PARK NATIONAL CORP /OH/ (PRK)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=805676. Latest filing source: 0000805676-26-000017.
Informational only - descriptive public-record data, not investment advice.
Business
Read PRK's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read PRK's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 664,421,000 | USD | 2025 | 2026-02-23 |
| Net income | 180,073,000 | USD | 2025 | 2026-02-23 |
| Assets | 9,805,013,000 | USD | 2025 | 2026-02-23 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-23. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000805676.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514,182,000 | 564,304,000 | 645,553,000 | 664,421,000 | ||||||
| Net income | 86,135,000 | 84,242,000 | 110,387,000 | 102,700,000 | 127,923,000 | 153,945,000 | 148,351,000 | 126,734,000 | 151,420,000 | 180,073,000 |
| Diluted EPS | 5.59 | 5.47 | 7.07 | 6.29 | 7.80 | 9.37 | 9.06 | 7.80 | 9.32 | 11.11 |
| Operating cash flow | 87,887,000 | 86,686,000 | 131,994,000 | 111,626,000 | 111,646,000 | 157,332,000 | 136,642,000 | 151,137,000 | 178,848,000 | 198,320,000 |
| Capital expenditures | 7,466,000 | 7,018,000 | 11,533,000 | 14,885,000 | 28,632,000 | 14,093,000 | 7,937,000 | 7,589,000 | 9,183,000 | 6,373,000 |
| Share buybacks | 7,378,000 | 5,784,000 | 40,535,000 | 7,507,000 | 16,048,000 | 0.00 | 23,017,000 | 0.00 | 20,134,000 | |
| Assets | 7,467,586,000 | 7,537,620,000 | 7,804,308,000 | 8,558,377,000 | 9,279,021,000 | 9,560,254,000 | 9,854,993,000 | 9,836,453,000 | 9,805,350,000 | 9,805,013,000 |
| Liabilities | 6,725,346,000 | 6,781,519,000 | 6,971,802,000 | 7,589,363,000 | 8,238,765,000 | 8,449,495,000 | 8,785,767,000 | 8,691,160,000 | 8,561,502,000 | 8,452,220,000 |
| Stockholders' equity | 742,240,000 | 756,101,000 | 832,506,000 | 969,014,000 | 1,040,256,000 | 1,110,759,000 | 1,069,226,000 | 1,145,293,000 | 1,243,848,000 | 1,352,793,000 |
| Cash and cash equivalents | 146,446,000 | 169,112,000 | 167,214,000 | 159,956,000 | 370,474,000 | 219,180,000 | 189,728,000 | 218,268,000 | 160,566,000 | 233,513,000 |
| Free cash flow | 80,421,000 | 79,668,000 | 120,461,000 | 96,741,000 | 83,014,000 | 143,239,000 | 128,705,000 | 143,548,000 | 169,665,000 | 191,947,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 28.85% | 22.46% | 23.46% | 27.10% | ||||||
| Return on equity | 11.60% | 11.14% | 13.26% | 10.60% | 12.30% | 13.86% | 13.87% | 11.07% | 12.17% | 13.31% |
| Return on assets | 1.15% | 1.12% | 1.41% | 1.20% | 1.38% | 1.61% | 1.51% | 1.29% | 1.54% | 1.84% |
| Liabilities / equity | 9.06 | 8.97 | 8.37 | 7.83 | 7.92 | 7.61 | 8.22 | 7.59 | 6.88 | 6.25 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000805676-26-000017; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000805676-26-000017; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000805676-26-000017; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. Source concepts: us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000805676-26-000017; filed 2026-02-23. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-11. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000805676.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 2.10 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.57 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 2.07 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 114,674,000 | 31,584,000 | 1.94 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 120,889,000 | 36,917,000 | 2.28 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 125,206,000 | 24,500,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 126,640,000 | 35,204,000 | 2.17 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 128,904,000 | 39,369,000 | 2.42 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 133,808,000 | 38,217,000 | 2.35 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 133,613,000 | 38,630,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 132,200,000 | 42,157,000 | 2.60 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 136,496,000 | 48,119,000 | 2.97 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 138,952,000 | 47,158,000 | 2.92 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 136,892,000 | 42,639,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 154,777,000 | 41,687,000 | 2.39 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000805676-26-000039; filed 2026-05-11. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000805676-26-000039; filed 2026-05-11. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000805676-26-000039; filed 2026-05-11. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000805676-26-000039.
ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
Non-U.S. GAAP Financial Measures
This Management's Discussion and Analysis of Financial Condition and Results of Operations (or "MD&A") contains non-U.S. GAAP financial measures where management believes them to be helpful in understanding Park’s results of operations or financial position. Where non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measures, as well as the reconciliation from the comparable U.S. GAAP financial measures, can be found herein.
Items Impacting Comparability of Period Results
From time to time, revenue, expenses and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not result in the inclusion of an item as one impacting comparability of period results. For example, changes in the provision for/(recovery of) credit losses (aside from those related to former Vision Bank loan relationships), gains (losses) on equity securities, net, and asset valuation adjustments, reflect ordinary banking activities and are, therefore, typically excluded from consideration as items impacting comparability of period results.
Management believes the disclosure of items impacting comparability of period results provides a better understanding of Park's performance and trends and allows management to ascertain which of such items, if any, to include or exclude from an analysis of Park's performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance taking such items into account.
Items impacting comparability of the results of particular periods are not intended to be a complete list of items that may materially impact current or future period performance.
Calculation of Non-U.S. GAAP Financial Measures
Park's management uses certain non-U.S. GAAP financial measures to evaluate Park's performance. Specifically, management reviews the return on average tangible equity, the return on average tangible assets and pre-tax, pre-provision net income.
Management has included in the tables included within the "Items Impacting Comparability" section of this MD&A information relating to the annualized return on average tangible equity, the annualized return on average tangible assets and pre-tax, pre-provision net income for the three months ended March 31, 2026 and March 31, 2025. For the purpose of calculating the annualized return on average tangible equity, a non-U.S. GAAP financial measure, net income for each period is 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. For the purpose of calculating the annualized return on average tangible assets, a non-U.S. GAAP financial measure, net income for each period is divided by average tangible assets during the period. Average tangible assets equals average assets during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating pre-tax, pre-provision net income, a non-U.S. GAAP financial measure, income taxes and the provision for credit losses are added back to net income, in each case during the applicable period.
Management believes that the disclosure of the annualized return on average tangible equity, the annualized return on average tangible assets and pre-provision net income presents additional information to the reader of the condensed consolidated financial statements, which, when read in conjunction with the condensed consolidated financial statements prepared in accordance with U.S. GAAP, assists in analyzing Park's operating performance, ensures comparability of operating performance from period to period, and facilitates comparisons with the performance of Park's peer financial holding companies and bank holding companies, while eliminating certain non-operational effects of acquisitions. In the tables included within the "Items Impacting Comparability" section of this MD&A, Park has provided a reconciliation of average tangible equity from average shareholders' equity, average tangible assets from average assets and pre-tax, pre-provision net income from net income solely for the purpose of complying with SEC Regulation G and not as an indication that the annualized return on average tangible equity, the annualized return on average tangible assets and pre-tax, pre-provision net
72
Table of Contents
income are substitutes for the annualized return on average equity, the annualized return on average assets and net income, respectively, as determined in accordance with U.S. GAAP.
FTE (fully taxable equivalent) Financial Measures
Interest income, yields, and ratios on a FTE basis are considered non-U.S. GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a federal corporate income tax rate of 21 percent. In the tables included within the "Items Impacting Comparability" section of this MD&A, Park has provided a reconciliation of FTE interest income solely for the purpose of complying with SEC Regulation G and not as an indication that FTE interest income, yields and ratios are substitutes for interest income, yields and ratios, as determined in accordance with U.S. GAAP.
Critical Accounting Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ from those estimates.
Allowance for Credit Losses: Park believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
One of the significant judgments impacting the ACL estimate is the economic forecasts for Ohio unemployment, Ohio GDP, and Ohio HPI. These economic forecasts inform the regression model used to calculate cash flows during the reasonable and supportable forecast period. Additionally, multiple economic forecast scenarios are weighted to arrive at the quantitative reserve. Changes in the economic forecast or weighting could significantly affect the estimated credit losses which could potentially lead to materially different allowance levels from one reporting period to the next.
As noted above, in calculating the ACL, management weighs different scenarios, including a baseline (most likely) scenario and an adverse scenario. At March 31, 2026, management applied a 50% weighting to the baseline scenario and applied a 50% weighting to the adverse scenario. To create hypothetical sensitivity analyses, management calculated a quantitative allowance using a 100% weighting applied to a baseline scenario and a quantitative allowance using a 100% weighting applied to an adverse scenario. The adverse scenario assumes among other things that: (1) Russia’s invasion of Ukraine will persist longer than expected. Risk increases that China might block the Taiwan Strait. Business and consumer confidence declines. Declines in European economies and retaliatory tariffs hurt US exports and corporate earnings in subsidiaries. (2) The conflict between the US and Iran results in the Strait of Hormuz being closed longer than expected causing oil prices to rise to $107 per barrel in Q2 2026 compared to $76 in baseline. (3) The combination of recession and rising inflation cause the Federal Reserve to lower federal funds rates in Q2 2026 but only slightly below baseline for a couple of quarters. As the recession persists and inflation subsides the Federal Reserve subsequently reduces the federal funds rate more significantly. (4) Europe goes into a recession as increased tariffs lower exports. Populism in Europe rises, raising uncertainties about longevity of the Euro zone and causes financial stress to highly indebted nations, especially Italy. These developments further lower US exports and corporate earnings of foreign subsidiaries of US companies. (5) The tariff rate rises to 19%, more than the 11% in baseline, and it remains there through the end of 2028. There is full and permanent extension of the Tax Cuts and Jobs Act with enhancements included in the One Big Beautiful Bill Act. Growth in Medicaid and food assistance funding is reduced but rising health care costs will keep upward pressure on public health spending and the discretionary non-defense budget is capped below historic average. Defense spending is expected to grow. Tax revenues are lower than in the baseline creating a higher deficit and concerns about national debt level raises uncertainty over the course of tax policy. Though no crisis materializes, business and consumer sentiment is damaged. (6) Recession Q1 2026 and lasts through Q4 2026 and real GDP declines by 2.6%. Unemployment rate rises to a peak of 8.5% Q2 2027. Stock market falls 35% from Q1 2026 to Q4 2026. Excluding consideration of qualitative adjustments, this sensitivity analysis would result in a hypothetical increase in Park's ACL of $32.5 million as of March 31,
73
Table of Contents
2026 if only the adverse scenario was used. Excluding consideration of qualitative adjustments, a corresponding $32.5 million decrease in Park's ACL would occur in a hypothetical scenario if only the baseline (most likely) scenario was used.
Refer to the "Credit Metrics and Provision for Credit Losses" section of this MD&A for additional discussion.
Pension Plan: The determination of pension plan obligations and related expenses requires the use of assumpti
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
NON-U.S. GAAP FINANCIAL MEASURES
Management's discussion and analysis contains non-U.S. GAAP financial measures where management believes it to be helpful in understanding Park’s results of operations or financial position. Where non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measures, as well as the reconciliation from the comparable U.S. GAAP financial measures, can be found herein.
Items Impacting Comparability of Period Results
From time to time, revenue, expenses and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not result in the inclusion of an item as one impacting comparability of period results. For example, changes in the provision for credit losses (aside from those related to former Vision Bank loan relationships), gains (losses) on equity securities, net, and asset valuation adjustments, reflect ordinary banking activities and are, therefore, typically excluded from consideration as items impacting comparability of period results.
Management believes the disclosure of items impacting comparability of period results provides a better understanding of Park's performance and trends and allows management to ascertain which of such items, if any, to include or exclude from an analysis of Park's performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance taking such items into account.
Items impacting comparability of the results of particular periods are not intended to be a complete list of items that may materially impact current or future period performance.
Non-U.S. GAAP Financial Measures
Park's management uses certain non-U.S. GAAP financial measures to evaluate Park's performance. Specifically, management reviews the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income ("PTPP").
Management has included in this Management's Discussion and Analysis of Financial Condition and Results of Operation, information relating to the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income for the years ended December 31, 2025, December 31, 2024, and December 31, 2023. For the purpose of calculating the return on average tangible equity, a non-U.S. GAAP financial measure, net income for each period is 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. For the purpose of calculating the return on average tangible assets, a non-U.S. GAAP financial measure, net income for each period is divided by average tangible assets during the period. Average tangible assets equals average assets during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating the tangible equity to tangible assets ratio, a non-U.S. GAAP financial measure, tangible equity is divided by tangible assets. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating pre-tax, pre-provision net income, a non-U.S. GAAP financial measure, income taxes and the provision for credit losses are added back to net income, in each case during the applicable period.
Management believes that the disclosure of the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income presents additional information to the reader of the consolidated financial statements, which, when read in conjunction with the consolidated financial statements prepared in accordance with U.S. GAAP, assists in analyzing Park's operating performance, ensures comparability of operating performance from period to period, and facilitates comparisons with the performance of Park's peer financial holding
-35-
companies and bank holding companies, while eliminating certain non-operational effects of acquisitions. In the tables included within the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided a reconciliation of average tangible equity from average shareholders' equity, average tangible assets from average assets, tangible equity from total shareholders' equity, tangible assets from total assets, and pre-tax, pre-provision net income from net income solely for the purpose of complying with SEC Regulation G and not as an indication that the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income are substitutes for the return on average equity, the return on average assets, the total shareholders' equity to total assets ratio, and net income, respectively, as determined in accordance with U.S. GAAP
FTE (fully taxable equivalent) Financial Measures
Interest income, yields, and ratios on a FTE basis are considered non-U.S. GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a corporate federal statutory tax rate of 21%. In the tables included within the "ANALYSIS OF EARNINGS - Net Interest Income" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided detail of FTE interest income solely for the purpose of complying with SEC Regulation G and not as an indication that FTE interest income, yields and ratios are substitutes for interest income, yields and ratios, as determined in accordance with U.S. GAAP.
OVERVIEW
The table below reflects Park's net income for the years ended December 31, 2025, 2024 and 2023.
| Table 1 - Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | 2023 | |||||
| Net interest income | $ | 437,311 | $ | 398,019 | $ | 373,113 | ||
| Provision for credit losses | 11,488 | 14,543 | 2,904 | |||||
| Other income | 119,881 | 122,588 | 92,634 | |||||
| Other expense | 324,381 | 321,339 | 309,239 | |||||
| Income before income taxes | $ | 221,323 | $ | 184,725 | $ | 153,604 | ||
| Income tax expense | 41,250 | 33,305 | 26,870 | |||||
| Net income | $ | 180,073 | $ | 151,420 | $ | 126,734 | ||
| Pre-tax, pre-provision net income (1) | $ | 232,811 | $ | 199,268 | $ | 156,508 |
(1) PTPP net income is calculated as net income, plus income taxes, plus the provision for credit losses, in each case during the applicable period.
Net income for the year ended December 31, 2025 of $180.1 million represented a $28.7 million, or 18.9% increase compared to $151.4 million for the year ended December 31, 2024. Net income for the year ended December 31, 2024 of $151.4 million represented a $24.7 million, or 19.5%, increase compared to $126.7 million for the year ended December 31, 2023.
Pre-tax, pre-provision net income (non-U.S. GAAP) for the year ended December 31, 2025 of $232.8 million represented a $33.5 million, or 16.8%, increase compared to $199.3 million for the year ended December 31, 2024. Pre-tax, pre-provision net income (non-U.S. GAAP) for the year ended December 31, 2024 of $199.3 million represented a $42.8 million, or 27.3%, increase compared to $156.5 million for the year ended December 31, 2023.
Net income for each of the years ended December 31, 2025, 2024 and 2023, included several items of income and expense that impacted comparability of period results. These items are detailed in the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
DIVIDENDS ON COMMON SHARES
Cash dividends declared on Park's common shares were $5.53 in 2025, $4.74 in 2024 and $4.20 in 2023. Dividends declared as a percentage of net income was 50%, 51% and 54% for 2025, 2024 and 2023, respectively. Park has historically targeted a dividend payout ratio of 50% each year.
-36-
The quarterly cash dividend on Park's common shares was $1.07 per share for the first, second, third and fourth quarters of 2025. Additionally, in the fourth quarter of 2025 there was a special cash dividend of $1.25 per share. The quarterly cash dividend on Park's common shares was $1.06 per share for the first, second, third, and fourth quarters of 2024. Additionally, in fourth quarter of 2024 there was a special cash dividend of $0.50 per share. The quarterly cash dividend on Park's common shares was $1.05 per share for each of the quarters of 2023 and there was no special dividend in 2023.
Please see the discussion of limitations on Park's ability to pay dividends in the section captioned "Supervision and Regulation of Park and its Subsidiaries – Limits on Dividends and Other Payments" in "ITEM 1. BUSINESS" of this Annual Report on Form 10-K.
CRITICAL ACCOUNTING ESTIMATES
The significant accounting estimates used in the development and presentation of Park’s consolidated financial statements are listed in "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA." The accounting and reporting estimates of Park conform with U.S. GAAP and general practices within the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
Allowance for Credit Losses: Park believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
One of the significant judgments impacting the ACL estimate is the economic forecasts for Ohio unemployment, Ohio GDP, and Ohio HPI. These economic forecasts inform the regression model used to calculate cash flows during the reasonable and supportable forecast period. Additionally, multiple economic forecast scenarios are weighted to arrive at the quantitative reserve. Changes in the economic forecast or weighting could significantly affect the estimated credit losses which could potentially lead to materially different allowance levels from one reporting period to the next.
As noted above, in calculating the ACL, management weighs different scenarios, including a baseline (most likely) scenario and an adverse scenario. At December 31, 2025, management applied a 50% weighting to the baseline scenario and applied a 50% weighting to the adverse scenario. To create hypothetical sensitivity analyses, management calculated a quantitative allowance using a 100% weighting applied to a baseline scenario and a quantitative allowance using a 100% weighting applied to an adverse scenario. The adverse scenario assumes among other things that: (1) Worries that the Israel-Hamas conflict will widen and Russia’s invasion of the Ukraine will persist longer than expected. Risk grows that China may block the Taiwan Strait, causing business and consumer confidence to decline. Retaliatory tariffs reduce US exports and lead to a global downturn. (2) The combination of a recession and rising inflation causes the Federal Reserve to lower federal funds rates in Q1 2026 but only slightly below baseline for a couple of quarters. As a recession persists and inflation subsides, the Federal Reserve subsequently reduces the federal funds rate more significantly. (3) Europe goes into a recession as increased tariffs lower exports. Populism in Europe rises, raising uncertainties about longevity of the Euro zone and causes financial stress to highly indebted nations, especially Italy. These developments further lower US exports and corporate earnings of foreign subsidiaries of US companies. (4) Impacts of tariffs and deportations are significantly worse than expected. Tariff rate rises from about 19% and it remains there through the end of 2028. Retaliatory tariffs reduce US exports and lead to global turndown. Tax revenues are lower than in the baseline creating a higher deficit and concerns about national debt level raise uncertainty about the course of tax policy. Full extensions of the Tax Cuts and Jobs Act personal provisions are passed as well as increased state/local tax deductions, certain business tax provisions, and other tax credits/deductions do not expire. Growth in Medicaid funding is reduced and foreign aid funding remains capped. Defense and immigration spending will continue to rise. (5) Recession Q1 2026 and lasts through Q3 2026 and real GDP declines by 2.6%. Unemployment rate rises to a peak of 8.4% Q1 2027. Stock market falls 35% from Q1 2026 to Q3 2026. Excluding consideration of qualitative adjustments, this sensitivity analysis would result in a hypothetical increase in Park's ACL of $30.0 million as of December 31, 2025 if only the
-37-
adverse scenario was used. Excluding consideration of qualitative adjustments, a corresponding $30.0 million decrease in Park's ACL would occur in a hypothetical scenario if only the baseline (most likely) scenario was used.
Refer to the “CREDIT METRICS AND PROVISION FOR CREDIT LOSSES” section within this "ITEM 7: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" for additional discussion.
Pension Plan: The determination of pension plan obligations and related expenses requires the use of assumptions to estimate the amount of benefits that employees will earn while working, as well as the present value of those benefits. Annual pension income/expense is principally based on four components: (1) the value of benefits earned by employees for working during the year (service cost), (2) the increase in the liability due to the passage of time (interest cost), and (3) other gains and losses, reduced by (4) the expected return on plan assets for our pension plan. During the year ended December 31, 2024, Park exceeded the pension settlement threshold established in ASC 715-30 and recognized in income a pro-rata portion of the unamortized gain in accumulated other comprehensive loss (pension settlement gain).
Significant assumptions used to measure our annual pension expense include:
•the interest rate used to determine the present value of liabilities (discount rate);
•certain employee-related factors, such as turnover, retirement age and mortality;
•the expected return on assets in our funded pension plan; and
•the rate of salary increases where benefits are based on earnings.
The most significant of these assumptions is the discount rate and the expected return on assets. The discount rate utilized for the December 31, 2025 calculation was 5.95% and the expected return on plan assets was 6.92%. This compares to the discount rate utilized for the December 31, 2024 calculation of 5.89% and the expected return on plan assets of 6.92%. Presented below is the estimated impact on Park's projected benefit obligation ("PBO") and 2025 pension expense assuming changes in the significant assumptions.
| Table 2 - Pension Sensitivity | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Discount Rate | Expected Return on Plan Assets | ||||||||||||||
| (In thousands) | - 25 BPS | +25 BPS | - 50 BPS | +50 BPS | |||||||||||
| Change in PBO | $ | 2,870 | $ | (2,730) | N.A. | N.A. | |||||||||
| Change in Pension Expense | $ | 260 | $ | (420) | $ | 1,170 | $ | (1,170) |
Our assumptions reflect our historical experience and management’s best judgment regarding future expectations. Due to the significant management judgment involved, our assumptions could have a material impact on the measurement of our pension plan income/expense and obligation.
ABOUT OUR BUSINESS
Through our national bank subsidiary, PNB, Park is engaged in a general commercial banking and trust and wealth management business, primarily in Ohio, Kentucky, North Carolina, South Carolina, and, as of February 1, 2026, Tennessee, with the exception of nationwide aircraft loans and nationwide asset-based lending to consumer finance companies. Management believes there are a significant number of consumers and businesses that seek long-term relationships with community-based financial institutions of quality and strength. While not engaging in activities such as foreign lending, nationally syndicated loans or investment banking, Park attempts to meet the needs of our customers for commercial, real estate and consumer loans, and investment, fiduciary and deposit services.
Park’s subsidiaries compete for deposits and loans with other banks, savings associations, credit unions and other types of financial institutions. At December 31, 2025, Park operated 87 financial service offices (including those of PNB and Scope Leasing, Inc. ("Scope Aircraft Finance")) and a network of 107 automated teller machines in 24 Ohio counties, five North Carolina counties, four South Carolina counties and one Kentucky county. SEPH operated one administrative office, located in Newark, Ohio.
-38-
SOURCE OF FUNDS
Deposits: Park’s major source of funds is deposits from individuals, businesses and local government entities. These deposits consist of non-interest bearing and interest bearing deposits.
Average total deposits were $8,462 million in 2025, compared to $8,260 million in 2024 and compared to $8,360 million in 2023. The average interest rate paid on interest bearing deposits was 1.71% in 2025, 1.97% in 2024 and 1.52% in 2023. The average cost of interest bearing deposits for each quarter of 2025 was 1.61% for the fourth quarter, 1.74% for the third quarter, 1.73% for the second quarter and 1.76% for the first quarter.
The table below provides a summary of deposit balances as of December 31, 2025 and 2024, along with the change over the past year.
| Table 3 - Year-End Deposits | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2025 | 2024 | Change | ||||||||
| Non-interest bearing checking | $ | 2,656,093 | $ | 2,612,708 | $ | 43,385 | |||||
| Interest bearing transaction accounts | 2,032,497 | 1,939,755 | 92,742 | ||||||||
| Savings | 2,765,171 | 2,679,280 | 85,891 | ||||||||
| Time deposits | 772,952 | 735,297 | 37,655 | ||||||||
| Brokered deposits and Bid Ohio CDs | 17,000 | 176,486 | (159,486) | ||||||||
| Total | $ | 8,243,713 | $ | 8,143,526 | $ | 100,187 | |||||
| Off balance sheet deposits | 105,265 | 115,186 | (9,921) | ||||||||
| Total deposits including off balance sheet deposits | $ | 8,348,978 | $ | 8,258,712 | $ | 90,266 |
During the years ended December 31, 2025 and 2024, Park decided to continue participation in a program to transfer deposits off-balance sheet in order to manage growth of the balance sheet. Park is able to increase or decrease the amount of deposit balances transferred off balance sheet based on its balance sheet management strategies and liquidity needs. At December 31, 2025 and December 31, 2024, Park had $105.3 million and $115.2 million, respectively, in off balance sheet deposits.
