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 2023 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,"

"vision," "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 of this quarterly report on Form 10-Q



as well
as the Introductory Note and
Item 1A. Risk Factors

of our 2022 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").

We offer

a broad array of products and services through a total of 60 full-service offices located in Florida, Georgia, and Alabama.

We provide a full range of

banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards,



securities brokerage services and financial
advisory services, including life insurance products,

risk management and asset protection services.

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 interest 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, operating expenses such as salaries and employee benefits, occupancy and

other operating expenses including income taxes, and noninterest income such as mortgage banking revenues, wealth management fees,



deposit fees, and bank card fees.
We have included

a detailed discussion of the economic conditions in our markets and our long-term strategic



objectives as part of the
MD&A section of our 2022 Form 10-K.



































































































31
NON-GAAP FINANCIAL MEASURES (UNAUDITED)
We present a tangible

common equity ratio and a tangible book value per diluted share that, in each case, removes the



effect of
goodwill and other intangibles that resulted from merger

and acquisition activity. We



believe these measures are useful to investors
because it allows investors to more easily compare our capital adequacy to

other companies in the industry.



The generally accepted
accounting principles ("GAAP") to non-GAAP reconciliation for

each quarter presented is provided below.
2023
2022
(Dollars in Thousands, except per share data)
First
Fourth
Third
Second
First
Shareowners' Equity (GAAP)
$
411,240
$
394,016
$
373,165
$
371,675
$
372,145
Less: Goodwill and Other Intangibles (GAAP)
93,053
93,093
93,133
93,173
93,213
Tangible Shareowners' Equity (non-GAAP)
A
318,187
300,923
280,032
278,502
278,932
Total Assets (GAAP)
4,409,742
4,525,958
4,332,671
4,354,297
4,310,045
Less: Goodwill and Other Intangibles (GAAP)
93,053
93,093
93,133
93,173
93,213
Tangible Assets (non-GAAP)
B
$
4,316,689
$
4,432,865
$
4,239,538
$
4,261,124
$
4,216,832
Tangible Common Equity Ratio (non-GAAP)
A/B
7.37%
6.79%
6.61%
6.54%
6.61%
Actual Diluted Shares Outstanding (GAAP)
C
17,049,913
17,039,401
16,998,177
16,981,614
16,962,362
Tangible Book Value

per Diluted Share (non-GAAP)



A/C
18.66
17.66
16.47
16.40
16.44





















































































































































































































































































32
SELECTED QUARTERLY

FINANCIAL DATA

(UNAUDITED)
2023
2022
(Dollars in Thousands, Except Per Share Data)
First
Fourth
Third
Second
First
Summary of Operations
:
Interest Income
$
43,915
$
41,226
$
35,364
$
29,320
$
25,438
Interest Expense
3,526
3,122
2,037
987
742
Net Interest Income
40,389
38,104
33,327
28,333
24,696
Provision for Credit Losses
3,130
3,521
2,099
1,542
-
Net Interest Income After

Provision for Credit Losses
37,259
34,583
31,228
26,791
24,696
Noninterest Income
22,248
20,972
22,934
24,903
25,818
Noninterest Expense
40,455
42,287
39,810
40,498
39,233
Income Before Income Taxes
19,052
13,268
14,352
11,196
11,281
Income Tax Expense
4,133
2,599
3,074
2,177
2,235
Income Attributable to NCI
35
995
37
(306)
(591)
Net Income Attributable to CCBG
14,954
11,664
11,315
8,713
8,455
Net Interest Income (FTE)
(1)
40,489
38,192
33,410
28,409
24,774

Per Common Share
:
Net Income Basic
$
0.88
$
0.69
$
0.67
$
0.51
$
0.50
Net Income Diluted
0.88
0.68
0.67
0.51
0.50
Cash Dividends Declared
0.18
0.17
0.17
0.16
0.16
Diluted Book Value
24.12
23.12
21.95
21.89
21.94
Diluted Tangible Book Value
(2)
18.66
17.66
16.47
16.40
16.44
Market Price:

High
36.86
36.23
33.93
28.55
28.88

Low
28.18
31.14
27.41
24.43
25.96

Close
29.31
32.50
31.11
27.89
26.36

Selected Average Balances
:
Investment Securities
$
1,064,212
$
1,081,092
$
1,120,728
$
1,144,757
$
1,059,145
Loans Held for Investment
2,582,395
2,439,379
2,264,075
2,084,679
1,963,578
Earning Assets
4,062,688
4,032,733
4,009,951
3,974,221
3,938,824
Total Assets
4,411,865
4,381,825
4,357,678
4,321,388
4,266,775
Deposits
3,817,314
3,803,042
3,769,864
3,765,329
3,714,062
Shareowners' Equity
404,067
380,570
379,305
373,365
383,956
Common Equivalent Average Shares:

Basic
17,016
16,963
16,960
16,949
16,931

Diluted
17,045
17,016
16,996
16,971
16,946
Performance Ratios:
Return on Average Assets

1.37
%
1.06
%
1.03
%
0.81
%
0.80
%
Return on Average Equity
15.01
12.16
11.83
9.36
8.93
Net Interest Margin (FTE)
4.04
3.76
3.31
2.87
2.55
Noninterest Income as % of Operating Revenue
35.52
35.50
40.76
46.78
51.11
Efficiency Ratio
64.48
71.47
70.66
75.96
77.55

Asset Quality:
Allowance for Credit Losses ("ACL")
$
26,507
$
24,736

$
22,510
$
21,281
$
20,756
Nonperforming Assets ("NPAs")
4,602
2,728
2,422
3,231
2,745
ACL to Loans HFI
1.01
%
0.98
%
0.96
%
0.96
%
1.05
%
NPAs to Total

Assets
0.10
0.06
0.06
0.07
0.06
NPAs to Loans HFI plus OREO
0.17
0.11
0.10
0.15
0.14
ACL to Non-Performing Loans
577.63
1,076.89
934.53
677.57
760.83
Net Charge-Offs to Average Loans HFI
0.24
0.21
0.12
0.22
0.16
Capital Ratios:
Tier 1 Capital
14.51
%
14.53
%
14.80
%
15.13
%
15.98
%
Total Capital
15.53
15.52
15.75
16.07
16.98
Common Equity Tier 1
12.68
12.64
12.83
13.07
13.77
Leverage
9.28
9.06
8.91
8.77
8.78
Tangible Common Equity
(2)
7.37
6.79
6.61
6.54
6.61
(1)
Fully Tax Equivalent
(2)
Non-GAAP financial measure.

