Park National Corporation reports 2021 financial results

January 24, 2022
Strong performance lays solid foundation for 2022

NEWARK, Ohio, Jan. 24, 2022 (GLOBE NEWSWIRE) -- Park National Corporation (Park) (NYSE American: PRK) today reported financial results for the fourth quarter and full year of 2021 (three and twelve months ended December 31, 2021). Park's board of directors declared a quarterly cash dividend of $1.04 per common share, payable on March 10, 2022 to common shareholders of record as of February 18, 2022.

Park’s net income for the fourth quarter of 2021 was $36.5 million, a 19.1 percent decrease from $45.2 million for the fourth quarter of 2020. Fourth quarter 2021 net income per diluted common share was $2.23, compared to $2.75 in the fourth quarter of 2020. Park's net income for the full year of 2021 was $153.9 million, a 20.3 percent increase from $127.9 million for the full year of 2020. Net income per diluted common share was $9.37 for the full year of 2021, compared to $7.80 for the full year of 2020.

“Our colleagues live and love to serve. While the last two years have been trying, Park bankers have used their creativity, energy and imagination to serve our customers, prospects and communities more. Our financial results reflect our colleagues’ sustained efforts on all levels,” said Park Chairman and Chief Executive Officer David Trautman. “We look forward to finding opportunities to serve customers more and to invite prospects to the Park family this year.”

Park's community-banking subsidiary, The Park National Bank, reported net income of $37.0 million for the fourth quarter of 2021, an 8.2 percent increase compared to $34.2 million for the same period of 2020. Park National Bank reported net income of $159.5 million for the full year of 2021, compared to $123.7 million for the full year of 2020.

“I am continuously impressed by our bankers’ flexibility and resiliency. Park bankers rose to the challenge of another unpredictable year and found inventive ways to serve our customers more,” said Park President Matthew Miller.

Park also announced that the board of directors approved a second bonus payment, in addition to the one paid in 2021, for all associates who are not eligible for Park’s incentive compensation program. In February, each full-time associate in that group will receive an extra payment of $1,000, and part-time associates will receive $750. With these two bonus payments, Park awarded associates an extra $2.5 million to recognize their contributions to the bank’s strong financial performance.

Headquartered in Newark, Ohio, Park National Corporation had $9.6 billion in total assets (as of December 31, 2021). Park’s banking operations are conducted through Park subsidiary Park National Bank. Other bank subsidiaries are Scope Leasing Inc. (dba Scope Aircraft Finance), Guardian Financial Services Company (dba Guardian Finance Company) and SE Property Holdings, LLC.

Complete financial tables are listed below.

Category: Earnings
Media contact: Ellie Akey, Marketing & Communication Officer, 740-349-5493 or ellie.akey@parknationalbank.com 
Investor contact: Brady Burt, Chief Financial Officer, 740-322-6844 or brady.burt@parknationalbank.com 

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Park cautions that any forward-looking statements contained in this news release or made by management of Park are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements.

Risks and uncertainties that could cause actual results to differ materially include, without limitation:

  • the ever-changing effects of the novel coronavirus (COVID-19) pandemic - - the duration, extent and severity of which are impossible to predict, including the possibility of further resurgence in the spread of COVID-19 or variants thereof - - on economies (local, national and international), supply chains and markets, on the labor market, including the potential for a sustained reduction in labor force participation, and on our customers, counterparties, employees and third-party service providers, as well as the effects of various responses of governmental and nongovernmental authorities to the COVID-19 pandemic, including public health actions directed toward the containment of the COVID-19 pandemic (such as quarantines, shut downs and other restrictions on travel and commercial, social or other activities), the availability, effectiveness and acceptance of vaccines, and the implementation of fiscal stimulus packages;
  • government imposed COVID-19 vaccine mandates could have a material adverse impact on our business, results of operations and ability to retain and recruit key management and other personnel;
  • the impact of future governmental and regulatory actions upon our participation in and execution of government programs related to the COVID-19 pandemic;
  • Park's ability to execute our business plan successfully and within the expected timeframe as well as our ability to manage strategic initiatives in light of the impact of the COVID-19 pandemic and the various responses to the COVID-19 pandemic;
  • general economic and financial market conditions, specifically in the real estate markets and the credit markets, either nationally or in the states in which Park and our subsidiaries do business, may experience a weaker recovery than anticipated, in addition to the continuing impact of the COVID-19 pandemic on our customers’ operations and financial condition, either of which may result in adverse impacts on the demand for loan, deposit and other financial services, delinquencies, defaults and counterparties' inability to meet credit and other obligations and the possible impairment of collectability of loans;
  • factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance, including any loans acquired in acquisition transactions;
  • the effect of monetary and other fiscal policies (including the impact of money supply, interest rate policies and policies impacting inflation of the Federal Reserve Board, the U.S. Treasury and other governmental agencies) as well as disruption in the liquidity and functioning of U.S. financial markets, as a result of the COVID-19 pandemic and government policies implemented in response thereto, may adversely impact prepayment penalty income, mortgage banking income, income from fiduciary activities, the value of securities, deposits and other financial instruments, in addition to the loan demand and the performance of our loan portfolio, and the interest rate sensitivity of our consolidated balance sheet as well as reduce interest margins;
  • changes in the federal, state, or local tax laws may adversely affect the fair values of net deferred tax assets and obligations of state and political subdivisions held in Park's investment securities portfolio and otherwise negatively impact our financial performance;
  • the impact of the changes in federal, state and local governmental policy, including the regulatory landscape, capital markets, elevated government debt, potential changes in tax legislation that may increase tax rates, infrastructure spending and social programs;
  • changes in laws or requirements imposed by Park's regulators impacting Park's capital actions, including dividend payments and stock repurchases;
  • changes in consumer spending, borrowing and saving habits, whether due to changes in retail distribution strategies, consumer preferences and behavior, changes in business and economic conditions (including as a result of the COVID-19 pandemic and reactions thereto), legislative and regulatory initiatives (including those undertaken in response to the COVID-19 pandemic), or other factors may be different than anticipated;
  • changes in unemployment levels in the states in which Park and our subsidiaries do business may be different than anticipated due to the continuing impact of the COVID-19 pandemic;
  • changes in customers', suppliers', and other counterparties' performance and creditworthiness, and Park's expectations regarding future loan losses and our allowance for credit losses, may be different than anticipated due to the continuing impact of and the various responses to the COVID-19 pandemic;
  • Park may have more credit risk and higher credit losses to the extent there are loan concentrations by location or industry of borrowers or collateral;
  • the volatility from quarter to quarter of mortgage banking income, whether due to interest rates, demand, the fair value of mortgage loans, or other factors;
  • the adequacy of our internal controls and risk management program in the event of changes in the market, economic, operational (including those which may result from more of our associates working remotely), asset/liability repricing, legal, compliance, strategic, cybersecurity, liquidity, credit and interest rate risks associated with Park's business;
  • competitive pressures among financial services organizations could increase significantly, including product and pricing pressures (which could in turn impact our credit spreads), changes to third-party relationships and revenues, changes in the manner of providing services, customer acquisition and retention pressures, and Park's ability to attract, develop and retain qualified banking professionals;
  • uncertainty regarding the nature, timing, cost and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of Park and our subsidiaries, including major reform of the regulatory oversight structure of the financial services industry and changes in laws and regulations concerning taxes, FDIC insurance premium levels, pensions, bankruptcy, consumer protection, rent regulation and housing, financial accounting and reporting, environmental protection, insurance, bank products and services, bank and bank holding company capital and liquidity standards, fiduciary standards, securities and other aspects of the financial services industry, specifically the reforms provided for in the Coronavirus Aid, Relief and Economic Security (CARES) Act and the follow-up legislation in the Consolidated Appropriations Act, 2021, the American Rescue Plan Act of 2021, the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and the Basel III regulatory capital reforms, as well as regulations already adopted and which may be adopted in the future by the relevant regulatory agencies, including the Consumer Financial Protection Bureau, the Office of the Comptroller of the Currency, the Federal Deposit Insurance Corporation, and the Federal Reserve Board, to implement the provisions of the CARES Act and the follow-up legislation in the Consolidated Appropriations Act, 2021, the provisions of the American Rescue Plan Act of 2021, the provisions of the Dodd-Frank Act, and the Basel III regulatory capital reforms;
  • the effect of changes in accounting policies and practices, as may be adopted by the Financial Accounting Standards Board (the "FASB"), the SEC, the Public Company Accounting Oversight Board and other regulatory agencies, may adversely affect Park's reported financial condition or results of operations;
  • Park's assumptions and estimates used in applying critical accounting policies and modeling, including under the CECL model, which may prove unreliable, inaccurate or not predictive of actual results;
  • the impact of Park's ability to anticipate and respond to technological changes on Park's ability to respond to customer needs and meet competitive demands;
  • operational issues stemming from and/or capital spending necessitated by the potential need to adapt to industry changes in information technology systems on which Park and our subsidiaries are highly dependent;
  • the ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks, including those of Park's third-party vendors and other service providers, which may prove inadequate, and could adversely affect customer confidence in Park and/or result in Park incurring a financial loss;
  • a failure in or breach of Park's operational or security systems or infrastructure, or those of our third-party vendors and other service providers, resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems, including as a result of cyber attacks;
  • the impact on Park's business and operating results of any costs associated with obtaining rights in intellectual property claimed by others and of adequacy of Park's intellectual property protection in general;
  • the existence or exacerbation of general geopolitical instability and uncertainty as well as the effect of trade policies (including the impact of potential or imposed tariffs, a U.S. withdrawal from or significant renegotiation of trade agreements, trade wars and other changes in trade regulations, closing of border crossings and changes in the relationship of the U.S. and its global trading partners);
  • the impact on financial markets and the economy of any changes in the credit ratings of the U.S. Treasury obligations and other U.S. government-backed debt, as well as issues surrounding the levels of U.S., European and Asian government debt and concerns regarding the growth rates and financial stability of certain sovereign governments, supranationals and financial institutions in Europe and Asia and the risk they may face difficulties servicing their sovereign debt;
  • the effect of a fall in stock market prices on Park's asset and wealth management businesses;
  • our litigation and regulatory compliance exposure, including the costs and effects of any adverse developments in legal proceedings or other claims and the costs and effects of unfavorable resolution of regulatory and other governmental examinations or other inquiries;
  • continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends;
  • the impact on Park's business, personnel, facilities or systems of losses related to acts of fraud, scams and schemes of third parties;
  • the impact of widespread natural and other disasters, pandemics (including the COVID-19 pandemic), dislocations, regional or national protests and civil unrest (including any resulting branch closures or damages), military or terrorist activities or international hostilities on the economy and financial markets generally and on us or our counterparties specifically;
  • any of the foregoing factors, or other cascading effects of the COVID-19 pandemic that are not currently foreseeable, could materially affect our business, including our customers' willingness to conduct banking transactions and their ability to pay on existing obligations;
  • the effect of healthcare laws in the U.S. and potential changes for such laws, especially in light of the COVID-19 pandemic, which may increase our healthcare and other costs and negatively impact our operations and financial results;
  • risk and uncertainties associated with Park's entry into new geographic markets with our recent acquisitions, including expected revenue synergies and cost savings from recent acquisitions not being fully realized or realized within the expected time frame;
  • the discontinuation of the London Inter-Bank Offered Rate (LIBOR) and other reference rates which may result in increased expenses and litigation, and adversely impact the effectiveness of hedging strategies;
  • and other risk factors relating to the banking industry as detailed from time to time in Park's reports filed with the SEC including those described in "Item 1A. Risk Factors" of Part I of Park's Annual Report on Form 10-K for the fiscal year ended December 31, 2020.

Park does not undertake, and specifically disclaims any obligation, to publicly release the results of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement was made, or reflect the occurrence of unanticipated events, except to the extent required by law.

 
PARK NATIONAL CORPORATION
Financial Highlights
As of or for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020          
             
    2021     2021     2020     Percent change vs.
(in thousands, except share and per share data) 4th QTR 3rd QTR 4th QTR   3Q '21 4Q '20
INCOME STATEMENT:            
Net interest income $ 83,706   $ 81,602   $ 86,321     2.6 % (3.0) %
(Recovery of) provision for credit losses (l)   (4,993 )   1,972     (19,159 )   N.M N.M
Other income   32,206     32,411     35,656     (0.6) % (9.7) %
Other expense   75,764     68,489     85,661     10.6 % (11.6) %
Income before income taxes $ 45,141   $ 43,552   $ 55,475     3.6 % (18.6) %
Income taxes   8,593     8,118     10,275     5.9 % (16.4) %
Net income $ 36,548   $ 35,434   $ 45,200     3.1 % (19.1) %
             
MARKET DATA:            
Earnings per common share - basic (a) $ 2.25   $ 2.17   $ 2.77     3.7 % (18.8) %
Earnings per common share - diluted (a)   2.23     2.16     2.75     3.2 % (18.9) %
Cash dividends declared per common share   1.23     1.03     1.02     19.4 % 20.6 %
Book value per common share at period end   68.48     65.90     63.76     3.9 % 7.4 %
Market price per common share at period end   137.31     121.95     105.01     12.6 % 30.8 %
Market capitalization at period end   2,227,108     1,976,343     1,713,154     12.7 % 30.0 %
             
Weighted average common shares - basic (b)   16,216,076     16,292,312     16,310,551     (0.5)  % (0.6)  %
Weighted average common shares - diluted (b)   16,363,968     16,423,912     16,434,812     (0.4)  % (0.4)  %
Common shares outstanding at period end   16,219,563     16,206,177     16,314,197     0.1 % (0.6)  %
             
PERFORMANCE RATIOS: (annualized)            
Return on average assets (a)(b)   1.48 %   1.40 %   1.93 %   5.7 % (23.3) %
Return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %   3.1 % (22.6) %
Yield on loans   4.58 %   4.47 %   4.69 %   2.5 % (2.3) %
Yield on investment securities   2.05 %   2.12 %   2.80 %   (3.3) % (26.8) %
Yield on money market instruments   0.15 %   0.16 %   0.11 %   (6.3) % 36.4 %
Yield on interest earning assets   3.88 %   3.69 %   4.33 %   5.1 % (10.4) %
Cost of interest bearing deposits   0.09 %   0.11 %   0.19 %   (18.2) % (52.6) %
Cost of borrowings   2.09 %   2.00 %   2.01 %   4.5 % 4.0 %
Cost of paying interest bearing liabilities   0.25 %   0.26 %   0.40 %   (3.8) % (37.5) %
Net interest margin (g)   3.72 %   3.53 %   4.07 %   5.4 % (8.6) %
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %   8.8 % (7.0) %
             
OTHER RATIOS (NON-GAAP):            
Tangible book value per share (d) $ 58.18   $ 55.56   $ 53.41     4.7 % 8.9 %
             
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.            
             
