~fees)~~fees and other income) for the ~~first quarter of~~three and six month periods ended June 30, 2020, and thus, the period over ~~comparison due to~~period comparisons reflect the impact of the CCHL consolidation, which occurred late ~~quarter closing. Excluding CCHL, our noninterest income totaled $13.3 million for~~in the first quarter of 2020.

~~Wealth management and bank card fees were negatively affected in the first quarter of 2020 by the COVID-19 pandemic. Market volatility at March 31~~^st had an unfavorable impact on wealth management fees and slower consumer spending negatively impacted our bank card fees. Compared to fourth quarter of 2019, wealth management fees decreased by $0.2 million, or 5.7%, and bank card fees declined by $0.1 million, or 2.6%. Compared to the first quarter of 2019, we realized solid improvement in deposit fees of $0.2 million, or 5.0%, bank card fees of $0.2 million, or 6.7%, and wealth management fees of $0.3 million, or 12.1%.

Noninterest income represented ~~37.5%~~54.3% of operating revenues (net interest income plus noninterest income) ~~for~~in the second quarter of 2020 compared to 37.5% in the first quarter of 2020 ~~compared to 34.5% for~~and 33.0% in the ~~fourth quarter of 2019 and 33.5% for the first~~second quarter of 2019. For the first six months of 2020, noninterest income represented 47.1% of operating revenues compared to 33.2% for the same period of 2019.

The table below reflects the major components of noninterest ~~income.~~income for Core CCBG and CCHL.

Three Months Ended
(Dollars in Thousands)
March 31, 2020

December 31, 2019

March 31, 2019
Deposit Fees
$
5,015

$
4,980

$
4,775
Bank Card Fees

3,051

3,131

2,855
Wealth Management Fees

2,604

2,761

2,323
Mortgage Banking Revenues

3,030

1,542

993
Other

1,778

1,414

1,606
Total Noninterest Income
$
15,478

$
13,828

$
12,552

4042

		Three Months Ended												Six Months Ended
		Jun 30, 2020				Mar 31, 2020				Jun 30, 2019				Jun 30, 2020				Jun 30, 2019
(Dollars in thousands)		Core CCBG		CCHL		Core CCBG		CCHL		Core CCBG		CCHL		Core CCBG		CCHL		Core CCBG		CCHL
Deposit Fees	$	3,756		-	$	5,015	$	-	$	4,756	$	-	$	8,771	$	-	$	9,531	$	-
Bank Card Fees		3,142		-		3,051		-		3,036		-		6,193		-		5,891		-
Wealth Management Fees		2,554		-		2,604		-		2,404		-		5,158		-		4,727		-
Mortgage Banking Revenues		241		17,573		1,138		1,892		1,199		-		1,379		19,465		2,192		-
Other		1,147		1,786		1,459		319		1,375		-		2,606		2,105		2,981		-
Total Noninterest Income	$	10,840	$	19,359	$	13,267	$	2,211	$	12,770	$	-	$	24,107	$	21,570	$	25,322	$	-

Significant components of noninterest income are discussed in more detail below.

~~Deposit Fees~~~~. Deposit fees~~Mortgage Banking Revenues. Mortgage banking revenues totaled $17.8 million for the second quarter of 2020 compared to $3.0 million for the first quarter of 2020 ~~totaled $5.0~~and $1.2 million ~~comparable to~~for the ~~fourth~~second quarter of ~~2019 and an increase of $0.2 million, or 5.0%, over~~2019. For the first ~~quarter~~six months of 2020, revenues totaled $20.8 million compared to $2.2 million for the same period of 2019. The increase over all prior periods was attributable to the strategic alliance with CCHL that began on March 1, 2020. For the second quarter of 2020, the purchase/refinance mortgage production mix was 50%/50%.

Deposit Fees. Deposit fees for the second quarter of 2020 totaled $3.8 million, a decrease of $1.3 million, or 25.1%, from the first quarter of ~~2019~~2020, and a decrease of $1.0 million, or 21.0%, from the second quarter of 2019. For the first six months of 2020, deposit fees totaled $8.8 million, a decrease of $0.8 million, or 8.0%, from the same period of 2019. The decrease from all prior periods reflected ~~higher~~lower utilization of our overdraft ~~fees.~~service driven by slower consumer spending and the impact of stimulus payments in the second quarter related to the COVID-19 pandemic.

Bank Card Fees. Bank card fees for the ~~first~~second quarter of 2020 totaled $3.1 million, comparable to the ~~fourth~~first quarter of ~~2019~~2020, and a $0.1 million, or 3.5%, increase over the second quarter of 2019. For the first six months of 2020, bank card fees totaled $6.2 million, an increase of ~~$0.2~~$0.3 million, or ~~6.9%~~5.1%, over the ~~first quarter~~same period of 2019. The increase over ~~the first quarter of 2019~~both prior year periods reflected various initiatives aimed at growing our bank card revenues, including ~~a checking~~an account acquisition initiative that began in early 2019 ~~and~~as well as periodic debit and credit card promotions.

Wealth Management Fees. Wealth management fees, which include both trust fees (i.e., managed accounts and trusts/estates) and retail brokerage fees (i.e., investment, insurance products, and retirement accounts), totaled $2.6 million for the second quarter of 2020, comparable to the first quarter of 2020 ~~a decrease~~and an increase of $0.2 million, or ~~5.7%~~6.2%, ~~from~~over the ~~fourth~~second quarter of ~~2019 and~~2019. For the first six months of 2020, wealth management fees totaled $5.2 million, an increase of ~~$0.3~~$0.4 million, or ~~12.1%~~9.1%, over the ~~first quarter~~same period of 2019. The ~~decrease compared to the fourth quarter of 2019 reflected lower trust fees attributable~~increase over both prior year periods was driven by increased trading activity by our retail brokerage clients, and to a ~~decrease in~~lesser extent, higher assets under ~~management driven by market volatility at March 31~~^st on which quarterly client fees are based. The increase over the first quarter of 2019 reflected higher retail brokerage fees which was attributable to account acquisition and higher trading activity in existing accounts.management. At ~~March 31,~~June 30, 2020, total assets under management were approximately ~~$1.561~~$1.750 billion compared to $1.774 billion at December 31, 2019 and ~~$1.675~~$1.735 billion at ~~March 31,~~June 30, 2019. The reduction in assets under management from ~~both prior periods~~December 31, 2019 reflected the decline in stock market values due primarily to COVID-19 and its anticipated impact on the economy going forward.

~~Mortgage Banking Revenues~~~~. Mortgage banking revenues~~Other. Other income for the second quarter of 2020 totaled $3.0 million, an increase of $1.1 million, or 65%, over the first quarter of 2020, and $1.6 million, or 113.3%, over the second quarter of 2019. For the first six months of 2020, other income increased $1.7 million, or 58.0%, over the same period of 2019. The increase over all prior periods was primarily attributable to higher residential loan origination fees driven by the strategic alliance with CCHL.

Noninterest Expense

Noninterest expense for the second quarter of 2020 totaled $37.3 million compared to $31.0 million for the first quarter of 2020 ~~an increase of $1.5~~and $28.4 million ~~or 96.5%, over~~for the ~~fourth quarter of 2019 and $2.0 million, or 205.1% over the first~~second quarter of 2019. The increase over ~~both prior periods was primarily attributable to aforementioned strategic alliance with CCHL that began on March 1, 2020.~~

~~Noninterest Expense~~

~~Noninterest expense for~~ the first quarter of 2020 ~~totaled $31.0~~was attributable to higher compensation expense of $3.9 million, ~~compared to $29.1~~occupancy expense of $0.8 million, ~~for the fourth quarter~~and other expense of ~~2019~~$1.6 million. The increase in compensation and ~~$28.2 million for the first quarter of 2019. CCHL’s mortgage banking operations impacted our noninterest~~occupancy expense ~~for the first quarter of 2020, and thus, the period over comparison~~was primarily due to the addition of expenses related to the integration of CCHL late ~~quarter closing. Excluding CCHL, our noninterest expense totaled $28.0 million for~~in the first quarter of 2020. InWe also realized approximately $0.8 million in expenses in the ~~first~~second quarter ~~of 2020, we realized lower OREO~~related to SBA PPP loan origination activities and pandemic related costs. Approximately $0.3 million were one-time SBA PPP expenses and the remainder are pandemic related and will phase out over time. The increase in other expense ~~attributable to~~reflected a $1.0 million gain ~~from~~on the sale of a banking ~~office. Expense variances versus prior periods including the impact of CCHL’s operations on select expense categories for~~office in the first quarter of 2020. For the first six months of 2020, ~~are discussed in further detail below.~~ noninterest expense totaled $68.3 million compared to $56.6 million for the same period of 2019 with the increase driven primarily by the same aforementioned factors.

The table below reflects the major components of noninterest expense for Core CCBG and CCHL.

The table below reflects the major components of noninterest expense.

Three Months Ended
(Dollars in Thousands)
March 31, 2020

December 31, 2019

March 31, 2019
Salaries
$
15,730

$
13,374

$
12,285
Associate Benefits

4,006

3,989

4,064

Total Compensation

19,736

17,363

16,349

Premises

2,383

2,228

2,061
Equipment

2,596

2,452

2,448

Total Occupancy

4,979

4,680

4,509

Legal Fees

468

546

376
Professional Fees

1,121

1,229

972
Processing Services

1,582

1,245

1,478
Advertising

584

386

497
Travel and Entertainment

317

282

204
Printing and Supplies

200

166

173
Telephone

610

693

680
Postage

186

173

169
Insurance - Other

296

205

391
Other Real Estate Owned, net

(798)

102

363
Miscellaneous

1,688

2,072

2,037

Total Other

6,254

7,099

7,340

Total Noninterest Expense
$
30,969

$
29,142

$
28,198

		Three Months Ended												Six Months Ended
		Jun 30, 2020				Mar 31, 2020				Jun 30, 2019				Jun 30, 2020				Jun 30, 2019
(Dollars in thousands)		Core CCBG		CCHL		Core CCBG		CCHL		Core CCBG		CCHL		Core CCBG		CCHL		Core CCBG		CCHL
Salaries	$	11,596		8,381	$	13,488	$	2,242	$	12,496	$	-	$	25,085	$	10,623	$	24,781	$	-
Associate Benefits		3,477		204		3,957		49		3,941		-		7,433		253		8,005		-
Total Compensation		15,073		8,585		17,445		2,291		16,437		-		32,518		10,876		32,786		-

Premises		2,247		381		2,249		134		2,140		-		4,497		514		4,201		-
Equipment		2,783		387		2,499		97		2,397		-		5,281		485		4,845		-
Total Occupancy		5,030		768		4,748		231		4,537		-		9,778		999		9,046		-

Legal Fees		477		(65)		468		-		439		-		946		(65)		815		-
Professional Fees		1,126		208		1,055		66		1,102		-		2,182		273		2,074		-
Processing Services		1,447		-		1,557		-		1,451		-		3,004		-		2,929		-
Advertising		468		331		461		123		643		-		929		454		1,140		-
Travel and Entertainment		115		39		242		75		276		-		357		114		481		-
Printing and Supplies		181		31		187		13		162		-		368		44		335		-
Telephone		724		105		577		33		609		-		1,301		138		1,288		-
Postage		172		31		175		11		166		-		347		42		335		-
Insurance - Other		420		-		296		-		408		-		716		-		799		-
Other Real Estate Owned, Net	$	102	$	14	$	(798)	$	-	$	75	$	-	$	(696)	$	14	$	437	$	-
Miscellaneous		1,367		554		1,577		136		2,091		-		2,942		691		4,129		-
Total Other Expense	$	6,599	$	1,248	$	5,797	$	457	$	7,422	$	-	$	12,396	$	1,705	$	14,762	$	-

Total Noninterest Expense	$	26,702	$	10,601	$	27,990	$	2,979	$	28,396	$	-	$	54,692	$	13,580	$	56,594	$	-

Significant components of noninterest expense are discussed in more detail below.