See non-GAAP reconciliation on page 31.
33
FINANCIAL OVERVIEW
Results of Operations
Performance Summary
.

Net income attributable to common shareowners of $15.0 million, or $0.88 per



diluted share, for the first
quarter of 2023 compared to $11.7 million,

or $0.68 per diluted share, for the fourth quarter of 2022, and $8.5 million,

or $0.50

per

diluted share, for the first quarter of 2022.



Net Interest Income
.

Tax-equivalent net

interest income for the first quarter of 2023



totaled $40.5 million, compared to $38.2 million
for the fourth quarter of 2022, and $24.8 million for the first quarter of

2022.

Compared to both prior periods, the increase reflected strong loan growth and higher interest rates across a majority of our

earning assets, partially offset by higher deposit costs.

Provision and Allowance for Credit

Losses.

We recorded

a provision for credit losses of $3.1 million for the first quarter of 2023 compared to $3.5 million for the fourth quarter of 2022 and no provision

for the first quarter of 2022.



Compared to the fourth quarter
of 2022, the decrease reflected a lower level of loan growth.

The lack of provision for the first quarter of 2022 reflected lower
required reserves needed post-pandemic.
Noninterest Income
.

Noninterest income for the first quarter of 2023 totaled $22.2 million, an increase



of $1.2 million, or 6.1%, over
the fourth quarter of 2022 and a decrease of $3.6 million, or 13.8%, from

the first quarter of 2022.



The increase over the fourth
quarter of 2022 was primarily due to higher mortgage banking revenues

(higher rate locks and gain on sale margin) partially offset

by

lower deposit fees (two less processing days).

The decrease from the first quarter 2022 was driven by lower wealth management fees due to lower insurance commissions - the first quarter of 2022 was higher

than normal due to closing of several large insurance policies.

Lower mortgage revenues (lower rate locks and gain on sale margin)

also contributed to the decrease, but was partially offset by an increase in other income (loan servicing fees).



Noninterest Expense
.

Noninterest expense for the first quarter of 2023 totaled $40.5 million compared to $42.3



million for the fourth
quarter of 2022 and $39.2 million for the first quarter of 2022.

Compared to the fourth quarter of 2022, the $1.8 million decrease was primarily attributable to a $2.4 million decrease in other expense due

to a decrease in other real estate expense of $1.6 million due to a gain from the sale of a banking office.

Further, pension expense (non-service-related

component) for the first quarter of 2023 totaled $0.2 million compared to $1.1 million for the fourth quarter of 2022 which included

a $1.8 million pension settlement charge.

Compared to the first quarter of 2022, the $1.3 million increase reflected increases in



compensation expense of $0.8 million and
occupancy expense of $0.7 million that were partially off by a decrease

in other expense of $0.2 million.



The addition of banking
offices and staffing in new markets drove the variance

in salary and occupancy expenses.

Further, compensation expense reflected



a

$0.7 million decrease in pension service cost that was partially offset



by an increase in stock-based compensation expense of $0.4
million.
Financial Condition
Earning Assets.

Average earning assets totaled

$4.063 billion for the first quarter of 2023, an increase of $30.0 million,



or 0.7%, over
the fourth quarter of 2022, and an increase of $123.9 million, or 3.1%, over the

first quarter of 2022.



The increase over both prior
periods was primarily driven by higher deposit balances.

The mix of earning assets continues to improve driven by strong loan growth.

Loans.

Average loans held for investment

("HFI") increased $143.0 million, or 5.9%, over the fourth quarter of 202



2

and increased
$618.8 million, or 31.5%, over the first quarter of 2022.

Period end loans increased $111.7



million, or 4.4%, over the fourth quarter of
2022 and $651.4 million, or 32.8%, over the first quarter of 2022.

Compared to the fourth quarter of 2022, a majority of the increase was realized in the residential real estate category,

and to a lesser extent, the construction and commercial real estate mortgage categories.

Compared to the first quarter of 2022, loan growth was broad based, with increases realized in



all categories except
consumer loans.

The slowdown in the secondary market residential loan sales has allowed us to book



a steady flow of CCHL's
adjustable-rate production in our loan portfolio throughout 2022

and the first quarter of 2023.
Credit Quality
.

Overall credit quality remains stable.

Nonperforming assets (nonaccrual loans and other real estate) totaled $4.6 million at March 31, 2023 compared to $2.7 million at December 31, 2022, and

$2.7 million at March 31, 2022.



At March 31, 2023,
nonperforming assets as a percent of total assets totaled 0.10% compared

to 0.06% at December 31, 2022 and 0.06% at March 31, 2022.

Nonaccrual loans totaled $4.6 million at March 31, 2023, a $2.3 million increase



over December 31, 2022, and a $1.9 million
increase over March 31, 2022. At March 31, 2023, the increase was primarily

due to the addition of one large business loan relationship totaling $1.8 million to nonaccrual status - it is in the process of

collection and is adequately secured and reserved for.





















































































































































34
Deposits
.

Average total

deposits were $3.817 billion for the first quarter of 2023, an increase of $14.3 million,



or 0.4%, over the
fourth quarter of 2022 and $103.3 million, or 2.8%, over the first quarter

of 2022.