             
PARK NATIONAL CORPORATION
Financial Highlights (continued)
As of or for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020          
             
          Percent change vs.
(in thousands, except ratios) December 31, 2021 September 30, 2021 December 31, 2020   3Q '21 4Q '20
BALANCE SHEET:            
Investment securities $ 1,815,408   $ 1,609,303   $ 1,124,806     12.8 % 61.4 %
Loans   6,871,122     6,908,417     7,177,785     (0.5)  % (4.3)  %
Allowance for credit losses (l)   83,197     88,129     85,675     (5.6)  % (2.9)  %
Goodwill and other intangible assets   167,057     167,477     168,855     (0.3)  % (1.1)  %
Other real estate owned (OREO)   775     813     1,431     (4.7)  % (45.8) %
Total assets   9,560,254     10,034,018     9,279,021     (4.7)  % 3.0 %
Total deposits   7,904,528     8,364,385     7,572,358     (5.5)  % 4.4 %
Borrowings   426,996     424,078     562,504     0.7 % (24.1) %
Total shareholders' equity   1,110,759     1,067,912     1,040,256     4.0 % 6.8 %
Tangible equity (d)   943,702     900,435     871,401     4.8 % 8.3 %
Total nonperforming loans   102,652     106,872     139,614     (3.9)  % (26.5) %
Total nonperforming assets   106,177     110,849     144,209     (4.2)  % (26.4) %
             
ASSET QUALITY RATIOS:            
Loans as a % of period end total assets   71.87 %   68.85 %   77.35 %   4.4 % (7.1)  %
Total nonperforming loans as a % of period end loans   1.49 %   1.55 %   1.95 %   (3.9) % (23.6) %
Total nonperforming assets as a % of period end loans + OREO + other nonperforming assets   1.54 %   1.60 %   2.01 %   (3.8) % (23.4) %
Allowance for credit losses as a % of period end loans   1.21 %   1.28 %   1.19 %   (5.5) % 1.7 %
Net loan recoveries $ (61 ) $ (2,580 ) $ (17,796 )   N.M N.M
Annualized net loan recoveries as a % of average loans (b)   % (0.15) % (0.98) %   N.M N.M
             
CAPITAL & LIQUIDITY:            
Total shareholders' equity / Period end total assets   11.62 %   10.64 %   11.21 %   9.2 % 3.7 %
Tangible equity (d) / Tangible assets (f)   10.05 %   9.13 %   9.57 %   10.1 % 5.0 %
Average shareholders' equity / Average assets (b)   10.97 %   10.71 %   11.11 %   2.4 % (1.3)  %
Average shareholders' equity / Average loans (b)   15.69 %   15.50 %   14.29 %   1.2 % 9.8 %
Average loans / Average deposits (b)   83.78 %   82.68 %   95.80 %   1.3 % (12.5)  %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.      

 

PARK NATIONAL CORPORATION
Financial Highlights
Year ended December 31, 2021 and December 31, 2020      
         
         
(in thousands, except share and per share data)   2021     2020     Percent change
vs '20
INCOME STATEMENT:        
Net interest income $ 329,893   $ 327,630     0.7 %
(Recovery of) provision for credit losses (l)   (11,916 )   12,054     N.M
Other income   129,944     125,664     3.4 %
Other expense   283,518     286,595     (1.1)%
Income before income taxes $ 188,235   $ 154,645     21.7  %
Income taxes   34,290     26,722     28.3  %
Net income $ 153,945   $ 127,923     20.3  %
         
MARKET DATA:        
Earnings per common share - basic (a) $ 9.45   $ 7.85     20.4 %
Earnings per common share - diluted (a)   9.37     7.80     20.1 %
Cash dividends declared per common share   4.52     4.28     5.6 %
         
Weighted average common shares - basic (b)   16,291,016     16,302,825     (0.1)%
Weighted average common shares - diluted (b)   16,425,206     16,407,502     0.1 %
         
PERFORMANCE RATIOS:        
Return on average assets (a)(b)   1.56 %   1.38 %   13.0 %
Return on average shareholders' equity (a)(b)   14.45 %   12.68 %   14.0 %
Yield on loans   4.53 %   4.71 %   (3.8) %
Yield on investment securities   2.22 %   2.66 %   (16.5) %
Yield on money market instruments   0.13 %   0.26 %   (50.0) %
Yield on interest earning assets   3.86 %   4.28 %   (9.8) %
Cost of interest bearing deposits   0.12 %   0.41 %   (70.7) %
Cost of borrowings   1.96 %   1.77 %   10.7 %
Cost of paying interest bearing liabilities   0.28 %   0.52 %   (46.2) %
Net interest margin (g)   3.69 %   3.93 %   (6.1) %
Efficiency ratio (g)   61.27 %   62.83 %   (2.5) %
         
ASSET QUALITY RATIOS        
Net loan recoveries $ (3,348 ) $ (16,942 )   N.M.
Net loan recoveries as a % of average loans (b) (0.05)% (0.24)%   N.M.
         
CAPITAL & LIQUIDITY        
Average shareholders' equity / Average assets (b)   10.82 %   10.92 %   (0.9)%
Average shareholders' equity / Average loans (b)   15.19 %   14.44 %   5.2 %
Average loans / Average deposits (b)   85.68 %   91.58 %   (6.4)%
         
         
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.        
         
         

 

PARK NATIONAL CORPORATION
Consolidated Statements of Income
                 
    Three Months Ended   Year Ended
    December 31,   December 31,
(in thousands, except share and per share data)     2021       2020       2021       2020
                 
Interest income:                
Interest and fees on loans   $ 79,168     $ 85,268     $ 317,208     $ 328,727
Interest on:                
Obligations of U.S. Government, its agencies                
 and other securities - taxable     5,698       4,420       19,458       19,818
Obligations of states and political subdivisions - tax-exempt     2,209       2,040       8,307       8,436
Other interest income     191       72       880       739
Total interest income     87,266       91,800       345,853       357,720
                 
Interest expense:                
Interest on deposits:                
Demand and savings deposits     373       490       1,595       9,142
Time deposits     831       1,893       4,711       12,186
Interest on borrowings     2,356       3,096       9,654       8,762
Total interest expense     3,560       5,479       15,960       30,090
                 
Net interest income     83,706       86,321       329,893       327,630
                 
(Recovery of) provision for credit losses (l)     (4,993 )     (19,159 )     (11,916 )     12,054
                 
Net interest income after (recovery of) provision for credit losses     88,699       105,480       341,809       315,576
                 
Other income     32,206       35,656       129,944       125,664
                 
Other expense     75,764       85,661       283,518       286,595
                 
Income before income taxes     45,141       55,475       188,235       154,645
                 
Income taxes     8,593       10,275       34,290       26,722
                 
Net income   $ 36,548     $ 45,200     $ 153,945     $ 127,923
                 
Per common share:                
Net income - basic   $ 2.25     $ 2.77     $ 9.45     $ 7.85
Net income - diluted   $ 2.23     $ 2.75     $ 9.37     $ 7.80
                 
Weighted average shares - basic     16,216,076       16,310,551       16,291,016       16,302,825
Weighted average shares - diluted     16,363,968       16,434,812       16,425,206       16,407,502
                 
Cash dividends declared   $ 1.23     $ 1.02     $ 4.52     $ 4.28
                 

 

PARK NATIONAL CORPORATION 
Consolidated Balance Sheets
     
(in thousands, except share data) December 31, 2021 December 31, 2020
     
Assets    
     
Cash and due from banks $ 144,507   $ 155,596  
Money market instruments   74,673     214,878  
Investment securities   1,815,408     1,124,806  
Loans   6,871,122     7,177,785  
Allowance for credit losses (l)   (83,197 )   (85,675 )
Loans, net   6,787,925     7,092,110  
Bank premises and equipment, net   89,008     88,660  
Goodwill and other intangible assets   167,057     168,855  
Other real estate owned   775     1,431  
Other assets   480,901     432,685  
Total assets $ 9,560,254   $ 9,279,021  
     
Liabilities and Shareholders' Equity    
     
Deposits:    
Noninterest bearing $ 3,066,419   $ 2,727,100  
Interest bearing   4,838,109     4,845,258  
Total deposits   7,904,528     7,572,358  
Borrowings   426,996     562,504  
Other liabilities   117,971     103,903  
Total liabilities $ 8,449,495   $ 8,238,765  
     
     
Shareholders' Equity:    
Preferred shares (200,000 shares authorized; no shares outstanding at December 31, 2021 and December 31, 2020) $   $  
Common shares (No par value; 20,000,000 shares authorized; 17,623,118 shares issued at December 31, 2021 and 17,623,163 shares issued at December 31, 2020)   461,800     460,687  
Accumulated other comprehensive income, net of taxes   15,155     5,571  
Retained earnings   776,294     704,764  
Treasury shares (1,403,555 shares at December 31, 2021 and 1,308,966 shares at December 31, 2020)   (142,490 )   (130,766 )
Total shareholders' equity $ 1,110,759   $ 1,040,256  
Total liabilities and shareholders' equity $ 9,560,254   $ 9,279,021  

 

       
PARK NATIONAL CORPORATION       
Consolidated Average Balance Sheets      
           
  Three Months Ended   Year Ended
  December 31,   December 31,
(in thousands)   2021     2020       2021     2020  
           
Assets          
           
Cash and due from banks $ 148,433   $ 120,599     $ 139,678   $ 127,214  
Money market instruments   491,093     263,212       665,714     280,952  
Investment securities   1,696,537     1,066,145       1,407,999     1,214,551  
Loans   6,872,620     7,245,273       7,014,517     6,990,458  
Allowance for credit losses (l)   (88,017 )   (89,920 )     (87,233 )   (71,221 )
Loans, net   6,784,603     7,155,353       6,927,284     6,919,237  
Bank premises and equipment, net   89,312     86,717       89,758     81,357  
Goodwill and other intangible assets   167,332     169,199       167,993     170,031  
Other real estate owned   802     856       902     2,174  
Other assets   451,545     454,418       448,130     446,117  
Total assets $ 9,829,657   $ 9,316,499     $ 9,847,458   $ 9,241,633  
           
           
Liabilities and Shareholders' Equity          
           
Deposits:          
Noninterest bearing $ 3,058,428   $ 2,657,881     $ 2,937,035   $ 2,394,717  
Interest bearing   5,145,026     4,904,995       5,249,467     5,238,147  
Total deposits   8,203,454     7,562,876       8,186,502     7,632,864  
Borrowings   448,298     611,890       492,943     494,532  
Other liabilities   99,411     106,240       102,553     105,135  
Total liabilities $ 8,751,163   $ 8,281,006     $ 8,781,998   $ 8,232,531  
           
Shareholders' Equity:          
Preferred shares $   $     $   $  
Common shares   460,037     458,521       459,421     458,096  
Accumulated other comprehensive (loss) income, net of taxes   (10,656 )   12,594       (4,120 )   9,688  
Retained earnings   771,957     695,509       744,102     673,273  
Treasury shares   (142,844 )   (131,131 )     (133,943 )   (131,955 )
Total shareholders' equity $ 1,078,494   $ 1,035,493     $ 1,065,460   $ 1,009,102  
Total liabilities and shareholders' equity $ 9,829,657   $ 9,316,499     $ 9,847,458   $ 9,241,633  
           

 

PARK NATIONAL CORPORATION 
Consolidated Statements of Income - Linked Quarters
           
    2021     2021   2021     2021     2020  
(in thousands, except per share data) 4th QTR 3rd QTR 2nd QTR 1st QTR 4th QTR
           
Interest income:          
Interest and fees on loans $ 79,168   $ 78,127 $ 81,176   $ 78,737   $ 85,268  
Interest on:          
Obligations of U.S. Government, its agencies and other securities - taxable   5,698     4,904   4,600     4,256     4,420  
Obligations of states and political subdivisions - tax-exempt   2,209     2,029   2,032     2,037     2,040  
Other interest income   191     360   186     143     72  
  Total interest income   87,266     85,420   87,994     85,173     91,800  
           
Interest expense:          
Interest on deposits:          
Demand and savings deposits   373     435   401     386     490  
Time deposits   831     1,011   1,285     1,584     1,893  
Interest on borrowings   2,356     2,372   2,457     2,469     3,096  
  Total interest expense   3,560     3,818   4,143     4,439     5,479  
           