Compensation. Compensation expense totaled $23.7 million for the second quarter of 2020 compared to $19.7 million for the first quarter of 2020 ~~an increase of $2.4~~and $16.4 million ~~or 13.7%, over~~for the ~~fourth~~second quarter of ~~2019 and $3.4~~2019. For the first six months of 2020, compensation expense totaled $43.4 million ~~or 20.7%, over~~compared to $32.8 million for the same period of 2019.

Compared to the first quarter of ~~2019. The increases were due to~~2020, the ~~aforementioned~~$3.9 million, or 19.9%, increase in consolidated compensation expense was driven by the addition of compensation expense from the integration of CCHL ~~which drove $2.3 million of the increase over both prior periods, primarily reflective of commissions paid to~~acquisition. Compensation expense includes mortgage loan ~~officers and~~officer commission expense, which was elevated at CCHL in the second quarter of 2020 due to ~~a lesser extent base salary and~~increased production volume. At Core CCBG, the favorable variance of $2.4 million reflected higher realized loan cost of $1.0 million, lower commission expense of $0.8 million, lower associate benefit expense ~~for CCHL operational personnel. Higher base salary expense (primarily~~of $0.5 million (stock compensation), and lower payroll taxes of $0.3 million. The variance in realized loan cost reflected the increased volume of SBA PPP loans booked in the second quarter. We incurred approximately $0.3 million in one-time incentive and overtime costs at Core CCBG in the second quarter related to ~~merit raises) and cash incentive expense at CCB contributed~~SBA PPP efforts.

Compared to the second quarter of 2019, the $7.2 million, or 43.9%, increase ~~over~~in consolidated compensation expense was attributable to the same aforementioned factors noted above for the first quarter 2020 comparison. At Core CCBG, the favorable variance of ~~2019.~~ $1.4 million was primarily due to higher realized loan cost of $0.8 million and lower associate benefit expense of $0.5 million (stock compensation and insurance).

~~Occupancy.~~Compared to the six month period of 2019, the $10.6 million, or 32.4%, increase in consolidated compensation expense reflected the addition of compensation expense from the integration of the CCHL acquisition. Core CCBG compensation expense declined by $0.3 million and reflected higher realized loan cost of $0.9 million and lower associate benefit expense of $0.5 million (stock compensation), partially offset by higher salary expense (cash incentives of $0.5 million and base salaries of $0.6 million).

Occupancy. Occupancy expense ~~(including premises and equipment)~~ totaled $5.8 million for the second quarter of 2020 compared to $5.0 million for the first quarter of 2020 ~~an increase of $0.3~~and $4.5 million ~~or 6.4%, over~~for the ~~fourth~~second quarter of ~~2019 and $0.5~~2019. For the first six months of 2020, occupancy expense totaled $10.8 million ~~or 10.4%, over~~compared to $9.0 million for the same period of 2019. Compared to the first quarter of ~~2019. The increases were influenced~~2020, the $0.8 million, or 16.4%, increase in consolidated occupancy expense was driven by the ~~aforementioned~~addition of occupancy expense from the integration of the CCHL ~~which drove $0.2~~acquisition. Core CCBG occupancy expense increased $0.3 million (higher maintenance and repair expense) and included pandemic related costs (supplies, cleaning, etc) totaling $0.5 million that will phase out over a period of time as the pandemic subsides.

Compared to the prior year periods, the increase ~~over both prior periods, primarily related~~in consolidated occupancy expense was attributable to ~~lease expense for loan production offices.~~the same aforementioned factors noted above. Higher FF&E depreciation and building maintenance and ~~repairs~~repair expense at ~~CCB~~Core CCBG contributed to the ~~increase over the first quarter of 2019.~~ variance, but to a lesser extent.

Other. Other noninterest expense totaled $7.8 million for the second quarter of 2020 compared to $6.3 million for the first quarter of 2020 ~~a decrease of $0.8~~and $7.4 million ~~or 11.9%, from~~for the ~~fourth~~second quarter of ~~2019 and $1.1~~2019. For the first six months of 2020, other noninterest expense totaled $14.1 million ~~or 14.8%, from~~compared to $14.8 million for the same period of 2019. Compared to the first quarter of ~~2019. The decrease~~2020, the $1.6 million, or 25.5%, increase was attributable to the addition of other expenses from ~~both prior periods~~the CCHL integration. Additionally, at Core CCBG, other expense increased $0.8 million, which was primarily ~~due~~attributable to ~~lower OREO expense driven by a~~the $1.0 million ORE gain from the sale of a banking office in the first quarter of 2020.

Compared to the second quarter of 2019, the $0.4 million, or 5.7%, increase in other expense was attributable to addition of other expenses from the CCHL integration. Other expense at Core CCBG decreased $0.8 million due to lower pension plan expense. Compared to the six month period of 2019, the $0.7 million decrease reflected the addition of CCHL expenses that were more than offset by lower pension plan expense and the aforementioned gain from the sale of a banking office in the first quarter of 2020.

Our operating efficiency ratio (expressed as noninterest expense as a ~~percent~~percentage of the sum of taxable-equivalent net interest income plus noninterest income) was 66.90% for the second quarter of 2020 compared to 74.89% for the first quarter of 2020 ~~compared to 72.48%~~and 73.02% for the ~~fourth quarter of 2019 and 75.01% for the first~~second quarter of 2019. ~~The increase~~For the first six months of 2020, this ratio was 70.30% compared to 74.00% for the ~~fourth quarter~~same period of ~~2019 reflected the increase~~2019. The improvement in this metric was primarily attributable to higher noninterest ~~expense related to the aforementioned integration of CCHL in March of 2020. As this entity begins to scale its operations, we expect~~income driven by our ~~efficiency ratio to improve.~~strategic alliance with CCHL.

Income Taxes

We realized income tax expense of $2.9 million (effective rate of 18%) for the second quarter of 2020 compared to $1.3 million (effective rate of 24%) for the first quarter of 2020 ~~compared to $2.5~~and $2.4 million (effective rate ~~23%~~of 25%) for the ~~fourth~~second quarter of ~~2019 and $2.1~~2019. For the first six months of 2020, we realized income tax expense of $4.2 million (effective rate of 20%) compared to $4.4 million (effective rate of 24%) for the ~~first~~same period of 2019. The decrease in our effective tax rate for the three and six month periods ended June 30, 2020 reflected the impact of converting CCHL to a partnership for tax purposes in the second quarter of ~~2019.~~2020. Absent discrete items, we expect our annual effective tax rate to approximate ~~24%~~19%-20%.

FINANCIAL CONDITION

Average earning assets were ~~$2.752~~$3.017 billion for the ~~first~~second quarter of 2020, an increase of ~~$57.2~~$264.9 million, or ~~2.1%,~~9.6% over the first quarter of 2020, and an increase of $322.1 million, or 12.0% over the fourth quarter of ~~2019, and an increase of $47.1 million, or 1.7%, over the first quarter of~~ 2019. The increase ~~in average earning assets~~ over ~~the fourth quarter of 2019~~both prior periods was primarily driven by higher deposit balances which funded growth in the loan portfolio and ~~investment portfolios.~~overnight funds sold. The ~~change~~impact of pandemic related stimulus programs on our balance sheet in the ~~earning asset mix compared to the first quarter 2019 reflected higher loan balances that were funded with overnight funds and investment balances.~~ ~~The Brand acquisition on March 1~~^st ~~increased average earning assets by $29 million for the first~~second quarter of ~~2020.~~2020 is discussed below under Loans and Deposits.

Investment Securities

In the ~~first~~second quarter of 2020, our average investment portfolio ~~increased $14.4~~decreased $27.4 million, or ~~2.3%, over the fourth quarter of 2019 and decreased $23.9 million, or 3.6%~~4.3%, from the first quarter of 2020 and decreased $13.0 million, or 2.1%, from the fourth quarter of 2019. Securities in our investment portfolio represented ~~23.1%~~20.1% of our average earning assets for the ~~first~~second quarter of 2020 compared to 23.1% for the first quarter of 2020, and 23.0% for the fourth ~~quarter of 2019, and 24.4% for the first~~ quarter of 2019. For the remainder of 2020, we will continue to closely monitor liquidity levels and the interest rate environment for opportunities to ~~determine the extent to which~~purchase additional investment ~~cash flow may be reinvested into securities.~~securities where appropriate.

The investment portfolio is a significant component of our operations and, as such, it functions as a key element of liquidity and asset/liability management. Two types of classifications are approved for investment securities which are Available-for-Sale (“AFS”) and Held-to-Maturity (“HTM”). During the ~~first~~second quarter of 2020, we purchased securities under ~~both~~ the AFS ~~and HTM designations.~~designation. At ~~March 31,~~June 30, 2020, ~~$377.7~~$341.2 million, or ~~60.0%~~60%, of our investment portfolio was classified as AFS, and ~~$251.8~~$232.2 million, or ~~40.0%~~40%, classified as HTM. The average maturity of our total portfolio at ~~March 31,~~June 30, 2020 was ~~2.20~~2.24 years compared to 2.20 years and 2.11 years at March 30, 2020 and ~~2.10 years at~~ December 31, 2019, ~~and March 31, 2019,~~ respectively.

We determine the classification of a security at the time of acquisition based on how the purchase will affect our asset/liability strategy and future business plans and opportunities. We consider multiple factors in determining classification, including regulatory capital requirements, volatility in earnings or other comprehensive income, and liquidity needs. Securities in the AFS portfolio are recorded at fair value with unrealized gains and losses associated with these securities recorded net of tax, in the accumulated other comprehensive income component of shareowners’ equity. HTM securities are acquired or owned with the intent of holding them to maturity. HTM investments are measured at amortized cost. We do not trade, nor do we presently intend to begin trading investment securities for the purpose of recognizing gains and therefore we do not maintain a trading portfolio.

At ~~March 31,~~June 30, 2020 there were 4218 positions ~~(combined AFS and HTM)~~(all SBA securities) with unrealized losses at June 30, 2020 totaling ~~$0.1 million. GNMA mortgage-backed~~$31,000 (all AFS). SBA securities ~~U.S. treasury securities, and SBA investments~~ carry the full faith and credit guarantee of the ~~U.S. government~~US Government, and are 0% risk-weighted assets for regulatory ~~capital~~ purposes. None of these positions with unrealized losses are considered impaired, and all are expected to mature at par. Further, we consider the long history of no credit losses on these securities indicates that the expectation of nonpayment of the amortized cost basis is zero, even if the U.S. government were to technically default.

Loans

Average loans ~~(excluding~~ held for ~~sale~~investment (“~~HFS”~~HFI”) ~~loans)~~ increased ~~$13.7~~$135.2 million, or ~~0.8% compared to~~7.3%, over the first quarter of 2020 and $148.9 million, or 8.1%, over the fourth quarter of ~~2019 and $74.8 million,~~2019. Period-end HFI loans increased $159.8, or ~~4.2%~~8.6%, ~~compared to~~over the first quarter of ~~2019. Average HFS loans increased $22.8~~2020 and $186.2 million, ~~and $27.5 million~~or 10.1%, over the same respective periods and reflected the integration of CCHL. The increase (excluding HFS loans) reflected growth in all loan types except commercial, institutional, and HELOCs. The increase compared to the firstfourth quarter of ~~2019 reflected growth in all loan types, except institutional and HELOCs. Loan demand~~2019. Demand from the SBA ~~Paycheck Protection Program (“PPP”) has been extremely~~PPP was strong with SBA PPP loans (reflected in commercial loans) averaging $133.8 million in the second quarter of 2020 and astotaling $190 million at June 30, 2020. In total, we funded 2,208 loans for $193 million under the SBA PPP, all from current balance sheet liquidity. To date, our borrowers have submitted a nominal level of ~~May 5, 2020,~~forgiveness applications, but these applications are expected to accelerate in the ~~Company has obtained~~second half of the year. We received 100% of our SBA PPP loan fees totaling approximately ~~1,100~~$6.3 million (net) late in the second quarter. Amortized SBA PPP loan ~~approvals totaling $135 million for the first phase of funding and 1,000 loan approvals totaling $50~~fees totaled approximately $0.4 million for the second ~~phase~~quarter of ~~funding. The majority, if not all of these loans are expected to be funded from our current on balance sheet liquidity.~~2020.