Growth over



the fourth quarter of 2022 was
primarily attributable to an increase in NOW account balances, primarily

due to a seasonal increase in our public fund deposits that occurred late in the fourth quarter.

Compared to the first quarter of 2022, we had strong growth in our NOW accounts



and, to a lesser
extent, our savings account balances.

Capital


.

At March 31, 2023, we were well-capitalized with a total risk-based capital ratio



of 15.53% and a tangible common equity
ratio (a non-GAAP financial measure) of 7.37% compared to 15.52%

and 6.79%, respectively at December 31, 2022 and 16.98% and 6.61%, respectively, at March

31, 2022.

At March 31, 2023, all of our regulatory capital ratios exceeded the threshold to be well- capitalized under the Basel III capital standards.

RESULTS



OF OPERATIONS
The following table provides a condensed summary of our results of operations

- a discussion of the various components are discussed
in further detail below.
Three Months Ended
(Dollars in Thousands, except per share data)
March 31, 2023
December 31, 2022
March 31, 2022
Interest Income
$
43,915
$
41,226
$
25,438
Taxable Equivalent Adjustments
100
88
78
Total Interest Income (FTE)
44,015
41,314
25,516
Interest Expense
3,526
3,122
742
Net Interest Income (FTE)
40,489
38,192
24,774
Provision for Credit Losses
3,130
3,521
-
Taxable Equivalent Adjustments
100
88
78
Net Interest Income After Provision for Credit Losses
37,259
34,583
24,696
Noninterest Income
22,248
20,972
25,818
Noninterest Expense
40,455
42,287
39,233
Income Before Income Taxes
19,052
13,268
11,281
Income Tax Expense
4,133
2,599
2,235
Income Attributable to Noncontrolling Interests
35
995
(591)
Net Income Attributable to Common Shareowners
$
14,954
$
11,664
$
8,455

Basic Net Income Per Share
$
0.88
$
0.69
$
0.50
Diluted Net Income Per Share
$
0.88
$
0.68
$
0.50
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 44.
Tax-equivalent net

interest income for the first quarter of 2023

totaled $40.5 million, compared to $38.2 million for the fourth quarter of 2022, and $24.8 million for the first quarter of 2022.

Compared to both prior periods, the increase reflected strong loan growth and higher rates across a majority of our earning assets, partially offset



by higher deposit costs.
Our net interest margin for the first quarter of 2023 was 4.04%, an increase

of 28 basis points over the fourth quarter of 2022 and 149 basis points over the first quarter of 2022, both driven by higher interest rates and

an overall improved earning asset mix.



For the
month of March 2023, our net interest margin was 4.07%.

For the first quarter of 2023, our cost of funds was 35 basis points, an increase of four basis points over the fourth quarter of 2022 and 27 basis points

over the first quarter of 2022.

Our cost of interest- bearing deposits was 46 basis points, 35 basis points, and 4 basis points, respectively,



for the same periods.

Our total cost

of deposits
(including noninterest bearing accounts) was 26 basis points, 20 basis points,

and 2 basis points, respectively,



for the same periods.










































35
Provision for Credit Losses
We recorded

a provision for credit losses of $3.1 million for the first quarter of 2023 compared to $3.5 million for



the fourth quarter of
2022 and no provision for the first quarter of 2022.

The decrease in the provision compared to the fourth quarter of 2022 was primarily attributable to a lower level of loan growth.

The credit loss provision for the first quarter of 2022 generally reflected

lower

required reserves needed post-pandemic.

We discuss the allowance



for credit losses further below.
Noninterest Income
Noninterest income for the first quarter of 2023 totaled $22.2 million compared

to $21.0 million for the fourth quarter of 2022 and $25.8 million for the first quarter of 2022.

The $1.2 million increase over the fourth quarter of 2022 was primarily attributable

to

higher mortgage banking revenues at CCHL of $1.5 million partially offset

by lower deposit fees $0.3 million.



The increase in
mortgage banking revenues reflected a higher level of rate locks and

gain on sale margin.



The decrease in deposit fees was partially
attributable to two less processing days in the first quarter.

Compared to the first quarter of 2022, the $3.6 million decrease reflected lower wealth management fees of $2.1 million and mortgage banking revenues

of $1.9 million, partially offset by higher other income of $0.5 million.

The decrease in wealth management fees was due to lower insurance commission revenues

which reflected higher than normal revenues in the first quarter of 2022 related to the closing of several large



insurance policies.

The decline in mortgage banking revenues was attributable to a lower level of rate locks and gain on sale margin.



The increase in other income was primarily
due to higher loan servicing income and miscellaneous income.

Noninterest income represented 35.52% of operating revenues (net interest

income plus noninterest income) for the first quarter of 2023 compared to 35.50% for the fourth quarter of 2022 and 51.11%



for the first quarter of 2022.
The table below reflects the major components of noninterest income.

Three Months Ended
(Dollars in Thousands)
March 31, 2023
December 31, 2022
March 31, 2022
Deposit Fees

$
5,239

$
5,536

$
5,191
Bank Card Fees
3,726
3,744
3,763
Wealth Management

Fees
3,928
3,649
6,070
Mortgage Banking Revenues
6,995
5,497
8,946
Other
2,360
2,546
1,848
Total

Noninterest Income

$
22,248

$
20,972

$
25,818

Significant components of noninterest income are discussed in more



detail below.
Deposit Fees
.

Deposit fees for the first quarter of 2023 totaled $5.2 million, a decrease of $0.3



million, or 5.4%, from the fourth
quarter of 2022 and comparable to the first quarter of 2022.

The decline from the fourth quarter of 2022 reflected two less days of processing.