  Net interest income   83,706     81,602   83,851     80,734     86,321  
           
(Recovery of) provision for credit losses (l)   (4,993 )   1,972   (4,040 )   (4,855 )   (19,159 )
           
  Net interest income after (recovery of) provision for credit losses   88,699     79,630   87,891     85,589     105,480  
           
Other income   32,206     32,411   31,238     34,089     35,656  
           
Other expense   75,764     68,489   71,400     67,865     85,661  
           
  Income before income taxes   45,141     43,552   47,729     51,813     55,475  
           
Income taxes   8,593     8,118   8,597     8,982     10,275  
           
  Net income  $ 36,548   $ 35,434 $ 39,132   $ 42,831   $ 45,200  
           
Per common share:          
Net income - basic $ 2.25   $ 2.17 $ 2.39   $ 2.63   $ 2.77  
Net income - diluted $ 2.23   $ 2.16 $ 2.38   $ 2.61   $ 2.75  
                             

 

PARK NATIONAL CORPORATION 
Detail of other income and other expense - Linked Quarters
           
 
2021

2021

2021

2021
  2020  
(in thousands) 4th QTR 3rd QTR 2nd QTR 1st QTR 4th QTR
           
Other income:          
Income from fiduciary activities $ 8,887 $ 8,820 $ 8,569 $ 8,173   $ 7,632  
Service charges on deposit accounts   2,357   2,389   2,032   2,054     2,123  
Other service income   6,368   6,668   7,159   9,617     12,040  
Debit card fee income   6,568   6,453   6,758   6,086     5,787  
Bank owned life insurance income   1,121   1,462   1,149   1,165     1,170  
ATM fees   572   622   655   530     432  
Gain (loss) on the sale of OREO, net   22   3   4   (33 )   (7 )
Gain on equity securities, net   2,125   609   467   1,810     2,931  
Other components of net periodic benefit income   2,038   2,038   2,038   2,038     1,988  
Miscellaneous   2,148   3,347   2,407   2,649     1,560  
Total other income $ 32,206 $ 32,411 $ 31,238 $ 34,089   $ 35,656  
           
Other expense:          
Salaries $ 35,953 $ 29,433 $ 30,303 $ 29,896   $ 37,280  
Employee benefits   10,706   10,640   10,056   10,201     7,316  
Occupancy expense   3,161   3,211   3,027   3,640     3,231  
Furniture and equipment expense   2,724   2,797   2,756   2,610     4,949  
Data processing fees   7,860   7,817   7,150   7,712     3,315  
Professional fees and services   7,840   6,973   6,973   5,664     9,359  
Marketing   1,718   1,574   1,290   1,491     1,752  
Insurance   1,547   1,403   1,276   1,691     1,855  
Communication   851   796   770   1,122     1,097  
State tax expense   931   1,113   1,103   1,108     605  
Amortization of intangible assets   420   420   479   479     525  
FHLB prepayment penalty             8,736  
Foundation contributions       4,000       3,000  
Miscellaneous   2,053   2,312   2,217   2,251     2,641  
Total other expense $ 75,764 $ 68,489 $ 71,400 $ 67,865   $ 85,661  

 

PARK NATIONAL CORPORATION 
Asset Quality Information
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
Allowance for credit losses:          
Allowance for credit losses, beginning of period $ 85,675   $ 56,679   $ 51,512   $ 49,988   $ 50,624  
Cumulative change in accounting principle; adoption of ASU 2016-13   6,090                  
Charge-offs   5,093     10,304     11,177     13,552     19,403  
Recoveries   8,441     27,246     10,173     7,131     10,210  
Net (recoveries) charge-offs   (3,348 )   (16,942 )   1,004     6,421     9,193  
(Recovery of) provision for credit losses   (11,916 )   12,054     6,171     7,945     8,557  
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
           
           
General reserve trends:          
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
Allowance on purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)       167     268          
Allowance on purchased loans excluded from the general reserve       678              
Specific reserves on individually evaluated loans   1,616     5,434     5,230     2,273     684  
General reserves on collectively evaluated loans $ 81,581   $ 79,396   $ 51,181   $ 49,239   $ 49,304  
           
Total loans $ 6,871,122   $ 7,177,785   $ 6,501,404   $ 5,692,132   $ 5,372,483  
PCD loans (PCI loans for years 2020 and prior)   7,149     11,153     14,331     3,943      
Purchased loans excluded from collectively evaluated loans       360,056     548,436     225,029      
Individually evaluated loans   74,502     108,407     77,459     48,135     56,545  
Collectively evaluated loans $ 6,789,471   $ 6,698,169   $ 5,861,178   $ 5,415,025   $ 5,315,938  
           
Asset Quality Ratios:          
Net (recoveries) charge-offs as a % of average loans (0.05)% (0.24)%   0.02 %   0.12 %   0.17 %
Allowance for credit losses as a % of period end loans   1.21 %   1.19 %   0.87 %   0.90 %   0.93 %
Allowance for credit losses as a % of period end loans (excluding PPP loans) (k)   1.22 %   1.25 % N.A. N.A. N.A.
General reserve as a % of collectively evaluated loans   1.20 %   1.19 %   0.87 %   0.91 %   0.93 %
General reserves as a % of collectively evaluated loans (excluding PPP loans) (k)   1.21 %   1.24 % N.A. N.A. N.A.
           
Nonperforming assets:          
Nonaccrual loans $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
Accruing troubled debt restructurings   28,323     20,788     21,215     15,173     20,111  
Loans past due 90 days or more   1,607     1,458     2,658     2,243     1,792  
Total nonperforming loans $ 102,652   $ 139,614   $ 113,953   $ 85,370   $ 93,959  
Other real estate owned - Park National Bank   181     837     3,100     2,788     6,524  
Other real estate owned - SEPH   594     594     929     1,515     7,666  
Other nonperforming assets - Park National Bank   2,750     3,164     3,599     3,464     4,849  
Total nonperforming assets $ 106,177   $ 144,209   $ 121,581   $ 93,137   $ 112,998  
Percentage of nonaccrual loans to period end loans   1.06 %   1.64 %   1.39 %   1.19 %   1.34 %
Percentage of nonperforming loans to period end loans   1.49 %   1.95 %   1.75 %   1.50 %   1.75 %
Percentage of nonperforming assets to period end loans   1.55 %   2.01 %   1.87 %   1.64 %   2.10 %
Percentage of nonperforming assets to period end total assets   1.11 %   1.55 %   1.42 %   1.19 %   1.50 %
           
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 
 
PARK NATIONAL CORPORATION 
Asset Quality Information (continued)
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
           
New nonaccrual loan information:          
Nonaccrual loans, beginning of period $ 117,368   $ 90,080   $ 67,954   $ 72,056   $ 87,822  
New nonaccrual loans   38,478     103,386     81,009     76,611     58,753  
Resolved nonaccrual loans   83,124     76,098     58,883     80,713     74,519  
Nonaccrual loans, end of period $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
           
Impaired commercial loan portfolio information (period end):          
Unpaid principal balance $ 75,126   $ 109,062   $ 78,178   $ 59,381   $ 66,585  
Prior charge-offs   624     655     719     11,246     10,040  
Remaining principal balance   74,502     108,407     77,459     48,135     56,545  
Specific reserves   1,616     5,434     5,230     2,273     684  
Book value, after specific reserves $ 72,886   $ 102,973   $ 72,229   $ 45,862   $ 55,861  
           

 

PARK NATIONAL CORPORATION
Financial Reconciliations
NON-GAAP RECONCILIATIONS
  THREE MONTHS ENDED   YEAR ENDED
(in thousands, except share and per share data) December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Net interest income $ 83,706   $ 81,602   $ 86,321     $ 329,893   $ 327,630  
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions   559     807     919       3,303     4,669  
less interest income on former Vision Bank relationships   4,628     414     102       7,985     453  
Net interest income - adjusted $ 78,519   $ 80,381   $ 85,300     $ 318,605   $ 322,508  
             
(Recovery of) provision for credit losses $ (4,993 ) $ 1,972   $ (19,159 )   $ (11,916 ) $ 12,054  
less recoveries on former Vision Bank relationships   (106 )   (2,654 )   (20,496 )     (3,169 )   (21,982 )
(Recovery of) provision for credit losses - adjusted $ (4,887 ) $ 4,626   $ 1,337     $ (8,747 ) $ 34,036  
             
Other income $ 32,206   $ 32,411   $ 35,656     $ 129,944   $ 125,664  
less net gain on sale of former Vision Bank OREO properties                     1,208  
less other service income related to former Vision Bank relationships   321     143     503       525     590  
less rebranding initiative related expenses           (298 )         (572 )
less net gain on the sale of debt securities in the ordinary course of business                     3,286  
Other income - adjusted $ 31,885   $ 32,268   $ 35,451     $ 129,419   $ 121,152  
             
Other expense $ 75,764   $ 68,489   $ 85,661     $ 283,518   $ 286,595  
less merger-related expenses related to NewDominion and Carolina Alliance acquisitions   4     4     9       24     629  
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions   420     420     525       1,798     2,263  
less direct expenses related to collection of payments on former Vision Bank loan relationships   700     254     4,051       1,361     4,283  
less FHLB prepayment penalty           8,736           10,529  
less rebranding initiative related expenses   351     437     229       2,085     1,040  
less Foundation contribution           3,000       4,000     3,000  
less severance and restructuring charges   73     140     4,039       367     4,443  
less COVID-19 related expenses (j)   587         738       2,122     3,622  
Other expense - adjusted $ 73,629   $ 67,234   $ 64,334     $ 271,761   $ 256,786  
             
Tax effect of adjustments to net income identified above (i) $ (731 ) $ (580 ) $ (83 )   $ (677 ) $ (379 )
             
Net income - reported $ 36,548   $ 35,434   $ 45,200     $ 153,945   $ 127,923  
Net income - adjusted (h) $ 33,800   $ 33,251   $ 44,888     $ 151,397   $ 126,495  
             
Diluted earnings per share $ 2.23   $ 2.16   $ 2.75     $ 9.37   $ 7.80  
Diluted earnings per share, adjusted (h) $ 2.07   $ 2.02   $ 2.73     $ 9.22   $ 7.71  
             
Annualized return on average assets (a)(b)   1.48 %   1.40 %   1.93 %     1.56 %   1.38 %
Annualized return on average assets, adjusted (a)(b)(h)   1.36 %   1.31 %   1.92 %     1.54 %   1.37 %
             
Annualized return on average tangible assets (a)(b)(e)   1.50 %   1.42 %   1.97 %     1.59 %   1.41 %
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)   1.39 %   1.33 %   1.95 %     1.56 %   1.39 %
             
Annualized return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %     14.45 %   12.68 %
Annualized return on average shareholders' equity, adjusted (a)(b)(h)   12.43 %   12.23 %   17.25 %     14.21 %   12.54 %
             
Annualized return on average tangible equity (a)(b)(c)   15.91 %   15.44 %   20.76 %     17.15 %   15.25 %
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)   14.72 %   14.49 %   20.61 %     16.87 %   15.08 %
             
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %     61.27 %   62.83 %
Efficiency ratio, adjusted (g)(h)   66.23 %   59.31 %   52.97 %     60.27 %   57.51 %
             
Annualized net interest margin (g)   3.72 %   3.53 %   4.07 %     3.69 %   3.93 %
Annualized net interest margin, adjusted (g)(h)   3.49 %   3.48 %   4.02 %     3.56 %   3.86 %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 

 

PARK NATIONAL CORPORATION
Financial Reconciliations (continued)
             
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
             
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE SHAREHOLDERS' EQUITY $ 1,078,494 $ 1,078,465 $ 1,035,493   $ 1,065,460 $ 1,009,102
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE EQUITY $ 911,162 $ 910,711 $ 866,294   $ 897,467 $ 839,071
             
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL SHAREHOLDERS' EQUITY $ 1,110,759 $ 1,067,912 $ 1,040,256      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE EQUITY $ 943,702 $ 900,435 $ 871,401      
             
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
             
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE ASSETS $ 9,829,657 $ 10,070,716 $ 9,316,499   $ 9,847,458 $ 9,241,633
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE ASSETS $ 9,662,325 $ 9,902,962 $ 9,147,300   $ 9,679,465 $ 9,071,602
             
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL ASSETS $ 9,560,254 $ 10,034,018 $ 9,279,021      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE ASSETS $ 9,393,197 $ 9,866,541 $ 9,110,166      
             
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
             
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Interest income $ 87,266 $ 85,420 $ 91,800   $ 345,853 $ 357,720
Fully taxable equivalent adjustment   762   717   712     2,911   2,866
Fully taxable equivalent interest income $ 88,028 $ 86,137 $ 92,512   $ 348,764 $ 360,586
Interest expense   3,560   3,818   5,479     15,960   30,090
Fully taxable equivalent net interest income $ 84,468 $ 82,319 $ 87,033   $ 332,804 $ 330,496
             
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 

 

PARK NATIONAL CORPORATION 
Asset Quality Information
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
Allowance for credit losses:          
Allowance for credit losses, beginning of period $ 85,675   $ 56,679   $ 51,512   $ 49,988   $ 50,624  
Cumulative change in accounting principle; adoption of ASU 2016-13   6,090                  
Charge-offs   5,093     10,304     11,177     13,552     19,403  
Recoveries   8,441     27,246     10,173     7,131     10,210  
Net (recoveries) charge-offs   (3,348 )   (16,942 )   1,004     6,421     9,193  
(Recovery of) provision for credit losses   (11,916 )   12,054     6,171     7,945     8,557  
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
           
           
General reserve trends:          
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
Allowance on purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)       167     268          
Allowance on purchased loans excluded from the general reserve       678              
Specific reserves on individually evaluated loans   1,616     5,434     5,230     2,273     684  
General reserves on collectively evaluated loans $ 81,581   $ 79,396   $ 51,181   $ 49,239   $ 49,304  
           
Total loans $ 6,871,122   $ 7,177,785   $ 6,501,404   $ 5,692,132   $ 5,372,483  
PCD loans (PCI loans for years 2020 and prior)   7,149     11,153     14,331     3,943      
Purchased loans excluded from collectively evaluated loans       360,056     548,436     225,029      
Individually evaluated loans   74,502     108,407     77,459     48,135     56,545  
Collectively evaluated loans $ 6,789,471   $ 6,698,169   $ 5,861,178   $ 5,415,025   $ 5,315,938  
           
Asset Quality Ratios:          
Net (recoveries) charge-offs as a % of average loans (0.05) % (0.24) %   0.02 %   0.12 %   0.17 %
Allowance for credit losses as a % of period end loans   1.21 %   1.19 %   0.87 %   0.90 %   0.93 %
Allowance for credit losses as a % of period end loans (excluding PPP loans) (k)   1.22 %   1.25 % N.A. N.A. N.A.
General reserve as a % of collectively evaluated loans   1.20 %   1.19 %   0.87 %   0.91 %   0.93 %
General reserves as a % of collectively evaluated loans (excluding PPP loans) (k)   1.21 %   1.24 % N.A. N.A. N.A.
           