Without compromising our credit standards, changing our underwriting standards, or taking on inordinate interest rate risk, we continue to closely monitor our markets and make minor rate adjustments as necessary.

Credit Quality

Nonperforming assets (nonaccrual loans and OREO) totaled ~~$6.3~~$8.0 million at June 30, 2020, a $1.7 million increase over March 31, 2020, and a ~~$0.9~~$2.6 million increase over December 31, ~~2019 and a $0.6 million decrease from March 31,~~ 2019. Nonaccrual loans totaled $7.0 million (0.34% of HFI loans) at June 30, 2020 compared to $4.9 million (0.26% of HFI loans) at March 31, 2020 ~~a $0.4~~and $4.5 million ~~increase over~~(0.27% of HFI loans) at December 31, 2019 and a $0.2 million decrease from March 31, 2019. Gross additions to nonaccrual status totaled $3.6 million for the first quarter of 2020 compared to $3.0 million for the fourth quarter of 2019 and $2.5 million for the first quarter of 2019. The balance of OREO totaled ~~$1.5~~$1.1 million at ~~March 31,~~June 30, 2020, ~~an increase of $0.5 million over December 31, 2019 and~~ a decrease of $0.4 million from March 31, ~~2019. For the first quarter of~~ 2020 ~~we added properties~~and a $0.1 million increase over December 31, 2019.

(Dollars in Thousands)		June 30, 2020			March 31, 2020			December 31, 2019
Nonaccruing Loans:
	Commercial, Financial and Agricultural	$	548		$	358		$	446
	Real Estate - Construction		146			-			-
	Real Estate - Commercial Mortgage		2,580			1,332			1,434
	Real Estate - Residential		2,400			2,213			1,392
	Real Estate - Home Equity		1,010			692			797
	Consumer		282			279			403
Total Nonaccruing Loans (“NALs”)⁽¹⁾		$	6,966		$	4,874		$	4,472
Other Real Estate Owned			1,059			1,463			953
Total Nonperforming Assets (“NPAs”)		$	8,025		$	6,337		$	5,425

Past Due Loans 30 – 89 Days		$	2,948		$	5,077		$	4,871
Performing Troubled Debt Restructurings		$	15,133		$	15,934		$	16,888

Nonaccruing Loans/Loans			0.34	%		0.26	%		0.24	%
Nonperforming Assets/Total Assets			0.23			0.21			0.18
Nonperforming Assets/Loans Plus OREO			0.40			0.34			0.29
Allowance/Nonaccruing Loans			322.37			432.61			310.99

(1)Nonaccrual TDRs totaling $0.9 million, $1.0 million, and $0.7 million ~~sold properties totaling $0.2 million, and recorded valuation adjustments totaling $0.1 million. Nonperforming assets represented 0.21% of total assets at~~are included in NALs for June 30, 2020, March 31, 2020 ~~compared to 0.18% at~~and December 31, 2019, ~~and 0.23% at March 31, 2019~~.respectively.

COVID-19 Exposure

We continue to analyze our loan portfolio for segments that ~~might be directly~~have been affected by the stressed economic and business conditions caused by the pandemic. Certain at-risk segments total 11% of our loan balances at March 31, 2020, including hotel (3%), restaurant (1%), retail and shopping centers (5%), stock secured (1%), and other (1%). The other segment includes churches, non-profits, education, and recreational. To assist our clients, in mid-March of 2020, we ~~have allowed~~began allowing short term 60 to 90 day loan extensions for affected ~~borrowers with a majority being 60 day extensions.~~borrowers. A roll-forward of loan extension activity is provided in the table below. Through ~~May 5,~~July 9, 2020, we have extended ~~2,100~~$330 million in loans ~~totaling $310~~of which 71% have resumed scheduled repayments. At July 9, 2020, approximately $96 million, ~~(17%~~or 5% of ~~loan portfolio). Approximately 81% of these~~our total loans ~~were for commercial borrowers and 19% for consumer borrowers.~~remained on extension.

				% Loans Extended
Through July 9, 2020 (Dollars in thousands)	# Loans		Loan Amount	# Loans	$ Loans
Loans Extended	2,217	$	330,406
Loans Resuming Payments	(1,708)		(234,610)	77%	71%
Loans Still on Extension	509	$	95,796	23%	29%

Still on Extension: From First Extension
Commercial	175	$	49,061	51%
Consumer	207		11,176	12%
Still on Extension: From Second Extension
Commercial	53		31,666	33%
Consumer	74		3,893	4%
Total Loans Still on Extension	509		95,796
Total Loans Outstanding (Ex-SBA/PPP)		$	1,832,177
% Total $ Loans Still on Extension			5.2%

Commercial Loans Still on Extension: By Segment	# Loans		Loan Amount	# Loans	$ Loans
Hotel/Motel	9	$	27,068	4%	34%
Restaurant	4		1,978	2%	2%
Retail and Shopping Centers	10		11,915	4%	15%
Churches, NFP, Education, Recreation	17		12,760	8%	16%
Other	188		27,007	82%	33%
	228	$	80,727

(Dollars in Thousands)
March 31, 2020

December 31, 2019

March 31, 2019
Nonaccruing Loans:

Commercial, Financial and Agricultural
$
358

$
446

$
223

Real Estate - Construction

-

-

323

Real Estate - Commercial Mortgage

1,332

1,434

1,976

Real Estate - Residential

2,213

1,392

1,341

Real Estate - Home Equity

692

797

1,033

Consumer

279

403

151

Total Nonaccruing Loans (“NALs”)⁽¹⁾
$
4,874

$
4,472

$
5,047

Other Real Estate Owned

1,463

953

1,902

Total Nonperforming Assets (“NPAs”)
$
6,337

$
5,425

$
6,949

Past Due Loans 30 – 89 Days
$
5,077

$
4,871

$
4,682

Performing Troubled Debt Restructurings
$
15,934

$
16,888

$
20,791

Nonaccruing Loans/Loans

0.26
%

0.24
%

0.28
%
Nonperforming Assets/Total Assets

0.21

0.18

0.23

Nonperforming Assets/Loans Plus OREO

0.34

0.29

0.39

Allowance/Nonaccruing Loans

432.61

310.99

279.77

~~(1)~~~~Nonaccrual TDRs totaling $1.0 million, $0.7 million, and $1.4 million are included in NALs for March 31, 2020, December 31, 2019 and March 31, 2019, respectively.~~

Allowance for Credit Losses

The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. The allowance for credit losses is adjusted by a credit loss provision which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Expected credit loss inherent in non-cancellable off-balance sheet credit exposures is provided through the credit loss provision, but recorded as a separate liability included in other liabilities.

Detailed information regarding the methodology for estimating the amount reported in the allowance for credit losses is provided in Note 1 – Business and Basis of Presentation/Allowance for Credit Losses in the Consolidated Financial Statements.

At ~~March 31,~~June 30, 2020, the allowance for credit losses oftotaled $22.5 million compared to $21.1 million at March 31, 2020 and $13.9 million at December 31, 2019. At June 30, 2020, the allowance represented ~~1.13%~~1.11% of outstanding loans ~~(excluding HFS loans)~~held for investment (HFI) and provided coverage of ~~433%~~322% of nonperforming loans compared to ~~$13.9 million, or~~1.13% and 433%, respectively, at March 31, 2020 and 0.75% and 311% ~~of loans~~, respectively, at December 31, 2019. At June 30, 2020, excluding SBA PPP loans (100% government guaranteed), the allowance represented 1.23% of loans held for investment.

The adoption of ASC 326 (“CECL”) on January 1, 2020 had an impact of $4.0 million ($3.3 million increase in the allowance for credit losses and $0.7 million increase in the allowance for unfunded loan commitments ~~(liability~~(other liability account)). The ~~$3.9~~$5.7 million build (provision of $7.0 million less net charge-offs of $1.3 million) in the allowance for credit losses for the first ~~quarter~~six months of 2020 reflected a higher forecasted ~~decline in economic conditions, primarily a higher~~ rate of unemployment due to ~~the impact of~~stressed economic conditions related the COVID-19 pandemic. At March 31, 2020, we had not realized significant deterioration in our credit quality metrics primarily due to actions taken under a loan extension program. We will continue to adjust our allowance as the effects of the pandemic on our borrowers becomes more clear and in consideration of our ongoing risk mitigation efforts as well as the effectiveness of the government’s stimulus actions, including the SBA Paycheck Protection Program and the Economic Impact Payments.

Deposits

~~Deposits~~

Average total deposits were ~~$2.553~~$2.783 billion for the ~~first~~second quarter of 2020, an increase of ~~$27.7~~$230.8 million, or ~~1.1%,~~9.0% over the first quarter of 2020, and an increase of $258.5 million, or 10.2% over the fourth quarter of ~~2019,~~2019. The estimated deposit inflows, related to the two pandemic related stimulus programs, were $179 million (SBA PPP) and ~~a decrease of $12.0~~$64 million ~~or 0.5%,~~(Economic Impact Payment stimulus checks). Period end deposit balances grew $409 million and $310 million over the first quarter of ~~2019. The increase in average deposits compared to the~~2020 and fourth quarter of 2019, ~~reflected~~respectively, indicating strong growth in core deposit balances. Given these large increases, in negotiated NOW public fund deposits and savings accounts. The seasonal influx of negotiated public NOW accounts has most likely peaked for this cycle, and is expected to gradually decline through the fourth quarter of 2020. The decrease in average deposits compared to the first quarter of 2019 was primarily due to declines in certificates of deposit, money market accounts, and one large, non-public negotiated account, which were partially offset by increases in noninterest bearing accounts and savings accounts.

Deposit levels remain strong, and average core deposits grew over last quarter. As a result of the Coronavirus Aid, Relief, and Economic Security (CARES) Act, and our participation in the Paycheck Participation Program (PPP) to support small businesses, the potential exists for our deposit levels to be volatile over the coming quarters due to the ~~government’s distribution~~uncertain timing of ~~economic impact payments~~the outflows of the stimulus related deposits and the ~~funding~~economic recovery. It is anticipated that current liquidity levels will remain robust due to our strong overnight funds sold position, in addition to cash flow generated from the investment portfolio. We monitor deposit rates on an ongoing basis and adjust if necessary, as a prudent pricing discipline remains the key to managing our mix of ~~PPP loans.~~ deposits.

We closely monitor and manage deposit levels as part of our overall liquidity position and believe prudent pricing discipline remains the key to managing our mix of deposits.

MARKET RISK AND INTEREST RATE SENSITIVITY

Market Risk and Interest Rate Sensitivity

Overview. Market risk management arises from changes in interest rates, exchange rates, commodity prices, and equity prices. We have risk management policies to monitor and limit exposure to interest rate risk and do not participate in activities that give rise to significant market risk involving exchange rates, commodity prices, or equity prices. Our risk management policies are primarily designed to minimize structural interest rate risk.

Interest Rate Risk Management. Our net income is largely dependent on net interest income. Net interest income is susceptible to interest rate risk to the degree that interest-bearing liabilities mature or re-price on a different basis than interest-earning assets. When interest-bearing liabilities mature or re-price more quickly than interest-earning assets in a given period, a significant increase in market rates of interest could adversely affect net interest income. Similarly, when interest-earning assets mature or re-price more quickly than interest-bearing liabilities, falling interest rates could result in a decrease in net interest income. Net interest income is also affected by changes in the portion of interest-earning assets that are funded by interest-bearing liabilities rather than by other sources of funds, such as noninterest-bearing deposits and shareowners’ equity.