Bank Card Fees
.

Bank card fees for the first quarter of 2023 totaled $3.7 million, comparable to the



fourth quarter of 2022 and a
decrease of $0.1 million, or 1.0%, from the first quarter of 2022.

The decline from the first quarter of 2022 was primarily attributable to lower debit card usage and reflected lower consumer spending.



Wealth

Management Fees
.

Wealth management fees,

which include both trust fees (i.e., managed accounts and trusts/estates), retail brokerage fees (i.e., investment,

insurance products, and retirement accounts), and insurance commission

revenues,

totaled $3.9 million for the first quarter of 2023, an increase of $0.3 million, or 7.7%, over the



fourth quarter of 2022 and a decrease of $2.1
million, or 35.3%, from the first quarter of 2022.

The increase over the fourth quarter of 2022 was primarily attributable to higher retail brokerage fees.

The decrease from the first quarter of 2022 was due to lower insurance commission

revenues which reflected higher than normal revenues in the first quarter of 2022 related to the closing of

several large insurance policies.



At March 31, 2023,
total assets under management were approximately $2.330 billion

compared to $2.273 billion at December 31, 2022 and $2.329 billion at March 31, 2022.



Mortgage Banking Revenues
.

Mortgage banking revenues totaled $7.0 million for the first quarter of



2023, an increase of $1.5
million, or 27.3%, over the fourth quarter of 2022 and a decrease of $1.9

million, or 21.8% from the first quarter of 2022.

Compared

to the fourth quarter of 2022, the increase reflected a higher level of rate locks and



gain on sale margin.

The decrease from the first quarter of 2022 was attributable to lower rate lock volume and gain on sale margin.



We provide a detailed

overview of our mortgage
banking operation, including a detailed break-down of mortgage banking

revenues, mortgage servicing activity,



and warehouse
funding within Note 4 - Mortgage Banking Activities in the Notes to Consolidated


Financial Statements.










































































































36
Other
.

Other income totaled $2.4 million for the first quarter of 2023, a decrease of $0.2



million, or 7.3%, from the fourth quarter of
2022 and an increase of $0.5 million, or 27.7%, over the first quarter of 2022.

Compared to the first quarter of 2022, the increase was primarily attributable to higher loan servicing income and miscellaneous income.



Noninterest Expense
Noninterest expense for the first quarter of 2023 totaled $40.5 million compared

to $42.3 million for the fourth quarter of 2022 and $39.2 million for the first quarter of 2022.

Compared to the fourth quarter of 2022, the $1.8 million decrease reflected



a decrease in
other expense of $2.4 million that was partially offset by an increase

in occupancy expense of $0.5 million and compensation expense of $0.1 million.

The decrease in other expense was primarily attributable to lower other real estate expense



of $1.6 million due to a
gain on the sale of a banking office.

Compared to the first quarter of 2022, the $1.3 million increase reflected an increase of $0.8 million in compensation expense and $0.7 million in occupancy expense that were

partially off by a decrease of $0.2 million in other expense.

The addition of three banking offices and staffing in new markets



drove the variance in compensation and occupancy
expenses.

The table below reflects the major components of noninterest expense.



Three Months Ended
(Dollars in Thousands)
March 31, 2023
December 31, 2022
March 31, 2022
Salaries
$
21,629

$
21,113

$
20,664
Associate Benefits
4,007
4,452
4,192
Total Compensation

25,636
25,565
24,856

Premises
3,245
2,907
2,759
Equipment
3,517
3,346
3,334
Total Occupancy
6,762
6,253
6,093

Legal Fees
362
390
349
Professional Fees
1,324
1,441
1,332
Processing Services
1,742
1,368
1,637
Advertising
874
729
773
Telephone
706
690
728
Insurance - Other
831
649
510
Other Real Estate Owned, net

(1,827)
(241)
25
Pension - Other
7
(761)
(761)
Pension Settlement
-
1,841
209
Miscellaneous
4,038
4,363
3,482
Total Other

8,057
10,469
8,284
Total

Noninterest Expense

$
40,455
$
42,287
$
39,233

Significant components of noninterest expense are discussed in



more detail below.
Compensation
.

Compensation expense totaled $25.6 million for the first quarter of 2023, an increase



of $0.1 million, or 0.3%, over
the fourth quarter of 2022 and an increase of $0.8 million, or 3.1%, over

the first quarter of 2022.



Compared to the fourth quarter of
2022, the $0.1 million increase in compensation expense reflected an increase

in salary expense of $0.5 million that was partially offset by a decrease in associate benefits expense of $0.4

million.

The increase in salary expense was primarily attributable to an increase in payroll tax expense which reflected the annual re-set of this tax as well as payroll



taxes related to a high level of cash/stock
incentives paid in the first quarter.

The decrease in associate benefit expense reflected a decrease of $0.7 million



in pension service
cost that was partially offset by increases in stock compensation (higher

expected pay-out for long-term incentive plan), associate insurance, and other associate benefit expense (annual sales/service awards event).

Compared to the first quarter of 2022, the increase reflected higher salary expense of $1.0 million partially offset

by lower associate benefit expense of $0.2

million.



The increase in
salary expense was due to the addition of banking offices

and staffing in new markets.

The decrease in associate benefit expense was primarily due to a decrease in pension service cost of $0.7 million that was partially



offset by an increase in stock-based compensation
expense of $0.4 million.
37
Occupancy.

Occupancy expense (including premises and equipment) totaled $6.8

million for the first quarter of 2023, an increase of $0.5

million, or 8.1% over the fourth quarter of 2022 and an increase of $0.7 million,

or 11.0%, over the first quarter of 2022.

The

increase over both prior periods was primarily attributable



to the three recently opened full-service offices and the re-location of one
office.
Other
.

