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 2022 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 and
Item 1A. Risk Factors

of our 2021 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 57 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 2021 Form 10-K.
Acquisitions

On April 30, 2021, a newly formed subsidiary of CCBG, Capital City Strategic

Wealth, LLC



("CCSW"), completed its acquisition of
substantially all of the assets of Strategic Wealth

Group, LLC and certain related businesses ("SWG").



CCSW was consolidated into
CCBG's financial statements

effective May 1, 2021.

A detailed discussion regarding the acquisition of Capital City Strategic Wealth, LLC is included as part of the MD&A section of our 2021 Form 10-K.



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 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.











































































































31
2022
2021
(Dollars in Thousands, except per share data)
First
Fourth
Third
Second
First
Shareowners' Equity (GAAP)
$
372,145
$
383,166
$
348,868
$
335,880
$
324,426
Less: Goodwill and Other Intangibles (GAAP)
93,213
93,253
93,293
93,333
89,095
Tangible Shareowners' Equity (non-GAAP)
A
278,932
289,913
255,575
242,547
235,331
Total Assets (GAAP)
4,310,045
4,263,849
4,048,733
4,011,459
3,929,884
Less: Goodwill and Other Intangibles (GAAP)
93,213
93,253
93,293
93,333
89,095
Tangible Assets (non-GAAP)
B
$
4,216,832
$
4,170,596
$
3,955,440
$
3,918,126
$
3,840,789
Tangible Common

Equity Ratio (non-GAAP)
A/B
6.61%
6.95%
6.46%
6.19%
6.13%
Actual Diluted Shares Outstanding (GAAP)
C
16,962,362
16,935,389
16,911,715
16,901,375
16,875,719
Tangible Book Value

per Diluted Share (non-GAAP)

A/C
16.44
17.12
15.11
14.35
13.94



























































































































































































































































































32
SELECTED QUARTERLY

FINANCIAL DATA

(UNAUDITED)
(Dollars in Thousands, Except
2022
2021
Per Share Data)
First
Fourth
Third
Second
First
Summary of Operations
:
Interest Income
$
25,438
$
25,549
$
28,520
$
26,836
$
25,446
Interest Expense
742
838
848
856
948
Net Interest Income
24,696
24,711
27,672
25,980
24,498
Provision for Credit Losses
-
-
-
(571)
(982)
Net Interest Income After

Provision for Credit Losses
24,696
24,711
27,672
26,551
25,480
Noninterest Income
25,818
24,672
26,574
26,473
29,826
Noninterest Expense
39,233
40,207
39,702
42,123
40,476
Income

Before

Income Taxes
11,281
9,176
14,544
10,901
14,830
Income Tax Expense
2,235
2,040
2,949
2,059
2,787
Income Attributable to NCI
(591)
(764)
(1,504)
(1,415)
(2,537)
Net Income Attributable to CCBG
8,455
6,372
10,091
7,427
9,506
Net Interest Income (FTE)
24,774
24,790
27,750
26,064
24,606

Per Common Share
:
Net Income Basic
$
0.50
$
0.38
$
0.60
$
0.44
$
0.56
Net Income Diluted
0.50
0.38
0.60
0.44
0.56
Cash Dividends Declared
0.16
0.16
0.16
0.15
0.15
Diluted Book Value
21.94
22.63
20.63
19.87
19.22
Diluted Tangible Book Value
(1)
16.44
17.12
15.11
14.35
13.94
Market Price:

High
28.88
29.00
26.10
27.39
28.98

Low
25.96
24.77
22.02
24.55
21.42

Close
26.36
26.40
24.74
25.79
26.02

Selected Average Balances
:
Loans Held for Investment
$
1,963,578
$
1,948,324
$
1,974,132
$
2,036,781
$
2,044,363
Earning Assets
3,938,824
3,791,313
3,693,123
3,623,910
3,497,929
Total Assets
4,266,775
4,127,937
4,026,613
3,956,349
3,821,521
Deposits
3,714,062
3,549,145
3,447,688
3,387,352
3,239,508
Shareowners' Equity
383,956
350,140
341,460
329,040
326,330
Common Equivalent Average Shares:

Basic
16,931
16,880
16,875
16,858
16,838

Diluted
16,946
16,923
16,909
16,885
16,862
Performance Ratios:
Return on Average Assets

0.80
%
0.61
%
0.99
%
0.75
%
1.01
Return on Average Equity
8.93
7.22
11.72
9.05
11.81
Net Interest Margin (FTE)
2.55
2.60
2.98
2.89
2.85
Noninterest Income as % of

Operating Revenue
51.11
49.96
48.99
50.47
54.90
Efficiency Ratio
77.55
81.29
73.09
80.18
74.36