The table below breaks out the change in deposit balances, by deposit type, for Park.
| Table 4 - Retail and Commercial Deposits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||
| Retail deposits | $ | 4,081,871 | $ | 4,035,351 | $ | 4,080,372 | $ | 4,388,394 | $ | 4,416,228 | ||||
| Commercial deposits | 4,144,842 | 3,931,689 | 3,797,209 | 3,846,321 | 3,488,300 | |||||||||
| Brokered and bid CD deposits | 17,000 | 176,486 | 164,985 | — | — | |||||||||
| Total deposits | $ | 8,243,713 | $ | 8,143,526 | $ | 8,042,566 | $ | 8,234,715 | $ | 7,904,528 | ||||
| Off balance sheet deposits | 105,265 | 115,186 | 1,185 | 195,937 | 983,053 | |||||||||
| Total deposits including off balance sheet deposits | $ | 8,348,978 | $ | 8,258,712 | $ | 8,043,751 | $ | 8,430,652 | $ | 8,887,581 | ||||
| $ change from prior period end | $ | 90,266 | $ | 214,961 | $ | (386,901) | $ | (456,929) | ||||||
| % change from prior period end | 1.1 | % | 2.7 | % | (4.6) | % | (5.1) | % | ||||||
| Noninterest bearing deposits to total deposits | 32.2 | % | 32.1 | % | 32.7 | % | 37.3 | % | 38.8 | % |
During the year ended December 31, 2025, total deposits including off balance sheet deposits increased by $90.3 million, or 1.1%. This increase consisted of a $213.2 million increase in total commercial deposits and a $46.5 million increase in retail deposits, partially offset by a $159.5 million decrease in brokered and bid CD deposits and a $9.9 million decrease in off balance sheet deposits. The majority of off balance sheet deposits are commercial and thus impact the change in commercial deposits as the deposits are moved on or off the balance sheet.
Included in the total commercial deposits and off balance sheet deposits shown in the previous table are public fund deposits. These balances fluctuate based on seasonality and the cycle of collection and remittance of tax funds. Public funds include Bid
-39-
Ohio CDs. The following table details the change in public fund deposits held on and off Park's balance sheet.
| Table 5 - Public Fund Deposits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | |||||||||
| Public funds included in commercial deposits | $ | 1,320,070 | $ | 1,278,325 | $ | 1,198,418 | $ | 1,335,400 | $ | 1,548,217 | ||||
| Bid Ohio CDs | 17,000 | 76,497 | 15,000 | — | — | |||||||||
| Total public fund deposits | $ | 1,337,070 | $ | 1,354,822 | $ | 1,213,418 | $ | 1,335,400 | $ | 1,548,217 | ||||
| $ change from prior period end | $ | (17,752) | $ | 141,404 | $ | (121,982) | $ | (212,817) | ||||||
| % change from prior period end | (1.3) | % | 11.7 | % | (9.1) | % | (13.7) | % | ||||||
| Cost of public fund deposits | 1.94 | % | 2.36 | % | 2.24 | % | 0.60 | % | 0.11 | % | ||||
| Cost of total interest bearing deposits | 1.71 | % | 1.97 | % | 1.52 | % | 0.39 | % | 0.12 | % |
As of December 31, 2025, Park had approximately $1.5 billion of uninsured deposits, which was 18.5% of total deposits. Uninsured deposits of $1.5 billion included $382.6 million of deposits that were over $250,000, but were fully collateralized by Park's investment securities portfolio. As of December 31, 2024, Park had approximately $1.4 billion of uninsured deposits, which was 17.6% of total deposits. Uninsured deposits of $1.4 billion included $395.4 million of deposits that were over $250,000, but were fully collateralized by Park's investment securities portfolio. The uninsured amounts, those in excess of the $250,000 FDIC insurance limit, are estimates based on the methodologies used for the Corporation's regulatory reporting requirements.
The following table provides a summary of the portion of the Corporation's time deposits, by account, that are in excess of the FDIC insurance limit of $250,000, by remaining time until maturity, as of December 31, 2025:
| Table 6 - Maturities of Time Deposits in Excess of FDIC Insurance Limit | |||
|---|---|---|---|
| December 31 (In thousands) | 2025 | ||
| 3 months or less | $ | 94,754 | |
| Over 3 months through 6 months | 50,287 | ||
| Over 6 months through 12 months | 63,058 | ||
| Over 12 months | 39,070 | ||
| Total | $ | 247,169 |
Short-Term Borrowings: Short-term borrowings consist of securities sold under agreements to repurchase, Federal Home Loan Bank advances, Federal Funds purchased and other borrowings. These funds are used to manage the Corporation’s liquidity needs and interest rate sensitivity risk. The average rate paid on short-term borrowings generally moves closely with changes in market interest rates for short-term investments. The average rate paid on short-term borrowings was 1.45% in 2025, compared to 2.60% in 2024 and 2.58% in 2023. The year-end balance for short-term borrowings was $82 million at December 31, 2025, compared to $90 million at December 31, 2024 and $328 million at December 31, 2023.
Subordinated Notes: Park assumed, with the 2007 acquisition of Vision Bank's parent holding company, $15.5 million of floating rate junior subordinated notes. The $15.5 million of junior subordinated notes were purchased by Vision Bancshares Trust I ("Trust I") following the issuance of Trust I's $15.0 million of floating rate preferred securities. The interest rate on these junior subordinated notes adjusted every quarter at 174 basis points above the three-month CME Term SOFR. The maturity date for the junior subordinated notes was December 30, 2035, and, since December 30, 2010, Park has had the right to prepay the junior subordinated notes, without penalty. On September 30, 2025, Park redeemed in full, $15.0 million in Trust Preferred Securities at a redemption price in cash equal to 100% of the principal amount of the Trust Preferred Securities, plus accrued and unpaid interest.
On August 20, 2020, Park completed the issuance and sale of $175 million aggregate principal amount of its 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 (the "Subordinated Notes"). Beginning on September 1, 2025, Park had the right to redeem the Subordinated Notes, in whole or in part. On September 1, 2025, Park redeemed in full, $175 million outstanding of the Subordinated Notes at a redemption price in cash equal to 100% of the principal amount of the Notes, plus accrued and unpaid interest.
The repayments were made using available cash on hand and did not involve any refinancing or issuance of new debt.
-40-
As of December 31, 2025, Park has no subordinated debt outstanding. At December 31, 2024, the Subordinated Notes, net of unamortized issuance costs, totaled $189.7 million and qualified as Tier 2 capital for Park under the Federal Reserve Board capital adequacy rules.
In 2025, the average balance of subordinated notes was $128 million, compared to $189 million in 2024 and $189 million in 2023. The average interest rate paid on subordinated notes was 4.91% in 2025, compared to 4.98% in 2024 and 4.97% in 2023.
See "Note 17 - Subordinated Notes" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information about the Subordinated Notes.
Total Debt: Average total debt (subordinated notes and short-term) was $208 million in 2025, compared to $310 million in 2024 and $372 million in 2023. Average total debt decreased by $101.6 million, or 32.8% in 2025 compared to 2024 and decreased $62.0 million, or 16.7% in 2024 compared to 2023. Average long term subordinated notes were 61% of average total debt in 2025, compared to 61% of average total debt in 2024 and 51% of average total debt in 2023.
Shareholders' Equity: The ratio of total shareholders' equity to total assets was 13.80% at December 31, 2025, compared to 12.69% at December 31, 2024 and 11.64% at December 31, 2023. The non-GAAP ratio of tangible shareholders’ equity [shareholders' equity ($1,352.8 million) less goodwill ($159.6 million) and other intangible assets ($2.4 million)] to tangible assets [total assets ($9,805.0 million) less goodwill ($159.6 million) and other intangible assets ($2.4 million)] was 12.35% at December 31, 2025, compared to 11.21% at December 31, 2024 and 10.14% at December 31, 2023.
In accordance with U.S. GAAP, Park reflects any unrealized holding gain or loss on AFS debt securities and any change in the funded status of Park's pension plan, in each case, net of income taxes, as accumulated other comprehensive (loss) income which is part of Park’s shareholders’ equity.
The unrealized net holding loss, net of income taxes, on AFS debt securities was $32.3 million at year-end 2025, compared to an unrealized net holding loss, net of income taxes, of $62.9 million at year-end 2024 and an unrealized net holding loss, net of income taxes, $67.9 million at year-end 2023. The unrealized net holding loss on AFS debt securities at December 31, 2025 was impacted by the realization of $1.8 million in losses, net of income taxes, during the year ended December 31, 2025 as the result of the sale of $79.1 million in AFS debt securities. The unrealized net holding loss on AFS debt securities at December 31, 2024 was impacted by the realization of $415,000 in losses, net of income taxes, during the year ended December 31, 2024 as the result of the sale of $44.6 million in AFS debt securities. The unrealized net holding loss on AFS debt securities at December 31, 2023 was impacted by the realization of $6.2 million in losses, net of income taxes, during the year ended December 31, 2023 as the result of the sale of $291.0 million in AFS debt securities.
In accordance with U.S. GAAP, Park adjusts accumulated other comprehensive (loss) income to recognize the net actuarial gain or loss and prior service cost reflected in the funding status of Park’s pension plan. See "Note 20 - Benefit Plans" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information on the accounting for Park’s pension plan. At year-end 2025, the balance in accumulated other comprehensive loss pertaining to the pension plan was unrealized income of $19.6 million, compared to unrealized income of $16.8 million at December 31, 2024 and compared to unrealized income of $1.7 million at December 31, 2023.
The net other comprehensive income in 2025 was largely due to a $3.6 million ($2.8 million, net of taxes) net actuarial gain. The gain was due to asset returns greater than expected and an increase in the discount rate, partially offset by assumption updates for a change in the mortality table for lump sum distributions, reflecting updates for the 2025 assumption study, demographic losses and an increase in the interest credit rate.
The net other comprehensive income in 2024 was largely due to a $25.2 million ($19.9 million, net of taxes) net unrealized actuarial gain, partially offset by a $6.1 million ($4.9 million, net of taxes) realized pension settlement gain. The unrealized gain was due to asset returns greater than expected, an increase in the discount rate and assumption updates for a change in the mortality table for lump sum distributions, reflecting updates for the 2024 assumption study, partially offset by demographic losses and an increase in the interest credit rate. The realized pension settlement gain was recognized as a result of a combination of lump sum payouts as well as the purchase of a nonparticipating annuity contract which will provide ongoing benefits to vested participants.
-41-
The net other comprehensive income in 2023 was largely due to a $10.5 million ($8.3 million, net of taxes) net actuarial gain. The gain was due to asset returns greater than expected, partially offset by the impact of demographic losses driven by salary increases greater than assumed and a decrease in the discount rate.
INVESTMENT OF FUNDS
Loans: Average loans were $7,924 million in 2025, compared to $7,627 million in 2024 and $7,222 million in 2023. The average yield on loans was 6.33% in 2025, compared to 6.14% in 2024 and 5.55% in 2023. Approximately 46% of Park’s loan balances mature or reprice within one year (see Table 32). The average yield on loans for each quarter of 2025 was 6.34% for the fourth quarter, 6.34% for the third quarter, 6.37% for the second quarter and 6.26% for the first quarter.
Loan interest income for 2025, 2024, and 2023 included $2.0 million, $54,000 and $631,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $668,000, $1.2 million and $633,000, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2023 included interest and fee income related to PPP loans of $69,000.
Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 6.29%, 6.13% and 5.53%, for the years ended December 31, 2025, 2024, and 2023. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 6.33% for the fourth quarter of 2025, 6.33% for the third quarter of 2025, 6.32% for the second quarter of 2025, and 6.21% for the first quarter of 2025.
At December 31, 2025, loan balances were $8,051 million compared to $7,817 million at year-end 2024, an increase of $234 million, or 3.0%. At December 31, 2024, loan balances were $7,817 million, compared to $7,476 million at year-end 2023, an increase of $341 million, or 4.6%.
The table below reports year-end loan balances by type of loan for the past three years.
| Table 7 - Loans by Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2025 | 2024 | 2023 | ||||||||
| Commercial, financial and agricultural | $ | 1,212,150 | $ | 1,269,585 | $ | 1,295,640 | |||||
| Construction real estate | 399,425 | 412,577 | 305,099 | ||||||||
| Residential real estate | 2,375,382 | 2,200,433 | 2,029,524 | ||||||||
| Commercial real estate | 2,208,660 | 1,994,332 | 1,875,993 | ||||||||
| Consumer | 1,823,247 | 1,910,372 | 1,945,936 | ||||||||
| Leases | 32,378 | 29,829 | 24,029 | ||||||||
| Total loans | $ | 8,051,242 | $ | 7,817,128 | $ | 7,476,221 |
On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans increased by $143.7 million, or 3.9%, in 2025. The increase in 2025 was due to an increase in commercial real estate loans of $214.3 million, which were partially offset by an decrease in commercial, financial and agricultural loans of $57.4 million and a decrease in construction real estate loans of $13.2 million. On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans increased by $199.8 million, or 5.7%, in 2024. The increase in 2024 was due to an increase in commercial real estate loans of $118.3 million and an increase in construction real estate loans of $107.5 million, which were partially offset by a decrease in commercial, financial and agricultural loans of $26.1 million.
Consumer loans decreased by $87.1 million, or 4.6% in 2025 and decreased by $35.6 million, or 1.8% in 2024. The change in consumer loans in 2025 and 2024 was primarily due to decreases in automobile lending in Ohio due to strategic balance sheet management.
Residential real estate loans increased by $174.9 million, or 8.0% in 2025 and increased by $170.9 million, or 8.4% in 2024. The increase in 2025 was due to an increase in commercial loans secured by residential real estate of $108.3 million, an increase in home equity loans secured by residential real estate of $37.6 million and an increase in mortgage loans secured by residential real estate of $29.1 million. The increase in 2024 was due to an increase in mortgage loans secured by residential
-42-
real estate of $106.7 million, an increase in commercial loans secured by residential real estate of $35.0 million and an increase in home equity loans secured by residential real estate of $29.1 million.
Leases increased by $2.5 million to $32.4 million in 2025 and increased by $5.8 million to $29.8 million in 2024.
The table below summarizes the distribution of maturities for loan segments as of December 31, 2025:
| Table 8 - Loan Maturity Distribution | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less (1) | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| December 31, 2025 | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||
| Commercial, financial and agricultural | $ | 423,768 | $ | 545,561 | $ | 139,721 | $ | 103,100 | $ | 1,212,150 | ||||||||
| Construction real estate | 82,098 | 159,094 | 68,251 | 89,982 | 399,425 | |||||||||||||
| Residential real estate | 79,600 | 268,202 | 790,049 | 1,237,531 | 2,375,382 | |||||||||||||
| Commercial real estate | 121,274 | 566,093 | 839,522 | 681,771 | 2,208,660 | |||||||||||||
| Consumer | 22,757 | 866,155 | 899,227 | 35,108 | 1,823,247 | |||||||||||||
| Leases | 2,577 | 29,767 | 34 | — | 32,378 | |||||||||||||
| Total loans and leases | $ | 732,074 | $ | 2,434,872 | $ | 2,736,804 | $ | 2,147,492 | $ | 8,051,242 |
(1) Nonaccrual loans of $66.5 million are included within the one year or less classification above.
The table below summarizes the composition of the loan portfolio by fixed and adjustable rate as of December 31, 2025 that are contractually due after December 31, 2026:
| Table 9 - Amounts Due After One Year | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Fixed | Adjustable | Total | ||||||||
| Commercial, financial and agricultural | $ | 459,604 | $ | 328,778 | $ | 788,382 | |||||
| Construction real estate | 49,703 | 267,624 | 317,327 | ||||||||
| Residential real estate | 700,075 | 1,595,707 | 2,295,782 | ||||||||
| Commercial real estate | 452,201 | 1,635,185 | 2,087,386 | ||||||||
| Consumer | 1,792,324 | 8,166 | 1,800,490 | ||||||||
| Leases | 29,801 | — | 29,801 | ||||||||
| Total loans and leases | $ | 3,483,708 | $ | 3,835,460 | $ | 7,319,168 |
Investment Securities: Park’s investment securities portfolio is structured to minimize credit risk, provide liquidity and contribute to earnings. As conditions change over time, Park’s overall interest rate risk, liquidity needs and potential return on the investment portfolio will change. Management regularly evaluates the securities in the investment portfolio as circumstances evolve. Circumstances that could result in the sale of a security include: to better manage interest rate risk; to meet liquidity needs; or to improve the overall net interest margin.
AFS debt securities are carried on the books at their estimated fair value with the unrealized holding gain or loss, net of income taxes, accounted for as accumulated other comprehensive (loss) income. The debt securities that are classified as AFS are free to be sold in future periods in carrying out Park’s investment strategies.
Beginning in 2021, Park began investing in the AAA and AA rated tranches of Collateralized Loan Obligations ("CLOs"). CLOs had a fair value as of December 31, 2025 of $56.1 million. Management closely monitors the credit status of these securities. At December 31, 2025, the market value of overcollateralization was greater than 125% for each CLO. The market value of overcollateralization is a measure of the underlying collateral value of the instrument relative to our specific tranche position, and our AAA or AA rated senior tranches are supported by subordinate tranches.
Average taxable debt investment securities were $785 million in 2025, compared to $1,082 million in 2024 and $1,387 million in 2023. The average yield on taxable debt investment securities was 3.02% in 2025 compared to 3.86% in 2024 and 3.81% in 2023. Average tax-exempt debt investment securities were $218 million in 2025 compared to $219 million in 2024 and $400 million in 2023. The average tax-equivalent yield on tax-exempt debt investment securities was 3.36% in 2025, compared to 3.19% in 2024 and 3.47% in 2023.
-43-
Total debt securities (at amortized cost) were $730 million at December 31, 2025, compared to $1,076 million at December 31, 2024 and $1,419 million at December 31, 2023. Management purchased debt securities totaling $88 million in 2025, $3 million in 2024 and $4 million in 2023. Proceeds from repayments, redemptions and maturities of debt securities were $355 million in 2025, $300 million in 2024 and $145 million in 2023.
During 2025, Park sold certain AFS debt securities with a book value of $79.1 million at a gross loss of $2.3 million. During 2024, Park sold certain AFS debt securities with a book value of $42.3 million at a gross loss of $553,000 and sold certain AFS debt securities with a book value of $2.3 million for a gross gain of $27,000. During 2023, Park sold certain AFS debt securities with a book value of $291.0 million at a gross loss of $7.9 million.
For the years ended December 31, 2025, 2024, and 2023, the average tax-equivalent yield on the total investment portfolio was 3.10%, 3.74% and 3.73%, respectively. The weighted average remaining maturity of the total investment portfolio was 4.9 years at December 31, 2025, 4.7 years at December 31, 2024 and 4.8 years at December 31, 2023. Obligations of U.S. Government sponsored entities and U.S. Government sponsored entities' asset-backed securities were approximately 49.9% of the total investment portfolio at year-end 2025, 47.1% of the total investment portfolio at year-end 2024 and 44.4% of the total investment portfolio at year-end 2023.
Other investment securities (as shown on Park's Consolidated Balance Sheets) consist of restricted stock investments in the FHLB and the FRB and equity securities which include equity investments in other financial institutions and equity investments in limited partnerships which provide mezzanine funding. Total other investment securities were $113 million at December 31, 2025, $104 million at December 31, 2024 and $96 million at December 31, 2023. There were $494,000 in FHLB stock purchases in 2025, $9.2 million in FHLB stock purchases in 2024 and $18.2 million in FHLB stock purchases in 2023. Proceeds from the redemption/repurchase of FHLB stock were $1.1 million in 2025, compared to $18.4 million in 2024, and $11.7 million in 2023. No shares of FRB stock were purchased or sold in any of the years ended December 31, 2025, 2024, or 2023. Management purchased equity securities totaling $5.8 million in 2025, $10.2 million in 2024 and $2.2 million in 2023. During the years ended December 31, 2025, 2024, and 2023, Park entered into partnership agreements with commitments totaling $157,000, $2.5 million and $2.7 million, respectively. Funding of limited partnerships totaled $8.1 million, $7.5 million and $5.6 million during the years ended December 31, 2025, 2024, and 2023, respectively.
"Gain on equity securities, net" on Park's Consolidated Statements of Income were $4.7 million, $3.1 million and $971,000 for the years ended December 31, 2025, 2024 and 2023, respectively. These gains on equity securities were made up of gains (losses) on equity investments carried at fair value or modified cost as well as gains (losses) on equity investments carried at modified cost and gains (losses) on partnership investments carried at NAV.
For the years ended December 31, 2025, 2024 and 2023, $3.5 million, $2.6 million and $600,000, respectively, of gains on equity investments carried at fair value or modified cost were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
For the years ended December 31, 2025, 2024 and 2023, $1.2 million, $468,000 and $371,000, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
The average maturity of the investment portfolio would lengthen if long-term interest rates were to increase as principal repayments from mortgage-backed securities and CMOs would decrease and callable securities would price to their maturity dates. At year-end 2025, management estimated that the average maturity of the investment portfolio would lengthen to 5.4 years with a 100 basis point increase in long-term interest rates and would lengthen to 5.7 years with a 200 basis point increase in long-term interest rates. Likewise, the average maturity of the investment portfolio would shorten if long-term interest rates were to decrease as the principal repayments from mortgage-backed securities and CMOs would increase and callable securities would price to their call dates. At year-end 2025, management estimated that the average maturity of the investment portfolio would decrease to 4.3 years with a 100 basis point decrease in long-term interest rates and to 4.2 years with a 200 basis point decrease in long-term interest rates.
-44-
The table below sets forth the carrying value of investment securities, as well as the percentage held within each category at year-end 2025, 2024 and 2023:
| Table 10 - Investment Securities | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2025 | 2024 | 2023 | ||||||||
| Obligations of U.S. Government sponsored entities | $ | — | $ | 249 | $ | — | |||||
| Obligations of states and political subdivisions | 211,823 | 186,883 | 241,184 | ||||||||
| U.S. Government sponsored entities' asset-backed securities | 399,964 | 518,576 | 635,475 | ||||||||
| Collateralized loan obligations | 56,143 | 271,833 | 438,286 | ||||||||
| Corporate debt securities | 20,738 | 19,083 | 17,897 | ||||||||
| FHLB stock | 8,013 | 8,607 | 17,754 | ||||||||
| FRB stock | 14,653 | 14,653 | 14,653 | ||||||||
| Equities | 90,808 | 80,977 | 63,895 | ||||||||
| Total | $ | 802,142 | $ | 1,100,861 | $ | 1,429,144 | |||||
| Investments by category as a percentage of total investment securities | |||||||||||
| Obligations of U.S. Government sponsored entities | — | % | — | % | — | % | |||||
| Obligations of states and political subdivisions | 26.4 | % | 17.0 | % | 16.9 | % | |||||
| U.S. Government sponsored entities' asset-backed securities | 49.9 | % | 47.1 | % | 44.4 | % | |||||
| Collateralized loan obligations | 7.0 | % | 24.7 | % | 30.7 | % | |||||
| Corporate debt securities | 2.6 | % | 1.7 | % | 1.3 | % | |||||
| FHLB stock | 1.0 | % | 0.8 | % | 1.2 | % | |||||
| FRB stock | 1.8 | % | 1.3 | % | 1.0 | % | |||||
| Equities | 11.3 | % | 7.4 | % | 4.5 | % | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
The carrying value of investments in debt securities at December 31, 2025, is shown in the following table by contractual maturity, except for asset-backed securities and collateralized loan obligations, which are shown as a single total, due to the unpredictability of the timing in principal repayments. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Table 11 - Investment Maturity Distribution | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or under | Over One Through Five Years | Over Five Through Ten Years | Over Ten Years | Total | ||||||||||||
| December 31, 2025 | ||||||||||||||||
| (In thousands) | ||||||||||||||||
| Corporate debt securities | $ | — | $ | 1,956 | $ | 18,782 | $ | — | $ | 20,738 | ||||||
| Obligations of states and political subdivisions | — | — | 98,360 | 113,463 | 211,823 | |||||||||||
| Total | $ | — | $ | 1,956 | $ | 117,142 | $ | 113,463 | $ | 232,561 | ||||||
| U.S. Government sponsored entities' asset-backed securities | $ | 399,964 | ||||||||||||||
| Collateralized loan obligations | 56,143 |
ANALYSIS OF EARNINGS
Net Interest Income: Park’s principal source of earnings is net interest income, the difference between total interest income and total interest expense. Net interest income results from average balances outstanding for interest earning assets and interest bearing liabilities in conjunction with the average rates earned and paid on them. (See the table below for three years of history on the average balances of the balance sheet categories as well as the average rates earned on interest earning assets and the average rates paid on interest bearing liabilities.)