Nonperforming assets:          
Nonaccrual loans $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
Accruing troubled debt restructurings   28,323     20,788     21,215     15,173     20,111  
Loans past due 90 days or more   1,607     1,458     2,658     2,243     1,792  
Total nonperforming loans $ 102,652   $ 139,614   $ 113,953   $ 85,370   $ 93,959  
Other real estate owned - Park National Bank   181     837     3,100     2,788     6,524  
Other real estate owned - SEPH   594     594     929     1,515     7,666  
Other nonperforming assets - Park National Bank   2,750     3,164     3,599     3,464     4,849  
Total nonperforming assets $ 106,177   $ 144,209   $ 121,581   $ 93,137   $ 112,998  
Percentage of nonaccrual loans to period end loans   1.06 %   1.64 %   1.39 %   1.19 %   1.34 %
Percentage of nonperforming loans to period end loans   1.49 %   1.95 %   1.75 %   1.50 %   1.75 %
Percentage of nonperforming assets to period end loans   1.55 %   2.01 %   1.87 %   1.64 %   2.10 %
Percentage of nonperforming assets to period end total assets   1.11 %   1.55 %   1.42 %   1.19 %   1.50 %
           
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 
PARK NATIONAL CORPORATION 
Asset Quality Information (continued)
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
           
New nonaccrual loan information:          
Nonaccrual loans, beginning of period $ 117,368   $ 90,080   $ 67,954   $ 72,056   $ 87,822  
New nonaccrual loans   38,478     103,386     81,009     76,611     58,753  
Resolved nonaccrual loans   83,124     76,098     58,883     80,713     74,519  
Nonaccrual loans, end of period $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
           
Impaired commercial loan portfolio information (period end):          
Unpaid principal balance $ 75,126   $ 109,062   $ 78,178   $ 59,381   $ 66,585  
Prior charge-offs   624     655     719     11,246     10,040  
Remaining principal balance   74,502     108,407     77,459     48,135     56,545  
Specific reserves   1,616     5,434     5,230     2,273     684  
Book value, after specific reserves $ 72,886   $ 102,973   $ 72,229   $ 45,862   $ 55,861  
           

 

PARK NATIONAL CORPORATION      
Financial Reconciliations            
NON-GAAP RECONCILIATIONS            
  THREE MONTHS ENDED   YEAR ENDED
(in thousands, except share and per share data) December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Net interest income $ 83,706   $ 81,602   $ 86,321     $ 329,893   $ 327,630  
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions   559     807     919       3,303     4,669  
less interest income on former Vision Bank relationships   4,628     414     102       7,985     453  
Net interest income - adjusted $ 78,519   $ 80,381   $ 85,300     $ 318,605   $ 322,508  
             
(Recovery of) provision for credit losses $ (4,993 ) $ 1,972   $ (19,159 )   $ (11,916 ) $ 12,054  
less recoveries on former Vision Bank relationships   (106 )   (2,654 )   (20,496 )     (3,169 )   (21,982 )
(Recovery of) provision for credit losses - adjusted $ (4,887 ) $ 4,626   $ 1,337     $ (8,747 ) $ 34,036  
             
Other income $ 32,206   $ 32,411   $ 35,656     $ 129,944   $ 125,664  
less net gain on sale of former Vision Bank OREO properties                     1,208  
less other service income related to former Vision Bank relationships   321     143     503       525     590  
less rebranding initiative related expenses           (298 )         (572 )
less net gain on the sale of debt securities in the ordinary course of business                     3,286  
Other income - adjusted $ 31,885   $ 32,268   $ 35,451     $ 129,419   $ 121,152  
             
Other expense $ 75,764   $ 68,489   $ 85,661     $ 283,518   $ 286,595  
less merger-related expenses related to NewDominion and Carolina Alliance acquisitions   4     4     9       24     629  
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions   420     420     525       1,798     2,263  
less direct expenses related to collection of payments on former Vision Bank loan relationships   700     254     4,051       1,361     4,283  
less FHLB prepayment penalty           8,736           10,529  
less rebranding initiative related expenses   351     437     229       2,085     1,040  
less Foundation contribution           3,000       4,000     3,000  
less severance and restructuring charges   73     140     4,039       367     4,443  
less COVID-19 related expenses (j)   587         738       2,122     3,622  
Other expense - adjusted $ 73,629   $ 67,234   $ 64,334     $ 271,761   $ 256,786  
             
Tax effect of adjustments to net income identified above (i) $ (731 ) $ (580 ) $ (83 )   $ (677 ) $ (379 )
             
Net income - reported $ 36,548   $ 35,434   $ 45,200     $ 153,945   $ 127,923  
Net income - adjusted (h) $ 33,800   $ 33,251   $ 44,888     $ 151,397   $ 126,495  
             
Diluted earnings per share $ 2.23   $ 2.16   $ 2.75     $ 9.37   $ 7.80  
Diluted earnings per share, adjusted (h) $ 2.07   $ 2.02   $ 2.73     $ 9.22   $ 7.71  
             
Annualized return on average assets (a)(b)   1.48 %   1.40 %   1.93 %     1.56 %   1.38 %
Annualized return on average assets, adjusted (a)(b)(h)   1.36 %   1.31 %   1.92 %     1.54 %   1.37 %
             
Annualized return on average tangible assets (a)(b)(e)   1.50 %   1.42 %   1.97 %     1.59 %   1.41 %
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)   1.39 %   1.33 %   1.95 %     1.56 %   1.39 %
             
Annualized return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %     14.45 %   12.68 %
Annualized return on average shareholders' equity, adjusted (a)(b)(h)   12.43 %   12.23 %   17.25 %     14.21 %   12.54 %
             
Annualized return on average tangible equity (a)(b)(c)   15.91 %   15.44 %   20.76 %     17.15 %   15.25 %
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)   14.72 %   14.49 %   20.61 %     16.87 %   15.08 %
             
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %     61.27 %   62.83 %
Efficiency ratio, adjusted (g)(h)   66.23 %   59.31 %   52.97 %     60.27 %   57.51 %
             
Annualized net interest margin (g)   3.72 %   3.53 %   4.07 %     3.69 %   3.93 %
Annualized net interest margin, adjusted (g)(h)   3.49 %   3.48 %   4.02 %     3.56 %   3.86 %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 

 

PARK NATIONAL CORPORATION      
Financial Reconciliations (continued)
             
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
             
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE SHAREHOLDERS' EQUITY $ 1,078,494 $ 1,078,465 $ 1,035,493   $ 1,065,460 $ 1,009,102
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE EQUITY $ 911,162 $ 910,711 $ 866,294   $ 897,467 $ 839,071
             
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL SHAREHOLDERS' EQUITY $ 1,110,759 $ 1,067,912 $ 1,040,256      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE EQUITY $ 943,702 $ 900,435 $ 871,401      
             
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
             
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE ASSETS $ 9,829,657 $ 10,070,716 $ 9,316,499   $ 9,847,458 $ 9,241,633
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE ASSETS $ 9,662,325 $ 9,902,962 $ 9,147,300   $ 9,679,465 $ 9,071,602
             
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL ASSETS $ 9,560,254 $ 10,034,018 $ 9,279,021      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE ASSETS $ 9,393,197 $ 9,866,541 $ 9,110,166      
             
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
             
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Interest income $ 87,266 $ 85,420 $ 91,800   $ 345,853 $ 357,720
Fully taxable equivalent adjustment   762   717   712     2,911   2,866
Fully taxable equivalent interest income $ 88,028 $ 86,137 $ 92,512   $ 348,764 $ 360,586
Interest expense   3,560   3,818   5,479     15,960   30,090
Fully taxable equivalent net interest income $ 84,468 $ 82,319 $ 87,033   $ 332,804 $ 330,496
             
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.      
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.        
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 

 

PARK NATIONAL CORPORATION 
Asset Quality Information
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
Allowance for credit losses:          
Allowance for credit losses, beginning of period $ 85,675   $ 56,679   $ 51,512   $ 49,988   $ 50,624  
Cumulative change in accounting principle; adoption of ASU 2016-13   6,090                  
Charge-offs   5,093     10,304     11,177     13,552     19,403  
Recoveries   8,441     27,246     10,173     7,131     10,210  
Net (recoveries) charge-offs   (3,348 )   (16,942 )   1,004     6,421     9,193  
(Recovery of) provision for credit losses   (11,916 )   12,054     6,171     7,945     8,557  
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
           
           
General reserve trends:          
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
Allowance on purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)       167     268          
Allowance on purchased loans excluded from the general reserve       678              
Specific reserves on individually evaluated loans   1,616     5,434     5,230     2,273     684  
General reserves on collectively evaluated loans $ 81,581   $ 79,396   $ 51,181   $ 49,239   $ 49,304  
           
Total loans $ 6,871,122   $ 7,177,785   $ 6,501,404   $ 5,692,132   $ 5,372,483  
PCD loans (PCI loans for years 2020 and prior)   7,149     11,153     14,331     3,943      
Purchased loans excluded from collectively evaluated loans       360,056     548,436     225,029      
Individually evaluated loans   74,502     108,407     77,459     48,135     56,545  
Collectively evaluated loans $ 6,789,471   $ 6,698,169   $ 5,861,178   $ 5,415,025   $ 5,315,938  
           
Asset Quality Ratios:          
Net (recoveries) charge-offs as a % of average loans (0.05) % (0.24) %   0.02 %   0.12 %   0.17 %
Allowance for credit losses as a % of period end loans   1.21 %   1.19 %   0.87 %   0.90 %   0.93 %
Allowance for credit losses as a % of period end loans (excluding PPP loans) (k)   1.22 %   1.25 % N.A. N.A. N.A.
General reserve as a % of collectively evaluated loans   1.20 %   1.19 %   0.87 %   0.91 %   0.93 %
General reserves as a % of collectively evaluated loans (excluding PPP loans) (k)   1.21 %   1.24 % N.A. N.A. N.A.
           
Nonperforming assets:          
Nonaccrual loans $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
Accruing troubled debt restructurings   28,323     20,788     21,215     15,173     20,111  
Loans past due 90 days or more   1,607     1,458     2,658     2,243     1,792  
Total nonperforming loans $ 102,652   $ 139,614   $ 113,953   $ 85,370   $ 93,959  
Other real estate owned - Park National Bank   181     837     3,100     2,788     6,524  
Other real estate owned - SEPH   594     594     929     1,515     7,666  
Other nonperforming assets - Park National Bank   2,750     3,164     3,599     3,464     4,849  
Total nonperforming assets $ 106,177   $ 144,209   $ 121,581   $ 93,137   $ 112,998  
Percentage of nonaccrual loans to period end loans   1.06 %   1.64 %   1.39 %   1.19 %   1.34 %
Percentage of nonperforming loans to period end loans   1.49 %   1.95 %   1.75 %   1.50 %   1.75 %
Percentage of nonperforming assets to period end loans   1.55 %   2.01 %   1.87 %   1.64 %   2.10 %
Percentage of nonperforming assets to period end total assets   1.11 %   1.55 %   1.42 %   1.19 %   1.50 %
           
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 
PARK NATIONAL CORPORATION 
Asset Quality Information (continued)
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
           
New nonaccrual loan information:          
Nonaccrual loans, beginning of period $ 117,368   $ 90,080   $ 67,954   $ 72,056   $ 87,822  
New nonaccrual loans   38,478     103,386     81,009     76,611     58,753  
Resolved nonaccrual loans   83,124     76,098     58,883     80,713     74,519  
Nonaccrual loans, end of period $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
           
Impaired commercial loan portfolio information (period end):          
Unpaid principal balance $ 75,126   $ 109,062   $ 78,178   $ 59,381   $ 66,585  
Prior charge-offs   624     655     719     11,246     10,040  
Remaining principal balance   74,502     108,407     77,459     48,135     56,545  
Specific reserves   1,616     5,434     5,230     2,273     684  
Book value, after specific reserves $ 72,886   $ 102,973   $ 72,229   $ 45,862   $ 55,861  
           
 

 