Asset Quality:
Allowance for Credit Losses ("ACL")
$
20,756
$
21,606

$
21,500
$
22,175
$
22,026
ACL to Loans HFI
1.05
%
1.12
%
1.11
%
1.10
%
1.07
Nonperforming Assets ("NPAs")
2,745
4,339
3,218
6,302
5,472
NPAs to Total

Assets
0.06
0.10
0.08
0.16
0.14
NPAs to Loans HFI plus OREO
0.14
0.22
0.17
0.31
0.27
ACL to Non-Performing Loans
760.83
499.93
710.39
433.93
410.78
Net Charge-Offs to Average

Loans HFI
0.16
0.02
0.03
(0.07)
(0.10)
Capital Ratios:
Tier 1 Capital
15.98
%
16.14
%
15.69
%
15.44
%
16.08
Total Capital
16.98
17.15
16.70
16.48
17.20
Common Equity Tier 1
13.77
13.86
13.45
13.14
13.63
Leverage
8.78
8.95
9.05
8.84
8.97
Tangible Common Equity
(1)
6.61
6.95
6.46
6.19
6.13
(1)
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 $8.5 million, or

$0.50 per diluted share, for the first quarter of 2022 compared to net income of $6.4 million, or $0.38 per diluted share,

for the fourth quarter of 2021, and $9.5 million, or $0.56 per diluted share, for the first quarter of 2021.



Net Interest Income
.

Tax-equivalent net

interest income for the first quarter of 2022 totaled $24.8 million, comparable



to the fourth
quarter of 2021, and $24.6 million for the first quarter of 2021.

Compared to the fourth quarter of 2021, higher rates on overnight funds and growth in the investment portfolio was offset

by two less calendar days during the quarter.



Compared to the first quarter of
2021, interest income grew as a result of our larger investment portfolio,

in addition to a reduction in interest expense, partially offset by lower loan fees.

Provision and Allowance for Credit

Losses.

We did not

record a provision for credit losses for the first quarter of 2022 or



the fourth
quarter of 2021 and recorded a negative provision of $1.0 million for

the first quarter of 2021.



The lack of provision for the first
quarter of 2022 reflected continued strong credit quality and slight improvement

in the forecasted level of unemployment.



Noninterest Income
.

Noninterest income for the first quarter of 2022 totaled $25.8 million, an increase



of $1.1 million, or 4.5%, over
the fourth quarter of 2021 and a decrease of $4.0 million, or 13.4%, from

the first quarter of 2021.



The increase over the fourth
quarter of 2021 was due to higher wealth management fees, primarily

insurance revenues.



The decline from the first quarter 2021 was
driven by lower mortgage banking revenues (largely

attributable to lower loan refinancing activity and a lower gain on



sale margin)
that were partially offset by higher activity based fees

(deposit and bank card).
Noninterest Expense
.

Noninterest expense for the first quarter of 2022 totaled $39.2 million, a decrease of $1.0



million, or 2.4%, from
the fourth quarter of 2021 and a $1.3 million, or 3.1%, decrease from

the first quarter of 2021.



The decrease from the fourth quarter of
2021 was primarily attributable to a decrease in other miscellaneous expense,

primarily pension expense.



The decrease from the first
quarter of 2021 was driven by lower mortgage banking commissions and

pension expense. These favorable variances were partially offset by higher insurance commissions, associate benefits,

other real estate and miscellaneous expenses.




Financial Condition
Earning Assets.

Average earning assets totaled

$3.939 billion for the first quarter of 2022, an increase of $147.5 million,



or 3.9%,
over the fourth quarter of 2021, and an increase of $440.9 million, or

12.6%, over the first quarter of 2021.



The increase over the
fourth quarter of 2021 was primarily attributable to seasonal growth

in our public fund deposits. The increase compared to the first quarter of 2021 was primarily driven by higher deposit balances.

Loans


.

Average loans held for investment

("HFI") increased $15.3 million, or 0.8%, over the fourth quarter of 2021



and decreased
$80.8 million, or 4.0%, from the first quarter of 2021. Excluding small business

("SBA PPP") loans, average loans HFI increased
$18.8 million compared to the fourth quarter of 2021, and increased $115.9

million compared to the first quarter of 2021.

New loan production strengthened in the latter part of the first quarter of 2022 resulting

in period end loan growth of $54 million over the fourth quarter of 2021.



Credit Quality
.

Overall credit quality is strong and continues to improve.

Nonaccrual loans totaled $2.7 million at March 31, 2022, a $1.6

million decrease from December 31, 2021 and a $2.7 million decrease from March 31, 2021.



At March 31, 2022 and December
31, 2021, nonaccrual loans as a percentage of total loans was 0.13% and 0.21%,

respectively. Classified loans increased

$4.4 million
over the fourth quarter of 2021 and reflected one loan relationship that

is in the loan workout process and has been reserved for at March 31, 2022.