-45-
| Table 12 - Distribution of Assets, Liabilities and Shareholders' Equity | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2025 | 2024 | 2023 | |||||||||||||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | |||||||||||||||
| ASSETS | ||||||||||||||||||||||||
| Loans (1)(2) | $ | 7,924,342 | $ | 501,400 | 6.33 | % | $ | 7,627,419 | $ | 468,566 | 6.14 | % | $ | 7,222,479 | $ | 400,606 | 5.55 | % | ||||||
| Taxable investment securities | 784,610 | 23,734 | 3.02 | % | 1,081,906 | 41,718 | 3.86 | % | 1,386,670 | 52,786 | 3.81 | % | ||||||||||||
| Tax-exempt investment securities (3) | 217,999 | 7,315 | 3.36 | % | 219,233 | 6,992 | 3.19 | % | 400,028 | 13,881 | 3.47 | % | ||||||||||||
| Money market instruments | 343,612 | 14,745 | 4.29 | % | 157,292 | 8,121 | 5.16 | % | 162,544 | 8,123 | 5.00 | % | ||||||||||||
| Total interest earning assets | 9,270,563 | 547,194 | 5.90 | % | 9,085,850 | 525,397 | 5.78 | % | 9,171,721 | 475,396 | 5.18 | % | ||||||||||||
| Non-interest earning assets: | ||||||||||||||||||||||||
| Allowance for credit losses | (90,254) | (85,930) | (87,002) | |||||||||||||||||||||
| Cash and due from banks | 119,607 | 129,070 | 147,414 | |||||||||||||||||||||
| Premises and equipment, net | 65,272 | 72,689 | 79,443 | |||||||||||||||||||||
| Other assets | 742,628 | 699,585 | 645,978 | |||||||||||||||||||||
| TOTAL | $ | 10,107,816 | $ | 9,901,264 | $ | 9,957,554 | ||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||
| Transaction accounts | $ | 2,151,861 | $ | 29,917 | 1.39 | % | $ | 2,156,400 | $ | 36,351 | 1.69 | % | $ | 2,209,846 | $ | 32,633 | 1.48 | % | ||||||
| Savings deposits | 2,868,307 | 46,504 | 1.62 | % | 2,688,773 | 46,438 | 1.73 | % | 2,727,299 | 39,143 | 1.44 | % | ||||||||||||
| Time deposits | 767,751 | 21,405 | 2.79 | % | 690,938 | 21,531 | 3.12 | % | 572,918 | 10,699 | 1.87 | % | ||||||||||||
| Brokered/bid CD deposits | 45,441 | 1,954 | 4.30 | % | 160,074 | 8,063 | 5.04 | % | 35,952 | 1,978 | 5.50 | % | ||||||||||||
| Total interest bearing deposits | 5,833,360 | 99,780 | 1.71 | % | 5,696,185 | 112,383 | 1.97 | % | 5,546,015 | 84,453 | 1.52 | % | ||||||||||||
| Repurchase agreements | 80,207 | 1,156 | 1.44 | % | 95,680 | 1,746 | 1.82 | % | 146,388 | 2,583 | 1.76 | % | ||||||||||||
| Other short-term borrowings | 164 | 8 | 4.62 | % | 24,917 | 1,389 | 5.58 | % | 36,659 | 2,138 | 5.83 | % | ||||||||||||
| Subordinated notes | 128,049 | 6,285 | 4.91 | % | 189,399 | 9,428 | 4.98 | % | 188,908 | 9,383 | 4.97 | % | ||||||||||||
| Total interest bearing liabilities | 6,041,780 | 107,229 | 1.77 | % | 6,006,181 | 124,946 | 2.08 | % | 5,917,970 | 98,557 | 1.67 | % | ||||||||||||
| Non-interest bearing liabilities: | ||||||||||||||||||||||||
| Demand deposits | 2,629,132 | 2,564,009 | 2,814,259 | |||||||||||||||||||||
| Other | 131,679 | 133,954 | 128,182 | |||||||||||||||||||||
| Total non-interest bearing liabilities | 2,760,811 | 2,697,963 | 2,942,441 | |||||||||||||||||||||
| Shareholders' equity | 1,305,225 | 1,197,120 | 1,097,143 | |||||||||||||||||||||
| TOTAL | $ | 10,107,816 | $ | 9,901,264 | $ | 9,957,554 | ||||||||||||||||||
| Tax equivalent net interest income | $ | 439,965 | $ | 400,451 | $ | 376,839 | ||||||||||||||||||
| Net interest spread | 4.13 | % | 3.70 | % | 3.51 | % | ||||||||||||||||||
| Net yield on interest earning assets (net interest margin) | 4.75 | % | 4.41 | % | 4.11 | % |
(1)Loan income includes net loan-related origination fee (expense) income, purchase accounting accretion and origination expense in the aggregate amount of $(11.1) million in 2025, $(11.6) million in 2024 and $(12.1) million in 2023. Loan income also includes the effects of taxable equivalent adjustments
-46-
using a 21% federal corporate income tax rate in 2025, 2024 and 2023. The taxable equivalent adjustments were $1.1 million in 2025, $964,000 in 2024 and $811,000 in 2023.
(2)For the purpose of the computation for loans, nonaccrual loans are included in the daily average loans outstanding.
(3)Interest income on tax-exempt investment securities includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2025, 2024 and 2023. The taxable equivalent adjustments were $1.5 million in 2025, $1.5 million in 2024 and $2.9 million in 2023.
Average interest earning assets for 2025 increased $185 million, or 2.0% to $9,271 million, compared to $9,086 million for 2024. The increase was largely due to a $297 million increase in average loans and a $186 million increase in average money markets, partially offset by a $299 million decrease in average investment securities. Average interest earning assets for 2024 decreased $86 million, or 0.9% to $9,086 million, compared to $9,172 million for 2023. The average yield on interest earning assets increased by 12 basis points to 5.90% for 2025, compared to 5.78% for 2024 and 5.18% for 2023.
Loan interest income for 2025, 2024, and 2023 included $2.0 million, $54,000 and $631,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $668,000, $1.2 million and $633,000, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2023 included interest and fee income related to PPP loans of $69,000. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 6.29%, 6.13% and 5.53%, for the years ended December 31, 2025, 2024, and 2023. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on earning assets was 5.87%, 5.77% and 5.17%, for the years ended December 31, 2025, 2024, and 2023, respectively, and the net interest margin was 4.72%, 4.39% and 4.09%, for the years ended December 31, 2025, 2024, and 2023, respectively.
Average interest bearing liabilities for 2025 increased by $36 million, or 0.6%, to $6,042 million, compared to $6,006 million for 2024. Average interest bearing liabilities for 2024 increased by $88 million, or 1.5%, to $6,006 million, compared to $5,918 million for 2023. The average cost of interest bearing liabilities decreased by 31 basis points to 1.77% for 2025, compared to 2.08% for 2024 and 1.67% for 2023.
The table below shows for the years ended December 31, 2025, 2024, and 2023, the average balance and tax equivalent yield by type of loan.
| Table 13 - Average Loans and Tax Equivalent Yield | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2023 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | |||||||||||||||
| Home equity | $ | 220,197 | 7.32 | % | $ | 186,466 | 8.34 | % | $ | 169,570 | 8.17 | % | |||||||||
| Installment loans | 1,886,584 | 6.94 | % | 1,946,060 | 6.46 | % | 1,942,428 | 5.49 | % | ||||||||||||
| Real estate loans | 1,481,522 | 5.50 | % | 1,389,914 | 5.08 | % | 1,253,919 | 4.38 | % | ||||||||||||
| Commercial loans (1) | 4,332,962 | 6.29 | % | 4,099,623 | 6.25 | % | 3,852,174 | 5.83 | % | ||||||||||||
| Other | 3,077 | 10.06 | % | 5,356 | 6.26 | % | 4,388 | 8.07 | % | ||||||||||||
| Total loans and leases before allowance for credit losses | $ | 7,924,342 | 6.33 | % | $ | 7,627,419 | 6.14 | % | $ | 7,222,479 | 5.55 | % |
(1) Commercial loan interest income includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2025, 2024 and 2023. The taxable equivalent adjustments were $1.1 million in 2025, $964,000 in 2024 and $811,000 in 2023.
Loan interest income for 2025, 2024 and 2023 included $2.0 million, $54,000 and $631,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB, as well as $668,000, $1.2 million and $633,000 of purchase accounting accretion for 2025, 2024 and 2023, respectively. Interest income for 2023 included interest and fee income related to PPP loans of $69,000. Below is a summary of the impact of these items on the tax equivalent yield of loans.
•The amount of interest related to purchase accounting accretion included in home equity loan interest income for 2025, 2024 and 2023 was $73,000, $184,000 and $79,000, respectively. Excluding the impact of these items, the average tax equivalent yield on home equity loans was 7.29%, 8.23% and 8.11%, respectively.
•The amount of interest related to purchase accounting accretion included in real estate loan interest income for 2024 and 2023 was $80,000 and $4,000, respectively. Excluding the impact of these items, the average tax equivalent yield on real estate loans was 5.07% and 4.38%, respectively. There was no purchase accounting accretion included in real estate loan interest income for 2025.
-47-
•The amount of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion included in commercial loan interest income for 2025, 2024 and 2023 was $2.0 million, $935,000 and $1.2 million, respectively. Excluding the impact of these items, the average tax equivalent yield on commercial loans was 6.23%, 6.23% and 5.80%, for 2025, 2024 and 2023, respectively.
•Excluding the impact of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion, the average tax equivalent yield on total loans and leases was 6.29%, 6.13% and 5.53%, for 2025, 2024 and 2023, respectively.
The table below shows for the years ended December 31, 2025, 2024, and 2023, the average balance and cost of funds by type of deposit.
| Table 14 - Average Deposits and Cost of Funds | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2025 | 2024 | 2023 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Cost of funds | Average balance | Cost of funds | Average balance | Cost of funds | |||||||||||||||
| Transaction accounts | $ | 2,151,861 | 1.39 | % | $ | 2,156,400 | 1.69 | % | $ | 2,209,846 | 1.48 | % | |||||||||
| Savings deposits and clubs | 2,868,307 | 1.62 | % | 2,688,773 | 1.73 | % | 2,727,299 | 1.44 | % | ||||||||||||
| Time deposits | 767,751 | 2.79 | % | 690,938 | 3.12 | % | 572,918 | 1.87 | % | ||||||||||||
| Brokered/bid CD deposits | 45,441 | 4.30 | % | 160,074 | 5.04 | % | 35,952 | 5.50 | % | ||||||||||||
| Total interest bearing deposits | $ | 5,833,360 | 1.71 | % | $ | 5,696,185 | 1.97 | % | $ | 5,546,015 | 1.52 | % |
The following table displays (for each quarter of 2025) the average balance of interest earning assets, the net interest income and the tax equivalent net interest income and net interest margin.
| Table 15 - Quarterly Net Interest Margin | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Average Interest Earning Assets | Net Interest Income | Tax Equivalent Net Interest Income | Tax Equivalent Net Interest Margin | |||||||||||
| First Quarter | $ | 9,210,385 | $ | 104,377 | $ | 104,984 | 4.62 | % | |||||||
| Second Quarter | 9,252,016 | 108,991 | 109,666 | 4.75 | % | ||||||||||
| Third Quarter | 9,388,308 | 111,017 | 111,702 | 4.72 | % | ||||||||||
| Fourth Quarter | 9,230,035 | 112,926 | 113,613 | 4.88 | % | ||||||||||
| 2025 | $ | 9,270,563 | $ | 437,311 | $ | 439,965 | 4.75 | % |
-48-
In the following table, the change in tax equivalent interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
| Table 16 - Volume/Rate Variance Analysis | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change from 2024 to 2025 | Change from 2023 to 2024 | ||||||||||||||||||||||
| (In thousands) | Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Total loans | $ | 18,240 | $ | 14,594 | $ | 32,834 | $ | 22,461 | $ | 45,499 | $ | 67,960 | |||||||||||
| Taxable investments | (11,464) | (6,520) | (17,984) | (11,601) | 533 | (11,068) | |||||||||||||||||
| Tax-exempt investments | (39) | 362 | 323 | (6,274) | (615) | (6,889) | |||||||||||||||||
| Money market instruments | 9,620 | (2,996) | 6,624 | (263) | 261 | (2) | |||||||||||||||||
| Total interest income | $ | 16,357 | $ | 5,440 | $ | 21,797 | $ | 4,323 | $ | 45,678 | $ | 50,001 | |||||||||||
| Interest expense: | |||||||||||||||||||||||
| Transaction accounts | $ | (77) | $ | (6,357) | $ | (6,434) | $ | (789) | $ | 4,507 | $ | 3,718 | |||||||||||
| Savings accounts | 3,101 | (3,035) | 66 | (553) | 7,848 | 7,295 | |||||||||||||||||
| Time deposits and brokered/bid CD deposits | (1,315) | (4,920) | (6,235) | 5,041 | 11,876 | 16,917 | |||||||||||||||||
| Short-term borrowings | (1,045) | (926) | (1,971) | (1,610) | 24 | (1,586) | |||||||||||||||||
| Subordinated notes | (3,054) | (89) | (3,143) | 25 | 20 | 45 | |||||||||||||||||
| Total interest expense | (2,390) | (15,327) | (17,717) | 2,114 | 24,275 | 26,389 | |||||||||||||||||
| Net variance | $ | 18,747 | $ | 20,767 | $ | 39,514 | $ | 2,209 | $ | 21,403 | $ | 23,612 |
Other Income: Other income was $119.9 million for 2025, compared to $122.6 million for 2024 and $92.6 million for 2023.
The following table displays total other income for Park in 2025, 2024 and 2023.
| Table 17 - Other Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||||||
| (In thousands) | 2025 | 2024 | 2023 | ||||||||
| Income from fiduciary activities | $ | 45,770 | $ | 42,489 | $ | 35,474 | |||||
| Service charges on deposit accounts | 10,051 | 9,001 | 8,445 | ||||||||
| Other service income | 14,482 | 11,743 | 10,300 | ||||||||
| Debit card fee income | 25,793 | 25,873 | 26,522 | ||||||||
| Bank owned life insurance income | 6,610 | 7,770 | 5,338 | ||||||||
| ATM fees | 1,406 | 1,840 | 2,178 | ||||||||
| Pension settlement gain | — | 6,148 | — | ||||||||
| Loss on sale of debt securities, net | (2,250) | (526) | (7,875) | ||||||||
| Gain on equity securities, net | 4,664 | 3,080 | 971 | ||||||||
| Other components of net periodic benefit income | 9,376 | 9,263 | 7,572 | ||||||||
| Miscellaneous | 3,979 | 5,907 | 3,709 | ||||||||
| Total other income | $ | 119,881 | $ | 122,588 | $ | 92,634 |
Income from fiduciary activities increased by $3.3 million, or 7.7%, to $45.8 million in 2025, compared to $42.5 million in 2024. The $42.5 million in 2024 was an increase of $7.0 million, or 19.8%, compared to $35.5 million in 2023. The majority of fiduciary fees are calculated on a lag, based on the market value of the assets under management. The average market value of the wealth management assets managed by PNB was $9.07 billion in 2025, compared to $8.58 billion in 2024 and $7.69 billion in 2023. The increase in fiduciary fee income in 2025 was largely due to an increase in the market value of assets under management. The increase in fiduciary fee income in 2024 was largely due to an increase in the market value of assets under management as well as updates to the fee structure.
-49-
Service charges on deposit accounts increased $1.1 million, or 11.7%, to $10.1 million in 2025, compared to $9.0 million in 2024. The $9.0 million in 2024 was an increase of $556,000, or 6.6%, compared to $8.4 million in 2023. The increases in 2025 and 2024 were related to increases in service charges on demand deposit accounts, partially offset by decreases in non-sufficient funds (NSF) fee income.
Other service income increased $2.7 million, or 23.3%, to $14.5 million in 2025, compared to $11.7 million in 2024. The $11.7 million in 2024 was an increase of $1.4 million, or 14.0%, compared to $10.3 million in 2023. The increase in 2025 compared to 2024 was primarily due to an increase in other service income related to mortgage loan originations and commercial related other service income, including a $957,000 increase in fee income related to mortgage loan originations to be sold in the secondary market, a $578,000 increase in mortgage servicing rights income and a $458,000 increase in commercial related other service income. The increase in 2024 compared to 2023 was primarily due to an increase in other service income related to mortgage loan originations, including a $950,000 increase in fee income related to mortgage loan originations to be sold in the secondary market and a $400,000 increase in mortgage servicing rights income. Park has experienced increases in mortgage loan origination volume resulting in increases in other service income. A summary of mortgage loan originations for the years ended December 31, 2025, 2024 and 2023 as follows.
| Table 18 - Mortgage Loan Origination Volume | ||||||
|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||
| (In thousands) | 2025 | 2024 | 2023 | |||
| Sold | $ | 170,383 | $ | 107,665 | $ | 59,386 |
| Portfolio | 203,705 | 233,237 | 249,151 | |||
| Construction | 70,977 | 81,887 | 92,612 | |||
| Service released | 15,950 | 8,241 | 5,825 | |||
| Total mortgage loan originations | $ | 461,015 | $ | 431,030 | $ | 406,974 |
| Refinances as a % of Total Mortgage Loan Originations | 15.9 | % | 15.3 | % | 17.4 | % |
Debit card fee income, which is generated from debit card transactions, decreased $80,000, or 0.3%, to $25.8 million in 2025, compared to $25.9 million in 2024. The $25.9 million in 2024 was a decrease of $649,000, or 2.4%, compared to $26.5 million in 2023. The decreases in 2025 and 2024 were attributable to a decrease in the average blended interchange rate per transaction, which is influenced by various factors, including the average spend per transaction. This decrease was partially offset by continued increases in both the volume of debit card transactions and increases in total sales dollars of debit card transactions. Debit card transaction volume increased 0.99% in 2025 from 2024 and increased 1.3% in 2024 from 2023. Total sales dollars of debit card transactions increased 3.2% in 2025 from 2024 and increased 1.4% in 2024 from 2023. Park continues to focus on deposit offerings that provide incentives for our customers to use their debit card.
Bank owned life insurance income decreased $1.2 million, or 14.9%, to $6.6 million in 2025 compared to $7.8 million in 2024. The $7.8 million in 2024 was an increase of $2.4 million, or 45.6%, compared to $5.3 million in 2023. The decrease in 2025 and the increase in 2024 was related to death benefit income of $463,000 recognized in 2025, compared to $2.0 million recognized in 2024 and $325,000 recognized in 2023.
During 2024, Park recognized a $6.1 million pension settlement gain due to a combination of lump sum payouts as well as the purchase of a nonparticipating annuity contract which will provide ongoing benefits to vested participants. There was no pension settlement gain recognized during 2025 or 2023.
During 2025, Park sold certain AFS debt securities with a book value of $79.1 million at a gross loss of $2.3 million. During 2024, Park sold certain AFS debt securities with a book value of $42.3 million at a gross loss of $553,000 and sold certain AFS debt securities with a book value of $2.3 million for a gross gain of $27,000. During 2023, Park sold certain AFS debt securities with a book value of $291.0 million at a gross loss of $7.9 million.
During the years ended December 31, 2025, 2024 and 2023, $3.5 million, $2.6 million and $600,000, respectively, of gains on equity investments carried at fair value or modified cost were recorded within "Gain on equity securities, net". For the years ended December 31, 2025, 2024 and 2023, $1.2 million, $468,000 and $371,000, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net".
-50-
Other components of net periodic pension benefit income increased $113,000, or 1.2%, to $9.4 million in 2025, compared to $9.3 million in 2024. The $9.3 million in 2024 was an increase of $1.7 million, or 22.3%, compared to $7.6 million in 2023. The increase in 2025 was largely due to a decrease in interest cost, partially offset by a decrease in the expected return on plan assets. The increase in 2024 was largely due to an increase in the expected return on plan assets.
Miscellaneous income decreased by $1.9 million, or 32.6%, to $4.0 million in 2025, compared to $5.9 million in 2024. The $5.9 million in 2024 was an increase of $2.2 million, or 59.3%, compared to $3.7 million in 2023. The decrease in 2025 was primarily due to a decrease in net gains on the sale and disposal of assets, largely due to the impact of strategic initiatives, and an increase in the loss on sale of repossessed assets. The increase in 2024 was primarily due to an increase in the net gain on the sale of assets, an increase in filing fee income, an increase in net gains on the sale of repossessed assets and a decrease in OREO devaluations, partially offset by a decline in miscellaneous income that was received in 2023 as the result of an investment fund liquidation.
Other Expense: Other expense was $324.4 million in 2025, compared to $321.3 million in 2024 and $309.2 million in 2023. Other expense increased by $3.0 million, or 0.9% in 2025 compared to 2024 and increased by $12.1 million, or 3.9% in 2024 compared to 2023. The following table displays total other expense for Park for 2025, 2024 and 2023.
| Table 19 - Other Expense | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||
| (In thousands) | 2025 | 2024 | 2023 | |||||||
| Salaries | $ | 152,735 | $ | 147,311 | $ | 139,237 | ||||
| Employee benefits | 40,362 | 41,724 | 42,264 | |||||||
| Occupancy expense | 13,379 | 12,816 | 13,114 | |||||||
| Furniture and equipment expense | 8,761 | 9,983 | 12,233 | |||||||
| Data processing fees | 45,269 | 40,564 | 37,637 | |||||||
| Professional fees and services | 31,452 | 31,146 | 29,173 | |||||||
| Marketing | 6,074 | 6,318 | 5,471 | |||||||
| Insurance | 6,355 | 6,735 | 7,640 | |||||||
| Communication | 4,519 | 4,097 | 4,210 | |||||||
| State tax expense | 4,899 | 4,500 | 4,657 | |||||||
| Amortization of intangible assets | 1,042 | 1,215 | 1,323 | |||||||
| Foundation contributions | 1,000 | 2,000 | 1,000 | |||||||
| Miscellaneous | 8,534 | 12,930 | 11,280 | |||||||
| Total other expense | $ | 324,381 | $ | 321,339 | $ | 309,239 | ||||
| Full-time equivalent employees | 1,694 | 1,725 | 1,782 |
Salaries expense increased by $5.4 million, or 3.7% to $152.7 million in 2025, compared to $147.3 million in 2024. The $147.3 million in 2024 was an increase of $8.1 million, or 5.8%, compared to $139.2 million in 2023. The increase in 2025 was due to an increase of $3.2 million in salaries expense, a $1.5 million increase in officer incentive compensation expense and a $1.1 million increase in share-based compensation expenses related to PBRSU awards granted under the 2017 Employee LTIP, partially offset by a $336,000 decrease in additional compensation expense. The increase in 2024 was due to an increase in salaries expense of $4.9 million, a $2.6 million increase in officer incentive compensation expense, and a $1.2 million increase in additional compensation expense, partially offset by a $340,000 decrease in share-based compensation expenses related to PBRSU and TBRSU awards granted under the 2017 Employee LTIP and a $288,000 decrease in the vacation expense accrual.
Park had 1,694 full-time equivalent employees at year-end 2025, compared to 1,725 full-time equivalent employees at year-end 2024 and compared to 1,782 full-time equivalent employees at year-end 2023.
