NEWARK, Ohio, Jan. 24, 2022 (GLOBE NEWSWIRE) -- Park National Corporation (Park) (NYSE: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:

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 QTR3rd QTR4th QTR 3Q '214Q '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.MN.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, 2021September 30, 2021December 31, 2020 3Q '214Q '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.MN.M
Annualized net loan recoveries as a % of average loans (b) —%(0.15) %(0.98) % N.MN.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, 2021December 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 QTR3rd QTR2nd QTR1st QTR4th 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 QTR3rd QTR2nd QTR1st QTR4th 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 QTR3rd QTR4th QTR 3Q '214Q '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.MN.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 '214Q '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.MN.M
Annualized net loan recoveries as a % of average loans (b) —%(0.15)%(0.98)% N.MN.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, 2021December 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 QTR3rd QTR2nd QTR1st QTR4th 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
      
 2021202120212021

2020

(in thousands)4th QTR3rd QTR2nd QTR1st QTR4th QTR
      
Other income:     
Income from fiduciary activities$8,887$8,820$8,569$8,173 $7,632 
Service charges on deposit accounts 2,357 2,389 2,032 2,054  2,123 
Other service income 6,368 6,668 7,159 9,617  12,040 
Debit card fee income 6,568 6,453 6,758 6,086  5,787 
Bank owned life insurance income 1,121 1,462 1,149 1,165  1,170 
ATM fees 572 622 655 530  432 
Gain (loss) on the sale of OREO, net 22 3 4 (33) (7)
Gain on equity securities, net 2,125 609 467 1,810  2,931 
Other components of net periodic benefit income 2,038 2,038 2,038 2,038  1,988 
Miscellaneous 2,148 3,347 2,407 2,649  1,560 
Total other income$32,206$32,411$31,238$34,089 $35,656 
      
Other expense:     
Salaries$35,953$29,433$30,303$29,896 $37,280 
Employee benefits 10,706 10,640 10,056 10,201  7,316 
Occupancy expense 3,161 3,211 3,027 3,640  3,231 
Furniture and equipment expense 2,724 2,797 2,756 2,610  4,949 
Data processing fees 7,860 7,817 7,150 7,712  3,315 
Professional fees and services 7,840 6,973 6,973 5,664  9,359 
Marketing 1,718 1,574 1,290 1,491  1,752 
Insurance 1,547 1,403 1,276 1,691  1,855 
Communication 851 796 770 1,122  1,097 
State tax expense 931 1,113 1,103 1,108  605 
Amortization of intangible assets 420 420 479 479  525 
FHLB prepayment penalty — — — —  8,736 
Foundation contributions — — 4,000 —  3,000 
Miscellaneous 2,053 2,312 2,217 2,251  2,641 
Total other expense$75,764$68,489$71,400$67,865 $85,661 



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



PARK NATIONAL CORPORATION   
Financial Reconciliations      
NON-GAAP RECONCILIATIONS      
 THREE MONTHS ENDED YEAR ENDED
(in thousands, except share and per share data)December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

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



PARK NATIONAL CORPORATION   
Financial Reconciliations (continued)
       
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
       
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:   
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
AVERAGE SHAREHOLDERS' EQUITY$1,078,494$1,078,465$1,035,493 $1,065,460$1,009,102
Less: Average goodwill and other intangible assets 167,332 167,754 169,199  167,993 170,031
AVERAGE TANGIBLE EQUITY$911,162$910,711$866,294 $897,467$839,071
       
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
       
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
 December 31,

2021
September 30,

2021
December 31,

2020
   
TOTAL SHAREHOLDERS' EQUITY$1,110,759$1,067,912$1,040,256   
Less: Goodwill and other intangible assets 167,057 167,477 168,855   
TANGIBLE EQUITY$943,702$900,435$871,401   
       
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
       
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS   
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
AVERAGE ASSETS$9,829,657$10,070,716$9,316,499 $9,847,458$9,241,633
Less: Average goodwill and other intangible assets 167,332 167,754 169,199  167,993 170,031
AVERAGE TANGIBLE ASSETS$9,662,325$9,902,962$9,147,300 $9,679,465$9,071,602
       
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
       
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
 December 31,

2021
September 30,

2021
December 31,

2020
   
TOTAL ASSETS$9,560,254$10,034,018$9,279,021   
Less: Goodwill and other intangible assets 167,057 167,477 168,855   
TANGIBLE ASSETS$9,393,197$9,866,541$9,110,166   
       
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
       
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
Interest income$87,266$85,420$91,800 $345,853$357,720
Fully taxable equivalent adjustment 762 717 712  2,911 2,866
Fully taxable equivalent interest income$88,028$86,137$92,512 $348,764$360,586
Interest expense 3,560 3,818 5,479  15,960 30,090
Fully taxable equivalent net interest income$84,468$82,319$87,033 $332,804$330,496
       
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.   
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.    
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 