Deposits
.

Average total

deposits were $3.714 billion for the first quarter of 2022, an increase of $164.9 million,



or 4.6%, over the
fourth quarter of 2021 and $474.6 million, or 14.6%, over the first quarter

of 2021.



Growth over the fourth quarter of 2021 was
primarily attributable to an increase in seasonal public fund deposits. Various

government stimulus programs contributed to the year over year increase.



Capital
.

At March 31, 2022, we were well-capitalized with a total risk-based capital



ratio of 16.98% and a tangible common equity
ratio (a non-GAAP financial measure) of 6.61% compared to 17.15%

and 6.95%, respectively,



at December 31, 2021 and 17.20% and
6.13%, respectively, at March

31, 2021.

At March 31, 2022, all of our regulatory capital ratios exceeded the threshold to be well- capitalized under the Basel III capital standards.




































































































































34
RESULTS

OF OPERATIONS
Net Income
For the first quarter of 2022, we realized net income attributable to common

shareowners of $8.5 million, or $0.50 per diluted share, compared to net income of $6.4 million, or $0.38 per diluted share, for the fourth quarter



of 2021, and $9.5 million, or $0.56 per
diluted share, for the first quarter of 2021.

For the first quarter of 2022, we realized income before income taxes of

$11.3 million compared to $9.2 million for



the fourth quarter
of 2021 and $14.8 million for the first quarter of 2021. Compared to

the fourth quarter of 2021, the $2.1 million increase was attributable to a $1.1

million increase in noninterest income and lower noninterest expense of

$1.0 million. Compared to the first
quarter of 2021, the $3.5 million decrease in income before income taxes

was attributable to a $4.0 million decrease in noninterest income and a $1.0 million increase in the provision for credit losses that was partially offset



by lower noninterest expense of $1.3
million and higher net interest income of $0.2 million.

A condensed earnings summary of each major component of our financial



performance is provided below:
Three Months Ended
(Dollars in Thousands, except per share data)
March 31, 2022
December 31, 2021
March 31, 2021
Interest Income
$
25,438
$
25,549
$
25,446
Taxable Equivalent Adjustments
78
79
108
Total Interest Income (FTE)
25,516
25,628
25,554
Interest Expense
742
838
948
Net Interest Income (FTE)
24,774
24,790
24,606
Provision for Credit Losses
-
-
(982)
Taxable Equivalent Adjustments
78
79
108
Net Interest Income After Provision for Credit Losses
24,696
24,711
25,480
Noninterest Income
25,818
24,672
29,826
Noninterest Expense
39,233
40,207
40,476
Income Before Income Taxes
11,281
9,176
14,830
Income Tax Expense
2,235
2,040
2,787
Income Attributable to Noncontrolling Interests
(591)
(764)
(2,537)
Net Income Attributable to Common Shareowners
$
8,455
$
6,372
$
9,506

Basic Net Income Per Share
$
0.50
$
0.38
$
0.56
Diluted Net Income Per Share
$
0.50
$
0.38
$
0.56
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 2022 totaled $24.8 million, comparable to the fourth



quarter of 2021, and
$24.6 million for the first quarter of 2021.

Compared to the fourth quarter of 2021, higher rates on overnight funds and growth



in the
investment portfolio was offset by two less calendar days during

the quarter.

Compared to the first quarter of 2021, interest income grew as a result of our larger investment portfolio and a reduction

in interest expense, partially offset by lower loan fees.

Our net interest margin for the first quarter of 2022 was 2.55%, a decrease

of five basis points from the fourth quarter of 2021 and a decrease of 30 basis points from the first quarter of 2021.

Compared to both prior periods, the decrease was primarily attributable to growth in earning assets (driven by deposit inflows), which negatively

impacted our margin percentage. Our net interest margin

for

the first quarter of 2022, excluding the impact of overnight funds

in excess of $200 million, was 3.11%.

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.






































35
Provision for Credit Losses
We did not

record a provision for credit losses for the first quarter of 2022 or the fourth quarter of 2021



and recorded a provision
benefit of $1.0 million for the first quarter of 2021.

The lack of provision for the first quarter of 2022 reflected continued strong

credit

quality and slight improvement in the forecasted level of unemployment.

The provision benefit for the first quarter of 2021 generally reflected improving economic conditions and a lower level of expected



losses related to COVID-19.

We discuss the allowance

for
credit losses further below.

Noninterest Income

Noninterest income for the first quarter of 2022 totaled $25.8 million compared

to $24.7 million for the fourth quarter of 2021 and $29.8 million for the first quarter of 2021.

The increase over the fourth quarter of 2021 was primarily attributable to higher wealth management fees of $2.1 million that were partially offset by

lower mortgage banking revenues of $0.9 million.