-51-
Employee benefits expense decreased by $1.4 million, or 3.3%, to $40.4 million for 2025, compared to $41.7 million for 2024. The $41.7 million for 2024 was a decrease of $540,000, or 1.3%, compared to $42.3 million in 2023. The decrease in 2025 was due to a $1.4 million decrease in group insurance costs, a $408,000 decrease in supplemental retirement plan expense and a $390,000 decrease in pension plan expense, partially offset by a $254,000 increase in payroll tax expense and a $291,000 increase in KSOP match expense. The decrease in 2024 was due to a $1.9 million decrease in group insurance costs, partially offset by a $680,000 increase in pension plan expense, a $310,000 increase in the KSOP match and a $175,000 increase in payroll tax expense.
Occupancy expense increased by $563,000, or 4.4%, to $13.4 million in 2025, compared to $12.8 million in 2024. The $12.8 million in 2024 was a decrease of $298,000, or 2.3%, compared to $13.1 million in 2023. The $563,000 increase in 2025 was primarily due to increased expense for the rental of leased space and increased depreciation and amortization expense, partially offset by decreased maintenance and repairs expense. The $298,000 decrease in 2024 was primarily due to decreased expense for the rental of leased space and decreased utilities expense, partially offset by increases in maintenance and repairs expense, which included expenses related to a building demolition.
Furniture and equipment expense decreased $1.2 million, or 12.2%, to $8.8 million in 2025, compared to $10.0 million in 2024. The $10.0 million in 2024 was a decrease of $2.3 million, or 18.4%, compared to $12.2 million in 2023. The decrease in 2025 was primarily related to decreased depreciation expense. The decrease in 2024 was primarily related to decreased depreciation expense and decreased expenses related to repairs on maintenance and equipment.
Data processing fees increased by $4.7 million, or 11.6%, to $45.3 million, compared to $40.6 million in 2024. The $40.6 million in 2024 was an increase of $2.9 million, or 7.8%, compared to $37.6 million in 2023. The increase in 2025 was primarily related to an increase in software expenses of $5.7 million, partially offset by a decrease in debit card processing costs of $1.0 million. The increase in 2024 primarily related to an increase in software expenses of $5.9 million, partially offset by a decrease in debit card processing costs of $3.0 million.
Professional fees and services increased $306,000, or 1.0%, to $31.5 million in 2025, compared to $31.1 million in 2024. The $31.1 million in 2024 was an increase of $2.0 million, or 6.8%, compared to $29.2 million in 2023. This subcategory of total other expense includes legal fees, management consulting fees, directors' fees, audit fees, regulatory examination fees and memberships in industry associations. The $306,000 increase in 2025 was related to increases in management consulting fees, temporary wages and legal expense, partially offset by decreases in directors fees, other fees and recruiting fees. The $2.0 million increase in 2024 related to increases in management consulting fees, credit services expense, IntraFi insured deposit fees, temporary wages and recruiting fees, partially offset by decreases in legal fees and other fees.
Marketing expense decreased by $244,000, or $3.9%, to $6.1 million in 2025, compared to $6.3 million in 2024. The $6.3 million in 2024 was an increase of $847,000, or 15.5%, compared to $5.5 million in 2023. The $244,000 decrease in 2025 was primarily due to decreases in organization dues, special events and customer entertainment expense. The $847,000 increase in 2024 was primarily due to an increase in advertising expense.
Insurance expense decreased by $380,000, or 5.6%, to $6.4 million, compared to $6.7 million in 2024. The $6.7 million in 2024 was a decrease of $905,000, or 11.8%, compared to $7.6 million in 2023. The decreases in 2025 and 2024 were related to decreases in FDIC assessment expense.
The subcategory "Miscellaneous" other expense includes expenses for supplies, travel, and other miscellaneous expense. The subcategory Miscellaneous other expense decreased by $4.4 million, or 34.0%, to $8.5 million in 2025 compared to $12.9 million in 2024. The $12.9 million in 2024 was an increase of $1.7 million, or 14.6%, compared to $11.3 million in 2023. The decrease in 2025 was related to decreases in fraud and other non loan related losses, provision for unfunded credit losses and other miscellaneous expenses. The increase in 2024 was related to increases in fraud and other non loan related losses as well as an increase in the provision for unfunded credit losses.
-52-
Efficiency Ratio: The following table details the calculation of the efficiency ratio for the years ended December 31, 2025, 2024, and 2023.
| Table 20 - Efficiency ratio(1) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | 2023 | ||||||
| Net interest income | $ | 437,311 | $ | 398,019 | $ | 373,113 | |||
| Add: Tax equivalent adjustment (2) | 2,654 | 2,432 | 3,726 | ||||||
| Net interest income - Fully tax equivalent | $ | 439,965 | $ | 400,451 | $ | 376,839 | |||
| Total other income | $ | 119,881 | $ | 122,588 | $ | 92,634 | |||
| Total other expense | $ | 324,381 | $ | 321,339 | $ | 309,239 | |||
| Efficiency ratio | 57.94 | % | 61.44 | % | 65.87 | % | |||
| (1) Calculated by dividing "Total other expense" by the sum of fully-tax equivalent net interest income and "Total other income." | |||||||||
| (2) The tax equivalent adjustment to net interest income was calculated assuming a 21% corporate federal income tax rate for 2025, 2024 and 2023. |
Items Impacting Comparability (non-U.S. GAAP): From time to time, revenue, expenses, and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results relate to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
The following table details those items which management believes impacts the comparability of current and prior period amounts.
| Table 21 - Items impacting comparability | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2025 | 2024 | 2023 | Affected Line Item | |||||
| Net interest income | $ | 437,311 | $ | 398,019 | $ | 373,113 | |||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 668 | 1,154 | 633 | Interest and fees on loans | |||||
| less interest income on former Vision Bank relationships | 2,030 | 54 | 631 | Interest and fees on loans | |||||
| Net interest income - adjusted | $ | 434,613 | $ | 396,811 | $ | 371,849 | |||
| Provision for credit losses | $ | 11,488 | $ | 14,543 | $ | 2,904 | |||
| less recoveries on former Vision Bank relationships | (1,818) | (1,304) | (788) | Provision for credit losses | |||||
| Provision for credit losses - adjusted | $ | 13,306 | $ | 15,847 | $ | 3,692 | |||
| Total other income | $ | 119,881 | $ | 122,588 | $ | 92,634 | |||
| less pension settlement gain | — | 6,148 | — | Pension settlement gain | |||||
| less impact of strategic initiatives | (156) | 775 | (1,038) | Miscellaneous income | |||||
| less Vision related OREO valuation adjustments, net | (229) | 115 | (370) | Miscellaneous income | |||||
| less other service income related to former Vision Bank relationships | 331 | 312 | 175 | Other service income | |||||
| less loss on the sale of debt securities, net | (2,250) | (526) | (7,875) | Loss on the sale of debt securities, net | |||||
| Total other income - adjusted | $ | 122,185 | $ | 115,764 | $ | 101,742 |
-53-
| Table 21 - Items impacting comparability (continued) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2025 | 2024 | 2023 | Affected Line Item | |||||
| Total other expense | $ | 324,381 | $ | 321,339 | $ | 309,239 | |||
| less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions | 1,042 | 1,215 | 1,323 | Amortization of intangible assets | |||||
| less building demolition costs | — | 458 | — | Occupancy expense | |||||
| less restructuring costs | 989 | — | — | Salaries expense | |||||
| less merger related expenses related to First Citizens acquisition | 1,509 | — | — | Professional fees and services | |||||
| less merger related expenses related to First Citizens acquisition | 47 | — | — | Miscellaneous expense | |||||
| less Foundation contributions | 1,000 | 2,000 | 1,000 | Foundation contributions | |||||
| less direct expenses related to collection of payments on former Vision Bank loan relationships | 690 | 215 | 100 | Professional fees and services | |||||
| Total other expense - adjusted | $ | 319,104 | $ | 317,451 | $ | 306,816 | |||
| Tax effect of adjustments to net income identified above (7) | $ | 644 | $ | (1,144) | $ | 1,991 | |||
| Net income - reported | $ | 180,073 | $ | 151,420 | $ | 126,734 | |||
| Net income - adjusted (6) | $ | 182,494 | $ | 147,116 | $ | 134,222 | |||
| Diluted earnings per common share (1) | $ | 11.11 | $ | 9.32 | $ | 7.80 | |||
| Diluted earnings per common share, adjusted (1)(6) | $ | 11.26 | $ | 9.06 | $ | 8.26 | |||
| Return on average assets (1)(2) | 1.78 | % | 1.53 | % | 1.27 | % | |||
| Return on average assets, adjusted (1)(2)(6) | 1.81 | % | 1.49 | % | 1.35 | % | |||
| Return on average tangible assets (1)(2)(4) | 1.81 | % | 1.56 | % | 1.29 | % | |||
| Return on average tangible assets, adjusted (1)(2)(4)(6) | 1.83 | % | 1.51 | % | 1.37 | % | |||
| Return on average shareholders' equity (1)(2) | 13.80 | % | 12.65 | % | 11.55 | % | |||
| Return on average shareholders' equity, adjusted (1)(2)(6) | 13.98 | % | 12.29 | % | 12.23 | % | |||
| Return on average tangible equity (1)(2)(3) | 15.76 | % | 14.65 | % | 13.60 | % | |||
| Return on average tangible equity, adjusted (1)(2)(3)(6) | 15.97 | % | 14.24 | % | 14.40 | % | |||
| Efficiency ratio (5) | 57.94 | % | 61.44 | % | 65.87 | % | |||
| Efficiency ratio, adjusted (5)(6) | 57.04 | % | 61.64 | % | 64.28 | % | |||
| Net interest margin (5) | 4.75 | % | 4.41 | % | 4.11 | % | |||
| Net interest margin, adjusted (5)(6) | 4.72 | % | 4.39 | % | 4.09 | % |
-54-
| Table 21 - Items impacting comparability (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial Reconciliations | |||||||||
| (1) Reported measure uses net income. | |||||||||
| (2) Averages are for the years ended December 31, 2025, December 31, 2024 and December 31, 2023, as appropriate. | |||||||||
| (3) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||
| AVERAGE SHAREHOLDERS' EQUITY | $ | 1,305,225 | $ | 1,197,120 | $ | 1,097,143 | |||
| Less: Average goodwill and other intangible assets | 162,536 | 163,669 | 164,960 | ||||||
| AVERAGE TANGIBLE EQUITY | $ | 1,142,689 | $ | 1,033,451 | $ | 932,183 | |||
| (4) 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 | |||||||||
| Year Ended December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||
| AVERAGE ASSETS | $ | 10,107,816 | $ | 9,901,264 | $ | 9,957,554 | |||
| Less: Average goodwill and other intangible assets | 162,536 | 163,669 | 164,960 | ||||||
| AVERAGE TANGIBLE ASSETS | $ | 9,945,280 | $ | 9,737,595 | $ | 9,792,594 | |||
| (5) Efficiency ratio is calculated by dividing total other expense by the sum of FTE net interest income and other income. The FTE 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 FTE net interest income by average interest earning assets, in each case during the applicable period. | |||||||||
| RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||
| Interest income | $ | 544,540 | $ | 522,965 | $ | 471,670 | |||
| FTE adjustment | 2,654 | 2,432 | 3,726 | ||||||
| FTE interest income | $ | 547,194 | $ | 525,397 | $ | 475,396 | |||
| Interest expense | 107,229 | 124,946 | 98,557 | ||||||
| FTE net interest income | $ | 439,965 | $ | 400,451 | $ | 376,839 | |||
| (6) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, provision for credit losses, other income, other expense and tax effect of adjustments to net income. | |||||||||
| (7) The tax effect of adjustments to net income was calculated assuming a 21% federal corporate income tax rate. | |||||||||
| OTHER RECONCILIATIONS | |||||||||
| The following reconciliations are not utilized in Table 21 - Items impacting comparability, but provide reconciliations for values referenced elsewhere within Management's Discussion and Analysis of Financial Condition and Results of Operations. | |||||||||
| (8) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||
| TOTAL SHAREHOLDERS' EQUITY | $ | 1,352,793 | $ | 1,243,848 | $ | 1,145,293 | |||
| Less: Goodwill and other intangible assets | 161,990 | 163,032 | 164,247 | ||||||
| TANGIBLE EQUITY | $ | 1,190,803 | $ | 1,080,816 | $ | 981,046 |
-55-
| Table 21 - Items impacting comparability (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (9) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||
| TOTAL ASSETS | $ | 9,805,013 | $ | 9,805,350 | $ | 9,836,453 | |||
| Less: Goodwill and other intangible assets | 161,990 | 163,032 | 164,247 | ||||||
| TANGIBLE ASSETS | $ | 9,643,023 | $ | 9,642,318 | $ | 9,672,206 | |||
| (10) Pre-tax, pre-provision ("PTPP") net income is calculated as net income, plus income taxes, plus the provision for credit losses, in each case during the applicable period. PTPP net income is a common industry metric utilized in capital analysis and review. PTPP is used to assess the operating performance of Park while excluding the impact of the provision for credit losses. | |||||||||
| RECONCILIATION OF PRE-TAX, PRE-PROVISION NET INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||
| Net income | $ | 180,073 | $ | 151,420 | $ | 126,734 | |||
| Plus: Income taxes | 41,250 | 33,305 | 26,870 | ||||||
| Plus: Provision for credit losses | 11,488 | 14,543 | 2,904 | ||||||
| Pre-tax, pre-provision net income | $ | 232,811 | $ | 199,268 | $ | 156,508 |
Income Taxes:
Income tax expense was $41.3 million in 2025 and consisted of federal income tax expense of $39.1 million and state income tax expense of $2.2 million. Income tax expense was $33.3 million in 2024 and consisted of federal income tax expense of $31.8 million and state income tax expense of $1.5 million. Income tax expense was $26.9 million in 2023 and consisted of federal income tax expense of $25.7 million and state income tax expense of $1.2 million. The effective income tax rate was 18.6% in 2025, 18.0% in 2024 and 17.5% in 2023.
The difference between the statutory federal corporate income tax rate of 21% and Park’s effective tax rate reflected permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, qualified affordable housing and historical tax credits, bank owned life insurance income, and dividends paid on common shares held within Park’s salary deferral plan, offset by the impact of state income taxes. Park's permanent federal tax differences were approximately $7.4 million in 2025, compared to $7.0 million in 2024 and $6.6 million in 2023. Park expects permanent federal tax differences for 2026 will be approximately $6.3 million.
CREDIT METRICS AND PROVISION FOR CREDIT LOSSES
The provision for credit losses is the amount added to/subtracted from the allowance for credit losses to ensure the allowance is sufficient to absorb estimated credit losses over the life of a loan. The amount of the provision for credit losses is determined by management based on relevant information about past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets.
The adoption of ASU 2022-02 on January 1, 2023 resulted in a $383,000 increase to the allowance for credit losses. A cumulative effect adjustment resulting in a $303,000 decrease to retained earnings and an $80,000 increase to deferred tax assets was also recorded. Additionally, as a result of the adoption of this ASU and elimination of the concept of TDRs, total nonperforming loans decreased by $20.1 million effective January 1, 2023 and individually evaluated loans decreased by $11.5 million effective January 1, 2023.
-56-
The table below provides additional information on the provision for credits losses and the ACL for 2025, 2024 and 2023.
| Table 22 - ACL Activity | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | 2023 | |||||
| ACL, beginning balance | $ | 87,966 | $ | 83,745 | $ | 85,379 | ||
| Cumulative change in accounting principle; adoption of ASU 2022-02 | — | — | 383 | |||||
| Charge-offs | 16,624 | 18,334 | 10,863 | |||||
| Recoveries | (10,143) | (8,012) | (5,942) | |||||
| Net charge-offs | 6,481 | 10,322 | 4,921 | |||||
| Provision for credit losses: | 11,488 | 14,543 | 2,904 | |||||
| ACL, ending balance | $ | 92,973 | $ | 87,966 | $ | 83,745 | ||
| Average loans | $ | 7,924,342 | $ | 7,627,419 | $ | 7,222,479 | ||
| Net charge-offs as a percentage of average loans | 0.08 | % | 0.14 | % | 0.07 | % |
For the year ended December 31, 2025, gross income of $5.9 million would have been recognized on loans that were nonaccrual as of December 31, 2025 had these loans been current in accordance with their original terms. Interest income on nonaccrual loans may be recorded on a cash basis and be included in income only when Park expects to receive the entire recorded investment of the loan. Of the $5.9 million that would have been recognized, approximately $4.1 million was included in interest income for the year ended December 31, 2025 as a result of payments made.
At year-end 2025, the allowance for credit losses was $93.0 million, or 1.15%, of total loans outstanding, compared to $88.0 million, or 1.13%, of total loans outstanding at year-end 2024, and $83.7 million, or 1.12% of total loans outstanding at year-end 2023.
The following table provides additional information related to the allowance for credit losses for Park, including information related to individual reserves and collective reserves, at December 31, 2025, December 31, 2024 and December 31, 2023. Park has determined that any commercial loans which have been placed on nonaccrual status are to be individually evaluated. Additionally, accruing collateral dependent commercial loans to borrowers experiencing financial difficulty are also to be individually evaluated and a review of classified credits is performed to identify any additional loans which do not share similar risk characteristics and are to be individually evaluated.
| Table 23- Allowance for Credit Losses Summary | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 12/31/2025 | 12/31/2024 | 12/31/2023 | |||||
| Total allowance for credit losses | $ | 92,973 | $ | 87,966 | $ | 83,745 | ||
| Allowance on accruing PCD loans | — | — | — | |||||
| Reserves on individually evaluated loans - accruing | — | — | — | |||||
| Reserves on individually evaluated loans - nonaccrual | 739 | 1,299 | 4,983 | |||||
| General reserves on collectively evaluated loans | $ | 92,234 | $ | 86,667 | $ | 78,762 | ||
| Total loans | $ | 8,051,242 | $ | 7,817,128 | $ | 7,476,221 | ||
| Accruing PCD loans | 1,990 | 2,174 | 2,835 | |||||
| Individually evaluated loans - accrual | 18,365 | 15,290 | — | |||||
| Individually evaluated loans - nonaccrual | 46,924 | 53,149 | 45,215 | |||||
| Collectively evaluated loans | $ | 7,983,963 | $ | 7,746,515 | $ | 7,428,171 | ||
| Allowance for credit losses as a % of period end loans | 1.15 | % | 1.13 | % | 1.12 | % | ||
| General reserve as a % of collectively evaluated loans | 1.16 | % | 1.12 | % | 1.06 | % |
-57-
The allowance for credit losses of $93.0 million at December 31, 2025 represented a $5.0 million, or 5.7%, increase compared to $88.0 million at December 31, 2024. The increase was due to a $5.6 million increase in general reserves, partially offset by a $560,000 decrease in individual reserves on nonaccrual loans. The $5.6 million increase in general reserves takes into account changing economic forecasts and prepayment and curtailment speeds, while balancing the risks associated with other economic factors. Additionally, the $5.6 million increase in general reserves included a $2.3 million additional qualitative reserve related to several special purpose mortgage loan programs to assist borrowers in attaining home ownership. As of December 31, 2025, the loans in these special purpose mortgage loan programs totaled $234.2 million. Delinquency rates within these special purpose mortgage loan programs have become higher than those of Park's traditional 30-year mortgage portfolio loans. These special purpose mortgage loan programs require very little, if any, down payment, and the loan-to-value on these loans are generally at 90% or above. For these reasons, management expects that the PD and LGD related to loans within these programs will be higher than that of Park's standard 30-year portfolio loans and established a qualitative factor related to the increased risk of loss on mortgage loans within these programs. Management will continue to evaluate this portfolio as additional information becomes available.
The allowance for credit losses of $88.0 million at December 31, 2024 represented a $4.2 million, or 5.0%, increase compared to $83.7 million at December 31, 2023. The increase was due to a $7.9 million increase in general reserves and a $3.7 million decrease in individual reserves on nonaccrual loans. The $7.9 million increase in general reserves took into account changing economic forecasts and prepayment and curtailment speeds, while balancing the risks associated with other economic factors. Additionally, the $7.9 million increase in general reserves included a $757,000 additional reserve related to Hurricane Helene which impacted borrowers in Park's Carolina region. The decrease in individual reserves at December 31, 2024 compared to December 31, 2023 was primarily related to $4.2 million in charge-offs related to two relationships that previously carried individual reserves, partially offset by new or increasing reserves on other credits.
-58-
The composition of the ACL at December 31, 2025 and December 31, 2024 was as follows:
| Table 24 - ACL Composition | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||||||||
| (In thousands) | Commercial, financial and agricultural | Commercial real estate | Construction real estate | Residential real estate | Consumer | Leases | Total | |||||||||||||
| ACL: | ||||||||||||||||||||
| Ending allowance balance attributed to loans: | ||||||||||||||||||||
| Individually evaluated for impairment - nonaccrual | $ | 729 | $ | — | $ | — | $ | — | $ | — | $ | 10 | $ | 739 | ||||||
| Individually evaluated for impairment - accrual | — | — | — | — | — | — | — | |||||||||||||
| Collectively evaluated for impairment | 13,413 | 18,177 | 7,709 | 27,344 | 25,393 | 198 | 92,234 | |||||||||||||
| Accruing acquired with deteriorated credit quality | — | — | — | — | — | — | — | |||||||||||||
| Total ending allowance balance | $ | 14,142 | $ | 18,177 | $ | 7,709 | $ | 27,344 | $ | 25,393 | $ | 208 | $ | 92,973 | ||||||
| Loan balance: | ||||||||||||||||||||
| Individually evaluated for impairment - nonaccrual | $ | 15,735 | $ | 28,879 | $ | 577 | $ | 1,565 | $ | — | $ | 168 | $ | 46,924 | ||||||
| Individually evaluated for impairment - accrual | 18,365 | — | — | — | — | — | 18,365 | |||||||||||||
| Loans collectively evaluated for impairment | 1,178,050 | 2,178,456 | 398,306 | 2,373,694 | 1,823,247 | 32,210 | 7,983,963 | |||||||||||||
| Accruing loans acquired with deteriorated credit quality | — | 1,325 | 542 | 123 | — | — | 1,990 | |||||||||||||
| Total ending loan balance | $ | 1,212,150 | $ | 2,208,660 | $ | 399,425 | $ | 2,375,382 | $ | 1,823,247 | $ | 32,378 | $ | 8,051,242 | ||||||
| ACL as a percentage of loan balance: | ||||||||||||||||||||
| Individually evaluated for impairment - nonaccrual | 4.63 | % | — | % | — | % | — | % | — | % | 5.95 | % | 1.57 | % | ||||||
| Individually evaluated for impairment - accrual | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||
| Loans collectively evaluated for impairment | 1.14 | % | 0.83 | % | 1.94 | % | 1.15 | % | 1.39 | % | 0.61 | % | 1.16 | % | ||||||
| Accruing loans acquired with deteriorated credit quality | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||
| Total | 1.17 | % | 0.82 | % | 1.93 | % | 1.15 | % | 1.39 | % | 0.64 | % | 1.15 | % |
-59-
| Table 24 - ACL Composition (continued) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||||||||||||
| (In thousands) | Commercial, financial and agricultural | Commercial real estate | Construction real estate | Residential real estate | Consumer | Leases | Total | |||||||||||||
| ACL: | ||||||||||||||||||||
| Ending allowance balance attributed to loans: | ||||||||||||||||||||
| Individually evaluated for impairment - nonaccrual | $ | 1,259 | $ | — | $ | — | $ | 40 | $ | — | $ | — | $ | 1,299 | ||||||
| Individually evaluated for impairment - accrual | — | — | — | — | — | — | — | |||||||||||||
| Collectively evaluated for impairment | 11,424 | 19,571 | 7,125 | 22,315 | 26,081 | 151 | 86,667 | |||||||||||||
| Accruing acquired with deteriorated credit quality | — | — | — | — | — | — | — | |||||||||||||
| Total ending allowance balance | $ | 12,683 | $ | 19,571 | $ | 7,125 | $ | 22,355 | $ | 26,081 | $ | 151 | $ | 87,966 | ||||||
| Loan balance: | ||||||||||||||||||||
| Individually evaluated for impairment - nonaccrual | $ | 24,194 | $ | 23,230 | $ | 8 | $ | 5,700 | $ | — | $ | 17 | $ | 53,149 | ||||||
| Individually evaluated for impairment - accrual | 15,290 | — | — | — | — | — | 15,290 | |||||||||||||
| Loans collectively evaluated for impairment | 1,230,101 | 1,969,785 | 411,988 | 2,194,457 | 1,910,372 | 29,812 | 7,746,515 | |||||||||||||
| Accruing loans acquired with deteriorated credit quality | — | 1,317 | 581 | 276 | — | — | 2,174 | |||||||||||||
| Total ending loan balance | $ | 1,269,585 | $ | 1,994,332 | $ | 412,577 | $ | 2,200,433 | $ | 1,910,372 | $ | 29,829 | $ | 7,817,128 | ||||||
| ACL as a percentage of loan balance: | ||||||||||||||||||||
| Individually evaluated for impairment - nonaccrual | 5.20 | % | — | % | — | % | 0.70 | % | — | % | — | % | 2.44 | % | ||||||
| Individually evaluated for impairment - accrual | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||
| Loans collectively evaluated for impairment | 0.93 | % | 0.99 | % | 1.73 | % | 1.02 | % | 1.37 | % | 0.51 | % | 1.12 | % | ||||||
| Accruing loans acquired with deteriorated credit quality | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||
| Total | 1.00 | % | 0.98 | % | 1.73 | % | 1.02 | % | 1.37 | % | 0.51 | % | 1.13 | % |
Management believes that the allowance for credit losses at year-end 2025 is adequate to absorb estimated life of loan credit losses in the loan portfolio. See "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K, and the discussion under the heading “CRITICAL ACCOUNTING POLICIES” earlier in this Management's Discussion and Analysis of Financial Condition and Results of Operations, for additional information on management’s evaluation of the adequacy of the allowance for credit losses.