We have established a comprehensive interest rate risk management policy, which is administered by management’s Asset/Liability Management Committee (“ALCO”). The policy establishes risk limits, which are quantitative measures of the percentage change in net interest income (a measure of net interest income at risk) and the fair value of equity capital (a measure of economic value of equity (“EVE”) at risk) resulting from a hypothetical change in interest rates for maturities from one day to 30 years. We measure the potential adverse impacts that changing interest rates may have on our short-term earnings, long-term value, and liquidity by employing simulation analysis through the use of computer modeling. The simulation model is designed to capture optionality factors such as call features and interest rate caps and floors imbedded in investment and loan portfolio contracts. As with any method of analyzing interest rate risk, there are certain shortcomings inherent in the interest rate modeling methodology that we use. When interest rates change, actual movements in different categories of interest-earning assets and interest-bearing liabilities, loan prepayments, and withdrawals of time and other deposits, may deviate significantly from the assumptions that we use in our modeling. Finally, the methodology does not measure or reflect the impact that higher rates may have on variable and adjustable-rate loan clients’ ability to service their debts, or the impact of rate changes on demand for loan and deposit products.

We prepare a current base case and several alternative simulations at least once per quarter and present the analysis to ALCO, with the risk metrics also reported to the Board of Directors. In addition, more frequent forecasts may be produced when interest rates are particularly uncertain or when other business conditions so dictate.

Our interest rate risk management goal is to maintain expected changes in our net interest income and capital levels due to fluctuations in market interest rates within acceptable limits. Management attempts to achieve this goal by balancing, within policy limits, the volume of variable-rate liabilities with a similar volume of variable-rate assets, by keeping the average maturity of fixed-rate asset and liability contracts reasonably matched, by maintaining our core deposits as a significant component of our total funding sources and by adjusting rates to market conditions on a continuing basis.

We test our balance sheet using varying interest rate shock scenarios to analyze our interest rate risk. Average interest rates are shocked by plus or minus 100, 200, 300, and 400 basis points (“bp”), although we may elect not to use particular scenarios that we determined are impractical in a current rate environment. It is management’s goal to structure the balance sheet so that net interest earnings at risk over 12-month and 24-month periods, and the economic value of equity at risk, do not exceed policy guidelines at the various interest rate shock levels.

We augment our interest rate shock analysis with alternative external interest rate scenarios on a quarterly basis. These alternative interest rate scenarios may include non-parallel rate ramps.

Analysis. Measures of net interest income at risk produced by simulation analysis are indicators of an institution’s short-term performance in alternative rate environments. These measures are typically based upon a relatively brief period and do not necessarily indicate the long-term prospects or economic value of the institution.

ESTIMATED CHANGES IN NET INTEREST INCOME ⁽¹⁾	ESTIMATED CHANGES IN NET INTEREST INCOME ⁽¹⁾					ESTIMATED CHANGES IN NET INTEREST INCOME ⁽¹⁾

Percentage Change (12-month shock)	+400 bp	+300 bp	+200 bp	+100 bp	-100 bp	+400 bp	+300 bp	+200 bp	+100 bp	-100 bp

Policy Limit	-15.0%	-12.5%	-10.0%	-7.5%	-7.5%	-15.0%	-12.5%	-10.0%	-7.5%
June 30, 2020						22.2%	16.2%	10.3%	4.9%	-2.1%
March 31, 2020	13.6%	9.7%	5.9%	2.7%	-2.1%	13.6%	9.7%	5.9%	2.7%	-2.1%
December 31, 2019	13.8%	10.3%	6.8%	3.4%	-6.2%

Percentage Change (24-month shock)	+400 bp	+300 bp	+200 bp	+100 bp	-100 bp	+400 bp	+300 bp	+200 bp	+100 bp	-100 bp

Policy Limit	-17.5%	-15.0%	-12.5%	-10.0%	-10.0%	-17.5%	-15.0%	-12.5%	-10.0%
June 30, 2020						38.9%	26.9%	15.0%	3.7%	-10.1%
March 31, 2020	31.6%	21.8%	12.2%	3.3%	-8.4%	31.6%	21.8%	12.2%	3.3%	-8.4%
December 31, 2019	35.5%	26.4%	17.2%	8.2%	-13.4%

The Net Interest Income at Risk position ~~indicates~~indicate that in the short-term,, all rising rate environments will positively impact the net interest margin of the Company, while a declining rate environment of ~~100~~bp100bp will have a negative impact on the net interest margin. Compared to the prior quarter-end, the 12-month and 24-month periods of Net Interest Income at Risk positions became ~~less~~more favorable in the rising rate scenarios, and ~~more~~were unchanged or slightly less favorable in the falling rate scenario. The ~~Net Interest Income position became more~~primary driver for the negative impact quarter-over-quarter was due to higher levels of nonmaturity deposits, and our limited ability to lower these rates relative the decline in market rates. The favorable comparisons in the ~~down 100 bp scenario as index rates were so low, that they can’t adjust to the full 100 bp reduction in rates. The Net Interest Income position became less favorable in~~ rising rate ~~scenarios~~environment were primarily due to our strong growth of nonmauturity deposits in the ~~increased level~~second quarter of ~~loans below their floors that will lag~~2020 resulting from the influx of funding received from the Paycheck Protection Program (PPP) and Economic Impact Payments (EIP). At least a portion of these deposits are anticipated to be short-term, as ~~rates rise until floors are pierced.~~ PPP funding is utilized.

All measures of Net Interest Income at Risk are within our prescribed policy limits over the next ~~12-month and~~12-months. Over the next 24-month ~~periods.~~ period, we are out of compliance in the down 100bp scenario, due to our limited ability to lower our deposit rates relative to the decline in market rate.

The measures of equity value at risk indicate our ongoing economic value by considering the effects of changes in interest rates on all of our cash flows, and discounting the cash flows to estimate the present value of assets and liabilities. The difference between the aggregated discounted values of the assets and liabilities is the economic value of equity, which, in theory, approximates the fair value of our net assets.

ESTIMATED CHANGES IN ECONOMIC VALUE OF EQUITY ⁽¹⁾

Changes in Interest Rates	+400 bp	+300 bp	+200 bp	+100 bp	-100 bp
Policy Limit	-30.0%	-25.0%	-20.0%	-15.0%	-15.0%
June 30, 2020	106.1%	84.8%	60.4%	32.9%	n/a
March 31, 2020	56.1%	45.3%	32.5%	18.1%	-41.3%

ESTIMATED CHANGES IN ECONOMIC VALUE OF EQUITY ⁽¹⁾

Changes in Interest Rates
+400 bp
+300 bp
+200 bp
+100 bp
-100 bp
Policy Limit
-30.0%
-25.0%
-20.0%
-15.0%
-15.0%
March 31, 2020 (Base Scenario)
56.1%
45.3%
32.5%
18.1%
-41.3%
December 31, 2019 (Base Scenario)
37.5%
30.2%
21.7%
12.2%
-22.0%

March 31, 2020 (Alternate Scenario)⁽²⁾
38.0%
28.5%
17.2%
4.5%
7.7%
December 31, 2019 (Alternate Scenario)
37.5%
30.2%
21.7%
12.2%
7.4%

(1) Down 100, 200, 300, and 400 bp scenarios have been excluded due to the low interest rate environment.

(2) The calculation of EVE results in a negative value in the rates down 100 bp scenario in the base case, as it assigns a negative value to our nonmaturity deposits. Since we believe our nonmaturity deposits are highly valued core franchise deposits, we run an alternate EVE calculation which caps the value of our nonmaturity deposits at their book value, and results in an EVE of 7.7% in the down 100 bp scenario, which is within policy guidelines.

At ~~March 31,~~June 30, 2020, the economic value of equity results are favorable in all rising rate environments and are within prescribed tolerance ~~levels with the exception of the rates~~levels. A down 100 bp EVE scenario is modeled, but does not produce a meaningful number this quarter, and is therefore not being used as ~~we have limited ability to lower our deposit rates relative to the decline in market rates. If we were to cap the value of our nonmaturity deposits at their book value in the~~a management tool. Based on conversations with consultants, a down 100 bp EVE scenario ~~EVE would be within the policy limit parameters~~does not currently add value, and is being discontinued until rates rise to a more meaningful figure for ~~that scenario.~~modeling purposes.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

In general terms, liquidity is a measurement of our ability to meet our cash needs. Our objective in managing our liquidity is to maintain our ability to meet loan commitments, purchase securities or repay deposits and other liabilities in accordance with their terms, without an adverse impact on our current or future earnings. Our liquidity strategy is guided by policies that are formulated and monitored by our ALCO and senior management, and which take into account the marketability of assets, the sources and stability of funding and the level of unfunded commitments. We regularly evaluate all of our various funding sources with an emphasis on accessibility, stability, reliability and cost-effectiveness. Our principal source of funding has been our client deposits, supplemented by our short-term and long-term borrowings, primarily from securities sold under repurchase agreements, federal funds purchased and FHLB borrowings. We believe that the cash generated from operations, our borrowing capacity and our access to capital resources are sufficient to meet our future operating capital and funding requirements.

At ~~March 31,~~June 30, 2020, we had the ability to generate ~~$1.362~~$1.344 billion in additional liquidity through all of our available resources (this excludes ~~$197~~$513 million in overnight funds sold). In addition to the primary borrowing outlets mentioned above, we also have the ability to generate liquidity by borrowing from the Federal Reserve Discount Window and through brokered deposits. We recognize the importance of maintaining liquidity and have developed a Contingent Liquidity Plan, which addresses various liquidity stress levels and our response and action based on the level of severity. We periodically test our credit facilities for access to the funds, but also understand that as the severity of the liquidity level increases that certain credit facilities may no longer be available. We conduct a liquidity stress test on a quarterly basis based on events that could potentially occur at the Bank and report results to ALCO, our Market Risk Oversight Committee, Risk Oversight Committee, and the Board of Directors. At ~~March 31,~~June 30, 2020, we believe the liquidity available to us was sufficient to meet our on-going needs and execute our business strategy.

We view our investment portfolio primarily as a source of liquidity and have the option to pledge the portfolio as collateral for borrowings or deposits, and/or sell selected securities. The portfolio consists of debt issued by the U.S. Treasury, U.S. governmental and federal agencies, and municipal governments. The weighted average life of the portfolio was approximately ~~2.20~~2.24 years at ~~March 31,~~June 30, 2020, and the available for sale portfolio had a net unrealized pre-tax gain of ~~$4.8~~$5.2 million.

Our average overnight funds position (defined deposits with banks plus FED funds sold less FED funds purchased) was $351.5 million during the second quarter of 2020 compared to an average net overnight funds sold position of $234.4 million in the first quarter of 2020 ~~compared to~~and $228.1 million in the fourth quarter of ~~2019 and $265.7 million in the first quarter of~~ 2019. The increase ~~in the average net overnight funds~~ compared to ~~the fourth quarter of 2019~~both prior periods was driven by ~~higher~~ deposit ~~balances, primarily seasonally higher public fund balances. The decrease in overnight funds compared~~inflows related to the first quarter of 2019 was driven by loan growth. It is anticipated that current on balance sheet liquidity levels will remain adequate to fund loans under the SBA PPP program in the coming months due to our strong overnight funds sold position, in addition to cash flow generated from the investment portfolio. However, if necessary, short-term advances from the FHLB or FRB could be considered. pandemic related stimulus programs (see Deposits).

We expect our capital expenditures will be approximately $7.0 million over the next 12 months, which will primarily consist of office remodeling, office equipment/furniture, and technology purchases. Management expects that these capital expenditures will be funded with existing resources without impairing our ability to meet our on-going obligations.

Borrowings

At ~~March 31,~~June 30, 2020, short term borrowings totaled ~~$76.5~~$64.0 million compared to $76.5 million at March 31, 2020 and $6.4 million at December 31, 2019. The ~~increase reflected the addition of~~decrease from March 30, 2020 was attributable to lower residential mortgage warehouse borrowings related to the Brand acquisition. Amounts available under warehouse lines to fund the timing difference between residential real estate loan closings and investor funding totaled $125 million and had a balance of $73 million at ~~March 31, 2020.~~CCHL. Additional detail on these borrowings is provided in Note 4 – Mortgage Banking Activities in the Consolidated Financial Statements.