Other noninterest expense totaled $8.1 million for the first quarter of

2023, a decrease of $2.4 million, or 23.0%, from the fourth quarter of 2022 and a decrease of $0.2 million, or 2.7%, from

the first quarter of 2022.



The decrease from the fourth quarter of
2022

was primarily attributable a decrease in other real estate expense of $1.6 million due to a gain



from the sale of a banking office
and lower pension settlement expense of $1.8 million, partially offset

by higher pension expense (non-service-related component) of $0.8 million.

Compared to the first quarter of 2022, the decrease was primarily driven by lower other real



estate expense of $1.8
million due to a gain in other real estate from the sale of a banking office

that was partially offset by higher pension expense (non- service-related component) of $0.8

million and higher FDIC assessments of $0.3 million. Our operating efficiency ratio (expressed as noninterest

expense as a percent of the sum of taxable-equivalent net interest income plus noninterest income) was 64.48% for the first quarter of 2023 compared

to 71.47% for the fourth quarter of 2022 and 77.55% for the first quarter of 2022.

The improvement over both prior periods reflected higher net interest income.



Income Taxes
We realized income

tax expense of $4.1 million (effective rate of 21.7%) for the first quarter of



2023 compared to $2.6 million
(effective rate of 19.6%) for the fourth quarter of 2022 and $2.2

million (effective rate of 19.8%) for the first quarter of 2022.



A

discrete tax item of $0.4 million related our SERP plan favorably impacted

the effective tax rate for the fourth quarter of 2022.

Absent discrete items, we expect our annual effective tax rate to approximate

21%-22% in 2023.



The increase in the effective tax rate
for 2023 reflects a lower level of pre-tax income from CCHL in relation

to our consolidated income as the non-controlling interest adjustment for CCHL is accounted for as a permanent tax adjustment.



FINANCIAL CONDITION
Average earning

assets totaled $4.063 billion for the first quarter of 2023, an increase of $30.0 million, or 0.7%, over



the fourth
quarter of 2022, and an increase of $123.9 million, or 3.1%, over

the first quarter of 2022.



The increase over both prior periods was
primarily driven by higher deposit balances (see below -
Deposits
).

The mix of earning assets continues to improve driven by strong
loan growth.
Investment Securities
Average investment

s

decreased $16.9 million, or 1.6%, from the fourth quarter of 2022 and increased

$5.1 million, or 0.5%, over the
first quarter of 2022.

Our investment portfolio represented 26.2% of our average earning assets for the

first quarter of 2023 compared
to 26.8% for the fourth quarter of 2022 and 26.9% for the first quarter of 2022.

For the remainder of 2023, we will continue to
monitor our overall liquidity position and allow cash flow from the

investment portfolio to run-off to overnight funds.

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").

At March 31, 2023, $402.9 million, or 38.1%, of our investment portfolio



was classified as AFS,
and $651.8 million, or 61.8%, classified as HTM.

The average maturity of our total portfolio at March 31, 2023



was 3.34 years
compared to 3.57 years at December 31, 2022 and 3.63 years at March

31, 2022.



The duration of our investment portfolio at March
31, 2023 was 2.99 years.

In the third quarter of 2022, to mitigate risk to accumulated other comprehensive income due



to higher
interest rates, we reclassified 33 U.S. Treasury obligations

totaling $168.4 million with unrealized losses of $9.4 million from AFS to HTM.

At March 31, 2023, $7.1 million was remaining in unrealized losses relating to



these securities.
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.
38
At March 31, 2023, there were 896 positions (combined AFS and HTM) with

pre-tax unrealized losses totaling $74.8 million (see Note 2 - Investment Securities in the Notes to Consolidated Financial Statements for



detail by category).

87 of these positions are
U.S. Treasury bonds and carry the full faith and credit of

the U.S. Government.

684 are U.S. government agency securities issued by U.S. government sponsored entities.

We believe the

long history of no credit losses on government securities indicates that

the

expectation of nonpayment of the amortized cost basis is effectively

zero.

The remaining 125 positions (Municipal securities and corporate bonds) have a credit component.

At March 31, 2023, corporate debt securities had an allowance for credit losses of

$28,000

and municipal securities had an allowance of $8,000.

At March 31, 2023, all CMO, MBS, SBA, U.S. Agency,



and U.S. Treasury
bonds held were AAA rated.
Loans HFI
Average loans

held for investment ("HFI") increased $143.0 million, or 5.9%, over the fourth quarter of 2022



and $618.8 million, or
31.5%, over the first quarter of 2022.

Period end loans increased $111.7

million, or 4.4%, over the fourth quarter of 2022 and $651.4 million, or 32.8%, over the first quarter of 2022.

Compared to the fourth quarter of 2022, a majority of the increase was realized in

the

residential real estate category,

and to a lesser extent, the construction and commercial real estate mortgage

categories.

Compared to the first quarter of 2022, loan growth was broad based, with increases realized in all categories

except consumer loans.

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 adjustments as necessary. Credit Quality Overall credit quality remains stable.

Nonperforming assets (nonaccrual loans and other real estate) totaled $4.6



million at March 31,
2023 compared to $2.7 million at December 31, 2022 and $2.7 million

at March 31, 2022.



At March 31, 2023, the increase was
primarily due to the addition of one large business loan relationship

totaling $1.8 million to nonaccrual status is in the process of collection and is adequately secured and reserved for.

At March 31, 2023, nonperforming assets as a percentage of total assets totaled 0.10% compared to 0.06% at December 31, 2022 and 0.06% at March 31, 202

2.

Nonaccrual loans totaled $4.6 million at March 31, 2023, a $2.3 million increase over December 31, 2022 and a $1.9 million increase

over March 31, 2022.



Further, classified loans
totaled $12.2 million at March 31, 2023, a $7.2 million decrease from December

31, 2022 and a $10.2 million decrease from March
31, 2022.