-60-
ACL Detail by Loan Type: The following tables breakdown the allowance for credit losses and components by loan type.
The table below provides a summary of Park's loan loss experience over the past three years:
| Table 25 - Summary of Loan Credit Loss Experience | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | 2023 | ||||||||
| Average loans | $ | 7,924,342 | $ | 7,627,419 | $ | 7,222,479 | |||||
| Allowance for credit losses: | |||||||||||
| Beginning balance | 87,966 | 83,745 | 85,379 | ||||||||
| Adoption of ASU 2022-02 | — | — | 383 | ||||||||
| Charge-offs: | |||||||||||
| Commercial, financial and agricultural | 3,022 | 5,443 | 1,226 | ||||||||
| Construction real estate | — | — | 546 | ||||||||
| Residential real estate | 253 | 31 | 44 | ||||||||
| Commercial real estate | 103 | 99 | 754 | ||||||||
| Consumer | 13,246 | 12,753 | 8,293 | ||||||||
| Leases | — | 8 | — | ||||||||
| Total charge-offs | $ | 16,624 | $ | 18,334 | $ | 10,863 | |||||
| Recoveries: | |||||||||||
| Commercial financial, and agricultural | $ | 884 | $ | 438 | $ | 292 | |||||
| Construction real estate | 1,116 | 1,067 | 548 | ||||||||
| Residential real estate | 143 | 366 | 482 | ||||||||
| Commercial real estate | 1,802 | 825 | 240 | ||||||||
| Consumer | 6,197 | 5,315 | 4,379 | ||||||||
| Leases | 1 | 1 | 1 | ||||||||
| Total recoveries | $ | 10,143 | $ | 8,012 | $ | 5,942 | |||||
| Net charge-offs | $ | 6,481 | $ | 10,322 | $ | 4,921 | |||||
| Provision included in net income | 11,488 | 14,543 | 2,904 | ||||||||
| Ending balance | $ | 92,973 | $ | 87,966 | $ | 83,745 | |||||
| Ratio of net charge-offs to average loans | 0.08 | % | 0.14 | % | 0.07 | % | |||||
| Ratio of allowance for credit losses to end of year loans | 1.15 | % | 1.13 | % | 1.12 | % |
-61-
The follow table presents net-charge offs (recoveries), average loans outstanding, and net charge-offs (recoveries) as a percentage of average loans, by type of loan over the past three years:
| Table 26- Net Charge-Offs (Recoveries) to Average Loans | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | |||||||||||||||||||||||
| Commercial, financial, and agricultural | $ | 2,138 | $ | 1,210,494 | 0.18 | % | $ | 5,005 | $ | 1,277,654 | 0.39 | % | $ | 934 | $ | 1,262,791 | 0.07 | % | ||||||||||||||
| Construction real estate | (1,116) | 432,874 | (0.26) | % | (1,067) | 348,195 | (0.31) | % | (2) | 292,920 | — | % | ||||||||||||||||||||
| Residential real estate | 110 | 2,293,520 | — | % | (335) | 2,101,285 | (0.02) | % | (438) | 1,894,891 | (0.02) | % | ||||||||||||||||||||
| Commercial real estate | (1,699) | 2,086,590 | (0.08) | % | (726) | 1,936,959 | (0.04) | % | 514 | 1,818,935 | 0.03 | % | ||||||||||||||||||||
| Consumer | 7,049 | 1,870,786 | 0.38 | % | 7,438 | 1,935,322 | 0.38 | % | 3,914 | 1,933,669 | 0.20 | % | ||||||||||||||||||||
| Leases | (1) | 30,078 | — | % | 7 | 28,004 | 0.02 | % | (1) | 19,273 | (0.01) | % | ||||||||||||||||||||
| Total | $ | 6,481 | $ | 7,924,342 | 0.08 | % | $ | 10,322 | $ | 7,627,419 | 0.14 | % | $ | 4,921 | $ | 7,222,479 | 0.07 | % |
The following table summarizes Park's allocation of the allowance for credit losses for the past three years:
| Table 27- Allocation of Allowance for Credit Losses | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2025 | 2024 | 2023 | ||||||||||||
| (In thousands) | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | |||||||||
| Commercial, financial, and agricultural | $ | 14,142 | 15.06 | % | $ | 12,683 | 16.24 | % | $ | 15,496 | 17.33 | % | |||
| Construction real estate | 7,709 | 4.96 | % | 7,125 | 5.28 | % | 5,227 | 4.08 | % | ||||||
| Residential real estate | 27,344 | 29.50 | % | 22,355 | 28.15 | % | 18,818 | 27.15 | % | ||||||
| Commercial real estate | 18,177 | 27.43 | % | 19,571 | 25.51 | % | 16,374 | 25.09 | % | ||||||
| Consumer | 25,393 | 22.65 | % | 26,081 | 24.44 | % | 27,713 | 26.03 | % | ||||||
| Leases | 208 | 0.40 | % | 151 | 0.38 | % | 117 | 0.32 | % | ||||||
| Total | $ | 92,973 | 100.00 | % | $ | 87,966 | 100.00 | % | $ | 83,745 | 100.00 | % |
Nonperforming Assets: Non-performing assets include: (1) loans whose interest is accounted for on a nonaccrual basis; (2) loans which are contractually past due 90 days or more as to principal or interest payments but whose interest continues to accrue; and (3) OREO which results from taking possession of property that served as collateral for a defaulted loan.
Generally, management obtains updated appraisal information for nonperforming loans and OREO annually. As new appraisal information is received, management performs an evaluation of the appraisal and applies a discount for anticipated disposition costs to determine the net realizable value of the collateral, which is compared to the outstanding principal balance to determine if additional write-downs are necessary.
-62-
The following is a summary of Park’s nonperforming assets at the end of the last three years:
| Table 28 - Nonperforming Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2025 | 2024 | 2023 | ||||||||
| Nonaccrual loans | $ | 66,515 | $ | 68,178 | $ | 60,259 | |||||
| Loans past due 90 days or more and accruing | 2,738 | 1,754 | 859 | ||||||||
| Total nonperforming loans | $ | 69,253 | $ | 69,932 | $ | 61,118 | |||||
| OREO | 729 | 938 | 983 | ||||||||
| Total nonperforming assets | $ | 69,982 | $ | 70,870 | $ | 62,101 | |||||
| Percentage of nonperforming loans to total loans | 0.86 | % | 0.89 | % | 0.82 | % | |||||
| Percentage of nonperforming assets to total loans | 0.87 | % | 0.91 | % | 0.83 | % | |||||
| Percentage of nonperforming assets to total assets | 0.71 | % | 0.72 | % | 0.63 | % | |||||
| Percentage of nonaccrual loans to total loans | 0.83 | % | 0.87 | % | 0.81 | % | |||||
| Allowance for credit losses to nonaccrual loans | 139.78 | % | 129.02 | % | 138.98 | % |
Park classifies loans as nonaccrual when 1) a loan is maintained on a cash basis because of deterioration in the financial condition of the borrower, 2) payment in full of principal or interest is not expected, or 3) principal or interest has been in default for a period of 90 days for commercial loans and 120 days for all other loans. As a result, loans may be classified as nonaccrual despite being current with their contractual terms. The following table details the delinquency status of nonaccrual loans at December 31, 2025, 2024, and 2023. Loans are classified as current if they are less than 30 days past due.
| Table 29 - Delinquency Status of Nonaccrual Loans | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | |||||||||||||||
| Nonaccrual loans - current | $ | 50,489 | 0.63 | % | $ | 44,135 | 0.56 | % | $ | 38,956 | 0.52 | % | |||||||||
| Nonaccrual loans - past due | 16,026 | 0.20 | % | 24,043 | 0.31 | % | 21,303 | 0.29 | % | ||||||||||||
| Total nonaccrual loans | $ | 66,515 | 0.83 | % | $ | 68,178 | 0.87 | % | $ | 60,259 | 0.81 | % |
Credit Quality Indicators: When determining the quarterly credit loss provision, Park reviews the grades of commercial loans. These loans are graded from 1 to 8. A grade of 1 indicates little or no credit risk and a grade of 8 is considered a loss. Commercial loans that are pass-rated (graded an 1 through a 4) are considered to be of acceptable credit risk. Commercial loans graded a 5 (special mention) are considered to be watch list credits and a higher PD is applied to these loans. Commercial loans graded a 6 (substandard), also considered to be watch list credits, represent higher credit risk than those rated special mention and, as a result, a higher PD is applied to these loans. Commercial loans that are graded a 7 (doubtful) are shown as nonperforming and Park charges these loans down to their fair value by taking a partial charge-off or recording an individual reserve. Certain 6-rated loans and all 7-rated loans are placed on nonaccrual status and included within the individually evaluated category. Any commercial loan graded an 8 (loss) is completely charged off.
-63-
The following table highlights the credit trends within the commercial loan portfolio.
| Table 30- Commercial Credit Trends | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial loans * (In thousands) | December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||
| Pass rated | $ | 4,381,440 | $ | 4,094,178 | $ | 3,905,673 | ||
| Special Mention | 51,411 | 81,090 | 57,236 | |||||
| Substandard | 4,320 | 3,484 | 3,414 | |||||
| Individually evaluated for impairment - accrual | 18,365 | 15,290 | — | |||||
| Individually evaluated for impairment - nonaccrual | 46,924 | 53,149 | 45,215 | |||||
| Accruing PCD | 1,914 | 2,095 | 2,760 | |||||
| Total | $ | 4,504,374 | $ | 4,249,286 | $ | 4,014,298 |
*Commercial loans include: (1) commercial, financial and agricultural loans; (2) commercial real estate loans; (3) commercial related loans in the construction portfolio; (4) commercial related loans in the residential real estate portfolio; and (5) leases.
Park’s watch list includes all criticized and classified commercial loans, defined by Park as loans rated special mention or worse. Park had $74.1 million of accruing commercial loans included on the watch list at December 31, 2025, compared to $99.9 million at December 31, 2024, and $60.7 million at December 31, 2023. The existing conditions of these loans do not warrant classification as nonaccrual. However, these loans have shown some weakness and management performs additional analysis regarding each borrower's ability to comply with payment terms.
Park considers a loan delinquent when it reaches 30 days past due. Delinquent and accruing loans were $31.4 million, or 0.39% of total loans at December 31, 2025, compared to $28.4 million, or 0.36% of total loans at December 31, 2024, and $23.5 million, or 0.31% of total loans at December 31, 2023.
Individually Evaluated Loans: Loans that do not share risk characteristics are evaluated on an individual basis and are excluded from the collective evaluation. Park has determined that any commercial loans which have been placed on nonaccrual status are to be individually evaluated. Additionally, accruing collateral dependent commercial loans to borrowers experiencing financial difficulty are to be individually evaluated and a review of classified credits is performed to identify any additional loans which do not share similar risk characteristics and are to be individually evaluated. Individual analysis establishes an individual reserve for loans in scope. Reserves on individually evaluated commercial loans are typically based on management’s best estimate of the fair value of collateral securing these loans, adjusted for selling costs as appropriate. The amount ultimately charged off for these loans may be different from the reserve as the ultimate liquidation of the collateral may be for an amount different from management’s estimate.
Nonaccrual individually evaluated commercial loans were $46.9 million at December 31, 2025, a decrease of $6.2 million, compared to $53.1 million at December 31, 2024 and an increase of $1.7 million, compared to $45.2 million at December 31, 2023. Accruing individually evaluated commercial loans were $18.4 million at December 31, 2025, compared to $15.3 million at December 31, 2024, and compared to no accruing individually evaluated commercial loans at December 31, 2023.
At December 31, 2025, Park had taken partial charge-offs of $4.7 million related to the $46.9 million of the nonaccrual individually evaluated commercial loans, compared to partial charge-offs of $5.0 million related to the $53.1 million of nonaccrual individually evaluated commercial loans at December 31, 2024 and compared to partial charge-offs of $2.3 million related to the $45.2 million of nonaccrual individually evaluated commercial loans at December 31, 2023.
-64-
The table below provides additional information related to Park's nonaccrual individually evaluated commercial loans at December 31, 2025, 2024, and 2023.
| Table 31 - Nonaccrual individually Evaluated Commercial Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Years ended December 31, | |||||||||||
| (In thousands) | 2025 | 2024 | 2023 | ||||||||
| Unpaid principal balance | $ | 51,664 | $ | 58,158 | $ | 47,564 | |||||
| Prior charge-offs | 4,740 | 5,009 | 2,349 | ||||||||
| Remaining principal balance | 46,924 | 53,149 | 45,215 | ||||||||
| Reserves | 739 | 1,299 | 4,983 | ||||||||
| Book value, after reserves | $ | 46,185 | $ | 51,850 | $ | 40,232 |
Loans Acquired with Deteriorated Credit Quality: PCD loans are individually evaluated on a quarterly basis to determine if a specific reserve is necessary. At December 31, 2025, December 31, 2024 and December 31, 2023, there was no allowance for credit losses on PCD loans. The carrying amount of accruing loans acquired with deteriorated credit quality at December 31, 2025, 2024, and 2023 was $2.0 million, $2.2 million, and $2.8 million, respectively. The carrying amount of nonaccrual loans acquired with deteriorated credit quality was $510,000, $551,000 and $534,000 at December 31, 2025, 2024, and 2023, respectively.
Additional Considerations: As part of its quarterly allowance process, Park evaluates certain industries which are more likely to be under economic stress in the current environment.
The office sector continues to face challenges from adjustments companies have made as a result of the pandemic. Nationally, office properties in downtown and urban business districts are seeing the most stress. As of December 31, 2025, Park had $323.2 million of loans which were fully or partially secured by non-owner-occupied office space, $320.8 million of which were accruing. This portfolio is not currently exhibiting signs of stress, but Park continues to monitor this portfolio for signs of deterioration.
The non‑bank consumer finance sector has come under pressure as elevated interest rates and broader economic challenges, including inflation, have increased financial strain on consumer borrowers. As of December 31, 2025, Park’s outstanding loans to non‑bank consumer finance companies totaled $274.1 million, of which $25.4 million were categorized as accruing watch list credits and $2.1 million were nonaccrual loans. Watch list and nonaccrual loans within this portfolio are in differing stages of liquidation, and Park expects the associated loan balances to decline as these liquidation processes continue to be executed. Park maintains heightened oversight of this portfolio and continues to monitor it for any indications of deterioration that could adversely affect credit quality.
Additionally, in calculating the allowance, management considered the geopolitical environment and uncertainty regarding the fiscal policy of the current political administration, including tariffs. While it is too early to assess the impact of increased tariffs on individual borrowers, management continues to weigh a baseline ("most likely" scenario) forecast with a "moderate recession" scenario in calculating the general reserve. The "moderate recession" scenario considers the impact of tariffs being higher for longer than considered in the "most likely" scenario.
CAPITAL RESOURCES
Liquidity and Interest Rate Sensitivity Management: Park’s objective in managing its liquidity is to maintain the ability to continuously meet the cash flow needs of customers, such as borrowings or deposit withdrawals, while at the same time seeking higher yields from longer-term lending and investing activities.
Cash and cash equivalents increased by $72.9 million during 2025 to $233.5 million at year end. Cash provided by operating activities was $198.3 million in 2025, $178.8 million in 2024 and $151.1 million in 2023. Net income was the primary source of cash provided by operating activities during each year.
Cash provided by investing activities was $86.2 million in 2025, cash used in investing activities was $19.1 million in 2024, and cash provided by investing activities was $63.5 million in 2023. Investment securities transactions and loan originations/repayments are the major uses or sources of cash in investing activities. Proceeds from the sale, repayment or maturity of investment securities provide cash and purchases of investment securities use cash. Net investment securities transactions provided cash of $339.1 million in 2025, provided cash of $338.5 million in 2024 and provided cash of $418.9 million in
-65-
2023. Cash used by the net increase in the loan portfolio was $233.1 million in 2025, $341.5 million in 2024 and $330.4 million in 2023.
Cash used in financing activities was $211.5 million in 2025, $217.4 million in 2024 and $186.1 million in 2023. A major source of cash provided by or used in financing activities is the net change in deposits. Deposits increased and provided $100.2 million of cash in 2025 and $101.0 million of cash in 2024 and decreased and used $192.1 million of cash in 2023. These changes in deposits included a decrease in off-balance sheet deposits of $9.9 million in 2025, an increase in off-balance sheet deposits of $114.0 million in 2024 and a decrease in off-balance sheet deposits of $194.8 million in 2023. Other major sources of cash from financing activities are short-term borrowings. Net short-term borrowings decreased and used $8.7 million in cash in 2025 and $237.8 million in cash in 2024 and increased and provided $100.8 million in cash in 2023. Cash of $190.0 million was used in the repayment of subordinated notes in 2025. No cash was used in the repayment of subordinated notes in 2024 or 2023. Cash used in the repurchase of common shares was $20.1 million in 2025 and $23.0 million in 2023. No common shares were repurchased in 2024. Finally, cash declined by $89.9 million in 2025, $77.5 million in 2024 and $69.0 million in 2023, from the payment of cash dividends.
Effective liquidity management ensures that the cash flow requirements of depositors and borrowers, as well as the operating cash needs of the Corporation, are met. Funds are available from a number of sources, including the capital markets, the investment securities portfolio, the core deposit base, FHLB borrowings and the capability to securitize or package loans for sale. In the opinion of Park's management, the present funding sources provide more than adequate liquidity for Park to meet our cash flow needs in the short- and long-term.
The following table shows interest rate sensitivity data for five different time intervals as of December 31, 2025:
| Table 32 - Interest Rate Sensitivity | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-3 | 3-12 | 1-3 | 3-5 | Over 5 | |||||||||||||||||||
| (In thousands) | Months | Months | Years | Years | Years | Total | |||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
| Investment securities (1) | $ | 119,740 | $ | 68,983 | $ | 127,775 | $ | 93,646 | $ | 381,075 | $ | 791,219 | |||||||||||
| Money market instruments | 96,274 | — | — | — | — | 96,274 | |||||||||||||||||
| Loans (1) | 1,961,840 | 1,739,052 | 2,666,401 | 1,276,449 | 407,500 | 8,051,242 | |||||||||||||||||
| Total interest earning assets | 2,177,854 | 1,808,035 | 2,794,176 | 1,370,095 | 788,575 | 8,938,735 | |||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||
| Interest bearing transaction accounts (2) | $ | 1,230,680 | $ | — | $ | 801,817 | $ | — | $ | — | $ | 2,032,497 | |||||||||||
| Savings accounts (2) | 1,503,926 | — | 1,260,029 | — | — | 2,763,955 | |||||||||||||||||
| Time deposits and brokered/bid CD deposits | 375,929 | 307,046 | 57,683 | 48,056 | 1,238 | 789,952 | |||||||||||||||||
| Other | — | 1,216 | — | — | — | 1,216 | |||||||||||||||||
| Total deposits | 3,110,535 | 308,262 | 2,119,529 | 48,056 | 1,238 | 5,587,620 | |||||||||||||||||
| Short-term borrowings | 81,711 | — | — | — | 81,711 | ||||||||||||||||||
| Total interest bearing liabilities | 3,192,246 | 308,262 | 2,119,529 | 48,056 | 1,238 | 5,669,331 | |||||||||||||||||
| Interest rate sensitivity gap | (1,014,392) | 1,499,773 | 674,647 | 1,322,039 | 787,337 | 3,269,404 | |||||||||||||||||
| Cumulative rate sensitivity gap | (1,014,392) | 485,381 | 1,160,028 | 2,482,067 | 3,269,404 | ||||||||||||||||||
| Cumulative gap as a | |||||||||||||||||||||||
| percentage of total | |||||||||||||||||||||||
| interest earning assets | (11.35) | % | 5.43 | % | 12.98 | % | 27.77 | % | 36.58 | % |
(1)Investment securities and loans that are subject to prepayment are shown in the table by the earlier of their re-pricing date or their expected repayment date and not by their contractual maturity date. Nonaccrual loans of $66.5 million are included within the over five year maturity category.
(2)Management considers interest bearing transaction accounts and savings accounts to be core deposits and, therefore, not as rate sensitive as other deposit accounts and borrowed money. Accordingly, only 60.6% of interest bearing transaction accounts and 54.4% of savings accounts are considered to re-price within one year. If all of the interest bearing transaction accounts and savings accounts were considered to re-price within one year, the one-year cumulative gap would change from a positive 5.43% to a negative 17.64%.
-66-
The interest rate sensitivity gap analysis provides an overall picture of Park’s static interest rate risk position. At December 31, 2025, the cumulative interest earning assets maturing or repricing within twelve months were $3,986 million compared to the cumulative interest bearing liabilities maturing or repricing within twelve months of $3,501 million. For the twelve-month cumulative interest rate sensitivity gap position, rate sensitive assets exceeded rate sensitive liabilities by $485 million or 5.4% of interest earning assets. At December 31, 2024, the cumulative interest earning assets maturing or repricing within twelve months were $3,955 million compared to the cumulative interest bearing liabilities maturing or repricing within twelve months of $3,653 million. For the twelve-month cumulative interest rate sensitivity gap position, rate sensitive assets exceeded rate sensitive liabilities by $302 million or 3.4% of interest earning assets. The percentage of interest bearing liabilities maturing or repricing within one year was 61.7% at year-end 2025, compared to 62.9% at year-end 2024.
A positive twelve-month cumulative rate sensitivity gap (assets exceed liabilities) would suggest that Park’s net interest margin would increase if interest rates were to increase. Conversely, a negative twelve-month cumulative rate sensitivity gap would suggest that Park’s net interest margin would decrease if interest rates were to increase. However, the usefulness of the interest rate sensitivity gap analysis as a forecasting tool in projecting net interest income is limited. While the gap analysis does take into consideration both contractual repayments and expected prepayments of various assets, it does not consider the magnitude, specific timing, or frequency by which assets or liabilities will reprice during a period and also contains assumptions as to the repricing of interest bearing transaction accounts and savings accounts that may not prove to be correct.
Management supplements the interest rate sensitivity gap analysis with periodic simulations of balance sheet sensitivity under various interest rate and what-if scenarios to better forecast and manage the net interest margin. Park’s management uses an earnings simulation model to analyze net interest income sensitivity to movements in interest rates. This model is based on actual cash flows and repricing characteristics for balance sheet instruments and incorporates market-based assumptions regarding the impact of changing interest rates on the prepayment rate of certain assets and liabilities. This model also includes management’s projections for activity levels of various balance sheet instruments and non-interest fee income and operating expense. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into this earnings simulation model. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure net interest income and net income. Actual results will differ from simulated results due to the timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies.
