Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / PRK - Park National Corporation reports 2021 financial results


PRK - Park National Corporation reports 2021 financial results

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.


Stock Information

Company Name: Park National Corporation
Stock Symbol: PRK
Market: NYSE
Website: parknationalcorp.com

Menu

PRK PRK Quote PRK Short PRK News PRK Articles PRK Message Board
Get PRK Alerts

News, Short Squeeze, Breakout and More Instantly...