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 uncollectability 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.
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.

At March 31, 2023, the allowance for credit losses for HFI loans totaled

$26.5 million compared to $24.7 million at December 31, 2022 and $20.8 million at March 31, 2022.

Activity within the allowance is provided in Note 3 to the consolidated financial statements.

The increase in the allowance over the prior periods was primarily driven by

loan growth.



At March 31, 2023, net charge-
offs totaled $1.5 million, an increase of $0.2 million over

the fourth quarter of 2022, and $0.7 million over the first quarter of 2022.

At March 31, 2023, the allowance represented 1.01% of

HFI loans and provided coverage of 578% of nonperforming loans compared to 0.98% and 1,077%, respectively,

at December 31, 2022, and 1.05% and 761%, respectively,

at March 31, 2022.

At March 31, 2023, the allowance for credit losses for unfunded commitments



totaled $2.8 million compared to $3.0 million at
December 31, 2022 and $3.0 million at March 31, 2022. The allowance

for unfunded commitments is recorded in other liabilities.
39
Deposits
Average total

deposits were $3.817 billion for the first quarter of 2023, an increase of $14.3 million,



or 0.4%, over the fourth quarter
of 2022 and $103.3 million, or 2.8%, over the first quarter of 2022.

Compared to the fourth quarter of 2022, the increase reflected higher NOW account balances, primarily due to a seasonal increase in our

public fund deposits that occurred late in the fourth quarter.

Compared to the first quarter of 2022, we experienced strong growth in our



NOW accounts, and to a lesser degree, our savings
accounts.

Period end total deposits declined $115.4 million

from the fourth quarter of 2022, and reflected lower balances in noninterest bearing accounts, NOW accounts, and savings accounts, partially

offset by slight growth in money market accounts and certificates of deposit

Noninterest bearing accounts decreased $52.2 million from the fourth quarter

of 2022, largely due to the migration of two commercial clients into interest bearing NOW accounts, in addition



to clients seeking a higher yielding investment
account at Capital City Investments (approximately $30 million,

which is predominantly attributable to clients with higher balances).

Interest bearing deposits decreased $63.2 million from the fourth quarter

of 2022, including a $47.8 million decline in the NOW account balance that was largely driven by an anticipated seasonal

decline in public fund balances of $66 million, partially offset

by

the previously mentioned migration of two clients from noninterest bearing

accounts.



Savings account balances decreased $20.1
million from the fourth quarter of 2022, primarily attributable to clients

seeking higher yielding investment products outside of the Bank.

Money market account balances increased $4.5 million over the fourth quarter



of 2022 (also due to some migration from
noninterest bearing accounts), in addition to growth in our new markets which

offered a promotional rate.

We continue

to closely monitor our cost of deposits and deposit mix as we manage through the current

rising rate environment.

MARKET RISK AND INTEREST RATE

SENSITIVITY


Market Risk and Interest Rate Sensitivity
Overview.

Market risk arises from changes in interest rates, exchange rates,

commodity prices, and equity prices.



We have risk
management policies designed to monitor and limit exposure to market

risk and we do not participate in activities that give rise to significant market risk involving exchange rates, commodity prices, or

equity prices.

In asset and liability management activities, our policies are 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 reprice on a different basis than interest-earning

assets.

When

interest-bearing liabilities mature or reprice 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 reprice more
quickly than interest-bearing liabilities, falling market 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

what we believe to be a comprehensive interest rate risk management policy,



which is administered by
management's Asset Liability Management

Committee ("ALCO").

The policy establishes limits of risk, 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 captures optionality factors such as call features and interest rate caps and floors imbedded

in investment and loan portfolio contracts.



As with
any method of gauging interest rate risk, there are certain shortcomings

inherent in the interest rate modeling methodology used by us.

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 assumptions used in the model.



Finally, the
methodology does not measure or reflect the impact that higher rates may have

on adjustable-rate loan clients' ability to service their debts, or the impact of rate changes on demand for loan and deposit products. The statement of financial condition is subject to testing for interest rate shock

possibilities to indicate the inherent interest rate risk.

We prepare

a current base case and several alternative interest rate simulations (-400, -300, -200,



-100,+100, +200, +300, and +400
basis points (bp)), at least once per quarter, and

report the analysis to ALCO, our Market Risk Oversight Committee ("MROC"), our Enterprise Risk Oversight Committee ("EROC") and the Board of Directors.

The -400bp rate scenario was reintroduced into the model beginning in the fourth quarter of 2022 due to the higher interest

rate environment. We

augment our interest rate shock analysis with alternative interest rate scenarios on a quarterly basis that may include ramps,

parallel shifts, and a flattening or steepening of the yield curve (non-parallel shift).

In addition, more frequent forecasts may be produced when interest rates are



particularly uncertain or
when other business conditions so dictate.


































































40

Our goal is to structure the statement of financial condition 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

attempt to achieve this goal by balancing, within policy limits, the volume of floating-rate

liabilities with a similar volume of floating-rate assets, by keeping the average

maturity of fixed-rate asset and liability contracts reasonably matched, by managing



the mix of our core
deposits, and by adjusting our rates to market conditions on a continuing

basis.