The increase in
wealth management fees was attributable to higher insurance commission

revenues. Lower loan production and a slightly lower gain on sale margin drove the decline in mortgage banking

revenues. Compared to the first quarter of 2021, the decline was due to lower mortgage banking revenues attributable to lower loan production (primarily

refinancing activity) and a lower gain on sale margin.

Noninterest income represented 51.1% of operating revenues (net interest

income plus noninterest income) for the first quarter of 2022 compared to 50.0% for the fourth quarter of 2021 and 54.9% for the first quarter of 2021. The table below reflects the major components of noninterest income to help



facilitate a better understanding of the period over period
comparison.

Three Months Ended
(Dollars in Thousands)
March 31, 2022
December 31, 2021
March 31, 2021
Deposit Fees

$
5,191

$
5,300

$
4,271
Bank Card Fees
3,763
3,872
3,618
Wealth Management

Fees
6,070
3,922
3,090
Mortgage Banking Revenues
8,946
9,800
17,125
Other
1,848
1,778
1,722
Total

Noninterest Income

$
25,818

$
24,672

$
29,826

Significant components of noninterest income are discussed in more



detail below.
Deposit Fees
.

Deposit fees for the first quarter of 2022 totaled $5.2 million, a decrease of $0.1

million, or 2.1%, from the fourth quarter of 2021 and an increase of $0.9 million, or 21.5%, over the first quarter of

2021.



The decline from the fourth quarter of 2021
reflects two less days of processing.

The increase over the first quarter of 2021 reflected higher account



maintenance fees attributable
to the third quarter 2021 conversion of the remaining free checking accounts

to monthly maintenance fee account types.
Bank Card Fees
.

Bank card fees for the first quarter of 2022 totaled $3.8 million, a decrease of $0.1



million, or 2.8%, from the fourth
quarter of 2021 and an increase of $0.2 million, or 4.0%, over the first quarter

of 2021.



The decline from the fourth quarter of 2021
reflects two less days of processing.

The increase over the first quarter of 2021 was primarily attributable



to growth in checking
accounts.

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 $6.1 million for the first quarter of 2022, an increase of $2.1 million or 54.8%, over the



fourth quarter of 2021 and an increase of $3.0
million, or 96.5%, over the first quarter of 2021.

Insurance commission revenues was the primary driver of the increase over

both

prior periods.

Higher retail brokerage fees also contributed to the increase over the first quarter of 2021.



At March 31, 2022, total
assets under management were approximately $2.329 billion compared

to $2.324 billion at December 31, 2021 and $2.088 billion at
March 31, 2021.




































































































36
Mortgage Banking Revenues
.

Mortgage banking revenues totaled $8.9 million for the first quarter of



2022, a decrease of $0.9 million,
or 8.7%, from the fourth quarter of 2021 and a decrease of $8.2 million, or 47.

8% from the first quarter of 2021.

The decrease from the fourth quarter of 2021 reflected lower loan production and a slightly lower gain on

sale margin.



Compared to the first quarter of
2021, the decline was due to lower loan production (largely

refinancing activity),

and a lower 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.

Production volume totaled $247 million for the first quarter of 2022,

$294 million for the fourth quarter of 2021,

and

$463 million for the first quarter of 2021.

Refinancing activity represented 21% of loan production for the first quarter of 2022,

24%

for the fourth quarter of 2021, and 40% for the first quarter of 2021.

CCHL contributed approximately $0.4 million to CCBG consolidated earnings in the first quarter of 2022 compared to $0.5 million in the fourth



quarter of 2021, and $1.6 million in the first
quarter of 2021.

Noninterest Expense
Noninterest expense for the first quarter of 2022 totaled $39.2 million compared

to $40.2 million for the fourth quarter of 2021 and $40.5 million for the first quarter of 2021.

The decrease from the fourth quarter of 2021 was primarily attributable



to lower other
expense of $1.2 million which included a $1.6 million decrease in pension

expense (reflected in miscellaneous expense).

Salary

expense increased $0.1 million and reflected higher variable commission

expense (higher insurance of $0.7 million partially offset by lower mortgage banking of $0.6 million).

Compared to the first quarter of 2021, the decrease was primarily attributable



to lower
salary expense of $1.8 million, primarily lower variable commission expense

(lower mortgage banking of $2.6 million partially offset by higher insurance of $0.8 million).

Associate benefits expense increased by $0.6 million and reflected higher



insurance expense
attributable to utilization of self-insurance reserves in 2021.

Pension expense declined by $1.0 million, but was substantially offset

by

higher expenses for other real estate and other miscellaneous.

The decrease in pension expense in 2022 generally reflected a higher discount rate used in 2022 for determining plan liabilities and



strong asset returns in 2021.
The table below reflects the major components of noninterest expense to

help facilitate a better understanding of the year over year comparison.