PARK NATIONAL CORPORATION
Financial Reconciliations
NON-GAAP RECONCILIATIONS
  THREE MONTHS ENDED   YEAR ENDED
(in thousands, except share and per share data) December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Net interest income $ 83,706   $ 81,602   $ 86,321     $ 329,893   $ 327,630  
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions   559     807     919       3,303     4,669  
less interest income on former Vision Bank relationships   4,628     414     102       7,985     453  
Net interest income - adjusted $ 78,519   $ 80,381   $ 85,300     $ 318,605   $ 322,508  
             
(Recovery of) provision for credit losses $ (4,993 ) $ 1,972   $ (19,159 )   $ (11,916 ) $ 12,054  
less recoveries on former Vision Bank relationships   (106 )   (2,654 )   (20,496 )     (3,169 )   (21,982 )
(Recovery of) provision for credit losses - adjusted $ (4,887 ) $ 4,626   $ 1,337     $ (8,747 ) $ 34,036  
             
Other income $ 32,206   $ 32,411   $ 35,656     $ 129,944   $ 125,664  
less net gain on sale of former Vision Bank OREO properties                     1,208  
less other service income related to former Vision Bank relationships   321     143     503       525     590  
less rebranding initiative related expenses           (298 )         (572 )
less net gain on the sale of debt securities in the ordinary course of business                     3,286  
Other income - adjusted $ 31,885   $ 32,268   $ 35,451     $ 129,419   $ 121,152  
             
Other expense $ 75,764   $ 68,489   $ 85,661     $ 283,518   $ 286,595  
less merger-related expenses related to NewDominion and Carolina Alliance acquisitions   4     4     9       24     629  
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions   420     420     525       1,798     2,263  
less direct expenses related to collection of payments on former Vision Bank loan relationships   700     254     4,051       1,361     4,283  
less FHLB prepayment penalty           8,736           10,529  
less rebranding initiative related expenses   351     437     229       2,085     1,040  
less Foundation contribution           3,000       4,000     3,000  
less severance and restructuring charges   73     140     4,039       367     4,443  
less COVID-19 related expenses (j)   587         738       2,122     3,622  
Other expense - adjusted $ 73,629   $ 67,234   $ 64,334     $ 271,761   $ 256,786  
             
Tax effect of adjustments to net income identified above (i) $ (731 ) $ (580 ) $ (83 )   $ (677 ) $ (379 )
             
Net income - reported $ 36,548   $ 35,434   $ 45,200     $ 153,945   $ 127,923  
Net income - adjusted (h) $ 33,800   $ 33,251   $ 44,888     $ 151,397   $ 126,495  
             
Diluted earnings per share $ 2.23   $ 2.16   $ 2.75     $ 9.37   $ 7.80  
Diluted earnings per share, adjusted (h) $ 2.07   $ 2.02   $ 2.73     $ 9.22   $ 7.71  
             
Annualized return on average assets (a)(b)   1.48 %   1.40 %   1.93 %     1.56 %   1.38 %
Annualized return on average assets, adjusted (a)(b)(h)   1.36 %   1.31 %   1.92 %     1.54 %   1.37 %
             
Annualized return on average tangible assets (a)(b)(e)   1.50 %   1.42 %   1.97 %     1.59 %   1.41 %
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)   1.39 %   1.33 %   1.95 %     1.56 %   1.39 %
             
Annualized return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %     14.45 %   12.68 %
Annualized return on average shareholders' equity, adjusted (a)(b)(h)   12.43 %   12.23 %   17.25 %     14.21 %   12.54 %
             
Annualized return on average tangible equity (a)(b)(c)   15.91 %   15.44 %   20.76 %     17.15 %   15.25 %
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)   14.72 %   14.49 %   20.61 %     16.87 %   15.08 %
             
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %     61.27 %   62.83 %
Efficiency ratio, adjusted (g)(h)   66.23 %   59.31 %   52.97 %     60.27 %   57.51 %
             
Annualized net interest margin (g)   3.72 %   3.53 %   4.07 %     3.69 %   3.93 %
Annualized net interest margin, adjusted (g)(h)   3.49 %   3.48 %   4.02 %     3.56 %   3.86 %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.   

 

PARK NATIONAL CORPORATION
Financial Reconciliations (continued)
             
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
             
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE SHAREHOLDERS' EQUITY $ 1,078,494 $ 1,078,465 $ 1,035,493   $ 1,065,460 $ 1,009,102
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE EQUITY $ 911,162 $ 910,711 $ 866,294   $ 897,467 $ 839,071
             
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL SHAREHOLDERS' EQUITY $ 1,110,759 $ 1,067,912 $ 1,040,256      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE EQUITY $ 943,702 $ 900,435 $ 871,401      
             
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
             
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE ASSETS $ 9,829,657 $ 10,070,716 $ 9,316,499   $ 9,847,458 $ 9,241,633
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE ASSETS $ 9,662,325 $ 9,902,962 $ 9,147,300   $ 9,679,465 $ 9,071,602
             
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL ASSETS $ 9,560,254 $ 10,034,018 $ 9,279,021      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE ASSETS $ 9,393,197 $ 9,866,541 $ 9,110,166      
             
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
             
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Interest income $ 87,266 $ 85,420 $ 91,800   $ 345,853 $ 357,720
Fully taxable equivalent adjustment   762   717   712     2,911   2,866
Fully taxable equivalent interest income $ 88,028 $ 86,137 $ 92,512   $ 348,764 $ 360,586
Interest expense   3,560   3,818   5,479     15,960   30,090
Fully taxable equivalent net interest income $ 84,468 $ 82,319 $ 87,033   $ 332,804 $ 330,496
             
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.      
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.        
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 

 

PARK NATIONAL CORPORATION
Financial Highlights
As of or for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020
             
    2021     2021     2020     Percent change vs.
(in thousands, except share and per share data) 4th QTR 3rd QTR 4th QTR   3Q '21 4Q '20
INCOME STATEMENT:            
Net interest income $ 83,706   $ 81,602   $ 86,321     2.6 % (3.0)  %
(Recovery of) provision for credit losses (l)   (4,993 )   1,972     (19,159 )   N.M N.M
Other income   32,206     32,411     35,656     (0.6) % (9.7) %
Other expense   75,764     68,489     85,661     10.6 % (11.6) %
Income before income taxes $ 45,141   $ 43,552   $ 55,475     3.6 % (18.6) %
Income taxes   8,593     8,118     10,275     5.9 % (16.4) %
Net income $ 36,548   $ 35,434   $ 45,200     3.1 % (19.1) %
             
MARKET DATA:            
Earnings per common share - basic (a) $ 2.25   $ 2.17   $ 2.77     3.7 % (18.8) %
Earnings per common share - diluted (a)   2.23     2.16     2.75     3.2 % (18.9) %
Cash dividends declared per common share   1.23     1.03     1.02     19.4 % 20.6  %
Book value per common share at period end   68.48     65.90     63.76     3.9 % 7.4  %
Market price per common share at period end   137.31     121.95     105.01     12.6 % 30.8  %
Market capitalization at period end   2,227,108     1,976,343     1,713,154     12.7 % 30.0  %
             
Weighted average common shares - basic (b)   16,216,076     16,292,312     16,310,551     (0.5) % (0.6) %
Weighted average common shares - diluted (b)   16,363,968     16,423,912     16,434,812     (0.4) % (0.4) %
Common shares outstanding at period end   16,219,563     16,206,177     16,314,197     0.1 % (0.6) %
             
PERFORMANCE RATIOS: (annualized)            
Return on average assets (a)(b)   1.48 %   1.40 %   1.93 %   5.7  % (23.3) %
Return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %   3.1  % (22.6) %
Yield on loans   4.58 %   4.47 %   4.69 %   2.5  % (2.3) %
Yield on investment securities   2.05 %   2.12 %   2.80 %   (3.3) % (26.8) %
Yield on money market instruments   0.15 %   0.16 %   0.11 %   (6.3) % 36.4  %
Yield on interest earning assets   3.88 %   3.69 %   4.33 %   5.1  % (10.4) %
Cost of interest bearing deposits   0.09 %   0.11 %   0.19 %   (18.2) % (52.6) %
Cost of borrowings   2.09 %   2.00 %   2.01 %   4.5  % 4.0  %
Cost of paying interest bearing liabilities   0.25 %   0.26 %   0.40 %   (3.8) % (37.5) %
Net interest margin (g)   3.72 %   3.53 %   4.07 %   5.4  % (8.6) %
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %   8.8  % (7.0) %
             
OTHER RATIOS (NON-GAAP):            
Tangible book value per share (d) $ 58.18   $ 55.56   $ 53.41     4.7  % 8.9  %
             
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.            
             
             
PARK NATIONAL CORPORATION
Financial Highlights (continued)
As of or for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020
             
          Percent change vs.
(in thousands, except ratios) December 31,
2021
September 30,
2021
December 31,
2020
  3Q '21 4Q '20
BALANCE SHEET:            
Investment securities $ 1,815,408   $ 1,609,303   $ 1,124,806     12.8 % 61.4 %
Loans   6,871,122     6,908,417     7,177,785     (0.5) % (4.3) %
Allowance for credit losses (l)   83,197     88,129     85,675     (5.6) % (2.9) %
Goodwill and other intangible assets   167,057     167,477     168,855     (0.3) % (1.1)  %
Other real estate owned (OREO)   775     813     1,431     (4.7) % (45.8) %
Total assets   9,560,254     10,034,018     9,279,021     (4.7) % 3.0  %
Total deposits   7,904,528     8,364,385     7,572,358     (5.5) % 4.4  %
Borrowings   426,996     424,078     562,504     0.7 % (24.1) %
Total shareholders' equity   1,110,759     1,067,912     1,040,256     4.0 % 6.8  %
Tangible equity (d)   943,702     900,435     871,401     4.8 % 8.3  %
Total nonperforming loans   102,652     106,872     139,614     (3.9) % (26.5) %
Total nonperforming assets   106,177     110,849     144,209     (4.2) % (26.4) %
             
ASSET QUALITY RATIOS:            
Loans as a % of period end total assets   71.87 %   68.85 %   77.35 %   4.4  % (7.1) %
Total nonperforming loans as a % of period end loans   1.49 %   1.55 %   1.95 %   (3.9) % (23.6) %
Total nonperforming assets as a % of period end loans + OREO + other nonperforming assets   1.54 %   1.60 %   2.01 %   (3.8) % (23.4) %
Allowance for credit losses as a % of period end loans   1.21 %   1.28 %   1.19 %   (5.5) % 1.7  %
Net loan recoveries $ (61 ) $ (2,580 ) $ (17,796 )   N.M N.M
Annualized net loan recoveries as a % of average loans (b)   % (0.15)% (0.98)%   N.M N.M
             
CAPITAL & LIQUIDITY:            
Total shareholders' equity / Period end total assets   11.62 %   10.64 %   11.21 %   9.2 % 3.7  %
Tangible equity (d) / Tangible assets (f)   10.05 %   9.13 %   9.57 %   10.1 % 5.0  %
Average shareholders' equity / Average assets (b)   10.97 %   10.71 %   11.11 %   2.4 % (1.3) %
Average shareholders' equity / Average loans (b)   15.69 %   15.50 %   14.29 %   1.2 % 9.8  %
Average loans / Average deposits (b)   83.78 %   82.68 %   95.80 %   1.3 % (12.5) %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.      
       

 

PARK NATIONAL CORPORATION
Financial Highlights
Year ended December 31, 2021 and December 31, 2020      
         
         
(in thousands, except share and per share data)   2021     2020     Percent change
vs '20
INCOME STATEMENT:        
Net interest income $ 329,893   $ 327,630     0.7 %
(Recovery of) provision for credit losses (l)   (11,916 )   12,054     N.M
Other income   129,944     125,664     3.4 %
Other expense   283,518     286,595     (1.1) %
Income before income taxes $ 188,235   $ 154,645     21.7 %
Income taxes   34,290     26,722     28.3 %
Net income $ 153,945   $ 127,923     20.3 %
         
MARKET DATA:        
Earnings per common share - basic (a) $ 9.45   $ 7.85     20.4 %
Earnings per common share - diluted (a)   9.37     7.80     20.1 %
Cash dividends declared per common share   4.52     4.28     5.6 %
         
Weighted average common shares - basic (b)   16,291,016     16,302,825     (0.1) %
Weighted average common shares - diluted (b)   16,425,206     16,407,502     0.1 %
         
PERFORMANCE RATIOS:        
Return on average assets (a)(b)   1.56 %   1.38 %   13.0 %
Return on average shareholders' equity (a)(b)   14.45 %   12.68 %   14.0 %
Yield on loans   4.53 %   4.71 %   (3.8) %
Yield on investment securities   2.22 %   2.66 %   (16.5) %
Yield on money market instruments   0.13 %   0.26 %   (50.0) %
Yield on interest earning assets   3.86 %   4.28 %   (9.8) %
Cost of interest bearing deposits   0.12 %   0.41 %   (70.7) %
Cost of borrowings   1.96 %   1.77 %   10.7 %
Cost of paying interest bearing liabilities   0.28 %   0.52 %   (46.2) %
Net interest margin (g)   3.69 %   3.93 %   (6.1) %
Efficiency ratio (g)   61.27 %   62.83 %   (2.5) %
         
ASSET QUALITY RATIOS        
Net loan recoveries $ (3,348 ) $ (16,942 )   N.M.
Net loan recoveries as a % of average loans (b) (0.05) % (0.24) %   N.M.
         