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

-15.0%
-12.5%
-10.0%
-7.5%
-7.5%
-10.0%
-12.5%
-15.0%
March 31, 2023
7.1%
5.2%
3.4%
1.8%
-3.3%
-8.8%
-15.5%
-21.2%
December 31, 2022
11.3%
8.4%
5.5%
2.8%
-5.0%
-12.3%
-20.0%
-27.1%
Percentage Change (24-month shock)
+400 bp
+300 bp
+200 bp
+100 bp
-100 bp
-200 bp
-300 bp
-400 bp
Policy Limit

-17.5%
-15.0%
-12.5%
-10.0%
-10.0%
-12.5%
-15.0%
-17.5%
March 31, 2023
28.0%
22.7%
17.2%
12.2%
-0.5%
-10.9%
-22.5%
-31.2%
December 31, 2022
31.3%
25.2%
19.0%
13.1%
-2.0%
-13.8%
-25.7%
-36.3%
The Net Interest Income ("NII") at Risk position indicates

that in the short-term, all rising rate environments will positively impact

the

net interest margin of the Company,

while declining rate environments

will have a negative impact on the net interest margin. Compared to the fourth quarter of 2022, these metrics became less favorable

in the rising rate scenarios primarily due to loan growth, which reduced our level of overnight funds and made us slightly less asset sensitive.



The converse is applicable in the down rate
scenarios where the metrics became more favorable due to loan growth which

increased asset duration and therefore protection against falling rates.

The percent change over both a 12-month and 24-month shock are outside of policy



in the rates down 300 bps and 400
bps scenarios

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 by discounting the cash flows to estimate the present value of

assets and liabilities. The difference between these 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
-200 bp
-300 bp
-400 bp
Policy Limit

-30.0%
-25.0%
-20.0%
-15.0%
-15.0%
-20.0%
-25.0%
-30.0%
March 31, 2023

11.6%
9.6%
7.0%
4.0%
-7.1%
-17.9%
-31.3%
-35.7%
December 31, 2022
11.0%
9.0%
6.4%
3.6%
-7.4%
-18.8%
-30.9%
-40.1%
EVE Ratio (policy minimum 5.0%)
20.6%
19.9%
19.0%
18.2%
15.6%
13.5%
11.2%
10.3%
(1) The down 400 bp rate scenario was added in the fourth quarter of 2022.
At March 31, 2023, the economic value of equity was favorable in

all rising rate environments and unfavorable in the falling rate environments. Compared to the fourth quarter of 2022, EVE metrics became

slightly more favorable in all rate environments except the down 300 environment, primarily due to a change in the shape and position

of the yield curve, along with seasonal outflows of some rate sensitive funding sources (public funds).



EVE is currently in compliance with policy in all rate scenarios as the EVE
ratio
in each rate scenario exceeds 5.0%.
As the interest rate environment and the dynamics of the economy continue to
change,

additional simulations will be analyzed to
address not only the changing rate environment, but also the change

in mix of our financial assets and liabilities, measured over multiple years, to help assess the risk to the Company. 41 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, 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, 2023, we had the ability to generate $1.428 billion in additional

liquidity through all of our available resources (this excludes $303.4 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, 2023, we believe the
liquidity available to us was sufficient to meet our on-going needs

and execute our business strategy.

We also view our

investment portfolio as a liquidity source and have the option to pledge securities in our



portfolio as collateral for
borrowings or deposits, and/or to sell selected securities.

Our portfolio consists of debt issued by the U.S. Treasury,

U.S.

governmental agencies, municipal governments, and corporate entities.

At March 31, 2023, the weighted-average life and duration of our portfolio were 3.34 years and 2.99 years, respectively,

and the available-for-sale portfolio had a net unrealized pre-tax loss of $35.0 million. We maintained

an average net overnight funds (interest deposits with banks plus FED funds sold less FED funds



purchased) sold
position of $361.0 million in the first quarter of 2023

compared to $469.4 million in the fourth quarter of 2022 and $873.1 million in the first quarter of 2022.

The declining overnight funds position reflects growth in average loans. We expect our

capital expenditures will be approximately $8.0 million over the next 12 months, which



will primarily consist of
construction of new offices, 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
Average short

-term borrowings totaled $47.1 million for the first quarter of 2023 compared to $50.8



million for the fourth quarter of
2022 and $32.4 million for the first quarter of 2022. The variance compared

to both prior periods was primarily attributable to an increase in short-term repurchase agreements and the fluctuation in CCHL's

warehouse line.



Additional detail on these borrowings is
provided in Note 4 - Mortgage Banking Activities in the Consolidated

Financial Statements.
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.



Effective June 30, 2023, in
accordance with the trust agreements

and the Adjustable Interest Rate (LIBOR) Act of 2021, LIBOR will be replaced



with 3-month
CME Term SOFR (secured

overnight financing rate) as the interest rate index.



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.

42

During the 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 in the Selected Quarterly Financial Data

table on page 32.



At March 31, 2023, our regulatory capital
ratios exceeded the threshold to be designated as "well-capitalized"

under the Basel III capital standards.
Shareowners' equity was $411.2 million

at March 31, 2023 compared to $394.0 million at December 31, 2022 and $372.1 million



at
March 31, 2022.

For the first three months of 2023, shareowners' equity was positively impacted by net



income attributable to
common shareowners of $15.0 million, a $5.8

million decrease in the unrealized loss on investment securities, the issuance of stock of $1.8 million, and stock compensation accretion of $0.5 million.

Shareowners' equity was reduced by common stock dividends of $3.1 million ($0.18 per share), the repurchase of stock of $0.8 million (25,241

shares), net adjustments totaling $1.4



million related to
transactions under our stock compensation plans, and a $0.6 million decrease

in the fair value of the interest rate swap related to subordinated debt.

At March 31, 2023, our total risk-based capital ratio was 15.53% compared

to 15.52% at December 31, 2022 and 16.98% at March 31, 2022.

Our common equity tier 1 capital ratio was 12.68%, 12.64%, and 13.77%, respectively,



on those dates.

Our leverage ratio was
9.28%, 9.06%, and 8.78%, respectively,

on those dates.

At March 31, 2023, all our regulatory capital ratios exceeded the threshold to be designated as "well-capitalized" under the Basel III capital standards.

Further, our tangible common equity ratio was 7.37%

at

March 31, 2023 compared to 6.79% and 6.61% at December 31, 2022 and March

31, 2022, respectively.