Management uses a 50 basis point change in market interest rates per quarter for a total of 200 basis points per year in evaluating the impact of changing interest rates on net interest income and net income over a twelve-month horizon. At December 31, 2025, the earnings simulation model projected that net income would increase by 1.69% using a rising interest rate scenario and decrease by 2.11% using a declining interest rate scenario over the next year. At December 31, 2024, the earnings simulation model projected that net income would increase by 1.25% using a rising interest rate scenario and decrease by 1.34% using a declining interest rate scenario over the next year. At December 31, 2023, the earnings simulation model projected that net income would increase by 1.52% using a rising interest rate scenario and decrease by 1.92% using a declining interest rate scenario over the next year. Park’s net interest margin was 4.75% in 2025, 4.41% in 2024 and 4.11% in 2023.
Contractual Obligations: In the ordinary course of operations, Park enters into certain contractual obligations. The following table summarizes Park’s significant and determinable obligations by payment date at December 31, 2025.
Further discussion of the nature of each specified obligation is included in the referenced Note to the Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K.
-67-
| Table 33 - Contractual Obligations (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | Payments Due In | ||||||||||||||||||||
| 0-1 | 1-3 | 3-5 | Over 5 | ||||||||||||||||||
| (In thousands) | Note | Years | Years | Years | Years | Total | |||||||||||||||
| Deposits without stated maturity | 14 | $ | 7,453,761 | $ | — | $ | — | $ | — | $ | 7,453,761 | ||||||||||
| Certificates of deposit | 14 | $ | 658,972 | $ | 82,769 | $ | 48,192 | $ | 19 | 789,952 | |||||||||||
| Short-term borrowings | 16 | 81,711 | — | — | — | 81,711 | |||||||||||||||
| Operating leases | 13 | 2,621 | 5,060 | 4,282 | 9,116 | 21,079 | |||||||||||||||
| Defined benefit pension plan (2) | 20 | 9,164 | 17,442 | 17,735 | 46,762 | 91,103 | |||||||||||||||
| Supplemental Executive Retirement Plan agreements | 20 | 937 | 2,689 | 2,546 | 37,879 | 44,051 | |||||||||||||||
| Total contractual obligations | $ | 8,207,166 | $ | 107,960 | $ | 72,755 | $ | 93,776 | $ | 8,481,657 |
(1) Amounts do not include associated interest payments.
(2) Pension payments reflect 10 years of payments, through 2035.
As of December 31, 2025, Park had $25.6 million in unfunded commitments related to investments in qualified affordable housing projects which are not included in "Table 32 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner. Park expects that the current commitments will be funded between 2026 and 2039.
As of December 31, 2025, Park had $12.6 million in unfunded commitments related to certain equity investments which are not included in "Table 33 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner.
The Corporation’s operating lease obligations represent short-term and long-term lease and rental payments for facilities and equipment.
Commitments, Contingent Liabilities, and Off-Balance Sheet Arrangements: In order to meet the financing needs of our customers, the Corporation issues loan commitments and standby letters of credit. At December 31, 2025, the Corporation had $1.6 billion of loan commitments and had $66.1 million of standby letters of credit. At December 31, 2024, the Corporation had $1.5 billion of loan commitments and had $33.5 million of standby letters of credit.
Commitments to extend credit under loan commitments and standby letters of credit do not necessarily represent future cash requirements. These commitments often expire without being drawn upon. However, all of the loan commitments and standby letters of credit were permitted to be drawn upon in 2025. See "Note 25 - Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentration of Credit Risk" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" in this Annual Report on Form 10-K, for additional information on loan commitments and standby letters of credit.
The Corporation did not have any unrecorded significant contingent liabilities at December 31, 2025.
Capital: Park’s primary means of maintaining capital adequacy is through retained earnings. At December 31, 2025, the Corporation’s total shareholders’ equity was $1,352.8 million, compared to $1,243.8 million at December 31, 2024. Total shareholders’ equity at December 31, 2025 was 13.80% of total assets, compared to 12.69% of total assets at December 31, 2024.
Tangible equity (non-U.S. GAAP) was $1,190.8 at December 31, 2025, and was $1,080.8 million at December 31, 2024. At December 31, 2025, tangible equity (non-U.S. GAAP) was 12.35% of tangible assets compared to 11.21% of tangible assets at December 31, 2024. A reconciliation of total shareholders' equity to tangible equity and total assets to tangible assets is included in Table 21.
Net income was $180.1 million in 2025, $151.4 million in 2024 and $126.7 million in 2023.
Cash dividends declared for Park's common shares were $90.1 million in 2025, $77.4 million in 2024 and $68.7 million in 2023. On a per share basis, the cash dividends declared were $5.53 per common share in 2025, $4.74 per common share in 2024 and $4.20 per common share in 2023.
-68-
The table below shows the repurchases and issuances of common shares and treasury shares for 2023 through 2025.
| Table 34 | ||||
|---|---|---|---|---|
| (In thousands, except share data) | Treasury Shares | Number of Common Shares | ||
| Balance at January 1, 2023 | $ | (138,019) | 16,263,583 | |
| Treasury shares repurchased | (23,017) | (199,000) | ||
| Treasury shares reissued for share-based compensation awards | 4,014 | 38,842 | ||
| Treasury shares reissued for director grants | 1,349 | 13,054 | ||
| Balance at December 31, 2023 | $ | (155,673) | 16,116,479 | |
| Treasury shares repurchased | — | — | ||
| Treasury shares reissued for share-based compensation awards | 3,633 | 35,161 | ||
| Treasury shares reissued for director grants | 758 | 7,342 | ||
| Balance at December 31, 2024 | $ | (151,282) | 16,158,982 | |
| Treasury shares repurchased | (20,134) | (120,000) | ||
| Treasury shares reissued for share-based compensation awards | 3,344 | 32,365 | ||
| Treasury shares reissued for director grants | 749 | 6,915 | ||
| Balance at December 31, 2025 | $ | (167,323) | 16,078,262 |
Park did not issue any new common shares, which had not already been held as treasury shares, in 2025, 2024 or 2023. Common shares (including treasury shares) had a balance of $465.0 million, $463.7 million and $463.3 million at December 31, 2025, 2024, and 2023, respectively.
Accumulated other comprehensive (loss) income, net reflected a loss of $12.7 million, $46.2 million and $66.2 million at December 31, 2025, 2024, and 2023, respectively. During 2025, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a gain of $30.6 million, which included a $1.8 million, net of income tax, realized loss on the sale of debt securities. During 2024, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a gain of $5.0 million, which included a $415,000, net of income tax, realized loss on the sale of debt securities. During 2023, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a gain of $27.8 million, which included a $6.2 million, net of income tax, realized loss on the sale of debt securities. Additionally, Park recognized an other comprehensive gain of $2.9 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2025, compared to a $15.1 million gain in 2024, which included $4.9 million, net of income tax, related to a realized pension settlement gain. Park recognized an other comprehensive gain of $8.4 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2023.
Financial institution regulators have established guidelines for minimum capital ratios for banks, thrifts and bank holding companies. Park has elected not to include the net unrealized gain or loss on debt securities AFS in computing regulatory capital. Park has adopted the Basel III regulatory capital framework as approved by the federal banking agencies. Under the Basel III regulatory capital framework, in order to avoid limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers, Park must hold a capital conservation buffer of 2.5% above the adequately capitalized risk-based capital ratios. The amounts shown below as the adequately capitalized ratio plus capital conservation buffer include the 2.50% buffer. The Federal Reserve Board has also adopted capital requirements Park must maintain to be deemed "well capitalized" and remain a financial holding company.
Park and PNB met each of the well-capitalized ratio guidelines applicable to them at December 31, 2025. The following table indicates the capital ratios for PNB and Park at December 31, 2025 and December 31, 2024.
-69-
| Table 35 - PNB and Park Capital Ratios | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2025 | |||||||||||
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 10.45 | % | 12.08 | % | 12.08 | % | 13.53 | % | |||
| Park | 12.11 | % | 13.99 | % | 13.99 | % | 15.13 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
| As of December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 9.80 | % | 11.44 | % | 11.44 | % | 12.85 | % | |||
| Park | 11.51 | % | 13.46 | % | 13.28 | % | 16.63 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
Effects of Inflation: Balance sheets of financial institutions typically contain assets and liabilities that are monetary in nature and, therefore, differ greatly from most commercial and industrial companies which have significant investments in premises, equipment and inventory. During periods of inflation, financial institutions that are in a net positive monetary position will experience a decline in purchasing power, which does have an impact on growth. Another significant effect on internal equity growth is other expenses, which tend to rise during periods of inflation.
Management believes the most significant impact on financial results is the Corporation's ability to align our asset/liability management program to react to changes in interest rates.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000805676-25-000014.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
NON-U.S. GAAP FINANCIAL MEASURES
Management's discussion and analysis contains non-U.S. GAAP financial measures where management believes it to be helpful in understanding Park’s results of operations or financial position. Where non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measures, as well as the reconciliation from the comparable U.S. GAAP financial measures, can be found herein.
Items Impacting Comparability of Period Results
From time to time, revenue, expenses and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not result in the inclusion of an item as one impacting comparability of period results. For example, changes in the provision for / (recovery of) credit losses (aside from those related to former Vision Bank loan relationships), gains (losses) on equity securities, net, and asset valuation adjustments, reflect ordinary banking activities and are, therefore, typically excluded from consideration as items impacting comparability of period results.
Management believes the disclosure of items impacting comparability of period results provides a better understanding of Park's performance and trends and allows management to ascertain which of such items, if any, to include or exclude from an analysis of Park's performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance taking such items into account.
Items impacting comparability of the results of particular periods are not intended to be a complete list of items that may materially impact current or future period performance.
Non-U.S. GAAP Financial Measures
Park's management uses certain non-U.S. GAAP financial measures to evaluate Park's performance. Specifically, management reviews the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income ("PTPP").
Management has included in this Management's Discussion and Analysis of Financial Condition and Results of Operation, information relating to the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio,and pre-tax, pre-provision net income for the years ended December 31, 2024, December 31, 2023, and December 31, 2022. For the purpose of calculating the return on average tangible equity, a non-GAAP financial measure, net income for each period is 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. For the purpose of calculating the return on average tangible assets, a non-GAAP financial measure, net income for each period is divided by average tangible assets during the period. Average tangible assets equals average assets during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating the tangible equity to tangible assets ratio, a non-GAAP financial measure, tangible equity is divided by tangible assets. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating pre-tax, pre-provision net income, a non-GAAP financial measure, income taxes and the provision for credit losses are added back to net income, in each case during the applicable period.
Management believes that the disclosure of the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income presents additional information to the reader of the consolidated financial statements, which, when read in conjunction with the consolidated financial statements prepared in accordance with U.S. GAAP, assists in analyzing Park's operating performance, ensures comparability of operating
-36-
performance from period to period, and facilitates comparisons with the performance of Park's peer financial holding companies and bank holding companies, while eliminating certain non-operational effects of acquisitions. In the tables included within the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided a reconciliation of average tangible equity from average shareholders' equity, average tangible assets from average assets, tangible equity from total shareholders' equity, tangible assets from total assets, and pre-tax, pre-provision net income from net income solely for the purpose of complying with SEC Regulation G and not as an indication that the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income are substitutes for the return on average equity, the return on average assets, the total shareholders' equity to total assets ratio, and net income, respectively, as determined in accordance with U.S. GAAP
FTE (fully taxable equivalent) Financial Measures
Interest income, yields, and ratios on a FTE basis are considered non-U.S. GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a corporate federal statutory tax rate of 21%. In the tables included within the "ANALYSIS OF EARNINGS - Net Interest Income" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided detail of FTE interest income solely for the purpose of complying with SEC Regulation G and not as an indication that FTE interest income, yields and ratios are substitutes for interest income, yields and ratios, as determined in accordance with U.S. GAAP.
OVERVIEW
The table below reflects Park's net income for the years ended December 31, 2024, 2023 and 2022.
| Table 1 - Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||
| Net interest income | $ | 398,019 | $ | 373,113 | $ | 347,059 | ||
| Provision for credit losses | 14,543 | 2,904 | 4,557 | |||||
| Other income | 122,588 | 92,634 | 135,935 | |||||
| Other expense | 321,339 | 309,239 | 297,978 | |||||
| Income before income taxes | $ | 184,725 | $ | 153,604 | $ | 180,459 | ||
| Income tax expense | 33,305 | 26,870 | 32,108 | |||||
| Net income | $ | 151,420 | $ | 126,734 | $ | 148,351 | ||
| Pre-tax, pre-provision net income (1) | $ | 199,268 | $ | 156,508 | $ | 185,016 |
(1) PTPP net income is calculated as net income, plus income taxes, plus the provision for credit losses, in each case during the applicable period.
Net income for the year ended December 31, 2024 of $151.4 million represented a $24.7 million, or 19.5%, increase compared to $126.7 million for the year ended December 31, 2023. Net income for the year ended December 31, 2023 of $126.7 million represented a $21.6 million, or 14.6%, decrease compared to $148.4 million for the year ended December 31, 2022.
Pre-tax, pre-provision net income (non-U.S. GAAP) for the year ended December 31, 2024 of $199.3 million represented a $42.8 million, or 27.3%, increase compared to $156.5 million for the year ended December 31, 2023. Pre-tax, pre-provision net income for the year ended December 31, 2023 of $156.5 million represented a $28.5 million, or 15.4%, decrease compared to $185.0 million for the year ended December 31, 2022.
Highlights from the years ended December 31, 2024, 2023, and 2022 included:
•During the year ended December 31, 2024, Park recognized a $6.1 million pension settlement gain due to a combination of lump sum payouts as well as the purchase of a nonparticipating annuity contract which will provide ongoing benefits to vested and retired participants. There was no pension settlement gain recognized during the years ended December 31, 2023 and December 31, 2022.
•Park completed a series of debt security sale trades in November 2023, selling an aggregate of $291.0 million in available-for-sale ("AFS") debt securities with a net pre-tax loss of $7.9 million for the year ended December 31, 2023. Among the various objectives of the trade, the liquidity generated from the sale was used to reduce borrowing needs
-37-
and improve the overall net interest margin. A net loss on sale of debt securities of $526,000 was recognized during the year ended December 31, 2024. No gain or loss on the sale of debt securities was recorded in the year ended December 31, 2022.
•During the years ended December 31, 2024 and 2022, Park recognized $115,000 and $5.6 million, respectively, in net gains on the sale of OREO related to former Vision Bank relationships. There was no gain on the sale of OREO, net, related to former Vision Bank relationships during the year ended December 31, 2023.
•During the years ended December 31, 2023 and 2022, Park recognized $46,000 and $12.0 million, respectively, in OREO valuation markups related to the foreclosure and subsequent sale of properties collateralizing former Vision Bank relationships. There was no OREO valuation markup related to former Vision Bank relationships during the year ended December 31, 2024.
•During the years ended December 31, 2024, 2023, and 2022, Park incurred $215,000, $100,000 and $1.8 million, respectively, in direct expenses related to the collection of payments on former Vision Bank loan relationships.
•During the year ended December 31, 2024, Park contributed $2.0 million to its charitable foundation, compared to $1.0 million for the year ended December 31, 2023 and $4.0 million for the year ended December 31, 2022.
•Park's loans outstanding at December 31, 2024 increased 4.6% compared to December 31, 2023. Park's loans outstanding at December 31, 2023 increased 4.7% compared to December 31, 2022.
Net income for each of the years ended December 31, 2024, 2023 and 2022, included several items of income and expense that impacted comparability of period results. These items are detailed in the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
DIVIDENDS ON COMMON SHARES
Cash dividends declared on Park's common shares were $4.74 in 2024, $4.20 in 2023 and $4.66 in 2022. Dividends declared as a percentage of net income was 51%, 54% and 51% for 2024, 2023 and 2022, respectively. Management targets a dividend payout ratio of 50% each year.
The quarterly cash dividend on Park's common shares was $1.06 per share for the first, second and third quarters of 2024, and $1.56 per share for the fourth quarter of 2024. The fourth quarter of 2024 included a one-time special cash dividend of $0.50 per share. The quarterly cash dividend on Park's common shares was $1.05 per share for each of the quarters of 2023. The quarterly cash dividend on Park's common shares was $1.04 per share for the first, second and third quarters of 2022, and $1.54 per share for the fourth quarter of 2022. The fourth quarter of 2022 included a one-time special cash dividend of $0.50 per share.
Please see the discussion of limitations on Park's ability to pay dividends in the section captioned "Supervision and Regulation of Park and its Subsidiaries – Limits on Dividends and Other Payments" in "ITEM 1. BUSINESS" of this Annual Report on Form 10-K.
CRITICAL ACCOUNTING ESTIMATES
The significant accounting estimates used in the development and presentation of Park’s consolidated financial statements are listed in "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA." The accounting and reporting estimates of Park conform with U.S. GAAP and general practices within the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
Allowance for Credit Losses: Park believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
-38-
One of the significant judgments impacting the ACL estimate is the economic forecasts for Ohio unemployment, Ohio GDP, and Ohio HPI. These economic forecasts inform the regression model used to calculate cash flows during the reasonable and supportable forecast period. Additionally, multiple economic forecast scenarios are weighted to arrive at the quantitative reserve. Changes in the economic forecast or weighting could significantly affect the estimated credit losses which could potentially lead to materially different allowance levels from one reporting period to the next.
As noted above, in calculating the ACL, management weighs different scenarios, including a baseline (most likely) scenario and an adverse scenario. At December 31, 2024, management applied a 50% weighting to the baseline scenario and applied a 50% weighting to the adverse scenario. To create hypothetical sensitivity analyses, management calculated a quantitative allowance using a 100% weighting applied to a baseline scenario and a quantitative allowance using a 100% weighting applied to an adverse scenario. The adverse scenario assumes among other things that: (1) Tensions with China and Taiwan increase and China briefly interrupts trade through the Taiwan Strait and the Russian invasion lasts longer than expected. Worries grow that the Hamas-Israel conflict will lead to a wider conflict. (2) Due to continuing concerns about rising inflation, the Federal Reserve raises the federal funds rate. However, it resumes easing in Q3 2025 as a downturn persists. (3) Europe goes into a recession as increased tariffs lower exports. Populism in Europe rises, raising uncertainties about longevity of the Euro and causes financial stress to highly indebted nations, especially Italy. (4) Impacts of Trump tariffs and deportations are significantly worse than expected. Tariffs will be levied on China, Canada, Mexico and Europe and the tariff rate will increase more than in the baseline forecast before rolling back in 2026. Retaliatory tariffs reduce US exports and lead to a global turndown. Tax revenues are lower than in the baseline creating a higher deficit. (5) Recession in Q1 2025 which lasts through Q3 2025. Real GDP declines by 2.6%. The unemployment rate rises to a peak of 8.3% in Q1 2026. The stock market falls 35% from Q1 2025 to Q3 2025. The adverse scenario forecasts Ohio unemployment for the next twelve months to range from 6.6% to 9.5%. Excluding consideration of qualitative adjustments, this sensitivity analysis would result in a hypothetical increase in Park's ACL of $27.5 million as of December 31, 2024 if only the adverse scenario was used. Excluding consideration of qualitative adjustments, a corresponding $27.5 million decrease in Park's ACL would occur in a hypothetical scenario if only the baseline (most likely) scenario was used.
Refer to the “CREDIT METRICS AND PROVISION FOR CREDIT LOSSES” section within this "ITEM 7: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" for additional discussion.
Pension Plan: The determination of pension plan obligations and related expenses requires the use of assumptions to estimate the amount of benefits that employees will earn while working, as well as the present value of those benefits. Annual pension income/expense is principally based on four components: (1) the value of benefits earned by employees for working during the year (service cost), (2) the increase in the liability due to the passage of time (interest cost), and (3) other gains and losses, reduced by (4) the expected return on plan assets for our pension plan. During the year ended December 31, 2024, Park exceeded the pension settlement threshold established in ASC 715-30 and recognized in income a pro-rata portion of the unamortized gain in accumulated other comprehensive loss (pension settlement gain).
Significant assumptions used to measure our annual pension expense include:
•the interest rate used to determine the present value of liabilities (discount rate);
•certain employee-related factors, such as turnover, retirement age and mortality;
•the expected return on assets in our funded pension plan; and
•the rate of salary increases where benefits are based on earnings.
The most significant of these assumptions is the discount rate and the expected return on assets. The discount rate utilized for the December 31, 2024 calculation was 5.89% and the expected return on plan assets was 6.92%. This compares to the discount rate utilized for the December 31, 2023 calculation of 5.14% and the expected return on plan assets of 6.92%. Presented below is the estimated impact on Park's projected benefit obligation ("PBO") and 2024 pension expense assuming changes in the significant assumptions.
| Table 2 - Pension Sensitivity | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Discount Rate | Expected Return on Plan Assets | ||||||||||||
| (In thousands) | - 25 BPS | +25 BPS | - 50 BPS | +50 BPS | |||||||||
| Change in PBO | $ | 2,690 | $ | (2,560) | N.A. | N.A. | |||||||
| Change in Pension Expense | 110 | (280) | $ | 1,110 | $ | (1,110) |
-39-
Our assumptions reflect our historical experience and management’s best judgment regarding future expectations. Due to the significant management judgment involved, our assumptions could have a material impact on the measurement of our pension plan income/expense and obligation.
ABOUT OUR BUSINESS
Through our national bank subsidiary, PNB, Park is engaged in a general commercial banking and trust business, primarily in Ohio, Kentucky, North Carolina and South Carolina, with the exception of nationwide aircraft loans and nationwide asset-based lending to consumer finance companies. Management believes there are a significant number of consumers and businesses that seek long-term relationships with community-based financial institutions of quality and strength. While not engaging in activities such as foreign lending, nationally syndicated loans or investment banking, Park attempts to meet the needs of our customers for commercial, real estate and consumer loans, and investment, fiduciary and deposit services.
Park’s subsidiaries compete for deposits and loans with other banks, savings associations, credit unions and other types of financial institutions. At December 31, 2024, Park operated 87 financial service offices (including those of PNB and Scope Leasing, Inc. ("Scope Aircraft Finance")) and a network of 108 automated teller machines in 24 Ohio counties, five North Carolina counties, four South Carolina counties and one Kentucky county. SEPH and Guardian each operated one administrative office, located in Newark, Ohio.
SOURCE OF FUNDS
Deposits: Park’s major source of funds is deposits from individuals, businesses and local government entities. These deposits consist of non-interest bearing and interest bearing deposits.
Average total deposits were $8,260 million in 2024, compared to $8,360 million in 2023 and $8,450 million in 2022. The average interest rate paid on interest bearing deposits was 1.97% in 2024, 1.52% in 2023 and 0.39% in 2022. The average cost of interest bearing deposits for each quarter of 2024 was 1.90% for the fourth quarter, 2.06% for the third quarter, 1.99% for the second quarter and 1.94% for the first quarter.
The table below provides a summary of deposit balances as of December 31, 2024 and 2023, along with the change over the past year.
| Table 3 - Year-End Deposits | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2024 | 2023 | Change | ||||||||
| Non-interest bearing checking | $ | 2,612,708 | $ | 2,628,234 | $ | (15,526) | |||||
| Interest bearing transaction accounts | 1,939,755 | 2,064,512 | (124,757) | ||||||||
| Savings | 2,678,015 | 2,541,959 | 136,056 | ||||||||
| Time deposits | 735,297 | 641,615 | 93,682 | ||||||||
| Brokered deposits and Bid Ohio CDs | 176,486 | 164,985 | 11,501 | ||||||||
| Other | 1,265 | 1,261 | 4 | ||||||||
| Total | $ | 8,143,526 | $ | 8,042,566 | $ | 100,960 | |||||
| Off balance sheet deposits | 115,186 | 1,185 | 114,001 | ||||||||
| Total deposits including off balance sheet deposits | $ | 8,258,712 | $ | 8,043,751 | $ | 214,961 |
During the years ended December 31, 2024 and 2023, Park decided to continue participation in a program to transfer deposits off-balance sheet in order to manage growth of the balance sheet. Park is able to increase or decrease the amount of deposit
-40-
balances transferred off balance sheet based on its balance sheet management strategies and liquidity needs. At December 31, 2024 and December 31, 2023, Park had $115.2 million and $1.2 million, respectively, in off balance sheet deposits.