At ~~March 31,~~June 30, 2020, fixed rate credit advances from the FHLB totaled ~~$4.7~~$4.5 million in outstanding debt consisting of eight notes. During the first ~~three~~six months of 2020, the Bank made FHLB advance payments totaling approximately ~~$0.7~~$0.8 million, which included an advance of $0.3 million that matured. No advances paid off, and we did not obtain any new FHLB advances during this period. The FHLB notes are collateralized by a blanket floating lien on all of our 1-4 family residential mortgage loans, commercial real estate mortgage loans, and home equity mortgage loans.

We have issued two junior subordinated deferrable interest notes to our wholly owned Delaware statutory trusts. The first note for $30.9 million was issued to CCBG Capital Trust I in November 2004, of which $10 million was retired in April 2016. The second note for $32.0 million was issued to CCBG Capital Trust II in May 2005. The interest payment for the CCBG Capital Trust I borrowing is due quarterly and adjusts quarterly to a variable rate of three-month LIBOR plus a margin of 1.90%. This note matures on December 31, 2034. The interest payment for the CCBG Capital Trust II borrowing is due quarterly and adjusts quarterly to a variable rate of three-month LIBOR plus a margin of 1.80%. This note matures on June 15, 2035. The proceeds from these borrowings were used to partially fund acquisitions. Under the terms of each junior subordinated deferrable interest note, in the event of default or if we elect to defer interest on the note, we may not, with certain exceptions, declare or pay dividends or make distributions on our capital stock or purchase or acquire any of our capital stock. We are in the process of evaluating the impact of the expected discontinuation of LIBOR in 2021 on our two junior subordinated deferrable interest notes.

CAPITAL

Our capital ratios are presented below. At March 31, 2020, our regulatory capital ratios exceeded the threshold to be designated
as “well-capitalized” under the Basel III capital standards.

March 31,

December 31,

March 31,
(Dollars in Thousands)

2020

2019

2019
Shareowner's Equity

$
328,507

$
327,016

$
308,986

Leverage Ratio

10.81
%

11.25
%

10.53
%
Tier 1 Capital Ratio

16.12

17.16

16.34

Total Risk Based Capital Ratio

17.19

17.90

17.09

Common Equity Tier 1 Capital Ratio

13.55

14.47

13.62

Tangible Common Equity Ratio⁽¹⁾

7.98
%

8.06
%

7.56
%

⁽¹⁾ Non-GAAP financial measure. See non-GAAP reconciliation on page 35.

During the quarter second quarter of 2020 we entered into a derivative cash flow hedge of our interest rate risk related to our subordinated debt. The notional amount of the derivative is $30 million ($10 million of the CCBG Capital Trust I borrowing and $20 million of the CCBG Capital Trust II borrowing). The interest rate swap agreement requires CCBG to pay fixed and receive variable (Libor plus spread) and has an average all-in fixed rate of 2.50% for 10 years. Additional detail on the interest rate swap agreement is provided in Note 5 – Derivatives in the Consolidated Financial Statements.

CAPITAL

Our capital ratios are presented below. At June 30, 2020, our regulatory capital ratios exceeded the threshold to be designated as “well-capitalized” under the Basel III capital standards.

(Dollars in Thousands)	June 30, 2020			March 31, 2020			December 31, 2019
Shareowner's Equity	$	335,057		$	328,507		$	327,016
Leverage Ratio		10.12	%		10.81	%		11.25	%
Tier 1 Capital Ratio		16.59			16.12			17.16
Total Risk Based Capital Ratio		17.60			17.19			17.90
Common Equity Tier 1 Capital Ratio		14.01			13.55			14.47
Tangible Common Equity Ratio⁽¹⁾		7.21	%		7.98	%		8.06	%

⁽¹⁾ Non-GAAP financial measure. See non-GAAP reconciliation on page 37.

Shareowners’ equity was $335.1 million at June 30, 2020 compared to $328.5 million at March 31, 2020 ~~compared to~~and $327.0 million at December 31, ~~2019 and $309.0 million at March 31,~~ 2019. For the first ~~three~~six months of 2020, shareowners’ equity was positively impacted by net income of ~~$4.3~~$13.4 million, a ~~$2.6~~$3.0 million increase in the unrealized gain on investment securities, net adjustments totaling ~~$0.5~~$0.7 million related to transactions under our stock compensation plans, and stock compensation accretion of ~~$0.3~~$0.4 million. Shareowners’ equity was reduced by common stock dividends of $4.7 million ($0.28 per share), a $3.1 million (net of tax) adjustment to retained earnings for the adoption of ASC 326 (“CECL”), ~~common stock dividend of $2.4 million ($0.14 per share)~~ and ~~shares~~share repurchases of ~~$0.7~~$1.6 million ~~(33,074~~(76,952 shares).

At ~~March 31,~~June 30, 2020, our common stock had a book value of ~~$19.46~~$19.92 per diluted share compared to $19.50 at March 31, 2020 and $19.40 at December ~~31, 2019 and $18.35 at March~~ 31, 2019. Book value is impacted by the net after-tax unrealized gains and losses on investment securities. At ~~March 31,~~June 30, 2020, the net gain was ~~$3.5~~$3.9 million compared to a $3.5 million net gain at March 31, 2020 and a $0.9 million net gain at December ~~31, 2019 and a $1.1 million net loss at March~~ 31, 2019. Book value is also impacted by the recording of our unfunded pension liability through other comprehensive income in accordance with Accounting Standards Codification Topic 715. At ~~March 31,~~June 30, 2020, the net pension liability reflected in other comprehensive loss was $29.0 million compared to $29.0 million at December 31, 2019 and $26.8 million at ~~March 31,~~June 30, 2019.

In January 2019, our Board of Directors authorized the repurchase of up to 750,000 shares of our outstanding common stock through February 2024, which replaced our prior repurchase program that was set to expire in February 2019. Repurchases may be made in the open market or in privately negotiated transactions; however, we are not obligated to repurchase any specified number of shares. ~~For~~During the first ~~three~~six months of 2020, we repurchased ~~33,074~~76,952 shares (33,074 shares in the second quarter of 2020 and 43,878 shares in the first quarter of 2020) at an average price of ~~$21.36~~$20.38 per share under the plan. ~~During~~For 2019, we purchased 77,000 shares at an average price of $23.40.

OFF-BALANCE SHEET ARRANGEMENTS

We are a party to financial instruments with off-balance sheet risks in the normal course of business to meet the financing needs of our clients.

At ~~March 31,~~June 30, 2020, we had ~~$583.9~~$643.7 million in commitments to extend credit and ~~$6.4~~$6.9 million in standby letters of credit. Commitments to extend credit are agreements to lend to a client so long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Standby letters of credit are conditional commitments issued by us to guarantee the performance of a client to a third party. We use the same credit policies in establishing commitments and issuing letters of credit as we do for on-balance sheet instruments.

If commitments arising from these financial instruments continue to require funding at historical levels, management does not anticipate that such funding will adversely impact our ability to meet our on-going obligations. In the event these commitments require funding in excess of historical levels, management believes current liquidity, advances available from the FHLB and the Federal Reserve, and investment security maturities provide a sufficient source of funds to meet these commitments.

Certain agreements provide that the commitments are unconditionally cancellable by the bank and for those agreements no allowance for credit losses has been recorded. We have recorded an allowance for credit losses on loan commitments that are not unconditionally cancellable by the bank, included in other liabilities on the consolidated statements of financial condition of ~~$1.0~~$1.4 million at ~~March 31,~~June 30, 2020.

CRITICAL ACCOUNTING POLICIES

Our significant accounting policies are described in Note 1 to the Consolidated Financial Statements included in our 2019 Form 10-K. The preparation of our Consolidated Financial Statements in accordance with GAAP and reporting practices applicable to the banking industry requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and to disclose contingent assets and liabilities. Actual results could differ from those estimates.

We have identified accounting for (i) the allowance for credit losses, (ii) valuation of goodwill, (iii) pension benefits, and (iv) income taxes as our most critical accounting policies and estimates in that they are important to the portrayal of our financial condition and results, and they require our subjective and complex judgment as a result of the need to make estimates about the effects of matters that are inherently uncertain. These accounting policies, including the nature of the estimates and types of assumptions used, are described throughout this Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations, and Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our 2019 Form 10-K.

As discussed in Note 1 – Business and Basis of Presentation/Significant Accounting Policies, our policies related to the allowance for credit losses changed on January 1, 2020 in connection with the adoption of ASC 326. The amount of the allowance for credit losses represents management's best estimate of current expected credit losses considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts. While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets.

TABLE I

AVERAGE BALANCES & INTEREST RATES

Three Months Ended

March 31, 2020

December 31, 2019

March 31, 2019

Average

Average

Average

Average

Average

Average
(Dollars in Thousands)
Balances

Interest

Rate

Balances

Interest

Rate

Balances

Interest

Rate
Assets:

Loans, Net of Unearned Income⁽¹⁾⁽²⁾
$
1,882,703

$
23,692

5.06
%

$
1,846,190

$
23,958

5.15
%

$
1,780,406

$
22,718

5.18
%
Taxable Securities⁽²⁾

629,512

2,995

1.91

610,046

3,186

2.08

618,127

3,387

2.20

Tax-Exempt Securities

5,293

25

1.86

10,327

43

1.67

40,575

158

1.56

Funds Sold

234,372

757

1.30

228,137

945

1.64

265,694

1,593

2.43

Total Earning Assets

2,751,880

27,469

4.01
%

2,694,700

28,132

4.14
%

2,704,802

27,856

4.17
%
Cash & Due From Banks

56,958

53,174

53,848

Allowance For Loan Losses

(14,389)

(14,759)

(14,347)

Other Assets

244,339

249,089

252,208

TOTAL ASSETS
$
3,038,788

$
2,982,204

$
2,996,511

Liabilities:

NOW Accounts
$
808,811

$
725

0.36
%

$
755,625

$
889

0.47
%

$
884,277

$
1,755

0.80
%
Money Market Accounts

212,211

117

0.22

227,479

170

0.30

239,516

247

0.42

Savings Accounts

379,237

46

0.05

372,518

46

0.05

364,783

44

0.05

Other Time Deposits

105,542

51

0.19

108,407

52

0.19

118,839

53

0.18

Total Interest Bearing Deposits

1,505,801

939

0.25

1,464,029

1,157

0.31

1,607,415

2,099

0.53

Short-Term Borrowings

32,915

132

1.61

7,448

16

0.87

11,378

35

1.26

Subordinated Notes Payable

52,887

471

3.52

52,887

525

3.88

52,887

608

4.60

Other Long-Term Borrowings

6,312

50

3.21

6,723

56

3.33

8,199

72

3.55

Total Interest Bearing Liabilities

1,597,915

1,592

0.40
%

1,531,087

1,754

0.45
%

1,679,879

2,814

0.68
%
Noninterest Bearing Deposits

1,046,889

1,060,922

957,300

Other Liabilities

59,587

63,291

52,070

TOTAL LIABILITIES

2,704,391

2,655,300

2,689,249

Temporary Equity

2,506

-

-

TOTAL SHAREOWNERS’ EQUITY

331,891

326,904

307,262

TOTAL LIABILITIES AND

SHAREOWNERS’ EQUITY
$
3,038,788

$
2,982,204

$
2,996,511

Interest Rate Spread

3.61
%

3.69
%

3.49
%
Net Interest Income

$
25,877

$
26,378

$
25,042

Net Interest Margin⁽³⁾

3.78
%

3.89
%

3.75
%

⁽¹⁾Average Balances include nonaccrual loans.
⁽²⁾Interest income includes the effects of taxable equivalent adjustments using a 21% tax rate.