If our unrealized HTM
securities losses of $29.5 million (after-tax) were recognized in accumulated

other comprehensive loss, our adjusted tangible capital ratio would be 6.69%. Our tangible capital ratio is also impacted by the recording of our unfunded pension



liability through other comprehensive income in
accordance with ASC Topic

715.

At March 31, 2023, the net pension liability reflected in other comprehensive loss was $4.5

million

compared to $4.5 million at December 31, 2022 and $13.0 million at March

31, 2022. This liability is re-measured annually on December 31 st

based on an actuarial calculation of our pension liability.

Significant assumptions used in calculating the liability include the weighted average discount rate used to measure the present

value of the pension liability, the

weighted average expected long-term rate of return on pension plan assets, and the assumed rate of annual compensation



increases, all of which will vary when
re-measured.

The discount rate assumption used to calculate the pension liability is subject to long



-term corporate bond rates at
December 31
st
.

These assumptions are sensitivities are discussed in our 2022 Form 10-K "Critical Accounting

Policies".


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, 2023, we had $825.8 million in commitments to extend credit

and $5.7 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, which is included in other



liabilities on the consolidated statements of financial condition and
totaled $2.8 million at March 31, 2023.
43
CRITICAL ACCOUNTING POLICIES
Our significant accounting policies are described in Note 1 to the Consolidated

Financial Statements included in our 2022 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) goodwill,

(iii) pension assumptions, 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 2022 Form 10-K.














































































































































































































































































































44
TABLE I
AVERAGE

BALANCES & INTEREST RATES
Three Months Ended

March 31, 2023
December 31, 2022
March 31, 2022

Average
Average
Average
Average
Average
Average
(Dollars in Thousands)
Balances
Interest
Rate
Balances
Interest
Rate
Balances
Interest
Rate
Assets:
Loans Held for Sale
$

55,110
$

644
4.74
%
$

42,910
$

581
5.38
%
$

43,004
$

397
3.19
%
Loans Held for Investment
(1)(2)
2,582,395
34,331
5.39
2,439,379
31,418
5.11
1,963,578
21,811
4.52
Taxable Securities
1,061,372
4,912
1.86
1,078,265
4,835
1.78
1,056,736
2,889
1.10
Tax-Exempt Securities
(2)
2,840
17
2.36
2,827
17
2.36
2,409
10
1.60
Federal Funds Sold and Interest Bearing
Deposits
360,971
4,111
4.62
469,352
4,463
3.77
873,097
409
0.19
Total Earning Assets
4,062,688
44,015
4.39
%
4,032,733
41,314
4.07
%
3,938,824
25,516
2.63
%
Cash & Due From Banks
74,639
74,178
74,253
Allowance For Credit Losses
(25,637)
(22,596)
(21,655)
Other Assets
300,175
297,510
275,353
TOTAL ASSETS
$

4,411,865
$

4,381,825
$

4,266,775

Liabilities:
NOW Accounts
$

1,228,928
$

2,152
0.71
%
$

1,133,733
$

1,725
0.60
%
$

1,079,906
$

86
0.03
%
Money Market Accounts
267,573
208
0.31
273,328
63
0.09
285,406
33
0.05
Savings Accounts
629,388
76
0.05
641,153
80
0.05
599,359
72
0.05
Other Time Deposits
89,675
52
0.24
92,385
34
0.15
97,054
33
0.14
Total Interest Bearing Deposits
2,215,564
2,488
0.46
2,140,599
1,902
0.35
2,061,725
224
0.04
Short-Term Borrowings
47,109
461
3.97
50,844
690
5.38
32,353
192
2.40
Subordinated Notes Payable
52,887
571
4.32
52,887
522
3.86
52,887
317
2.40
Other Long-Term Borrowings
480
6
4.80
530
8
4.80
833
9
4.49
Total Interest Bearing Liabilities
2,316,040
3,526
0.62
%
2,244,860
3,122
0.55
%
2,147,798
742
0.14
%
Noninterest Bearing Deposits
1,601,750
1,662,443
1,652,337
Other Liabilities
81,206
84,585
72,166
TOTAL LIABILITIES
3,998,996
3,991,888
3,872,301
Temporary Equity
8,802
9,367
10,518

TOTAL SHAREOWNERS' EQUITY
404,067
380,570
383,956
TOTAL LIABILITIES, TEMPORARY
AND SHAREOWNERS' EQUITY
$

4,411,865
$

4,381,825
$

4,266,775

Interest Rate Spread
3.77
%
3.52
%
2.49
%
Net Interest Income
$

40,489
$

38,192
$

24,774
Net Interest Margin
(3)
4.04
%
3.76
%
2.55
%
(1)

Average Balances include net loan fees, discounts and premiums and nonaccrual loans.

Interest income includes loan fees of $0.3 million, $0.3

million and $0.2 million for

the three months ended March 31, 2023, December 31,



2022 and March 31, 2022, respectively.
(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.






























45
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, 2022.
Item 4.

CONTROLS AND PROCEDURES
At March 31, 2023, 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.
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, 2023,
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 2022 Form 10-K, as updated in our subsequent

quarterly reports. The risks described in our 2022 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. 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
Average
Total

number of shares
Maximum Number of shares
of shares
price paid
purchased under our
remaining for purchase under
Period
purchased
per share
share repurchase program
(1)
our share repurchase program
January 1, 2023 to
January 31, 2023
25,000
$32.39
25,000
548,048
February 1, 2023 to
February 28, 2023
-
-
-
548,048
March 1, 2023 to
March 31, 2023
241
32.65
241
547,807
Total
25,241
$32.39
25,241
547,807
46
(1)
This amount represents the number of shares that were repurchased during

the first quarter of 2023 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 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.

© Edgar Online, source Glimpses