The table below breaks out the change in deposit balances, by deposit type, for Park.
| Table 4 - Retail and Commercial Deposits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||
| Retail deposits | $ | 4,035,351 | $ | 4,080,372 | $ | 4,388,394 | $ | 4,416,228 | $ | 4,025,852 | ||||
| Commercial deposits | 3,931,689 | 3,797,209 | 3,846,321 | 3,488,300 | 3,535,578 | |||||||||
| Brokered and bid CD deposits | 176,486 | 164,985 | — | — | 10,928 | |||||||||
| Total deposits | $ | 8,143,526 | $ | 8,042,566 | $ | 8,234,715 | $ | 7,904,528 | $ | 7,572,358 | ||||
| Off balance sheet deposits | 115,186 | 1,185 | 195,937 | 983,053 | 710,101 | |||||||||
| Total deposits including off balance sheet deposits | $ | 8,258,712 | $ | 8,043,751 | $ | 8,430,652 | $ | 8,887,581 | $ | 8,282,459 | ||||
| $ change from prior period end | $ | 214,961 | $ | (386,901) | $ | (456,929) | $ | 605,122 | ||||||
| % change from prior period end | 2.7 | % | (4.6) | % | (5.1) | % | 7.3 | % | ||||||
| Noninterest bearing deposits to total deposits | 32.1 | % | 32.7 | % | 37.3 | % | 38.8 | % | 36.0 | % |
During the year ended December 31, 2024, total deposits including off balance sheet deposits increased by $215.0 million, or 2.7%. This increase consisted of a $134.5 million increase in total commercial deposits, a $114.0 million increase in off balance sheet deposits and a $11.5 million increase in brokered and bid CD deposits, partially offset by a $45.0 million decrease in total retail deposits. The majority of off balance sheet deposits are commercial and thus impact the change in commercial deposits as the deposits are moved on or off the balance sheet.
Included in the total commercial deposits and off balance sheet deposits shown in the previous table are public fund deposits. These balances fluctuate based on seasonality and the cycle of collection and remittance of tax funds. Public funds include Bid Ohio CDs. The following table details the change in public fund deposits.
| Table 5 - Public Fund Deposits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||
| Public funds included in commercial deposits | $ | 1,278,325 | $ | 1,198,418 | $ | 1,335,400 | $ | 1,548,217 | $ | 1,406,101 | ||||
| Bid Ohio CDs | 76,497 | 15,000 | — | — | — | |||||||||
| Total public fund deposits | $ | 1,354,822 | $ | 1,213,418 | $ | 1,335,400 | $ | 1,548,217 | $ | 1,406,101 | ||||
| $ change from prior period end | $ | 141,404 | $ | (121,982) | $ | (212,817) | $ | 142,116 | ||||||
| % change from prior period end | 11.7 | % | (9.1) | % | (13.7) | % | 10.1 | % | ||||||
| Cost of public fund deposits | 2.36 | % | 2.24 | % | 0.60 | % | 0.11 | % | 0.52 | % |
As of December 31, 2024, Park had approximately $1.4 billion of uninsured deposits, which was 17.6% of total deposits. Uninsured deposits of $1.4 billion included $395.4 million of deposits that were over $250,000, but were fully collateralized by Park's investment securities portfolio. As of December 31, 2023, Park had approximately $1.3 billion of uninsured deposits, which was 16.2% of total deposits. Uninsured deposits of $1.3 billion included $288.2 million of deposits which were over $250,000 but were fully collateralized by Park's investment securities portfolio. The uninsured amounts, those in excess of the $250,000 FDIC insurance limit, are estimates based on the methodologies used for the Corporation's regulatory reporting requirements.
-41-
The following table provides a summary of the portion of the Corporation's time deposits, by account, that are in excess of the FDIC insurance limit of $250,000, by remaining time until maturity, as of December 31, 2024:
| Table 6 - Maturities of Time Deposits in Excess of FDIC Insurance Limit | |||
|---|---|---|---|
| December 31 (In thousands) | 2024 | ||
| 3 months or less | $ | 117,011 | |
| Over 3 months through 6 months | 58,576 | ||
| Over 6 months through 12 months | 50,324 | ||
| Over 12 months | 24,431 | ||
| Total | $ | 250,342 |
Short-Term Borrowings: Short-term borrowings consist of securities sold under agreements to repurchase, Federal Home Loan Bank advances, Federal Funds purchased and other borrowings. These funds are used to manage the Corporation’s liquidity needs and interest rate sensitivity risk. The average rate paid on short-term borrowings generally moves closely with changes in market interest rates for short-term investments. The average rate paid on short-term borrowings was 2.60% in 2024, compared to 2.58% in 2023 and 0.67% in 2022. The year-end balance for short-term borrowings was $90 million at December 31, 2024, compared to $328 million at December 31, 2023 and $227 million at December 31, 2022.
Subordinated Notes: Park assumed, with the 2007 acquisition of Vision's parent holding company, $15.5 million of floating rate junior subordinated notes. The $15.5 million of junior subordinated notes were purchased by Vision Bancshares Trust I ("Trust I") following the issuance of Trust I's $15.0 million of floating rate preferred securities. The interest rate on these junior subordinated notes adjusts every quarter at 174 basis points above the three-month CME Term SOFR. The maturity date for the junior subordinated notes is December 30, 2035, and, since December 30, 2010, Park has had the right to prepay the junior subordinated notes, without penalty. These junior subordinated notes qualify as Tier 1 capital under current Federal Reserve Board guidelines.
On August 20, 2020, Park completed the issuance and sale of $175 million aggregate principal amount of its 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 (the "Subordinated Notes"). The Subordinated Notes initially bear a fixed interest rate of 4.50% per year, payable semi-annually in arrears on March 1 and September 1 of each year, commencing on March 1, 2021. Commencing on September 1, 2025, the Subordinated Notes will bear interest at a floating rate per annum equal to the Benchmark rate, which is expected to be Three-Month Term SOFR, plus a spread of 439 basis points for each quarterly interest period during the floating rate period, payable quarterly in arrears; provided, however, that if the Benchmark rate is less than zero, then the Benchmark rate will be deemed to be zero. The Corporation may, at its option, beginning with the interest payment date of September 1, 2025 and on any interest payment date thereafter, redeem the Subordinated Notes, in whole or in part, subject to obtaining the prior approval of the Federal Reserve Board, if required, at a redemption price equal to 100% of the principal amount of the Subordinated Notes being redeemed, plus accrued and unpaid interest thereon to but excluding the date of redemption. The Subordinated Notes qualify as Tier 2 capital for Park under the Federal Reserve Board's capital adequacy rules.
In 2024, the average balance of subordinated notes was $189 million, compared to $189 million in 2023 and $188 million in 2022. The average interest rate paid on subordinated notes was 4.98% in 2024, compared to 4.97% in 2023 and 4.69% in 2022.
See "Note 18 - Subordinated Notes" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information about the Subordinated Notes.
Total Debt: Average total debt (subordinated notes and short-term) was $310 million in 2024, compared to $372 million in 2023 and $396 million in 2022. Average total debt decreased by $62.0 million, or 16.7% in 2024 compared to 2023 and decreased $23.6 million, or 6.0% in 2023 compared to 2022. Average long term subordinated notes were 61% of average total debt in 2024, compared to 51% of average total debt in 2023 and 48% of average total debt in 2022.
Shareholders' Equity: The ratio of total shareholders' equity to total assets was 12.69% at December 31, 2024, compared to 11.64% at December 31, 2023 and 10.85% at December 31, 2022. The non-GAAP ratio of tangible shareholders’ equity [shareholders' equity ($1,243.8 million) less goodwill ($159.6 million) and other intangible assets ($3.4 million)] to tangible assets [total assets ($9,805.4 million) less goodwill ($159.6 million) and other intangible assets ($3.4 million)] was 11.21% at December 31, 2024, compared to 10.14% at December 31, 2023 and 9.33% at December 31, 2022.
-42-
In accordance with U.S. GAAP, Park reflects any unrealized holding gain or loss on AFS debt securities, any unrealized net holding gain or loss on cash flow hedging derivatives and any change in the funded status of Park's pension plan, in each case, net of income taxes, as accumulated other comprehensive (loss) income which is part of Park’s shareholders’ equity.
The unrealized net holding loss, net of income taxes, on AFS debt securities was $62.9 million at year-end 2024, compared to an unrealized net holding loss, net of income taxes, $67.9 million at year-end 2023 and compared to an unrealized net holding loss, net of income taxes, of $95.7 million at year-end 2022. The unrealized net holding loss on AFS debt securities at December 31, 2024 was impacted by the realization of $415,000 in losses, net of income taxes, during the year ended December 31, 2024 as the result of the sale of $44.6 million in AFS debt securities. The unrealized net holding loss on AFS debt securities at December 31, 2023 was impacted by the realization of $6.2 million in losses, net of income taxes, during the year ended December 31, 2023 as the result of the sale of $291.0 million in AFS debt securities.
The unrealized net holding loss, net of income taxes, on cash flow hedging derivatives was zero at year-end 2024, year-end 2023 and year-end 2022. Park's only borrowing cash flow hedging derivative was terminated during 2022.
In accordance with U.S. GAAP, Park adjusts accumulated other comprehensive (loss) income to recognize the net actuarial gain or loss and prior service cost or credit reflected in the funding status of Park’s pension plan. See "Note 21 - Benefit Plans" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information on the accounting for Park’s pension plan. At year-end 2024, the balance in accumulated other comprehensive loss pertaining to the pension plan was unrealized income of $16.8 million, compared to unrealized income of $1.7 million at December 31, 2023 and compared to an unrealized loss of $6.7 million at December 31, 2022.
The net other comprehensive income in 2024 was largely due to a $25.2 million ($19.9 million, net of taxes) net unrealized actuarial gain, partially offset by a $6.1 million ($4.9 million, net of taxes) realized pension settlement gain. The unrealized gain was due to asset returns greater than expected, an increase in the discount rate and assumption updates for a change in the mortality table for lump sum distributions, reflecting updates for the 2024 assumption study, partially offset by demographic losses and an increase in the interest credit rate. The realized pension settlement gain was recognized as a result of a combination of lump sum payouts as well as the purchase of a nonparticipating annuity contract which will provide ongoing benefits to vested participants.
The net other comprehensive income in 2023 was largely due to a $10.5 million ($8.3 million, net of taxes) net actuarial gain. The gain was due to asset returns greater than expected, partially offset by the impact of demographic losses driven by salary increases greater than assumed and a decrease in the discount rate. The net other comprehensive loss in 2022 was largely due to $558,000 ($441,000, net of taxes) in prior service cost, as a result of plan amendments, and a $551,000 ($435,000, net of taxes) net actuarial loss.
INVESTMENT OF FUNDS
Loans: Average loans were $7,627 million in 2024, compared to $7,222 million in 2023 and $6,956 million in 2022. The average yield on average loan balances was 6.14% in 2024, compared to 5.55% in 2023 and 4.65% in 2022. Approximately 45% of Park’s loan balances mature or reprice within one year (see Table 31). The average yield on average loan balances for each quarter of 2024 was 6.21% for the fourth quarter, 6.24% for the third quarter, 6.13% for the second quarter and 5.99% for the first quarter.
Loan interest income for 2024, 2023, and 2022 included $54,000, $631,000 and $3.7 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $1.2 million, $633,000 and $1.8 million, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2023 and 2022 included interest and fee income related to PPP loans of $69,000 and $3.1 million, respectively.
Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 6.13%, 5.53% and 4.55%, for the years ended December 31, 2024, 2023, and 2022. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 6.20% for the fourth quarter of 2024, 6.22% for the third quarter of 2024, 6.11% for the second quarter of 2024, and 5.97% for the first quarter of 2024.
At December 31, 2024, loan balances were $7,817 million compared to $7,476 million at year-end 2023, an increase of $341 million, or 4.6%. At December 31, 2023, loan balances were $7,476 million, compared to $7,142 million at year-end 2022, an increase of $334 million, or 4.7%.
-43-
The table below reports year-end loan balances by type of loan for the past three years.
| Table 7 - Loans by Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2024 | 2023 | 2022 | ||||||||
| Commercial, financial and agricultural | $ | 1,269,585 | $ | 1,295,640 | $ | 1,300,933 | |||||
| Construction real estate | 412,577 | 305,099 | 325,415 | ||||||||
| Residential real estate | 2,200,433 | 2,029,524 | 1,796,871 | ||||||||
| Commercial real estate | 1,994,332 | 1,875,993 | 1,794,054 | ||||||||
| Consumer | 1,910,372 | 1,945,936 | 1,904,981 | ||||||||
| Leases | 29,829 | 24,029 | 19,637 | ||||||||
| Total loans | $ | 7,817,128 | $ | 7,476,221 | $ | 7,141,891 |
On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans increased by $199.8 million, or 5.7%, in 2024. The increase in 2024 was due to an increase in commercial real estate loans of $118.3 million and an increase in construction real estate loans of $107.5 million, which were partially offset by an decrease in commercial, financial and agricultural loans of $26.1 million. On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans increased $56.3 million, or 1.6%, in 2023. The increase in 2023 was due to an increase in commercial real estate of $81.9 million, partially offset by a decrease of $20.3 million in construction real estate and a $5.3 million decrease in commercial, financial and agricultural loans.
Consumer loans decreased by $35.6 million, or 1.8% in 2024 and increased by $41.0 million, or 2.1%, in 2023. The change in consumer loans in 2024 and 2023 was primarily due to fluctuations in automobile lending in Ohio.
Residential real estate loans increased by $170.9 million, or 8.4% in 2024 and increased by $232.7 million, or 12.9%, in 2023. The increase in 2024 was due to an increase in mortgage loans secured by residential real estate of $106.7 million, an increase in commercial loans secured by residential real estate of $35.0 million, an increase in home equity loans secured by residential real estate of $29.1 million and an increase in installment loans secured by residential real estate of $109,000. The increase in 2023 was due to an increase in mortgage loans secured by residential real estate of $164.4 million, an increase in commercial loans secured by residential real estate of $59.2 million, an increase in home equity loans secured by residential real estate of $7.2 million and an increase in installment loans secured by residential real estate of $1.8 million.
Leases increased by $5.8 million to $29.8 million in 2024 and increased by $4.4 million to $24.0 million in 2023.
The table below summarizes the distribution of maturities for loan segments as of December 31, 2024:
| Table 8 - Loan Maturity Distribution | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less (1) | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| December 31, 2024 | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||
| Commercial, financial and agricultural | $ | 482,598 | $ | 550,330 | $ | 133,674 | $ | 102,983 | $ | 1,269,585 | ||||||||
| Construction real estate | 66,716 | 168,026 | 97,487 | 80,348 | 412,577 | |||||||||||||
| Residential real estate | 67,883 | 204,793 | 764,811 | 1,162,946 | 2,200,433 | |||||||||||||
| Commercial real estate | 101,428 | 444,034 | 743,432 | 705,438 | 1,994,332 | |||||||||||||
| Consumer | 24,239 | 903,550 | 949,874 | 32,709 | 1,910,372 | |||||||||||||
| Leases | 1,894 | 27,407 | 528 | — | 29,829 | |||||||||||||
| Total loans and leases | $ | 744,758 | $ | 2,298,140 | $ | 2,689,806 | $ | 2,084,424 | $ | 7,817,128 |
(1) Nonaccrual loans of $68.2 million are included within the one year or less classification above.
-44-
The table below summarizes the composition of the loan portfolio by fixed and adjustable rate as of December 31, 2024 that are contractually due after December 31, 2025:
| Table 9 - Amounts Due After One Year | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Fixed | Adjustable | Total | ||||||||
| Commercial, financial and agricultural | $ | 470,583 | $ | 316,404 | $ | 786,987 | |||||
| Construction real estate | 70,318 | 275,543 | 345,861 | ||||||||
| Residential real estate | 685,378 | 1,447,172 | 2,132,550 | ||||||||
| Commercial real estate | 433,374 | 1,459,530 | 1,892,904 | ||||||||
| Consumer | 1,877,029 | 9,104 | 1,886,133 | ||||||||
| Leases | 27,935 | — | 27,935 | ||||||||
| Total loans and leases | $ | 3,564,617 | $ | 3,507,753 | $ | 7,072,370 |
Investment Securities: Park’s investment securities portfolio is structured to minimize credit risk, provide liquidity and contribute to earnings. As conditions change over time, Park’s overall interest rate risk, liquidity needs and potential return on the investment portfolio will change. Management regularly evaluates the securities in the investment portfolio as circumstances evolve. Circumstances that could result in the sale of a security include: to better manage interest rate risk; to meet liquidity needs; or to improve the overall net interest margin.
AFS debt securities are carried on the books at their estimated fair value with the unrealized holding gain or loss, net of income taxes, accounted for as accumulated other comprehensive (loss) income. The debt securities that are classified as AFS are free to be sold in future periods in carrying out Park’s investment strategies.
Beginning in 2021, Park began investing in the AAA and AA rated tranches of Collateralized Loan Obligations ("CLOs"). CLOs had a fair value as of December 31, 2024 of $271.8 million. Management closely monitors the credit status of these securities. At December 31, 2024, the market value of overcollateralization was greater than 121% for each CLO. The market value of overcollateralization is a measure of the underlying collateral value of the instrument relative to our specific tranche position, and our AAA or AA rated senior tranches are supported by subordinate tranches.
Average taxable debt investment securities were $1,082 million in 2024, compared to $1,387 million in 2023 and $1,475 million in 2022. The average yield on taxable debt investment securities was 3.86% in 2024, compared to 3.81% in 2023 and 2.44% in 2022. Average tax-exempt debt investment securities were $219 million in 2024, compared to $400 million in 2023 and $405 million in 2022. The average tax-equivalent yield on tax-exempt debt investment securities was 3.19% in 2024, compared to 3.47% in 2023 and 3.43% in 2022.
Total debt securities (at amortized cost) were $1,076 million at December 31, 2024, compared to $1,419 million at December 31, 2023 and $1,855 million at December 31, 2022. Management purchased debt securities totaling $3 million in 2024, $4 million in 2023 and $317 million in 2022. Proceeds from repayments, redemptions and maturities of debt securities were $300 million in 2024, $145 million in 2023 and $186 million in 2022.
During 2024, Park sold certain AFS debt securities with a book value of $42.3 million at a gross loss of $553,000 and sold certain AFS debt securities with a book value of $2.3 million for a gross gain of $27,000. During 2023, Park sold certain AFS debt securities with a book value of $291.0 million at a gross loss of $7.9 million. There were no sales of AFS debt securities in 2022.
For the years ended December 31, 2024, 2023, and 2022, the average tax-equivalent yield on the total investment portfolio was 3.74%, 3.73% and 2.66%, respectively. The weighted average remaining maturity of the total investment portfolio was 4.7 years at December 31, 2024, 4.8 years at December 31, 2023 and 5.0 years at December 31, 2022. Obligations of U.S. Government sponsored entities and U.S. Government sponsored entities' asset-backed securities were approximately 47.1% of the total investment portfolio at year-end 2024, 44.4% of the total investment portfolio at year-end 2023 and 43.6% of the total investment portfolio at year-end 2022.
Other investment securities (as shown on Park's Consolidated Balance Sheets) consist of restricted stock investments in the FHLB and the FRB and equity securities which include equity investments in other financial institutions and equity investments in limited partnerships which provide mezzanine funding. Total other investment securities were $104 million at December 31, 2024, $96 million at December 31, 2023 and $87 million at December 31, 2022. There were $9.2 million in FHLB stock
-45-
purchases in 2024, $18.2 million in FHLB stock purchases in 2023 and no FHLB stock purchases in 2022. Proceeds from the redemption/repurchase of FHLB stock were $18.4 million in 2024, compared to $11.7 million in 2023 and compared to $2.2 million in 2022. No shares of FRB stock were purchased or sold in any of the years ended December 31, 2024, 2023, or 2022. Management purchased equity securities totaling $10.2 million in 2024, $2.2 million in 2023 and $9.2 million in 2022. During the years ended December 31, 2024, 2023, and 2022. Park entered into partnership agreements with commitments totaling $2.5 million, $2.7 million and $16.3 million, respectively. Funding of limited partnerships totaled $7.5 million, $5.6 million and $4.8 million during the years ended December 31, 2024, 2023, and 2022, respectively.
"Gain on equity securities, net" on Park's Consolidated Statements of Income were $3.1 million, $971,000 and $3.0 million for the years ended December 31, 2024, 2023 and 2022, respectively. These gains on equity securities were made up of gains (losses) on equity investments carried at fair value as well as gains (losses) on equity investments carried at modified cost and gains (losses) on partnership investments carried at NAV.
For the years ended December 31, 2024, 2023 and 2022, $2.6 million, $600,000 and $601,000, respectively, of gains on equity investments carried at fair value were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
For the years ended December 31, 2024, 2023 and 2022, $468,000, $371,000 and $2.4 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
The average maturity of the investment portfolio would lengthen if long-term interest rates were to increase as principal repayments from mortgage-backed securities and CMOs would decrease and callable securities would price to their maturity dates. At year-end 2024, management estimated that the average maturity of the investment portfolio would lengthen to 5.1 years with a 100 basis point increase in long-term interest rates and would lengthen to 5.2 years with a 200 basis point increase in long-term interest rates. Likewise, the average maturity of the investment portfolio would shorten if long-term interest rates were to decrease as the principal repayments from mortgage-backed securities and CMOs would increase and callable securities would price to their call dates. At year-end 2024, management estimated that the average maturity of the investment portfolio would decrease to 4.3 years with a 100 basis point decrease in long-term interest rates and to 4.0 years with a 200 basis point decrease in long-term interest rates.
-46-
The table below sets forth the carrying value of investment securities, as well as the percentage held within each category at year-end 2024, 2023 and 2022:
| Table 10 - Investment Securities | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2024 | 2023 | 2022 | ||||||||
| Obligations of U.S. Government sponsored entities | $ | 249 | $ | — | $ | 37,213 | |||||
| Obligations of states and political subdivisions | 186,883 | 241,184 | 406,711 | ||||||||
| U.S. Government sponsored entities' asset-backed securities | 518,576 | 635,475 | 756,761 | ||||||||
| Collateralized loan obligations | 271,833 | 438,286 | 516,539 | ||||||||
| Corporate debt securities | 19,083 | 17,897 | 16,472 | ||||||||
| FHLB stock | 8,607 | 17,754 | 11,197 | ||||||||
| FRB stock | 14,653 | 14,653 | 14,653 | ||||||||
| Equities | 80,977 | 63,895 | 61,241 | ||||||||
| Total | $ | 1,100,861 | $ | 1,429,144 | $ | 1,820,787 | |||||
| Investments by category as a percentage of total investment securities | |||||||||||
| Obligations of U.S. Government sponsored entities | — | % | — | % | 2.0 | % | |||||
| Obligations of states and political subdivisions | 17.0 | % | 16.9 | % | 22.3 | % | |||||
| U.S. Government sponsored entities' asset-backed securities | 47.1 | % | 44.4 | % | 41.6 | % | |||||
| Collateralized loan obligations | 24.7 | % | 30.7 | % | 28.4 | % | |||||
| Corporate debt securities | 1.7 | % | 1.3 | % | 0.9 | % | |||||
| FHLB stock | 0.8 | % | 1.2 | % | 0.6 | % | |||||
| FRB stock | 1.3 | % | 1.0 | % | 0.8 | % | |||||
| Equities | 7.4 | % | 4.5 | % | 3.4 | % | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
The carrying value of investments in debt securities at December 31, 2024, is shown in the following table by contractual maturity, except for asset-backed securities and collateralized loan obligations, which are shown as a single total, due to the unpredictability of the timing in principal repayments. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Table 11 - Investment Maturity Distribution | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or under | Over One Through Five Years | Over Five Through Ten Years | Over Ten Years | Total | ||||||||||||
| December 31, 2024 | ||||||||||||||||
| (In thousands) | ||||||||||||||||
| Corporate debt securities | $ | 979 | $ | 18,104 | $ | — | $ | — | $ | 19,083 | ||||||
| Obligations of U.S. Government sponsored entities | 249 | — | — | — | 249 | |||||||||||
| Obligations of states and political subdivisions | 250 | 1,490 | 75,408 | 109,735 | 186,883 | |||||||||||
| Total | $ | 1,478 | $ | 19,594 | $ | 75,408 | $ | 109,735 | $ | 206,215 | ||||||
| U.S. Government sponsored entities' asset-backed securities | $ | 518,576 | ||||||||||||||
| Collateralized loan obligations | 271,833 |
ANALYSIS OF EARNINGS
Net Interest Income: Park’s principal source of earnings is net interest income, the difference between total interest income and total interest expense. Net interest income results from average balances outstanding for interest earning assets and interest bearing liabilities in conjunction with the average rates earned and paid on them. (See the table below for three years of history on the average balances of the balance sheet categories as well as the average rates earned on interest earning assets and the average rates paid on interest bearing liabilities.)