CAPITAL & LIQUIDITY        
Average shareholders' equity / Average assets (b)   10.82 %   10.92 %   (0.9) %
Average shareholders' equity / Average loans (b)   15.19 %   14.44 %   5.2  %
Average loans / Average deposits (b)   85.68 %   91.58 %   (6.4) %
         
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
         

 

                 
PARK NATIONAL CORPORATION        
Consolidated Statements of Income        
                 
    Three Months Ended   Year Ended
    December 31,   December 31,
(in thousands, except share and per share data)     2021       2020       2021       2020
                 
Interest income:                
Interest and fees on loans   $ 79,168     $ 85,268     $ 317,208     $ 328,727
Interest on:                
Obligations of U.S. Government, its agencies                
and other securities - taxable     5,698       4,420       19,458       19,818
Obligations of states and political subdivisions - tax-exempt     2,209       2,040       8,307       8,436
Other interest income     191       72       880       739
Total interest income     87,266       91,800       345,853       357,720
                 
Interest expense:                
Interest on deposits:                
Demand and savings deposits     373       490       1,595       9,142
Time deposits     831       1,893       4,711       12,186
Interest on borrowings     2,356       3,096       9,654       8,762
Total interest expense     3,560       5,479       15,960       30,090
                 
    Net interest income     83,706       86,321       329,893       327,630
                 
(Recovery of) provision for credit losses (l)     (4,993 )     (19,159 )     (11,916 )     12,054
                 
    Net interest income after (recovery of) provision for credit losses     88,699       105,480       341,809       315,576
                 
Other income     32,206       35,656       129,944       125,664
                 
Other expense     75,764       85,661       283,518       286,595
                 
    Income before income taxes     45,141       55,475       188,235       154,645
                 
Income taxes     8,593       10,275       34,290       26,722
                 
Net income   $ 36,548     $ 45,200     $ 153,945     $ 127,923
                 
Per common share:                
  Net income - basic   $ 2.25     $ 2.77     $ 9.45     $ 7.85
  Net income - diluted   $ 2.23     $ 2.75     $ 9.37     $ 7.80
                 
  Weighted average shares - basic     16,216,076       16,310,551       16,291,016       16,302,825
  Weighted average shares - diluted     16,363,968       16,434,812       16,425,206       16,407,502
                 
  Cash dividends declared   $ 1.23     $ 1.02     $ 4.52     $ 4.28
                 

 

PARK NATIONAL CORPORATION 
Consolidated Balance Sheets
     
(in thousands, except share data) December 31, 2021 December 31, 2020
     
Assets    
     
Cash and due from banks $ 144,507   $ 155,596  
Money market instruments   74,673     214,878  
Investment securities   1,815,408     1,124,806  
Loans   6,871,122     7,177,785  
Allowance for credit losses (l)   (83,197 )   (85,675 )
Loans, net   6,787,925     7,092,110  
Bank premises and equipment, net   89,008     88,660  
Goodwill and other intangible assets   167,057     168,855  
Other real estate owned   775     1,431  
Other assets   480,901     432,685  
Total assets $ 9,560,254   $ 9,279,021  
     
Liabilities and Shareholders' Equity    
     
Deposits:    
Noninterest bearing $ 3,066,419   $ 2,727,100  
Interest bearing   4,838,109     4,845,258  
Total deposits   7,904,528     7,572,358  
Borrowings   426,996     562,504  
Other liabilities   117,971     103,903  
Total liabilities $ 8,449,495   $ 8,238,765  
     
     
Shareholders' Equity:    
Preferred shares (200,000 shares authorized; no shares outstanding at December 31, 2021 and December 31, 2020) $   $  
Common shares (No par value; 20,000,000 shares authorized; 17,623,118 shares issued at December 31, 2021 and 17,623,163 shares issued at December 31, 2020)   461,800     460,687  
Accumulated other comprehensive income, net of taxes   15,155     5,571  
Retained earnings   776,294     704,764  
Treasury shares (1,403,555 shares at December 31, 2021 and 1,308,966 shares at December 31, 2020)   (142,490 )   (130,766 )
Total shareholders' equity $ 1,110,759   $ 1,040,256  
Total liabilities and shareholders' equity $ 9,560,254   $ 9,279,021  

 

       
PARK NATIONAL CORPORATION       
Consolidated Average Balance Sheets      
           
  Three Months Ended   Year Ended
  December 31,   December 31,
(in thousands)   2021     2020       2021     2020  
           
Assets          
           
Cash and due from banks $ 148,433   $ 120,599     $ 139,678   $ 127,214  
Money market instruments   491,093     263,212       665,714     280,952  
Investment securities   1,696,537     1,066,145       1,407,999     1,214,551  
Loans   6,872,620     7,245,273       7,014,517     6,990,458  
Allowance for credit losses (l)   (88,017 )   (89,920 )     (87,233 )   (71,221 )
Loans, net   6,784,603     7,155,353       6,927,284     6,919,237  
Bank premises and equipment, net   89,312     86,717       89,758     81,357  
Goodwill and other intangible assets   167,332     169,199       167,993     170,031  
Other real estate owned   802     856       902     2,174  
Other assets   451,545     454,418       448,130     446,117  
Total assets $ 9,829,657   $ 9,316,499     $ 9,847,458   $ 9,241,633  
           
           
Liabilities and Shareholders' Equity          
           
Deposits:          
Noninterest bearing $ 3,058,428   $ 2,657,881     $ 2,937,035   $ 2,394,717  
Interest bearing   5,145,026     4,904,995       5,249,467     5,238,147  
Total deposits   8,203,454     7,562,876       8,186,502     7,632,864  
Borrowings   448,298     611,890       492,943     494,532  
Other liabilities   99,411     106,240       102,553     105,135  
Total liabilities $ 8,751,163   $ 8,281,006     $ 8,781,998   $ 8,232,531  
           
Shareholders' Equity:          
Preferred shares $   $     $   $  
Common shares   460,037     458,521       459,421     458,096  
Accumulated other comprehensive (loss) income, net of taxes   (10,656 )   12,594       (4,120 )   9,688  
Retained earnings   771,957     695,509       744,102     673,273  
Treasury shares   (142,844 )   (131,131 )     (133,943 )   (131,955 )
Total shareholders' equity $ 1,078,494   $ 1,035,493     $ 1,065,460   $ 1,009,102  
Total liabilities and shareholders' equity $ 9,829,657   $ 9,316,499     $ 9,847,458   $ 9,241,633  
           

 

PARK NATIONAL CORPORATION 
Consolidated Statements of Income - Linked Quarters
           
    2021     2021   2021     2021     2020  
(in thousands, except per share data) 4th QTR 3rd QTR 2nd QTR 1st QTR 4th QTR
           
Interest income:          
Interest and fees on loans $ 79,168   $ 78,127 $ 81,176   $ 78,737   $ 85,268  
Interest on:          
Obligations of U.S. Government, its agencies and other securities - taxable   5,698     4,904   4,600     4,256     4,420  
Obligations of states and political subdivisions - tax-exempt   2,209     2,029   2,032     2,037     2,040  
Other interest income   191     360   186     143     72  
Total interest income   87,266     85,420   87,994     85,173     91,800  
           
Interest expense:          
Interest on deposits:          
Demand and savings deposits   373     435   401     386     490  
Time deposits   831     1,011   1,285     1,584     1,893  
Interest on borrowings   2,356     2,372   2,457     2,469     3,096  
Total interest expense   3,560     3,818   4,143     4,439     5,479  
           
Net interest income   83,706     81,602   83,851     80,734     86,321  
           
(Recovery of) provision for credit losses (l)   (4,993 )   1,972   (4,040 )   (4,855 )   (19,159 )
           
Net interest income after (recovery of) provision for credit losses   88,699     79,630   87,891     85,589     105,480  
           
Other income   32,206     32,411   31,238     34,089     35,656  
           
Other expense   75,764     68,489   71,400     67,865     85,661  
           
Income before income taxes   45,141     43,552   47,729     51,813     55,475  
           
Income taxes   8,593     8,118   8,597     8,982     10,275  
           
Net income  $ 36,548   $ 35,434 $ 39,132   $ 42,831   $ 45,200  
           
Per common share:          
Net income - basic $ 2.25   $ 2.17 $ 2.39   $ 2.63   $ 2.77  
Net income - diluted $ 2.23   $ 2.16 $ 2.38   $ 2.61   $ 2.75  
                             

 

PARK NATIONAL CORPORATION 
Detail of other income and other expense - Linked Quarters
           
  2021 2021 2021 2021
2020
(in thousands) 4th QTR 3rd QTR 2nd QTR 1st QTR 4th QTR
           
Other income:          
Income from fiduciary activities $ 8,887 $ 8,820 $ 8,569 $ 8,173   $ 7,632  
Service charges on deposit accounts   2,357   2,389   2,032   2,054     2,123  
Other service income   6,368   6,668   7,159   9,617     12,040  
Debit card fee income   6,568   6,453   6,758   6,086     5,787  
Bank owned life insurance income   1,121   1,462   1,149   1,165     1,170  
ATM fees   572   622   655   530     432  
Gain (loss) on the sale of OREO, net   22   3   4   (33 )   (7 )
Gain on equity securities, net   2,125   609   467   1,810     2,931  
Other components of net periodic benefit income   2,038   2,038   2,038   2,038     1,988  
Miscellaneous   2,148   3,347   2,407   2,649     1,560  
Total other income $ 32,206 $ 32,411 $ 31,238 $ 34,089   $ 35,656  
           
Other expense:          
Salaries $ 35,953 $ 29,433 $ 30,303 $ 29,896   $ 37,280  
Employee benefits   10,706   10,640   10,056   10,201     7,316  
Occupancy expense   3,161   3,211   3,027   3,640     3,231  
Furniture and equipment expense   2,724   2,797   2,756   2,610     4,949  
Data processing fees   7,860   7,817   7,150   7,712     3,315  
Professional fees and services   7,840   6,973   6,973   5,664     9,359  
Marketing   1,718   1,574   1,290   1,491     1,752  
Insurance   1,547   1,403   1,276   1,691     1,855  
Communication   851   796   770   1,122     1,097  
State tax expense   931   1,113   1,103   1,108     605  
Amortization of intangible assets   420   420   479   479     525  
FHLB prepayment penalty             8,736  
Foundation contributions       4,000       3,000  
Miscellaneous   2,053   2,312   2,217   2,251     2,641  
Total other expense $ 75,764 $ 68,489 $ 71,400 $ 67,865   $ 85,661  

 

PARK NATIONAL CORPORATION 
Asset Quality Information
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
Allowance for credit losses:          
Allowance for credit losses, beginning of period $ 85,675   $ 56,679   $ 51,512   $ 49,988   $ 50,624  
Cumulative change in accounting principle; adoption of ASU 2016-13   6,090                  
Charge-offs   5,093     10,304     11,177     13,552     19,403  
Recoveries   8,441     27,246     10,173     7,131     10,210  
Net (recoveries) charge-offs   (3,348 )   (16,942 )   1,004     6,421     9,193  
(Recovery of) provision for credit losses   (11,916 )   12,054     6,171     7,945     8,557  
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
           
           
General reserve trends:          
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
Allowance on purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)       167     268          
Allowance on purchased loans excluded from the general reserve       678              
Specific reserves on individually evaluated loans   1,616     5,434     5,230     2,273     684  
General reserves on collectively evaluated loans $ 81,581   $ 79,396   $ 51,181   $ 49,239   $ 49,304  
           
Total loans $ 6,871,122   $ 7,177,785   $ 6,501,404   $ 5,692,132   $ 5,372,483  
PCD loans (PCI loans for years 2020 and prior)   7,149     11,153     14,331     3,943      
Purchased loans excluded from collectively evaluated loans       360,056     548,436     225,029      
Individually evaluated loans   74,502     108,407     77,459     48,135     56,545  
Collectively evaluated loans $ 6,789,471   $ 6,698,169   $ 5,861,178   $ 5,415,025   $ 5,315,938  
           
Asset Quality Ratios:          
Net (recoveries) charge-offs as a % of average loans (0.05)% (0.24)%   0.02 %   0.12 %   0.17 %
Allowance for credit losses as a % of period end loans   1.21 %   1.19 %   0.87 %   0.90 %   0.93 %
Allowance for credit losses as a % of period end loans (excluding PPP loans) (k)   1.22 %   1.25 % N.A. N.A. N.A.
General reserve as a % of collectively evaluated loans   1.20 %   1.19 %   0.87 %   0.91 %   0.93 %
General reserves as a % of collectively evaluated loans (excluding PPP loans) (k)   1.21 %   1.24 % N.A. N.A. N.A.
           