The table below reflects the major components of noninterest expense.



Three Months Ended
(Dollars in Thousands)
March 31, 2022
December 31, 2021
March 31, 2021
Salaries
$
20,664

$
20,587

$
22,447
Associate Benefits
4,192
4,196
3,617
Total Compensation

24,856
24,783
26,064

Premises
2,759
2,671
2,759
Equipment
3,334
3,289
3,208
Total Occupancy
6,093
5,960
5,967

Legal Fees
349
280
558
Professional Fees
1,332
1,438
1,330
Processing Services
1,637
1,455
1,545
Advertising
773
658
749
Telephone
728
736
755
Insurance - Other
510
541
501
Other Real Estate Owned, net

25
26
(118)
Pension Settlement
209
572
-
Miscellaneous
2,721
3,758
3,125
Total Other

8,284
9,464
8,445
Total

Noninterest Expense

$
39,233

$
40,207

$
40,476

Significant components of noninterest expense are discussed in



more detail below.
37
Compensation
.

Compensation expense totaled $24.9 million for the first quarter of 2022, an increase



of $0.1 million, or less than
1.0%, over the fourth quarter of 2021 and a decrease of $1.2 million,

or 4.6%, from the first quarter of 2021.



Compared to the fourth
quarter of 2021, the $0.1 million increase in salary expense was primarily

attributable to higher commission expense of $0.7 million related to higher insurance revenues that was partially offset

by lower commission expense of $0.6 million related to lower mortgage banking revenues.

Compared to the first quarter of 2021, the decrease reflected lower salary expense



of $1.8 million partially offset
by higher associate benefit expense of $0.6 million.

The decline in salary expense reflected lower commission expense of $2.6 million related to mortgage banking revenues partially offset

by higher commission expense of $0.9 million related to insurance revenues.

The increase in associate benefits expense was attributable to higher associate insurance expense -



for the first quarter of
2021

we did not recognize expense due to the utilization of reserves related to our self-insured



plan.
Occupancy.

Occupancy expense (including premises and equipment) totaled $6.1

million for the first quarter of 2022, an increase of $0.1 million or 2.2% over the fourth quarter of 2021 and an increase

of $0.1 million, or 2.1%, over the first quarter of 2021.

The

increase over both prior periods was primarily related to

software additions related to certain risk management and strategic initiatives.

Other


.

Other noninterest expense totaled $8.3 million for the first quarter of

2022, a decrease of $1.2 million, or 12.5%, from the fourth quarter of 2021 and a decrease of $0.2 million, or 1.9%, from

the first quarter of 2021.



The decrease from the fourth quarter of
2021 was primarily attributable to lower miscellaneous expense (pension

expense of $1.6 million partially offset by a higher level of other loss expense of $0.2 million).

Compared to the first quarter of 2021, the decrease was primarily driven by lower

miscellaneous

expense (pension expense of $0.9 million partially offset by

higher other losses of $0.2 million, higher MSR amortization of $0.1 million, hiring expense of $0.1 million, and a $0.3 million favorable

MSR valuation reserve adjustment in the first quarter of 2021).

The lower level of pension expense in 2022 generally reflected a higher

discount rate in 2022 for determining plan liabilities and strong asset returns in 2021.

Our operating efficiency ratio (expressed as noninterest

expense as a percent of the sum of taxable-equivalent net interest income plus noninterest income) was 77.55% for the first quarter of 2022 compared

to 81.29% for the fourth quarter of 2021 and 74.36% for the first quarter of 2021.



Income Taxes
We realized income

tax expense of $2.2 million (effective rate of 20%) for the first quarter of



2022 compared to $2.0 million
(effective rate of 22%) for the fourth quarter of 2021

and $2.8 million (effective rate of 19%) for the first quarter of 2021.

Tax

expense for the fourth quarter of 2021 was unfavorably impacted by discrete

tax expense of $0.1 million. Absent discrete items, we expect our annual effective tax rate to approximate 19%



-20% in 2022.
FINANCIAL CONDITION
Average earning

assets totaled $3.939 billion for the first quarter of 2022, an increase of $147.5 million, or



3.9%, over the fourth
quarter of 2021, and an increase of $440.9 million, or 12.6%, over

the first quarter of 2021.

The increase over the fourth quarter of 2021 was primarily attributable to seasonal growth in our public fund deposits. The

increase compared to the first quarter of 2021 was primarily driven by higher deposit balances (see below



- Deposits).

Investment Securities
Average investment

s

increased $68.1 million, or 6.9%, over the fourth quarter of 2021 and increased $526.5



million, or 98.8%, over
the first quarter of 2021.