⁽³⁾Taxable equivalent net interest income divided by average earnings assets.

5052

TABLE I
AVERAGE BALANCES & INTEREST RATES

	Three Months Ended June 30,												Six Months Ended June 30,
	2020						2019						2020						2019
	Average				Average		Average				Average		Average				Average		Average				Average
(Dollars in Thousands)	Balances		Interest		Rate		Balances		Interest		Rate		Balances		Interest		Rate		Balances		Interest		Rate
Assets:
Loans HFI and HFS, Net⁽¹⁾⁽²⁾	$	2,057,925	$	23,785	4.65	%	$	1,823,311	$	23,873	5.25	%	$	1,970,551	$	47,477	4.85	%	$	1,801,977	$	46,591	5.21	%
Taxable Securities⁽²⁾		601,509		2,708	1.80			614,775		3,301	2.15			615,511		5,703	1.86			616,442		6,688	2.18
Tax-Exempt Securities		5,865		37	2.51			29,342		116	1.58			5,579		62	2.20			34,928		274	1.57
Funds Sold		351,473		88	0.10			251,789		1,507	2.40			292,922		845	0.58			258,703		3,100	2.42
Total Earning Assets		3,016,772		26,618	3.55	%		2,719,217		28,797	4.25	%		2,884,563		54,087	3.77	%		2,712,050		56,653	4.21	%
Cash & Due From Banks		72,647						51,832						64,802						52,834
Allowance For Credit Losses		(21,642)						(14,513)						(18,015)						(14,431)
Other Assets		261,449						254,126						252,657						253,173
TOTAL ASSETS	$	3,329,226					$	3,010,662					$	3,184,007					$	3,003,626

Liabilities:
NOW Accounts	$	789,378	$	78	0.04	%	$	832,982	$	1,623	0.78	%	$	799,094	$	803	0.20	%	$	858,488	$	3,378	0.79	%
Money Market Accounts		222,377		40	0.07			237,921		265	0.45			217,295		157	0.15			238,714		512	0.43
Savings Accounts		409,366		50	0.05			371,716		46	0.05			394,301		96	0.05			368,268		90	0.05
Other Time Deposits		104,718		50	0.19			115,442		54	0.19			105,130		101	0.19			117,131		107	0.18
Total Interest Bearing Deposits		1,525,839		218	0.06			1,558,061		1,988	0.51			1,515,820		1,157	0.15			1,582,601		4,087	0.52
Short-Term Borrowings		73,377		421	2.31			9,625		31	1.30			53,146		553	2.09			10,497		66	1.28
Subordinated Notes Payable		52,887		374	2.80			52,887		596	4.46			52,887		845	3.16			52,887		1,204	4.53
Other Long-Term Borrowings		5,766		41	2.84			7,509		66	3.53			6,039		91	3.03			7,853		138	3.54
Total Interest Bearing Liabilities		1,657,869		1,054	0.26	%		1,628,082		2,681	0.66	%		1,627,892		2,646	0.33	%		1,653,838		5,495	0.67	%
Noninterest Bearing Deposits		1,257,614						1,007,370						1,152,251						982,473
Other Liabilities		72,073						61,611						65,830						56,867
TOTAL LIABILITIES		2,987,556						2,697,063						2,845,973						2,693,178
Temporary Equity		8,155						-						5,331						-

TOTAL SHAREOWNERS’ EQUITY		333,515						313,599						332,703						310,448

TOTAL LIABILITIES, TEMPORARY
AND SHAREOWNERS’ EQUITY	$	3,329,226					$	3,010,662					$	3,184,007					$	3,003,626

Interest Rate Spread					3.30	%					3.59	%					3.44	%					3.54	%
Net Interest Income			$	25,564					$	26,116					$	51,441					$	51,158
Net Interest Margin⁽³⁾					3.41	%					3.85	%					3.59	%					3.80	%

⁽¹⁾Average Balances include nonaccrual loans.
⁽²⁾Interest income includes the effects of taxable equivalent adjustments using a 21% Federal tax rate.
⁽³⁾Taxable equivalent net interest income divided by average earnings assets.

Item 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See “Market Risk and Interest Rate Sensitivity” in Management’s Discussion and Analysis of Financial Condition and Results of Operations, above, which is incorporated herein by reference. Management has determined that no additional disclosures are necessary to assess changes in information about market risk that have occurred since December 31, 2019.

Item 4.CONTROLS AND PROCEDURES

At ~~March 31,~~June 30, 2020, the end of the period covered by this Form 10-Q, our management, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report these disclosure controls and procedures were effective.

The Company acquired a controlling equity interest in the outstanding membership interests of Brand Mortgage Group, LLC (“Brand”) on March 1, 2020. As such, the scope of our management’s evaluation of the effectiveness of its disclosure controls and procedures did not include Brand’s internal controls over financial reporting at March 31, 2020. Brand’s total and net assets each represented approximately 3% of the Company's total and net assets at March 31, 2020, and approximately 5% and 7% of the Company's total revenue and net income, respectively, for the three months ended March 31, 2020. This exclusion is consistent with the SEC Staff's guidance that an assessment of a recently acquired business may be omitted from the scope of the Company's assessment of the effectiveness of disclosure controls and procedures that are also part of internal control over financial reporting in the year of acquisition.

Our management, including our Chief Executive Officer and Chief Financial Officer, has reviewed our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934). During the quarter ended on ~~March 31,~~June 30, 2020, other than the above, there have been no significant changes in our internal control over financial reporting during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II.OTHER INFORMATION

Item 1.Legal Proceedings

We are party to lawsuits arising out of the normal course of business. In management's opinion, there is no known pending litigation, the outcome of which would, individually or in the aggregate, have a material effect on our consolidated results of operations, financial position, or cash flows.

Item 1A.Risk Factors

In addition to the other information set forth in this Quarterly Report, you should carefully consider the factors discussed in Part I, Item 1A. “Risk Factors” in our 2019 Form 10-K, as ~~supplemented below and~~ updated in our subsequent quarterly reports. The risks described in our 2019 Form 10-K and our subsequent quarterly reports are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

~~COVID-19, the Effects of Global Actions Taken to Contain its Spread, and its Economic and Societal Impact Could Adversely Impact Our Business, Results of Operations and Financial Condition.~~

The COVID-19 pandemic has caused a significant global economic downturn which has adversely affected, and is expected to continue to adversely affect, our business and results of operations. The COVID-19 pandemic’s future impacts on the U.S. and the global economies and on our business, results of operations and financial condition remain uncertain.

The COVID-19 pandemic has resulted in authorities implementing numerous measures attempting to contain the spread and impact of COVID-19, such as travel bans and restrictions, quarantines, shelter in place orders, and limitations on business activity, including closures. These measures are, among other things, severely restricting global economic activity, which is disrupting global supply chains, lowering asset valuations, significantly increasing unemployment and underemployment levels, decreasing liquidity in markets for certain securities and causing significant volatility and disruptions in the financial, energy and commodity markets. These measures have also negatively impacted, and could continue to negatively impact, businesses, market participants, our counterparties and customers, and the U.S. and global economies for a prolonged period of time.

Should current economic conditions persist or continue to deteriorate, we expect that this macroeconomic environment will have a continued adverse effect on our business and results of operations, which could include, but not be limited to: decreased demand for our products and services; protracted periods of lower interest rates; increased noninterest expenses, including operational losses, and increased credit losses due to deterioration in the financial condition of our consumer and commercial borrowers, including declining asset and collateral values, which may continue to increase our provision for credit losses and net charge-offs. Our provision for credit losses and net charge-offs could also be impacted by continued volatility in the energy and commodity markets. Additionally, our liquidity and/or regulatory capital could be adversely impacted by customers’ withdrawal of deposits, volatility and disruptions in the capital and credit markets, volatility in foreign exchange rates and continued customer draws on lines of credit and potential downgrades to our credit ratings. If we become unable to successfully operate our business from remote locations including, for example, failure of our internal or external information technology infrastructure, increased rates of employee illness, or governmental restrictions placed on our employees or operations, this could also have an adverse effect on our business continuity status and result in disruption to our business. To the extent the COVID-19 pandemic continues to adversely affect the U.S. and global economies and adversely affects our business, results of operations or financial condition, it may also have the effect of increasing the likelihood and/or magnitude of other risks described in the section captioned “Risk Factors” in our 2019 Form 10-K or risks described in our other filings with the Securities and Exchange Commission.

In response to the economic and market conditions resulting from the COVID-19 pandemic, governments and regulatory authorities, including central banks, have acted to provide fiscal and monetary stimulus packages and programs to support national and global economies. In the U.S., the Federal Reserve has, among other things: lowered the federal funds rate and the interest rate on the Federal Reserve’s discount window; implemented programs to promote liquidity in certain securities markets, including money markets, repurchase agreements, commercial paper, corporate debt securities, U.S. Treasury securities, and agency mortgage-backed securities; clarified supervisory expectations regarding loan modifications due to COVID-19 related non-payment; announced a program for lending directly to U.S. businesses; and clarified expectations for certain bank regulations related to counterparty credit risk and the current expected credit loss accounting standard. In addition, four economic stimulus packages have been enacted, including the Paycheck Protection Program and Health Care Enhancement Act, the $2 trillion Coronavirus Aid, Relief, and Economic Security Act, the Families First Coronavirus Response Act, and the Coronavirus Preparedness and Response Supplemental Appropriations Act. Similar actions have been taken or enacted by governments and central banks outside the U.S. However, there can be no assurance that these measures will stimulate the global economy or avert continued recessionary conditions in markets or local economies in which we conduct operations. Our participation in and execution of these and other measures taken by governments and regulatory authorities could result in reputational harm and within the industry has resulted in, and may continue to result in, litigation, including class actions, or regulatory and government actions and proceedings. Actions of this nature may result in judgments, settlements, penalties, and fines adverse to us.

We continue to closely monitor the COVID-19 pandemic and related risks as they evolve globally as well as in the U.S. and our local markets. The magnitude and duration of the current outbreak of COVID-19, the likelihood of further outbreaks of COVID-19, future actions taken by governmental authorities and/or other third parties in response to the COVID-19 pandemic, and its future direct and indirect effects on the U.S. and global economies and our business and results of operation are highly uncertain. The COVID-19 pandemic may cause prolonged global or national recessionary economic conditions or longer lasting effects on economic conditions than currently exist, which could have a material adverse effect on our business, results of operations and financial condition.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

The following table contains information about all purchases made by, or on behalf of, us and any affiliated purchaser (as defined in Rule 10b-18(a)(3) under the Exchange Act) of shares or other units of any class of our equity securities that is registered pursuant to Section 12 of the Exchange Act.

Total number of

Maximum Number of

Total number

Average

shares purchased as

shares that may yet be

of shares

price paid

part of our share

purchased under our share
Period
purchased

per share

repurchase program⁽¹⁾

repurchase program

January 1, 2020 to

January 31, 2020
-

-

-

673,000

February 1, 2020 to

February 29, 2020
-

-

-

673,000

March 1, 2020 to

March 31, 2020
33,074

$21.36

33,074

639,926

Total
33,074

$21.36

33,074

639,926

			Total number of	Maximum Number of
	Total number	Average	shares purchased as	shares that may yet be
	of shares	price paid	part of our share	purchased under our share
Period	purchased	per share	repurchase program⁽¹⁾	repurchase program

April 1, 2020 to
April 30, 2020	-	-	-	639,926

May 1, 2020 to
May 31, 2020	43,878	19.81	43,878	596,048

June 1, 2020 to
June 30, 2020	-	-	-	596,048

Total	43,878	$19.81	43,878	596,048

(1)

This balance represents the number of shares that were repurchased during the ~~first~~second quarter of 2020 through the Capital City Bank Group, Inc. Share Repurchase Program (the “Program”), which was approved on January 31, 2019 for a five-year period, under which we were originally authorized to repurchase up to 750,000 shares of our common stock. The Program is flexible and shares are acquired from the public markets and other sources using free cash flow. No shares are repurchased outside of the Program.