Nonperforming assets:          
Nonaccrual loans $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
Accruing troubled debt restructurings   28,323     20,788     21,215     15,173     20,111  
Loans past due 90 days or more   1,607     1,458     2,658     2,243     1,792  
Total nonperforming loans $ 102,652   $ 139,614   $ 113,953   $ 85,370   $ 93,959  
Other real estate owned - Park National Bank   181     837     3,100     2,788     6,524  
Other real estate owned - SEPH   594     594     929     1,515     7,666  
Other nonperforming assets - Park National Bank   2,750     3,164     3,599     3,464     4,849  
Total nonperforming assets $ 106,177   $ 144,209   $ 121,581   $ 93,137   $ 112,998  
Percentage of nonaccrual loans to period end loans   1.06 %   1.64 %   1.39 %   1.19 %   1.34 %
Percentage of nonperforming loans to period end loans   1.49 %   1.95 %   1.75 %   1.50 %   1.75 %
Percentage of nonperforming assets to period end loans   1.55 %   2.01 %   1.87 %   1.64 %   2.10 %
Percentage of nonperforming assets to period end total assets   1.11 %   1.55 %   1.42 %   1.19 %   1.50 %
           
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 
PARK NATIONAL CORPORATION 
Asset Quality Information (continued)
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
           
New nonaccrual loan information:          
Nonaccrual loans, beginning of period $ 117,368   $ 90,080   $ 67,954   $ 72,056   $ 87,822  
New nonaccrual loans   38,478     103,386     81,009     76,611     58,753  
Resolved nonaccrual loans   83,124     76,098     58,883     80,713     74,519  
Nonaccrual loans, end of period $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
           
Impaired commercial loan portfolio information (period end):          
Unpaid principal balance $ 75,126   $ 109,062   $ 78,178   $ 59,381   $ 66,585  
Prior charge-offs   624     655     719     11,246     10,040  
Remaining principal balance   74,502     108,407     77,459     48,135     56,545  
Specific reserves   1,616     5,434     5,230     2,273     684  
Book value, after specific reserves $ 72,886   $ 102,973   $ 72,229   $ 45,862   $ 55,861  
           

 

PARK NATIONAL CORPORATION      
Financial Reconciliations            
NON-GAAP RECONCILIATIONS            
  THREE MONTHS ENDED   YEAR ENDED
(in thousands, except share and per share data) December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Net interest income $ 83,706   $ 81,602   $ 86,321     $ 329,893   $ 327,630  
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions   559     807     919       3,303     4,669  
less interest income on former Vision Bank relationships   4,628     414     102       7,985     453  
Net interest income - adjusted $ 78,519   $ 80,381   $ 85,300     $ 318,605   $ 322,508  
             
(Recovery of) provision for credit losses $ (4,993 ) $ 1,972   $ (19,159 )   $ (11,916 ) $ 12,054  
less recoveries on former Vision Bank relationships   (106 )   (2,654 )   (20,496 )     (3,169 )   (21,982 )
(Recovery of) provision for credit losses - adjusted $ (4,887 ) $ 4,626   $ 1,337     $ (8,747 ) $ 34,036  
             
Other income $ 32,206   $ 32,411   $ 35,656     $ 129,944   $ 125,664  
less net gain on sale of former Vision Bank OREO properties                     1,208  
less other service income related to former Vision Bank relationships   321     143     503       525     590  
less rebranding initiative related expenses           (298 )         (572 )
less net gain on the sale of debt securities in the ordinary course of business                     3,286  
Other income - adjusted $ 31,885   $ 32,268   $ 35,451     $ 129,419   $ 121,152  
             
Other expense $ 75,764   $ 68,489   $ 85,661     $ 283,518   $ 286,595  
less merger-related expenses related to NewDominion and Carolina Alliance acquisitions   4     4     9       24     629  
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions   420     420     525       1,798     2,263  
less direct expenses related to collection of payments on former Vision Bank loan relationships   700     254     4,051       1,361     4,283  
less FHLB prepayment penalty           8,736           10,529  
less rebranding initiative related expenses   351     437     229       2,085     1,040  
less Foundation contribution           3,000       4,000     3,000  
less severance and restructuring charges   73     140     4,039       367     4,443  
less COVID-19 related expenses (j)   587         738       2,122     3,622  
Other expense - adjusted $ 73,629   $ 67,234   $ 64,334     $ 271,761   $ 256,786  
             
Tax effect of adjustments to net income identified above (i) $ (731 ) $ (580 ) $ (83 )   $ (677 ) $ (379 )
             
Net income - reported $ 36,548   $ 35,434   $ 45,200     $ 153,945   $ 127,923  
Net income - adjusted (h) $ 33,800   $ 33,251   $ 44,888     $ 151,397   $ 126,495  
             
Diluted earnings per share $ 2.23   $ 2.16   $ 2.75     $ 9.37   $ 7.80  
Diluted earnings per share, adjusted (h) $ 2.07   $ 2.02   $ 2.73     $ 9.22   $ 7.71  
             
Annualized return on average assets (a)(b)   1.48 %   1.40 %   1.93 %     1.56 %   1.38 %
Annualized return on average assets, adjusted (a)(b)(h)   1.36 %   1.31 %   1.92 %     1.54 %   1.37 %
             
Annualized return on average tangible assets (a)(b)(e)   1.50 %   1.42 %   1.97 %     1.59 %   1.41 %
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)   1.39 %   1.33 %   1.95 %     1.56 %   1.39 %
             
Annualized return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %     14.45 %   12.68 %
Annualized return on average shareholders' equity, adjusted (a)(b)(h)   12.43 %   12.23 %   17.25 %     14.21 %   12.54 %
             
Annualized return on average tangible equity (a)(b)(c)   15.91 %   15.44 %   20.76 %     17.15 %   15.25 %
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)   14.72 %   14.49 %   20.61 %     16.87 %   15.08 %
             
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %     61.27 %   62.83 %
Efficiency ratio, adjusted (g)(h)   66.23 %   59.31 %   52.97 %     60.27 %   57.51 %
             
Annualized net interest margin (g)   3.72 %   3.53 %   4.07 %     3.69 %   3.93 %
Annualized net interest margin, adjusted (g)(h)   3.49 %   3.48 %   4.02 %     3.56 %   3.86 %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.   

 

PARK NATIONAL CORPORATION      
Financial Reconciliations (continued)
             
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
             
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE SHAREHOLDERS' EQUITY $ 1,078,494 $ 1,078,465 $ 1,035,493   $ 1,065,460 $ 1,009,102
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE EQUITY $ 911,162 $ 910,711 $ 866,294   $ 897,467 $ 839,071
             
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL SHAREHOLDERS' EQUITY $ 1,110,759 $ 1,067,912 $ 1,040,256      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE EQUITY $ 943,702 $ 900,435 $ 871,401      
             
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
             
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE ASSETS $ 9,829,657 $ 10,070,716 $ 9,316,499   $ 9,847,458 $ 9,241,633
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE ASSETS $ 9,662,325 $ 9,902,962 $ 9,147,300   $ 9,679,465 $ 9,071,602
             
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL ASSETS $ 9,560,254 $ 10,034,018 $ 9,279,021      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE ASSETS $ 9,393,197 $ 9,866,541 $ 9,110,166      
             
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
             
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Interest income $ 87,266 $ 85,420 $ 91,800   $ 345,853 $ 357,720
Fully taxable equivalent adjustment   762   717   712     2,911   2,866
Fully taxable equivalent interest income $ 88,028 $ 86,137 $ 92,512   $ 348,764 $ 360,586
Interest expense   3,560   3,818   5,479     15,960   30,090
Fully taxable equivalent net interest income $ 84,468 $ 82,319 $ 87,033   $ 332,804 $ 330,496
             
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.      
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.        
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 

 

PARK NATIONAL CORPORATION 
Asset Quality Information
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
Allowance for credit losses:          
Allowance for credit losses, beginning of period $ 85,675   $ 56,679   $ 51,512   $ 49,988   $ 50,624  
Cumulative change in accounting principle; adoption of ASU 2016-13   6,090                  
Charge-offs   5,093     10,304     11,177     13,552     19,403  
Recoveries   8,441     27,246     10,173     7,131     10,210  
Net (recoveries) charge-offs   (3,348 )   (16,942 )   1,004     6,421     9,193  
(Recovery of) provision for credit losses   (11,916 )   12,054     6,171     7,945     8,557  
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
           
           
General reserve trends:          
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
Allowance on purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)       167     268          
Allowance on purchased loans excluded from the general reserve       678              
Specific reserves on individually evaluated loans   1,616     5,434     5,230     2,273     684  
General reserves on collectively evaluated loans $ 81,581   $ 79,396   $ 51,181   $ 49,239   $ 49,304  
           
Total loans $ 6,871,122   $ 7,177,785   $ 6,501,404   $ 5,692,132   $ 5,372,483  
PCD loans (PCI loans for years 2020 and prior)   7,149     11,153     14,331     3,943      
Purchased loans excluded from collectively evaluated loans       360,056     548,436     225,029      
Individually evaluated loans   74,502     108,407     77,459     48,135     56,545  
Collectively evaluated loans $ 6,789,471   $ 6,698,169   $ 5,861,178   $ 5,415,025   $ 5,315,938  
           
Asset Quality Ratios:          
Net (recoveries) charge-offs as a % of average loans (0.05)% (0.24)%   0.02 %   0.12 %   0.17 %
Allowance for credit losses as a % of period end loans   1.21 %   1.19 %   0.87 %   0.90 %   0.93 %
Allowance for credit losses as a % of period end loans (excluding PPP loans) (k)   1.22 %   1.25 % N.A. N.A. N.A.
General reserve as a % of collectively evaluated loans   1.20 %   1.19 %   0.87 %   0.91 %   0.93 %
General reserves as a % of collectively evaluated loans (excluding PPP loans) (k)   1.21 %   1.24 % N.A. N.A. N.A.
           
Nonperforming assets:          
Nonaccrual loans $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
Accruing troubled debt restructurings   28,323     20,788     21,215     15,173     20,111  
Loans past due 90 days or more   1,607     1,458     2,658     2,243     1,792  
Total nonperforming loans $ 102,652   $ 139,614   $ 113,953   $ 85,370   $ 93,959  
Other real estate owned - Park National Bank   181     837     3,100     2,788     6,524  
Other real estate owned - SEPH   594     594     929     1,515     7,666  
Other nonperforming assets - Park National Bank   2,750     3,164     3,599     3,464     4,849  
Total nonperforming assets $ 106,177   $ 144,209   $ 121,581   $ 93,137   $ 112,998  
Percentage of nonaccrual loans to period end loans   1.06 %   1.64 %   1.39 %   1.19 %   1.34 %
Percentage of nonperforming loans to period end loans   1.49 %   1.95 %   1.75 %   1.50 %   1.75 %
Percentage of nonperforming assets to period end loans   1.55 %   2.01 %   1.87 %   1.64 %   2.10 %
Percentage of nonperforming assets to period end total assets   1.11 %   1.55 %   1.42 %   1.19 %   1.50 %
           
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 
PARK NATIONAL CORPORATION 
Asset Quality Information (continued)
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
           
New nonaccrual loan information:          
Nonaccrual loans, beginning of period $ 117,368   $ 90,080   $ 67,954   $ 72,056   $ 87,822  
New nonaccrual loans   38,478     103,386     81,009     76,611     58,753  
Resolved nonaccrual loans   83,124     76,098     58,883     80,713     74,519  
Nonaccrual loans, end of period $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
           
Impaired commercial loan portfolio information (period end):          
Unpaid principal balance $ 75,126   $ 109,062   $ 78,178   $ 59,381   $ 66,585  
Prior charge-offs   624     655     719     11,246     10,040  
Remaining principal balance   74,502     108,407     77,459     48,135     56,545  
Specific reserves   1,616     5,434     5,230     2,273     684  
Book value, after specific reserves $ 72,886   $ 102,973   $ 72,229   $ 45,862   $ 55,861  
           

 

PARK NATIONAL CORPORATION
Financial Reconciliations
NON-GAAP RECONCILIATIONS
             
  THREE MONTHS ENDED   YEAR ENDED
(in thousands, except share and per share data) December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Net interest income $ 83,706   $ 81,602   $ 86,321     $ 329,893   $ 327,630  
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions   559     807     919       3,303     4,669  
less interest income on former Vision Bank relationships   4,628     414     102       7,985     453  
Net interest income - adjusted $ 78,519   $ 80,381   $ 85,300     $ 318,605   $ 322,508  
             
(Recovery of) provision for credit losses $ (4,993 ) $ 1,972   $ (19,159 )   $ (11,916 ) $ 12,054  
less recoveries on former Vision Bank relationships   (106 )   (2,654 )   (20,496 )     (3,169 )   (21,982 )
(Recovery of) provision for credit losses - adjusted $ (4,887 ) $ 4,626   $ 1,337     $ (8,747 ) $ 34,036  
             
Other income $ 32,206   $ 32,411   $ 35,656     $ 129,944   $ 125,664  
less net gain on sale of former Vision Bank OREO properties                     1,208  
less other service income related to former Vision Bank relationships   321     143     503       525     590  
less rebranding initiative related expenses           (298 )         (572 )
less net gain on the sale of debt securities in the ordinary course of business                     3,286  
Other income - adjusted $ 31,885   $ 32,268   $ 35,451     $ 129,419   $ 121,152  
             
Other expense $ 75,764   $ 68,489   $ 85,661     $ 283,518   $ 286,595  
less merger-related expenses related to NewDominion and Carolina Alliance acquisitions   4     4     9       24     629  
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions   420     420     525       1,798     2,263  
less direct expenses related to collection of payments on former Vision Bank loan relationships   700     254     4,051       1,361     4,283  
less FHLB prepayment penalty           8,736           10,529  
less rebranding initiative related expenses   351     437     229       2,085     1,040  
less Foundation contribution           3,000       4,000     3,000  
less severance and restructuring charges   73     140     4,039       367     4,443  
less COVID-19 related expenses (j)   587         738       2,122     3,622  
Other expense - adjusted $ 73,629   $ 67,234   $ 64,334     $ 271,761   $ 256,786  
             
Tax effect of adjustments to net income identified above (i) $ (731 ) $ (580 ) $ (83 )   $ (677 ) $ (379 )
             
Net income - reported $ 36,548   $ 35,434   $ 45,200     $ 153,945   $ 127,923  
Net income - adjusted (h) $ 33,800   $ 33,251   $ 44,888     $ 151,397   $ 126,495  
             
Diluted earnings per share $ 2.23   $ 2.16   $ 2.75     $ 9.37   $ 7.80  
Diluted earnings per share, adjusted (h) $ 2.07   $ 2.02   $ 2.73     $ 9.22   $ 7.71  
             
Annualized return on average assets (a)(b)   1.48 %   1.40 %   1.93 %     1.56 %   1.38 %
Annualized return on average assets, adjusted (a)(b)(h)   1.36 %   1.31 %   1.92 %     1.54 %   1.37 %
             
Annualized return on average tangible assets (a)(b)(e)   1.50 %   1.42 %   1.97 %     1.59 %   1.41 %
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)   1.39 %   1.33 %   1.95 %     1.56 %   1.39 %
             
Annualized return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %     14.45 %   12.68 %
Annualized return on average shareholders' equity, adjusted (a)(b)(h)   12.43 %   12.23 %   17.25 %     14.21 %   12.54 %
             
Annualized return on average tangible equity (a)(b)(c)   15.91 %   15.44 %   20.76 %     17.15 %   15.25 %
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)   14.72 %   14.49 %   20.61 %     16.87 %   15.08 %
             
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %     61.27 %   62.83 %
Efficiency ratio, adjusted (g)(h)   66.23 %   59.31 %   52.97 %     60.27 %   57.51 %
             
Annualized net interest margin (g)   3.72 %   3.53 %   4.07 %     3.69 %   3.93 %
Annualized net interest margin, adjusted (g)(h)   3.49 %   3.48 %   4.02 %     3.56 %   3.86 %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.   