Our investment portfolio represented 26.9% of our average earning assets for the first



quarter of 2022
compared to 26.1% for the fourth quarter of 2021, and 15.2% for the first

quarter of 2021.



During the first quarter of 2022, we
initiated buy programs

to add to our investment portfolio as part of our overall Statement of Financial

Condition management,

which

were completed by the end of the first quarter 2022.

For the remainder of 2022, we will continue to monitor our overall liquidity position and, dependent on market conditions, look for opportunities to

reinvest proceeds and/or purchase additional securities that align with our overall investment strategy.

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 quarter of 2022, we purchased securities under

both the AFS and HTM designations.

At March 31, 2022, $624.4 million, or 54.6%, of our investment portfolio

was classified as AFS, and $518.7 million, or 45.3%, classified as HTM.

The average maturity of our total portfolio at March 31, 2022



was 3.63 years compared to 3.63 years and 2.78
years at December 31, 2021 and March 31, 2021, respectively.

38

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 maint



ain a trading portfolio.
At March 31, 2022, there were 673 positions (combined AFS and HTM)

with unrealized losses totaling $49.9 million.



Of these 673
positions, 501 of these positions carry the full faith and credit of the U.S.

Government (US Treasuries, SBA securities, and

GNMA

pools) and are 0% risk-weighted assets for regulatory purposes. There were

52 U.S. government agency securities issued by U.S. government sponsored entities and carry the implicit guarantee of the

U.S. Government. We



believe the long history of no credit
losses on government securities indicates that the expectation of nonpayment

of the amortized cost basis is zero.



The remaining 120
positions (municipal securities, corporate bonds, and asset backed securities)

have a credit component.



At March 31, 2022, all CMO,
MBS, SBA, US Agencies, and Treasury

bonds held were AAA rated. Corporate debt securities had an allowance for



credit losses
totaling $21,000 at March 31, 2022 and municipal securities had an allowance

for credit losses totaling $15,000.



Loans HFI
Average loans

held for investment ("HFI") increased $15.3 million, or 0.8%, over the fourth quarter of 2021

and decreased $80.8 million, or 4.0%, from the first quarter of 2021. Excluding SBA PPP loans, average



loans HFI increased $18.8 million compared to
the fourth quarter of 2021, and increased $115.9

million compared to the first quarter of 2021.



Compared to the fourth quarter of
2021, the increase in average loans (excluding SBA PPP loans) reflected

growth in commercial loans (primarily institutional), residential loans, HELOCs, and consumer loans (indirect auto). Compared

to the first quarter of 2021, we realized growth in commercial loans, construction loans, residential mortgages, and consumer

loans (indirect auto).

New loan production strengthened in the latter part of the first quarter of 2022 resulting in period end loan growth of $54 million



over the fourth quarter of 2021. Period-end
increases were realized in most loan categories with the largest growth

in commercial loans (primarily institutional) and consumer loans (indirect auto). 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 is strong and continues to improve.

Nonperforming assets (nonaccrual loans and other real estate) totaled $2.7 million at March 31, 2022 compared to $4.3 million at December 31, 2021

and $5.5 million at March 31, 2021.



At March 31, 2022,
nonperforming assets as a percentage of total assets totaled 0.06% compared

to 0.10% at December 31, 2021 and 0.14% at March 31, 2021.

Nonaccrual loans totaled $2.7 million at March 31, 2022, a $1.6 million decrease



from December 31, 2021 and a $2.8 million
decrease from March 31, 2021.

The $4.4 million increase in classified loans over the fourth quarter of 2021,



reflects one loan
relationship that is in the loan workout process and has been reserved

for at 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.

39

At March 31, 2022, the allowance for credit losses for HFI loans totaled $20.8



million compared to $21.6 million at December 31,
2021 and $22.0 million at March 31, 2021.

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

At March 31, 2022, the allowance represented 1.05% of HFI

loans and provided coverage of 761% of nonperforming loans compared to 1.12% and 500%, respectively,

at December 31, 2021, and 1.07% and 411%, respectively,

at March 31, 2021.

At March 31, 2022, the allowance for credit losses for unfunded commitments



totaled $3.0 million compared to $2.9 million at
December 31, 2021 and $3.0 million at March 31, 2021.

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

deposits were $3.714 billion for the first quarter of 2022, an increase of $164.9 million,



or 4.6%, over the fourth quarter
of 2021 and $474.6 million, or 14.6%, over the first quarter of 2021.

Growth over the fourth quarter of 2021 was primarily attributable to an increase in seasonal public fund deposits. Compared to the first quarter 2021,



strong growth occurred in our
noninterest bearing deposits, NOW accounts, and savings account balances.

Over the past few years, we have experienced strong core deposit growth, in addition to growth related to multiple government

stimulus programs in response to the Covid-19 pandemic, such as those under the CARES Act and the American Rescue Plan Act.