Item 3.Defaults Upon Senior Securities

None.

Item 4.Mine Safety Disclosure

Not Applicable.

Item 5.Other Information

None.

5355

Item 6.Exhibits

(A)Exhibits

10.1Capital City Bank Group, Inc. Supplemental Executive Retirement Plan II.

31.1Certification of William G. Smith, Jr., Chairman, President and Chief Executive Officer of Capital City Bank Group, Inc., Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934.

31.2Certification of J. Kimbrough Davis, Executive Vice President and Chief Financial Officer of Capital City Bank Group, Inc., Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934.

32.1Certification of William G. Smith, Jr., Chairman, President and Chief Executive Officer of Capital City Bank Group, Inc., Pursuant to 18 U.S.C. Section 1350.

32.2Certification of J. Kimbrough Davis, Executive Vice President and Chief Financial Officer of Capital City Bank Group, Inc., Pursuant to 18 U.S.C. Section 1350.

~~101.INS XBRL Instance Document~~

101.SCHXBRL Taxonomy Extension Schema Document

101.CALXBRL Taxonomy Extension Calculation Linkbase Document

101.LABXBRL Taxonomy Extension Label Linkbase Document

101.PREXBRL Taxonomy Extension Presentation Linkbase Document

101.DEFXBRL Taxonomy Extension Definition Linkbase Document

SIGNATURES

~~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 Chief Financial Officer hereunto duly authorized.

CAPITAL CITY BANK GROUP, INC.

(Registrant)

/s/ J. Kimbrough Davis

J. Kimbrough Davis

Executive Vice President and Chief Financial Officer

(Mr. Davis is the Principal Financial Officer and has

been duly authorized to sign on behalf of the Registrant)

Date: ~~May 8,~~August 3, 2020

5557

Florida		59-2273542
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

217 North Monroe Street,, Tallahassee,, Florida			32301
(Address of principal executive office)			(Zip Code)

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

Large accelerated filer ~~[ ]~~☐	Accelerated filer ~~[X]~~☒	Non-accelerated filer ~~[ ]~~☐	Smaller reporting company ~~[ ]~~☐
			Emerging growth company ~~[ ]~~☐

CAPITAL CITY BANK GROUP, INC.	CAPITAL CITY BANK GROUP, INC.											CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREOWNERS' EQUITY	CONSOLIDATED STATEMENTS OF CHANGES IN SHAREOWNERS' EQUITY											CONSOLIDATED STATEMENTS OF CHANGES IN SHAREOWNERS' EQUITY
(Unaudited)	(Unaudited)											(Unaudited)

								Accumulated											Accumulated
								Other											Other
				Additional				Comprehensive							Additional				Comprehensive
(Dollars In Thousands,	Shares	Common		Paid-In		Retained		Loss,
Except Share Data)	Outstanding	Stock		Capital		Earnings		Net of Taxes		Total
Balance, January 1, 2020	16,771,544	$	168	$	32,092	$	322,937	$	(28,181)	$	327,016
Adoption of ASC 326 - See Note 1	-		-		-		(3,095)		-		(3,095)
												Shares	Common		Paid-In		Retained		(Loss) Income,
(Dollars In Thousands, Except Share Data)												Outstanding	Stock		Capital		Earnings		Net of Taxes		Total
Three Months Ended:
Balance, April 1, 2020												16,811,781	$	168	$	32,100	$	321,772	$	(25,533)	$	328,507
Net Income	-		-		-		4,287		-		4,287	-		-		-		9,146		-		9,146
Other Comprehensive Income, net of tax	-		-		-		-		2,648		2,648	-		-		-		-		277		277
Cash Dividends ($0.1400 per share)	-		-		-		(2,357)		-		(2,357)	-		-		-		(2,348)		-		(2,348)
Repurchase of Common Stock	(33,074)		(1)		(707)		-		-		(708)	(43,878)		-		(863)		-		-		(863)
Stock Based Compensation	-		-		291		-		-		291	-		-		77		-		-		77
Stock Compensation Plan Transactions, net	73,311		1		424		-		-		425	12,373		-		261		-		-		261
Balance, March 31, 2020	16,811,781	$	168	$	32,100	$	321,772	$	(25,533)	$	328,507
Balance, June 30, 2020												16,780,276	$	168	$	31,575	$	328,570	$	(25,256)	$	335,057

Balance, January 1, 2019	16,747,571	$	167	$	31,058	$	300,177	$	(28,815)	$	302,587
Balance, April 1, 2019												16,812,460	$	168	$	31,929	$	304,763	$	(27,874)	$	308,986
Net Income	-		-		-		6,436		-		6,436	-		-		-		7,325		-		7,325
Other Comprehensive Income, net of tax	-		-		-		-		941		941	-		-		-		-		1,304		1,304
Cash Dividends ($0.1100 per share)	-		-		-		(1,850)		-		(1,850)	-		-		-		(1,841)		-		(1,841)
Repurchase of Common Stock												(77,000)		(1)		(1,805)		-		-		(1,806)
Stock Based Compensation	-		-		499		-		-		499	-		-		386		-		-		386
Stock Compensation Plan Transactions, net	64,889		1		372		-		-		373	10,406		-		241		-		-		241
Balance, March 31, 2019	16,812,460	$	168	$	31,929	$	304,763	$	(27,874)	$	308,986
Balance, June 30, 2019												16,745,866	$	167	$	30,751	$	310,247	$	(26,570)	$	314,595

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

PART I – Financial Information			Page

Item 1.	Consolidated Financial Statements (Unaudited)
	Consolidated Statements of Financial Condition – ~~March 31,~~June 30, 2020 and December 31, 2019			4
	Consolidated Statements of Income – Three and Six Months Ended ~~March 31,~~June 30, 2020 and 2019			5
	Consolidated Statements of Comprehensive Income – Three and Six Months Ended ~~March 31,~~June 30, 2020 and 2019			6
	Consolidated Statements of Changes in Shareowners’ Equity – Three and Six Months Ended ~~March 31,~~June 30, 2020 and 2019			7
	Consolidated Statements of Cash Flows – ~~Three~~Six Months Ended ~~March 31,~~June 30, 2020 and 2019			8
	Notes to Consolidated Financial Statements			9

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations			3436

Item 3.	Quantitative and Qualitative Disclosure About Market Risk			5154

Item 4.	Controls and Procedures			5154

PART II – Other Information

Item 1.		Legal Proceedings		5154

Item 1A.		Risk Factors		5154

Item 2.		Unregistered Sales of Equity Securities and Use of Proceeds		54
~~Item 3.~~
Item 3.		Defaults Upon Senior Securities		5355

Item 4.		Mine Safety Disclosure		5355

Item 5.		Other Information		5355

Item 6.		Exhibits		5456

Signatures				5557

PART I. FINANCIAL INFORMATION
Item 1.

CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

			(Unaudited)
			March 31,		December 31,
(Dollars in Thousands)			2020		2019
ASSETS
Cash and Due From Banks			$	72,676	$	60,087
Federal Funds Sold and Interest Bearing Deposits				196,936		318,336
		Total Cash and Cash Equivalents		269,612		378,423

Investment Securities, Available for Sale, at fair value				382,514		403,601
Investment Securities, Held to Maturity, (fair value of $257,929 and $241,429)				251,792		239,539
		Total Investment Securities		634,306		643,140

Loans Held For Sale, at fair value				82,598		9,509

Loans Held for Investment				1,862,387		1,835,929
	Allowance for Credit Losses			(21,083)		(13,905)
		Loans Held for Investment, Net		1,841,304		1,822,024

Premises and Equipment, Net				87,684		84,543
Goodwill				89,275		84,811
Other Real Estate Owned				1,463		953
Other Assets				80,281		65,550
		Total Assets	$	3,086,523	$	3,088,953

LIABILITIES
Deposits:
	Noninterest Bearing Deposits		$	1,066,607	$	1,044,699
	Interest Bearing Deposits			1,478,978		1,600,755
		Total Deposits		2,545,585		2,645,454

Short-Term Borrowings				76,516		6,404
Subordinated Notes Payable				52,887		52,887
Other Long-Term Borrowings				5,896		6,514
Other Liabilities				70,044		50,678
		Total Liabilities		2,750,928		2,761,937

Temporary Equity				7,088		-

SHAREOWNERS’ EQUITY
Preferred Stock, $.01 par value; 3,000,000 shares authorized; no shares issued and outstanding				-		-
Common Stock, $.01 par value; 90,000,000 shares authorized; 16,811,781 and 16,771,544 shares
issued and outstanding at March 31, 2020 and December 31, 2019, respectively				168		168
Additional Paid-In Capital				32,100		32,092
Retained Earnings				321,772		322,937
Accumulated Other Comprehensive Loss, net of tax				(25,533)		(28,181)
Total Shareowners’ Equity				328,507		327,016
Total Liabilities and Shareowners' Equity			$	3,086,523	$	3,088,953

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

PART I. FINANCIAL INFORMATION
Item 1.

CAPITAL CITY BANK GROUP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

			(Unaudited)
			June 30,		December 31,
(Dollars in Thousands)			2020		2019
ASSETS
Cash and Due From Banks			$	75,155	$	60,087
Federal Funds Sold and Interest Bearing Deposits				513,273		318,336
		Total Cash and Cash Equivalents		588,428		378,423

Investment Securities, Available for Sale, at fair value				341,180		403,601
Investment Securities, Held to Maturity, (fair value of $238,499 and $241,429				232,178		239,539
		Total Investment Securities		573,358		643,140

Loans Held For Sale, at fair value				76,610		9,509

Loans Held for Investment				2,022,177		1,835,929
	Allowance for Credit Losses			(22,457)		(13,905)
		Loans Held for Investment, Net		1,999,720		1,822,024

Premises and Equipment, Net				87,972		84,543
Goodwill				89,095		84,811
Other Real Estate Owned				1,059		953
Other Assets				83,282		65,550
		Total Assets	$	3,499,524	$	3,088,953

LIABILITIES
Deposits:
	Noninterest Bearing Deposits		$	1,377,032	$	1,044,699
	Interest Bearing Deposits			1,577,964		1,600,755
		Total Deposits		2,954,996		2,645,454

Short-Term Borrowings				63,958		6,404
Subordinated Notes Payable				52,887		52,887
Other Long-Term Borrowings				5,583		6,514
Other Liabilities				75,702		50,678
		Total Liabilities		3,153,126		2,761,937

Temporary Equity				11,341		-

SHAREOWNERS’ EQUITY
Preferred Stock, $.01 par value; 3,000,000 shares authorized; no shares issued and outstanding				-		-
Common Stock, $.01 par value; 90,000,000 shares authorized; 16,780,276 and 16,771,544 shares
issued and outstanding at June 30, 2020 and December 31, 2019, respectively				168		168
Additional Paid-In Capital				31,575		32,092
Retained Earnings				328,570		322,937
Accumulated Other Comprehensive Loss, net of tax				(25,256)		(28,181)
Total Shareowners’ Equity				335,057		327,016
Total Liabilities, Temporary Equity and Shareowners' Equity			$	3,499,524	$	3,088,953

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

	As Reported				Impact of
	Under		Pre-ASC 326		ASC 326
(Dollars in Thousands)	ASC 326		Adoption		Adoption
Loans:
Commercial, Financial and Agricultural		2,163		1,675		488
Real Estate - Construction		672		370		302
Real Estate - Commercial Mortgage		4,874		3,416		1,458
Real Estate - Residential		4,371		3,128		1,243
Real Estate - Home Equity		2,598		2,224		374
Consumer, Other Loans and Overdrafts		2,496		3,092		(596)
Allowance for Credit Losses on Loans		17,174		13,905		3,269

Other Liabilities:
Allowance for Credit Losses on Off-Balance Sheet Credit Exposures	$	815	$	157	$	658

NOTE 2 – INVESTMENT SECURITIES

Investment Portfolio Composition. The following table summarizes the amortized cost and related market value of investment securities
available-for-sale and securities held-to-maturity and the corresponding amounts of gross unrealized gains and losses.