 

PARK NATIONAL CORPORATION      
Financial Reconciliations (continued)
             
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
             
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE SHAREHOLDERS' EQUITY $ 1,078,494 $ 1,078,465 $ 1,035,493   $ 1,065,460 $ 1,009,102
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE EQUITY $ 911,162 $ 910,711 $ 866,294   $ 897,467 $ 839,071
             
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL SHAREHOLDERS' EQUITY $ 1,110,759 $ 1,067,912 $ 1,040,256      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE EQUITY $ 943,702 $ 900,435 $ 871,401      
             
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
             
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE ASSETS $ 9,829,657 $ 10,070,716 $ 9,316,499   $ 9,847,458 $ 9,241,633
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE ASSETS $ 9,662,325 $ 9,902,962 $ 9,147,300   $ 9,679,465 $ 9,071,602
             
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL ASSETS $ 9,560,254 $ 10,034,018 $ 9,279,021      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE ASSETS $ 9,393,197 $ 9,866,541 $ 9,110,166      
             
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
             
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Interest income $ 87,266 $ 85,420 $ 91,800   $ 345,853 $ 357,720
Fully taxable equivalent adjustment   762   717   712     2,911   2,866
Fully taxable equivalent interest income $ 88,028 $ 86,137 $ 92,512   $ 348,764 $ 360,586
Interest expense   3,560   3,818   5,479     15,960   30,090
Fully taxable equivalent net interest income $ 84,468 $ 82,319 $ 87,033   $ 332,804 $ 330,496
             
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.      
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.        
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 

 

PARK NATIONAL CORPORATION 
Asset Quality Information
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
Allowance for credit losses:          
Allowance for credit losses, beginning of period $ 85,675   $ 56,679   $ 51,512   $ 49,988   $ 50,624  
Cumulative change in accounting principle; adoption of ASU 2016-13   6,090                  
Charge-offs   5,093     10,304     11,177     13,552     19,403  
Recoveries   8,441     27,246     10,173     7,131     10,210  
Net (recoveries) charge-offs   (3,348 )   (16,942 )   1,004     6,421     9,193  
(Recovery of) provision for credit losses   (11,916 )   12,054     6,171     7,945     8,557  
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
           
           
General reserve trends:          
Allowance for credit losses, end of period $ 83,197   $ 85,675   $ 56,679   $ 51,512   $ 49,988  
Allowance on purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)       167     268          
Allowance on purchased loans excluded from the general reserve       678              
Specific reserves on individually evaluated loans   1,616     5,434     5,230     2,273     684  
General reserves on collectively evaluated loans $ 81,581   $ 79,396   $ 51,181   $ 49,239   $ 49,304  
           
Total loans $ 6,871,122   $ 7,177,785   $ 6,501,404   $ 5,692,132   $ 5,372,483  
PCD loans (PCI loans for years 2020 and prior)   7,149     11,153     14,331     3,943      
Purchased loans excluded from collectively evaluated loans       360,056     548,436     225,029      
Individually evaluated loans   74,502     108,407     77,459     48,135     56,545  
Collectively evaluated loans $ 6,789,471   $ 6,698,169   $ 5,861,178   $ 5,415,025   $ 5,315,938  
           
Asset Quality Ratios:          
Net (recoveries) charge-offs as a % of average loans (0.05)% (0.24) %   0.02 %   0.12 %   0.17 %
Allowance for credit losses as a % of period end loans   1.21 %   1.19 %   0.87 %   0.90 %   0.93 %
Allowance for credit losses as a % of period end loans (excluding PPP loans) (k)   1.22 %   1.25 % N.A. N.A. N.A.
General reserve as a % of collectively evaluated loans   1.20 %   1.19 %   0.87 %   0.91 %   0.93 %
General reserves as a % of collectively evaluated loans (excluding PPP loans) (k)   1.21 %   1.24 % N.A. N.A. N.A.
           
Nonperforming assets:          
Nonaccrual loans $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
Accruing troubled debt restructurings   28,323     20,788     21,215     15,173     20,111  
Loans past due 90 days or more   1,607     1,458     2,658     2,243     1,792  
Total nonperforming loans $ 102,652   $ 139,614   $ 113,953   $ 85,370   $ 93,959  
Other real estate owned - Park National Bank   181     837     3,100     2,788     6,524  
Other real estate owned - SEPH   594     594     929     1,515     7,666  
Other nonperforming assets - Park National Bank   2,750     3,164     3,599     3,464     4,849  
Total nonperforming assets $ 106,177   $ 144,209   $ 121,581   $ 93,137   $ 112,998  
Percentage of nonaccrual loans to period end loans   1.06 %   1.64 %   1.39 %   1.19 %   1.34 %
Percentage of nonperforming loans to period end loans   1.49 %   1.95 %   1.75 %   1.50 %   1.75 %
Percentage of nonperforming assets to period end loans   1.55 %   2.01 %   1.87 %   1.64 %   2.10 %
Percentage of nonperforming assets to period end total assets   1.11 %   1.55 %   1.42 %   1.19 %   1.50 %
           
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.
 
PARK NATIONAL CORPORATION 
Asset Quality Information (continued)
           
  Year ended December 31,
(in thousands, except ratios)   2021     2020     2019     2018     2017  
           
           
New nonaccrual loan information:          
Nonaccrual loans, beginning of period $ 117,368   $ 90,080   $ 67,954   $ 72,056   $ 87,822  
New nonaccrual loans   38,478     103,386     81,009     76,611     58,753  
Resolved nonaccrual loans   83,124     76,098     58,883     80,713     74,519  
Nonaccrual loans, end of period $ 72,722   $ 117,368   $ 90,080   $ 67,954   $ 72,056  
           
Impaired commercial loan portfolio information (period end):          
Unpaid principal balance $ 75,126   $ 109,062   $ 78,178   $ 59,381   $ 66,585  
Prior charge-offs   624     655     719     11,246     10,040  
Remaining principal balance   74,502     108,407     77,459     48,135     56,545  
Specific reserves   1,616     5,434     5,230     2,273     684  
Book value, after specific reserves $ 72,886   $ 102,973   $ 72,229   $ 45,862   $ 55,861  
           

 

PARK NATIONAL CORPORATION      
Financial Reconciliations
NON-GAAP RECONCILIATIONS
  THREE MONTHS ENDED   YEAR ENDED
(in thousands, except share and per share data) December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Net interest income $ 83,706   $ 81,602   $ 86,321     $ 329,893   $ 327,630  
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions   559     807     919       3,303     4,669  
less interest income on former Vision Bank relationships   4,628     414     102       7,985     453  
Net interest income - adjusted $ 78,519   $ 80,381   $ 85,300     $ 318,605   $ 322,508  
             
(Recovery of) provision for credit losses $ (4,993 ) $ 1,972   $ (19,159 )   $ (11,916 ) $ 12,054  
less recoveries on former Vision Bank relationships   (106 )   (2,654 )   (20,496 )     (3,169 )   (21,982 )
(Recovery of) provision for credit losses - adjusted $ (4,887 ) $ 4,626   $ 1,337     $ (8,747 ) $ 34,036  
             
Other income $ 32,206   $ 32,411   $ 35,656     $ 129,944   $ 125,664  
less net gain on sale of former Vision Bank OREO properties                     1,208  
less other service income related to former Vision Bank relationships   321     143     503       525     590  
less rebranding initiative related expenses           (298 )         (572 )
less net gain on the sale of debt securities in the ordinary course of business                     3,286  
Other income - adjusted $ 31,885   $ 32,268   $ 35,451     $ 129,419   $ 121,152  
             
Other expense $ 75,764   $ 68,489   $ 85,661     $ 283,518   $ 286,595  
less merger-related expenses related to NewDominion and Carolina Alliance acquisitions   4     4     9       24     629  
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions   420     420     525       1,798     2,263  
less direct expenses related to collection of payments on former Vision Bank loan relationships   700     254     4,051       1,361     4,283  
less FHLB prepayment penalty           8,736           10,529  
less rebranding initiative related expenses   351     437     229       2,085     1,040  
less Foundation contribution           3,000       4,000     3,000  
less severance and restructuring charges   73     140     4,039       367     4,443  
less COVID-19 related expenses (j)   587         738       2,122     3,622  
Other expense - adjusted $ 73,629   $ 67,234   $ 64,334     $ 271,761   $ 256,786  
             
Tax effect of adjustments to net income identified above (i) $ (731 ) $ (580 ) $ (83 )   $ (677 ) $ (379 )
             
Net income - reported $ 36,548   $ 35,434   $ 45,200     $ 153,945   $ 127,923  
Net income - adjusted (h) $ 33,800   $ 33,251   $ 44,888     $ 151,397   $ 126,495  
             
Diluted earnings per share $ 2.23   $ 2.16   $ 2.75     $ 9.37   $ 7.80  
Diluted earnings per share, adjusted (h) $ 2.07   $ 2.02   $ 2.73     $ 9.22   $ 7.71  
             
Annualized return on average assets (a)(b)   1.48 %   1.40 %   1.93 %     1.56 %   1.38 %
Annualized return on average assets, adjusted (a)(b)(h)   1.36 %   1.31 %   1.92 %     1.54 %   1.37 %
             
Annualized return on average tangible assets (a)(b)(e)   1.50 %   1.42 %   1.97 %     1.59 %   1.41 %
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)   1.39 %   1.33 %   1.95 %     1.56 %   1.39 %
             
Annualized return on average shareholders' equity (a)(b)   13.44 %   13.04 %   17.37 %     14.45 %   12.68 %
Annualized return on average shareholders' equity, adjusted (a)(b)(h)   12.43 %   12.23 %   17.25 %     14.21 %   12.54 %
             
Annualized return on average tangible equity (a)(b)(c)   15.91 %   15.44 %   20.76 %     17.15 %   15.25 %
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)   14.72 %   14.49 %   20.61 %     16.87 %   15.08 %
             
Efficiency ratio (g)   64.94 %   59.70 %   69.82 %     61.27 %   62.83 %
Efficiency ratio, adjusted (g)(h)   66.23 %   59.31 %   52.97 %     60.27 %   57.51 %
             
Annualized net interest margin (g)   3.72 %   3.53 %   4.07 %     3.69 %   3.93 %
Annualized net interest margin, adjusted (g)(h)   3.49 %   3.48 %   4.02 %     3.56 %   3.86 %
             
Note: Explanations for footnotes (a) - (l) are included at the end of the financial tables in the "Financial Reconciliations" section.   
       

 

PARK NATIONAL CORPORATION
Financial Reconciliations (continued)
             
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
             
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE SHAREHOLDERS' EQUITY $ 1,078,494 $ 1,078,465 $ 1,035,493   $ 1,065,460 $ 1,009,102
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE EQUITY $ 911,162 $ 910,711 $ 866,294   $ 897,467 $ 839,071
             
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL SHAREHOLDERS' EQUITY $ 1,110,759 $ 1,067,912 $ 1,040,256      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE EQUITY $ 943,702 $ 900,435 $ 871,401      
             
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
             
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS      
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
AVERAGE ASSETS $ 9,829,657 $ 10,070,716 $ 9,316,499   $ 9,847,458 $ 9,241,633
Less: Average goodwill and other intangible assets   167,332   167,754   169,199     167,993   170,031
AVERAGE TANGIBLE ASSETS $ 9,662,325 $ 9,902,962 $ 9,147,300   $ 9,679,465 $ 9,071,602
             
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
             
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
  December 31,
2021
September 30,
2021
December 31,
2020
     
TOTAL ASSETS $ 9,560,254 $ 10,034,018 $ 9,279,021      
Less: Goodwill and other intangible assets   167,057   167,477   168,855      
TANGIBLE ASSETS $ 9,393,197 $ 9,866,541 $ 9,110,166      
             
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
             
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
  THREE MONTHS ENDED   YEAR ENDED
  December 31,
2021
September 30,
2021
December 31,
2020
  December 31,
2021
December 31,
2020
Interest income $ 87,266 $ 85,420 $ 91,800   $ 345,853 $ 357,720
Fully taxable equivalent adjustment   762   717   712     2,911   2,866
Fully taxable equivalent interest income $ 88,028 $ 86,137 $ 92,512   $ 348,764 $ 360,586
Interest expense   3,560   3,818   5,479     15,960   30,090
Fully taxable equivalent net interest income $ 84,468 $ 82,319 $ 87,033   $ 332,804 $ 330,496
             
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.      
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.        
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.


Primary Logo

Source: Park National Corporation