Given these increases, the potential exists for our deposit levels to be volatile into 2022 due to the uncertain timing of the outflows of the stimulus related



balances, in addition to the frequency and
degree to which the Federal Open Market Committee (FOMC) raises the overnight

funds rate. It is anticipated that current liquidity levels will remain robust due to our strong overnight funds sold position.

The Bank continues to strategically consider ways to safely deploy a portion of this liquidity.

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 deposits. 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.















































40

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 (-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 -200bp rate scenario was not modeled starting in the second half of 2019 due to the low interest rate environment below 2.00%). 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.
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
Policy Limit

-15.0%
-12.5%
-10.0%
-7.5%
-7.5%
March 31, 2022
27.0%
20.1%
13.2%
6.4%
-7.4%
December 31, 2021
36.6%
27.2%
17.8%
8.7%
-6.2%
Percentage Change (24-month shock)
+400 bp
+300 bp
+200 bp
+100 bp
-100 bp
Policy Limit

-17.5%
-15.0%
-12.5%
-10.0%
-10.0%
March 31, 2022
46.8%
35.3%
23.9%
12.8%
-9.9%
December 31, 2021
55.0%
40.5%
26.1%
12.2%
-11.1%
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 a declining rate environment of 100bp will have a negative impact on the net interest margin. These metrics became less favorable in rising rate scenarios

compared to the prior quarter as slightly longer duration assets were purchased. The percent change in NII became less favorable in the down

rate scenario as the NII base increased due to higher rates and now has more room to fall. All scenarios are within policy.

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
Policy Limit

-30.0%
-25.0%
-20.0%
-15.0%
-15.0%
March 31, 2022

20.2%
16.2%
11.5%
6.3%
-14.7%
December 31, 2021
31.5%
24.6%
16.5%
8.2%
-19.0%
EVE Ratio (policy minimum 5.0%)
18.9%
18.0%
16.9%
15.9%
12.3%
(1) Down 200, 300, and 400 bp rate scenarios have been excluded due to the

current interest rate environment.
41

At March 31, 2022, the economic value of equity was favorable

in all rising rate environments and unfavorable in a falling rate environment. EVE metrics became less favorable in a rising rate environment

due to longer duration investments purchased in the investment portfolio, and became more favorable in the rates down

scenario as our nonmaturity deposits became more valuable as rates rose.

EVE is currently in compliance with policy in all rate scenarios. 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. 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, 2022, we had the ability to generate

$1.477 billion in additional liquidity through all of our available resources (this excludes $790 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, 2022, 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 primarily consists of debt issued by the U.S. Treasury,

U.S.

governmental and federal agencies, municipal governments,

corporate bonds, and asset-backed securities.

The weighted average life of the portfolio was approximately 3.63 years at March 31, 2022, and the available

for sale portfolio had a net unrealized pre-tax loss of $31.5 million.

Our average overnight funds position (defined deposits with banks plus

Fed funds sold less Fed funds purchased) was $873.1 million in the first quarter of 2022 compared to an average net overnight funds

sold position of $789.1 million in the fourth quarter of 2021 and $814.6 million in the first quarter of 2021.

The increase over the fourth quarter of 2021 was primarily due to growth in our seasonal deposits.

The increase compared to the first quarter 2021 was driven by strong core deposit growth,



in addition to pandemic
related stimulus programs.

We expect our

capital expenditures will be approximately $8.0 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
Average short

term borrowings totaled $32.4 million for the first quarter of 2022 compared to $46.4

million for the fourth quarter of 2021 and $67.0 million for the first quarter of 2021. The variance over both prior

periods was primarily attributable to the fluctuation of residential mortgage warehouse borrowings at CCHL.

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

42

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 continue to evaluate

the impact of the expected
discontinuation of LIBOR on our two junior subordinated deferrable

interest notes.

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, 2022, our regulatory capital
ratios exceeded the threshold to be designated as "well-capitalized"

under the Basel III capital standards.
Our capital ratios are presented in the Selected Quarterly Financial Data

table on page 32.



At March 31, 2022, our regulatory capital
ratios exceeded the threshold to be designated as "well-capitalized"

under the Basel III capital standards.
Shareowners' equity was $372.1 million at March 31, 2022 compared to $383.2

million at December 31, 2021 and $324.4 million at March 31, 2021.

During the first quarter of 2022, shareowners' equity was positively impacted by net income



of $8.5 million, a $0.2
million decrease in the accumulated other comprehensive loss for our

pension plan, a $1.4 million increase in the fair value of the interest rate swap related to subordinated debt, net adjustments totaling $0.5 million



related to transactions under our stock
compensation plans, and stock compensation accretion of $0.2 million.