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



PARK NATIONAL CORPORATION

Financial Reconciliations

NON-GAAP RECONCILIATIONS

       
 THREE MONTHS ENDED YEAR ENDED
(in thousands, except share and per share data)December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

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



PARK NATIONAL CORPORATION   
Financial Reconciliations (continued)
       
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
       
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:   
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
AVERAGE SHAREHOLDERS' EQUITY$1,078,494$1,078,465$1,035,493 $1,065,460$1,009,102
Less: Average goodwill and other intangible assets 167,332 167,754 169,199  167,993 170,031
AVERAGE TANGIBLE EQUITY$911,162$910,711$866,294 $897,467$839,071
       
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
       
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
 December 31,

2021
September 30,

2021
December 31,

2020
   
TOTAL SHAREHOLDERS' EQUITY$1,110,759$1,067,912$1,040,256   
Less: Goodwill and other intangible assets 167,057 167,477 168,855   
TANGIBLE EQUITY$943,702$900,435$871,401   
       
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
       
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS   
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
AVERAGE ASSETS$9,829,657$10,070,716$9,316,499 $9,847,458$9,241,633
Less: Average goodwill and other intangible assets 167,332 167,754 169,199  167,993 170,031
AVERAGE TANGIBLE ASSETS$9,662,325$9,902,962$9,147,300 $9,679,465$9,071,602
       
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
       
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
 December 31,

2021
September 30,

2021
December 31,

2020
   
TOTAL ASSETS$9,560,254$10,034,018$9,279,021   
Less: Goodwill and other intangible assets 167,057 167,477 168,855   
TANGIBLE ASSETS$9,393,197$9,866,541$9,110,166   
       
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
       
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
Interest income$87,266$85,420$91,800 $345,853$357,720
Fully taxable equivalent adjustment 762 717 712  2,911 2,866
Fully taxable equivalent interest income$88,028$86,137$92,512 $348,764$360,586
Interest expense 3,560 3,818 5,479  15,960 30,090
Fully taxable equivalent net interest income$84,468$82,319$87,033 $332,804$330,496
       
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.   
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.    
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.
 



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



PARK NATIONAL CORPORATION   
Financial Reconciliations
NON-GAAP RECONCILIATIONS
 THREE MONTHS ENDED YEAR ENDED
(in thousands, except share and per share data)December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

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



PARK NATIONAL CORPORATION

Financial Reconciliations (continued)

       
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 and the twelve months ended December 31, 2021 and December 31, 2020, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
       
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:   
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
AVERAGE SHAREHOLDERS' EQUITY$1,078,494$1,078,465$1,035,493 $1,065,460$1,009,102
Less: Average goodwill and other intangible assets 167,332 167,754 169,199  167,993 170,031
AVERAGE TANGIBLE EQUITY$911,162$910,711$866,294 $897,467$839,071
       
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
       
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
 December 31,

2021
September 30,

2021
December 31,

2020
   
TOTAL SHAREHOLDERS' EQUITY$1,110,759$1,067,912$1,040,256   
Less: Goodwill and other intangible assets 167,057 167,477 168,855   
TANGIBLE EQUITY$943,702$900,435$871,401   
       
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
       
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS   
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
AVERAGE ASSETS$9,829,657$10,070,716$9,316,499 $9,847,458$9,241,633
Less: Average goodwill and other intangible assets 167,332 167,754 169,199  167,993 170,031
AVERAGE TANGIBLE ASSETS$9,662,325$9,902,962$9,147,300 $9,679,465$9,071,602
       
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
       
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
 December 31,

2021
September 30,

2021
December 31,

2020
   
TOTAL ASSETS$9,560,254$10,034,018$9,279,021   
Less: Goodwill and other intangible assets 167,057 167,477 168,855   
TANGIBLE ASSETS$9,393,197$9,866,541$9,110,166   
       
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets.
       
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
 THREE MONTHS ENDED YEAR ENDED
 December 31,

2021
September 30,

2021
December 31,

2020
 December 31,

2021
December 31,

2020
Interest income$87,266$85,420$91,800 $345,853$357,720
Fully taxable equivalent adjustment 762 717 712  2,911 2,866
Fully taxable equivalent interest income$88,028$86,137$92,512 $348,764$360,586
Interest expense 3,560 3,818 5,479  15,960 30,090
Fully taxable equivalent net interest income$84,468$82,319$87,033 $332,804$330,496
       
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, (recovery of) provision for credit losses, other income and other expense.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.   
(j) COVID-19 related expenses include calamity pay and special one-time bonuses to certain associates.    
(k) Excludes $74.4 million, $131.5 million and $331.6 million of PPP loans at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
(l) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses at December 31, 2021 and September 30, 2021 and the related (recovery of) provision for credit losses for the three months ended December 31, 2021 and September 30, 2021 and the twelve months ended December 31, 2021 were calculated utilizing this new guidance.



Primary Logo