	March 31, 2020									December 31, 2019
	Amortized		Unrealized		Unrealized		Market		Amortized		Unrealized		Unrealized		Market
	Cost		Gains		Losses		Value		Cost		Gain		Losses		Value
Available for Sale
U.S. Government Treasury	$	198,640	$	2,874	$	-	$	201,514	$	231,996	$	849	$	67	$	232,778
U.S. Government Agency		164,070		1,955		131		165,894		155,706		697		325		156,078
States and Political Subdivisions		6,664		8		-		6,672		6,310		9		-		6,319
Mortgage-Backed Securities		581		75		-		656		693		80		-		773
Equity Securities⁽¹⁾		7,778		-		-		7,778		7,653		-		-		7,653
Total	$	377,733	$	4,912	$	131	$	382,514	$	402,358	$	1,635	$	392	$	403,601

Held to Maturity
U.S. Government Treasury	$	20,027	$	184	$	-	$	20,211	$	20,036	$	15	$	9	$	20,042
States and Political Subdivisions		340		-		-		340		1,376		-		-		1,376
Mortgage-Backed Securities		231,425		5,953		-		237,378		218,127		2,064		180		220,011
Total	$	251,792	$	6,137	$	-	$	257,929	$	239,539	$	2,079	$	189	$	241,429

Total Investment Securities	$	629,525	$	11,049	$	131	$	640,443	$	641,897	$	3,714	$	581	$	645,030

	Less Than				Greater Than
	12 Months				12 Months				Total
	Market		Unrealized		Market		Unrealized		Market		Unrealized
(Dollars in Thousands)	Value		Losses		Value		Losses		Value		Losses
March 31, 2020
Available for Sale
U.S. Government Agency		22,589		108		6,736		23		29,325		131
Total		22,589		108		6,736		23		29,325		131

December 31, 2019
Available for Sale
U.S. Government Treasury	$	9,955	$	-	$	93,310	$	67	$	103,265	$	67
U.S. Government Agency		36,361		244		17,364		81		53,725		325
States and Political Subdivisions		578		-		-		-		578		-
Mortgage-Backed Securities		8		-		-		-		8		-
Total		46,902		244		110,674		148		157,576		392

		Commercial,				Real Estate
		Financial,		Real Estate		Commercial		Real Estate		Real Estate
(Dollars in Thousands)		Agricultural		Construction		Mortgage		Residential		Home Equity		Consumer		Total
Three Months Ended
March 31, 2020
Beginning Balance		$	1,675	$	370	$	3,416	$	3,128	$	2,224	$	3,092	$	13,905
	Impact of Adopting ASC 326		488		302		1,458		1,243		374		(596)		3,269
	Provision for Credit Losses		406		567		774		1,704		101		1,438		4,990
	Charge-Offs		(362)		-		(11)		(110)		(31)		(1,566)		(2,080)
	Recoveries		40		-		191		40		33		695		999
	Net Charge-Offs		(322)		-		180		(70)		2		(871)		(1,081)
Ending Balance		$	2,247	$	1,239	$	5,828	$	6,005	$	2,701	$	3,063	$	21,083

Three Months Ended
March 31, 2019
Beginning Balance		$	1,434	$	280	$	4,181	$	3,400	$	2,301	$	2,614	$	14,210
	Provision for Credit Losses		217		101		(103)		6		(20)		566		767
	Charge-Offs		(95)		-		(155)		(264)		(52)		(795)		(1,361)
	Recoveries		74		-		70		44		32		284		504
	Net Charge-Offs		(21)		-		(85)		(220)		(20)		(511)		(857)
Ending Balance		$	1,630	$	381	$	3,993	$	3,186	$	2,261	$	2,669	$	14,120

The following table summarizes gross loans held for investment by years of origination and internally assigned credit risk ratings (refer to Credit Risk Management section for detail on risk rating system).

	Term Loans by Origination Year												Revolving
(Dollars in Thousands)	2020		2019		2018		2017		2016		Prior		Loans		Total
As of March 31, 2020
Commercial, Financial, Agriculture:
Pass	$	15,540	$	59,938	$	56,515	$	22,991	$	19,601	$	16,357	$	57,074	$	248,016
Special Mention		-		4		61		17		-		65		-		147
Substandard		-		-		456		310		59		27		5		857
Total	$	15,540	$	59,942	$	57,032	$	23,318	$	19,660	$	16,449	$	57,079	$	249,020

Real Estate - Construction:
Pass	$	10,866	$	73,609	$	24,500	$	9,548	$	-	$	104	$	3,968	$	122,595
Total	$	10,866	$	73,609	$	24,500	$	9,548	$	-	$	104	$	3,968	$	122,595

Real Estate - Commercial Mortgage:
Pass	$	48,981	$	126,785	$	145,264	$	107,176	$	54,565	$	121,379	$	25,938	$	630,088
Special Mention		6,782		199		5,139		216		-		6,819		-		19,155
Substandard		155		434		305		2,384		32		3,037		494		6,841
Total	$	55,918	$	127,418	$	150,708	$	109,776	$	54,597	$	131,235	$	26,432	$	656,084

Real Estate - Residential:
Pass	$	24,620	$	91,383	$	67,070	$	52,706	$	25,740	$	83,396	$	8,215	$	353,130
Special Mention		143		27		128		180		96		350		-		924
Substandard		-		1,134		1,123		566		727		3,126		-		6,676
Total	$	24,763	$	92,544	$	68,321	$	53,452	$	26,563	$	86,872	$	8,215	$	360,730


Real Estate - Home Equity:
Performing	$	72	$	405	$	278	$	867	$	206	$	3,001	$	190,922	$	195,751
Nonperforming		-		-		25		-		-		49		618		692
Total	$	72	$	405	$	303	$	867	$	206	$	3,050	$	191,540	$	196,443

Consumer:
Performing	$	26,670	$	98,981	$	76,080	$	40,469	$	20,286	$	9,047	$	5,704	$	277,237
Nonperforming		-		59		23		103		54		28		11		278
Total	$	26,670	$	99,040	$	76,103	$	40,572	$	20,340	$	9,075	$	5,715	$	277,515

	Amounts
(Dollars in Thousands)	Outstanding
$25 million warehouse line of credit agreement expiring October 2020. Interest is at LIBOR plus 2.25%, with a floor rate of 3.50%. A cash pledge deposit of $0.1 million is required by the lender.	$	17,572

$50 million master repurchase agreement without defined expiration. Interest is at the LIBOR plus 2.24% to 3.00%. A cash pledge deposit of $0.5 million is required by the lender.		19,286

$50 million warehouse line of credit agreement expiring in September 2020. Interest is at the LIBOR plus 2.25%		36,498

	$	73,356

Accumulated other comprehensive loss was comprised of the following components:

					Accumulated
	Securities				Other
	Available		Retirement		Comprehensive
(Dollars in Thousands)	for Sale		Plans		Loss
Balance as of January 1, 2020	$	864	$	(29,045)	$	(28,181)
Other comprehensive income during the period		2,648		-		2,648
Balance as of March 31, 2020	$	3,512	$	(29,045)	$	(25,533)

Balance as of January 1, 2019	$	(2,008)	$	(26,807)	$	(28,815)
Other comprehensive income during the period		941		-		941
Balance as of March 31, 2019	$	(1,067)	$	(26,807)	$	(27,874)

ESTIMATED CHANGES IN ECONOMIC VALUE OF EQUITY ⁽¹⁾

Changes in Interest Rates	+400 bp	+300 bp	+200 bp	+100 bp	-100 bp
Policy Limit	-30.0%	-25.0%	-20.0%	-15.0%	-15.0%
March 31, 2020 (Base Scenario)	56.1%	45.3%	32.5%	18.1%	-41.3%
December 31, 2019 (Base Scenario)	37.5%	30.2%	21.7%	12.2%	-22.0%

March 31, 2020 (Alternate Scenario)⁽²⁾	38.0%	28.5%	17.2%	4.5%	7.7%
December 31, 2019 (Alternate Scenario)	37.5%	30.2%	21.7%	12.2%	7.4%

TABLE I
AVERAGE BALANCES & INTEREST RATES

	Three Months Ended
	March 31, 2020						December 31, 2019						March 31, 2019
	Average				Average		Average				Average		Average				Average
(Dollars in Thousands)	Balances		Interest		Rate		Balances		Interest		Rate		Balances		Interest		Rate
Assets:
Loans, Net of Unearned Income⁽¹⁾⁽²⁾	$	1,882,703	$	23,692	5.06	%	$	1,846,190	$	23,958	5.15	%	$	1,780,406	$	22,718	5.18	%
Taxable Securities⁽²⁾		629,512		2,995	1.91			610,046		3,186	2.08			618,127		3,387	2.20
Tax-Exempt Securities		5,293		25	1.86			10,327		43	1.67			40,575		158	1.56
Funds Sold		234,372		757	1.30			228,137		945	1.64			265,694		1,593	2.43
Total Earning Assets		2,751,880		27,469	4.01	%		2,694,700		28,132	4.14	%		2,704,802		27,856	4.17	%
Cash & Due From Banks		56,958						53,174						53,848
Allowance For Loan Losses		(14,389)						(14,759)						(14,347)
Other Assets		244,339						249,089						252,208
TOTAL ASSETS	$	3,038,788					$	2,982,204					$	2,996,511

Liabilities:
NOW Accounts	$	808,811	$	725	0.36	%	$	755,625	$	889	0.47	%	$	884,277	$	1,755	0.80	%
Money Market Accounts		212,211		117	0.22			227,479		170	0.30			239,516		247	0.42
Savings Accounts		379,237		46	0.05			372,518		46	0.05			364,783		44	0.05
Other Time Deposits		105,542		51	0.19			108,407		52	0.19			118,839		53	0.18
Total Interest Bearing Deposits		1,505,801		939	0.25			1,464,029		1,157	0.31			1,607,415		2,099	0.53
Short-Term Borrowings		32,915		132	1.61			7,448		16	0.87			11,378		35	1.26
Subordinated Notes Payable		52,887		471	3.52			52,887		525	3.88			52,887		608	4.60
Other Long-Term Borrowings		6,312		50	3.21			6,723		56	3.33			8,199		72	3.55
Total Interest Bearing Liabilities		1,597,915		1,592	0.40	%		1,531,087		1,754	0.45	%		1,679,879		2,814	0.68	%
Noninterest Bearing Deposits		1,046,889						1,060,922						957,300
Other Liabilities		59,587						63,291						52,070
TOTAL LIABILITIES		2,704,391						2,655,300						2,689,249
Temporary Equity		2,506						-						-

TOTAL SHAREOWNERS’ EQUITY		331,891						326,904						307,262

TOTAL LIABILITIES AND
SHAREOWNERS’ EQUITY	$	3,038,788					$	2,982,204					$	2,996,511

Interest Rate Spread					3.61	%					3.69	%					3.49	%
Net Interest Income			$	25,877					$	26,378					$	25,042
Net Interest Margin⁽³⁾					3.78	%					3.89	%					3.75	%

⁽¹⁾Average Balances include nonaccrual loans.
⁽²⁾Interest income includes the effects of taxable equivalent adjustments using a 21% tax rate.
⁽³⁾Taxable equivalent net interest income divided by average earnings assets.

			Total number of	Maximum Number of
	Total number	Average	shares purchased as	shares that may yet be
	of shares	price paid	part of our share	purchased under our share
Period	purchased	per share	repurchase program⁽¹⁾	repurchase program

January 1, 2020 to
January 31, 2020	-	-	-	673,000

February 1, 2020 to
February 29, 2020	-	-	-	673,000

March 1, 2020 to
March 31, 2020	33,074	$21.36	33,074	639,926

Total	33,074	$21.36	33,074	639,926