Shareowners' equity was reduced by common stock dividends of $2.7 million ($0.16 per share) and a $19.1 million increase in the



unrealized loss on investment securities.
At March 31, 2022, our common stock had a book value of $21.94 per diluted

share compared to $22.63 at December 31, 2021

and

$19.22 at March 31, 2021.

Book value is impacted by the net after-tax unrealized gains and losses on AFS investment



securities.

At

March 31, 2022, the net loss was $23.6 million compared to a net loss of $4.5

million at December 31, 2021 and a $1.2 million net gain at March 31, 2021.

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, 2022, the net pension liability reflected in other comprehensive loss was $13.0 million compared to $13.2 million

at December 31, 2021 and $47.1 million at March 31, 2021.

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 are discussed in our 2021 Form

10-K "Critical Accounting Policies" and 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
.

The

estimated impact to the pension liability based on a 25-basis point increase

or decrease in long-term corporate bond rates used to discount the pension obligation would decrease or increase the pension

liability by approximately $4.6



million (after-tax) using the
balances from the December 31, 2021 measurement date.

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, 2022, we had $763.9 million in commitments to extend credit

and $5.0 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.
43
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 $3.0 million at March 31, 2022.
CRITICAL ACCOUNTING POLICIES
Our significant accounting policies are described in Note 1 to the Consolidated

Financial Statements included in our 2021 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 2021 Form 10-K.












































































































































































































































































44
TABLE I
AVERAGE

BALANCES & INTEREST RATES
Three Months Ended

March 31, 2022
December 31, 2021
March 31, 2021

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

43,004
$

397
3.75
%
$

62,809
$

522
3.29
%
$

106,242
$

970
3.70
%
Loans Held for Investment
(1)(2)
1,963,578
21,811
4.50
1,948,324
22,296
4.54
2,044,363
22,483
4.46
Taxable Securities
1,056,736
2,889
1.10
987,700
2,493
1.00
528,842
1,863
1.41
Tax-Exempt Securities
(2)
2,409
10
1.60
3,380
17
2.07
3,844
25
2.61
Federal Funds Sold and Interest Bearing
Deposits
873,097
409
0.19
789,100
300
0.15
814,638
213
0.11
Total Earning Assets
3,938,824
25,516
2.63
%
3,791,313
25,628
2.68
%
3,497,929
25,554
2.96
%
Cash & Due From Banks
74,253
73,752
68,978
Allowance For Credit Losses
(21,655)
(22,127)
(24,128)
Other Assets
275,353
284,999
278,742
TOTAL ASSETS
$

4,266,775
$

4,127,937
$

3,821,521

Liabilities:
NOW Accounts
$

1,079,906
$

86
0.03
%
$

963,778
$

72
0.03
%
$

985,517
$

76
0.03
%
Money Market Accounts
285,406
33
0.05
289,335
34
0.05
269,829
33
0.05
Savings Accounts
599,359
72
0.05
573,563
71
0.05
492,252
60
0.05
Other Time Deposits
97,054
33
0.14
101,037
36
0.14
102,089
39
0.15
Total Interest Bearing Deposits
2,061,725
224
0.04
1,927,713
213
0.04
1,849,687
208
0.05
Short-Term Borrowings
32,353
192
2.40
46,355
307
2.63
67,033
412
2.49
Subordinated Notes Payable
52,887
317
2.40
52,887
306
2.26
52,887
307
2.32
Other Long-Term Borrowings
833
9
4.49
1,414
12
3.50
2,736
21
3.18
Total Interest Bearing Liabilities
2,147,798
742
0.14
%
2,028,369
838
0.16
%
1,972,343
948
0.19
%
Noninterest Bearing Deposits
1,652,337
1,621,432
1,389,821
Other Liabilities
72,166
114,657
111,050
TOTAL LIABILITIES
3,872,301
3,764,458
3,473,214
Temporary Equity
10,518
13,339
21,977

TOTAL SHAREOWNERS' EQUITY
383,956
350,140
326,330
TOTAL LIABILITIES, TEMPORARY
AND SHAREOWNERS' EQUITY
$

4,266,775
$

4,127,937
$

3,821,521

Interest Rate Spread
2.49
%
2.52
%
2.77
%
Net Interest Income
$

24,774
$

24,790
$

24,606
Net Interest Margin
(3)
2.55
%
2.60
%
2.85
%
(1)

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

Interest income includes loan fees of $0.2 million, $0.4

million and $1.2 million for

the three months ended March 31, 2022, December 31,



2021 and March 31, 2021, 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, 2021.
Item 4.

CONTROLS AND PROCEDURES
At March 31, 2022, 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, 2022,
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 2021 Form 10-K, as updated in our subsequent

quarterly reports. The risks described in our 2021 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

None.

Item 3.

Defaults Upon Senior Securities
None.
Item 4.

© Edgar Online, source Glimpses