-47-
| Table 12 - Distribution of Assets, Liabilities and Shareholders' Equity | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2024 | 2023 | 2022 | |||||||||||||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | |||||||||||||||
| ASSETS | ||||||||||||||||||||||||
| Loans (1)(2) | $ | 7,627,419 | $ | 468,566 | 6.14 | % | $ | 7,222,479 | $ | 400,606 | 5.55 | % | $ | 6,955,674 | $ | 323,734 | 4.65 | % | ||||||
| Taxable investment securities | 1,081,906 | 41,718 | 3.86 | % | 1,386,670 | 52,786 | 3.81 | % | 1,474,659 | 36,047 | 2.44 | % | ||||||||||||
| Tax-exempt investment securities (3) | 219,233 | 6,992 | 3.19 | % | 400,028 | 13,881 | 3.47 | % | 404,788 | 13,878 | 3.43 | % | ||||||||||||
| Money market instruments | 157,292 | 8,121 | 5.16 | % | 162,544 | 8,123 | 5.00 | % | 392,256 | 8,129 | 2.07 | % | ||||||||||||
| Total interest earning assets | 9,085,850 | 525,397 | 5.78 | % | 9,171,721 | 475,396 | 5.18 | % | 9,227,377 | 381,788 | 4.14 | % | ||||||||||||
| Non-interest earning assets: | ||||||||||||||||||||||||
| Allowance for credit losses | (85,930) | (87,002) | (81,736) | |||||||||||||||||||||
| Cash and due from banks | 129,070 | 147,414 | 157,295 | |||||||||||||||||||||
| Premises and equipment, net | 72,689 | 79,443 | 86,322 | |||||||||||||||||||||
| Other assets | 699,585 | 645,978 | 654,950 | |||||||||||||||||||||
| TOTAL | $ | 9,901,264 | $ | 9,957,554 | $ | 10,044,208 | ||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||
| Transaction accounts | $ | 2,156,400 | $ | 36,351 | 1.69 | % | $ | 2,209,846 | $ | 32,633 | 1.48 | % | $ | 1,932,752 | $ | 6,880 | 0.36 | % | ||||||
| Savings deposits | 2,688,773 | 46,438 | 1.73 | % | 2,727,299 | 39,143 | 1.44 | % | 2,771,016 | 10,766 | 0.39 | % | ||||||||||||
| Time deposits | 690,938 | 21,531 | 3.12 | % | 572,918 | 10,699 | 1.87 | % | 653,041 | 3,314 | 0.51 | % | ||||||||||||
| Brokered/bid CD deposits | 160,074 | 8,063 | 5.04 | % | 35,952 | 1,978 | 5.50 | % | — | — | N.M. | |||||||||||||
| Total interest bearing deposits | 5,696,185 | 112,383 | 1.97 | % | 5,546,015 | 84,453 | 1.52 | % | 5,356,809 | 20,960 | 0.39 | % | ||||||||||||
| Federal funds purchased | 123 | 7 | 5.55 | % | 26 | 1 | 5.66 | % | 68 | 1 | 0.95 | % | ||||||||||||
| Repurchase agreements | 95,680 | 1,746 | 1.82 | % | 146,388 | 2,583 | 1.76 | % | 199,813 | 1,134 | 0.57 | % | ||||||||||||
| Short-term borrowings | 24,794 | 1,382 | 5.58 | % | 36,633 | 2,137 | 5.83 | % | 7,195 | 260 | 3.62 | % | ||||||||||||
| Subordinated notes | 189,399 | 9,428 | 4.98 | % | 188,908 | 9,383 | 4.97 | % | 188,439 | 8,833 | 4.69 | % | ||||||||||||
| Total interest bearing liabilities | 6,006,181 | 124,946 | 2.08 | % | 5,917,970 | 98,557 | 1.67 | % | 5,752,324 | 31,188 | 0.54 | % | ||||||||||||
| Non-interest bearing liabilities: | ||||||||||||||||||||||||
| Demand deposits | 2,564,009 | 2,814,259 | 3,093,019 | |||||||||||||||||||||
| Other | 133,954 | 128,182 | 121,986 | |||||||||||||||||||||
| Total non-interest bearing liabilities | 2,697,963 | 2,942,441 | 3,215,005 | |||||||||||||||||||||
| Shareholders' equity | 1,197,120 | 1,097,143 | 1,076,879 | |||||||||||||||||||||
| TOTAL | $ | 9,901,264 | $ | 9,957,554 | $ | 10,044,208 | ||||||||||||||||||
| Tax equivalent net interest income | $ | 400,451 | $ | 376,839 | $ | 350,600 | ||||||||||||||||||
| Net interest spread | 3.70 | % | 3.51 | % | 3.60 | % | ||||||||||||||||||
| Net yield on interest earning assets (net interest margin) | 4.41 | % | 4.11 | % | 3.80 | % |
(1)Loan income includes net loan-related fee (expense) income, purchase accounting accretion and origination expense in the aggregate amount of $(11.6) million in 2024, $(12.1) million in 2023 and $(5.5) million in 2022. Loan income also includes the effects of taxable equivalent adjustments using a 21%
-48-
federal corporate income tax rate in 2024, 2023 and 2022. The taxable equivalent adjustments were $964,000 in 2024, $811,000 in 2023 and $627,000 in 2022.
(2)For the purpose of the computation for loans, nonaccrual loans are included in the daily average loans outstanding.
(3)Interest income on tax-exempt investment securities includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2024, 2023 and 2022. The taxable equivalent adjustments were $1.5 million in 2024, $2.9 million in 2023 and $2.9 million in 2022.
Average interest earning assets for 2024 decreased $86 million, or 0.9% to $9,086 million, compared to $9,172 million for 2023. The decrease was largely due to a $486 million decrease in average investment securities and a $5 million decrease in average money market instruments, partially offset by a $405 increase in average loans. Average interest earning assets for 2023 decreased by $55 million, or 0.6%, to $9,172 million, compared to $9,227 million for 2022. The average yield on interest earning assets increased by 60 basis points to 5.78% for 2024, compared to 5.18% for 2023 and 4.14% for 2022.
Loan interest income for 2024, 2023, and 2022 included $54,000, $631,000 and $3.7 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $1.2 million, $633,000 and $1.8 million, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2023 and 2022 included interest and fee income related to PPP loans of $69,000 and $3.1 million, respectively. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 6.13%, 5.53% and 4.55%, for the years ended December 31, 2024, 2023, and 2022. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on earning assets was 5.77%, 5.17% and 4.06%, for the years ended December 31, 2024, 2023 and 2022, respectively, and the net interest margin was 4.39%, 4.09% and 3.72%, for the years ended December 31, 2024, 2023 and 2022, respectively.
Average interest bearing liabilities for 2024 increased by $88 million, or 1.5%, to $6,006 million, compared to $5,918 million for 2023. Average interest bearing liabilities for 2023 increased by $166 million, or 2.9%, to $5,918 million, compared to $5,752 million for 2022. The average cost of interest bearing liabilities increased by 41 basis points to 2.08% for 2024, compared to 1.67% for 2023 and 0.54% for 2022.
For the most recent interest rate cycle, peak through-the-cycle beta on interest bearing deposits (measured as the change from December 31, 2021 to September 30, 2024 compared to the peak change in the Fed Funds target rate) totaled 38%, while the peak through-the-cycle betas on total deposits and total cost of funds were both 26%. During this same time period, betas on loans and total interest earning assets were 32% and 38%, respectively.
The table below shows for the years ended December 31, 2024, 2023, and 2022, the average balance and tax equivalent yield by type of loan.
| Table 13 - Average Loans and Tax Equivalent Yield | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2022 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | |||||||||||||||
| Home equity | $ | 186,466 | 8.34 | % | $ | 169,570 | 8.17 | % | $ | 163,388 | 5.03 | % | |||||||||
| Installment loans | 1,946,060 | 6.46 | % | 1,942,428 | 5.49 | % | 1,818,778 | 4.74 | % | ||||||||||||
| Real estate loans | 1,389,914 | 5.08 | % | 1,253,919 | 4.38 | % | 1,145,989 | 3.81 | % | ||||||||||||
| Commercial loans (1) | 4,099,623 | 6.25 | % | 3,852,174 | 5.83 | % | 3,823,481 | 4.85 | % | ||||||||||||
| Other | 5,356 | 6.26 | % | 4,388 | 8.07 | % | 4,038 | 8.47 | % | ||||||||||||
| Total loans and leases before allowance for credit losses | $ | 7,627,419 | 6.14 | % | $ | 7,222,479 | 5.55 | % | $ | 6,955,674 | 4.65 | % |
(1) Commercial loan interest income includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2023, 2022 and 2021. The taxable equivalent adjustments were $964,000 in 2024, $811,000 in 2023 and $627,000 in 2022.
Loan interest income for 2024, 2023, and 2022 included $54,000, $631,000 and $3.7 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB, as well as $1.2 million, $633,000 and $1.8 million of purchase accounting accretion for 2024, 2023 and 2022, respectively. Interest income for 2023
-49-
and 2022 included interest and fee income related to PPP loans of $69,000 and $3.1 million, respectively. Below is a summary of the impact of these items on the tax equivalent yield of loans.
•The amount of interest related to purchase accounting accretion included in home equity loan interest income for 2024, 2023 and 2022 was $184,000, $79,000 and $173,000, respectively. Excluding the impact of these items, the average tax equivalent yield on home equity loans was 8.23%, 8.11% and 4.93%, respectively.
•The amount of interest related to purchase accounting accretion included in real estate loan interest income for 2024, 2023 and 2022 was $80,000, $4,000 and $170,000, respectively. Excluding the impact of these items, the average tax equivalent yield on real estate loans was 5.07%, 4.38% and 3.80%, respectively.
•The amount of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion included in commercial loan interest income for 2024, 2023 and 2022 was $935,000, $1.2 million and $8.2 million, respectively. Excluding the impact of these items, the average tax equivalent yield on commercial loans was 6.23%, 5.80% and 4.66%, for 2024, 2023 and 2022, respectively.
•Excluding the impact of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion, the average tax equivalent yield on total loans and leases was 6.13%, 5.53% and 4.55%, for 2024, 2023, and 2022, respectively.
The table below shows for the years ended December 31, 2024, 2023, and 2022, the average balance and cost of funds by type of deposit.
| Table 14 - Average Deposits and Cost of Funds | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2024 | 2023 | 2022 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Cost of funds | Average balance | Cost of funds | Average balance | Cost of funds | |||||||||||||||
| Transaction accounts | $ | 2,156,400 | 1.69 | % | $ | 2,209,846 | 1.48 | % | $ | 1,932,752 | 0.36 | % | |||||||||
| Savings deposits and clubs | 2,688,773 | 1.73 | % | 2,727,299 | 1.44 | % | 2,771,016 | 0.39 | % | ||||||||||||
| Time deposits | 690,938 | 3.12 | % | 572,918 | 1.87 | % | 653,041 | 0.51 | % | ||||||||||||
| Brokered/bid CD deposits | 160,074 | 5.04 | % | 35,952 | 5.50 | % | — | N.M. | |||||||||||||
| Total interest bearing deposits | $ | 5,696,185 | 1.97 | % | $ | 5,546,015 | 1.52 | % | $ | 5,356,809 | 0.39 | % |
The following table displays (for each quarter of 2024) the average balance of interest earning assets, the net interest income and the tax equivalent net interest income and net interest margin.
| Table 15 - Quarterly Net Interest Margin | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Average Interest Earning Assets | Net Interest Income | Tax Equivalent Net Interest Income | Tax Equivalent Net Interest Margin | |||||||||||
| First Quarter | $ | 9,048,204 | $ | 95,623 | $ | 96,239 | 4.28 | % | |||||||
| Second Quarter | 9,016,905 | 97,837 | 98,442 | 4.39 | % | ||||||||||
| Third Quarter | 9,100,594 | 101,114 | 101,708 | 4.45 | % | ||||||||||
| Fourth Quarter | 9,176,540 | 103,445 | 104,062 | 4.51 | % | ||||||||||
| 2024 | $ | 9,085,850 | $ | 398,019 | $ | 400,451 | 4.41 | % |
-50-
In the following table, the change in tax equivalent interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
| Table 16 - Volume/Rate Variance Analysis | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change from 2023 to 2024 | Change from 2022 to 2023 | ||||||||||||||||||||||
| (In thousands) | Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Total loans | $ | 22,461 | $ | 45,499 | $ | 67,960 | $ | 12,426 | $ | 64,446 | $ | 76,872 | |||||||||||
| Taxable investments | (11,601) | 533 | (11,068) | (2,151) | 18,890 | 16,739 | |||||||||||||||||
| Tax-exempt investments | (6,274) | (615) | (6,889) | (164) | 167 | 3 | |||||||||||||||||
| Money market instruments | (263) | 261 | (2) | (4,760) | 4,754 | (6) | |||||||||||||||||
| Total interest income | 4,323 | 45,678 | 50,001 | 5,351 | 88,257 | 93,608 | |||||||||||||||||
| Interest expense: | |||||||||||||||||||||||
| Transaction accounts | $ | (789) | $ | 4,507 | $ | 3,718 | $ | 986 | $ | 24,767 | $ | 25,753 | |||||||||||
| Savings accounts | (553) | 7,848 | 7,295 | (170) | 28,547 | 28,377 | |||||||||||||||||
| Time deposits and brokered/bid CD deposits | 5,041 | 11,876 | 16,917 | (224) | 9,587 | 9,363 | |||||||||||||||||
| Short-term borrowings | (1,610) | 24 | (1,586) | (162) | 3,488 | 3,326 | |||||||||||||||||
| Subordinated notes | 25 | 20 | 45 | 22 | 528 | 550 | |||||||||||||||||
| Total interest expense | 2,114 | 24,275 | 26,389 | 452 | 66,917 | 67,369 | |||||||||||||||||
| Net variance | $ | 2,209 | $ | 21,403 | $ | 23,612 | $ | 4,899 | $ | 21,340 | $ | 26,239 |
Other Income: Other income was $122.6 million for 2024, compared to $92.6 million for 2023 and $135.9 million for 2022.
The following table displays total other income for Park in 2024, 2023 and 2022.
| Table 17 - Other Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||||||
| (In thousands) | 2024 | 2023 | 2022 | ||||||||
| Income from fiduciary activities | $ | 42,489 | $ | 35,474 | $ | 34,091 | |||||
| Service charges on deposit accounts | 9,001 | 8,445 | 10,091 | ||||||||
| Other service income | 11,743 | 10,300 | 15,295 | ||||||||
| Debit card fee income | 25,873 | 26,522 | 26,046 | ||||||||
| Bank owned life insurance income | 7,770 | 5,338 | 6,100 | ||||||||
| ATM fees | 1,840 | 2,178 | 2,273 | ||||||||
| Pension settlement gain | 6,148 | — | — | ||||||||
| Gain (loss) on the sale of OREO, net | 42 | (3) | 5,611 | ||||||||
| OREO valuation markup | 30 | 60 | 12,039 | ||||||||
| Loss on sale of debt securities, net | (526) | (7,875) | — | ||||||||
| Gain on equity securities, net | 3,080 | 971 | 2,955 | ||||||||
| Other components of net periodic benefit income | 9,263 | 7,572 | 12,108 | ||||||||
| Miscellaneous | 5,835 | 3,652 | 9,326 | ||||||||
| Total other income | $ | 122,588 | $ | 92,634 | $ | 135,935 |
Income from fiduciary activities increased by $7.0 million, or 19.8%, to $42.5 million, compared to $35.5 million in 2023. The $35.5 million in 2023 was an increase of $1.4 million, or 4.1%, compared to $34.1 million in 2022. The majority of fiduciary fees are calculated on a lag, based on the market value of the assets under management. The average market value of the wealth management assets managed by PNB was $8.58 billion in 2024, compared to $7.69 billion in 2023 and $7.22 billion in 2022.
-51-
The increase in fiduciary fee income in 2024 was largely due to an increase in the market value of assets under management as well as updates to the fee structure. The increase in fiduciary fee income in 2023 was primarily related to an increase in wealth management assets due to improvements in equity market values and new wealth management accounts.
Service charges on deposit accounts increased $556,000, or 6.6%, to $9.0 million in 2024, compared to $8.4 million in 2023. The $8.4 million in 2023 was a decrease of $1.6 million, or 16.3%, compared to $10.1 million in 2022. The increase in 2024 was related to increases in service charges on demand deposit accounts, partially offset by decreases in non-sufficient funds (NSF) fee income. The decrease in 2023 was related to decreases in non-sufficient funds (NSF) fee income.
Other service income increased $1.4 million in 2024, or 14.0%, to $11.7 million, compared to $10.3 million in 2023. The $10.3 million in 2023 was a decrease of $5.0 million, or 32.7%, compared to $15.3 million in 2022. The increase in 2024 compared to 2023 was primarily due to an increase in other service income related to mortgage loan originations, including a $950,000 increase in fee income related to mortgage loan originations to be sold in the secondary market and a $400,000 increase in mortgage servicing rights income. The decrease in 2023 compared to 2022 was primarily related to a decrease in other service income related to mortgage loan originations, including a $2.6 million decrease in fee income related to mortgage loan originations to be sold in the secondary market and a $1.7 million decrease in mortgage servicing rights income, partially offset by a $465,000 increase in income related to investor rate locks and loans held for sale. Park has experienced fluctuations in mortgage loan origination volume resulting in increases and decreases in other service income. A summary of mortgage loan originations for the years ended December 31, 2024, 2023 and 2022 follows.
| Table 18 - Mortgage Loan Origination Volume | ||||||
|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||
| (In thousands) | 2024 | 2023 | 2022 | |||
| Sold | $ | 107,665 | $ | 59,386 | $ | 159,142 |
| Portfolio | 233,237 | 249,151 | 263,287 | |||
| Construction | 81,887 | 92,612 | 120,794 | |||
| Service released | 8,241 | 5,825 | 14,738 | |||
| Total mortgage loan originations | $ | 431,030 | $ | 406,974 | $ | 557,961 |
| Refinances as a % of Total Mortgage Loan Originations | 15.3 | % | 17.4 | % | 29.4 | % |
Debit card fee income, which is generated from debit card transactions, decreased $649,000, or 2.4%, to $25.9 million in 2024, compared to $26.5 million in 2023. The $26.5 million in 2023 was an increase of $476,000, or 1.8%, compared to $26.0 million in 2022. The decrease in 2024 was attributable to a decrease in the average blended interchange rate per transaction, which is influenced by various factors, including the average spend per transaction. This decrease was partially offset by continued increases in both the volume of debit card transactions and increases in total sales dollars of debit card transactions. The increase in 2023 was attributable to continued increases in both the volume of debit card transactions and increases in total sales dollars of debit card transactions. Debit card transaction volume increased 1.3% in 2024 from 2023. Total sales dollars of debit card transactions increased 1.4% in 2024 from 2023. Debit card transaction volume increased 3.4% in 2023 from 2022. Total sales dollars of debit card transactions increased 2.5% in 2023 from 2022. Park continues to focus on deposit offerings that provide incentives for our customers to use their debit card.
Bank owned life insurance income increased $2.4 million, or 45.6%, to $7.8 million in 2024, compared to $5.3 million in 2023. The $5.3 million in 2023 was a decrease of $762,000, or 12.5%, compared to $6.1 million in 2022. The increase in 2024 and the decrease in 2023 was related to death benefit income of $2.0 million recognized in 2024, compared to $325,000 recognized in 2023 and compared to $1.4 million recognized in 2022.
During 2024, Park recognized a $6.1 million pension settlement gain due to a combination of lump sum payouts as well as the purchase of a nonparticipating annuity contract which will provide ongoing benefits to vested participants. There was no pension settlement gain recognized during 2023 or 2022.
Gain (loss) on the sale of OREO, net, reflected a net gain of $42,000 in 2024, compared to a net loss of $3,000 in 2023, and a net gain of $5.6 million in 2022. A $5.6 million gain on the sale of OREO, net, was recognized during 2022 and was related to former Vision Bank relationships.
-52-
OREO valuation markup income was $30,000, $60,000 and $12.0 million for 2024, 2023 and 2022, respectively. The $12.0 million OREO valuation markup during 2022 related to the foreclosure of a property collateralizing a former Vision Bank relationship. This property was subsequently sold during 2022.
During 2024, Park sold certain AFS debt securities with a book value of $42.3 million at a gross loss of $553,000 and sold certain AFS debt securities with a book value of $2.3 million for a gross gain of $27,000. During 2023, Park sold certain AFS debt securities with a book value of $291.0 million at a gross loss of $7.9 million. No debt securities were sold in 2022.
During the years ended December 31, 2024, 2023 and 2022, $2.6 million, $600,000 and $601,000, respectively, of gains on equity investments carried at fair value or modified cost were recorded within "Gain on equity securities, net". For the years ended December 31, 2024, 2023 and 2022, $468,000, $371,000 and $2.4 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net".
Other components of net periodic pension benefit income increased $1.7 million, or 22.3%, to $9.3 million in 2024, compared to $7.6 million in 2023. The $7.6 million in 2023 was a decrease of $4.5 million, or 37.5%, compared to $12.1 million in 2022. The increase in 2024 was largely due to an increase in the expected return on plan assets, partially offset by a decrease in interest cost. The decrease in 2023 was largely due a decrease in the expected return on plan assets as well as an increase in interest cost.
Miscellaneous income increased by $2.2 million, or 59.8%, to $5.8 million in 2024, compared to $3.7 million in 2023. The $3.7 million in 2023 was a decrease of $5.7 million, or 60.8%, compared to $9.3 million in 2022. The increase in 2024 was primarily due to an increase in the net gain on the sale of assets, an increase in filing fee income, an increase in net gains on the sale of repossessed assets and a decrease in OREO devaluations, partially offset by a decline in miscellaneous income that was received in 2023 as the result of an investment fund liquidation. The decrease in 2023 was primarily due to a decrease in the net gain on the sale of loans and other assets, a decrease due to the write downs on strategic initiatives, and a decrease in fees earned on off-balance sheet deposit accounts.
Other Expense: Other expense was $321.3 million in 2024, compared to $309.2 million in 2023 and $298.0 million in 2022. Other expense increased by $12.1 million, or 3.9% in 2024, compared to 2023 and increased by $11.3 million, or 3.8%, in 2023 compared to 2022. The following table displays total other expense for Park for 2024, 2023 and 2022.
| Table 19 - Other Expense | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||
| (In thousands) | 2024 | 2023 | 2022 | |||||||
| Salaries | $ | 147,311 | $ | 139,237 | $ | 133,299 | ||||
| Employee benefits | 41,724 | 42,264 | 40,490 | |||||||
| Occupancy expense | 12,816 | 13,114 | 13,866 | |||||||
| Furniture and equipment expense | 9,983 | 12,233 | 11,901 | |||||||
| Data processing fees | 40,564 | 37,637 | 32,627 | |||||||
| Professional fees and services | 31,146 | 29,173 | 30,837 | |||||||
| Marketing | 6,318 | 5,471 | 5,335 | |||||||
| Insurance | 6,735 | 7,640 | 5,413 | |||||||
| Communication | 4,097 | 4,210 | 3,891 | |||||||
| State tax expense | 4,500 | 4,657 | 4,585 | |||||||
| Amortization of intangible assets | 1,215 | 1,323 | 1,487 | |||||||
| Foundation contributions | 2,000 | 1,000 | 4,000 | |||||||
| Miscellaneous | 12,930 | 11,280 | 10,247 | |||||||
| Total other expense | $ | 321,339 | $ | 309,239 | $ | 297,978 | ||||
| Full-time equivalent employees | 1,725 | 1,782 | 1,725 |
Salaries expense increased by $8.1 million, or 5.8%, to $147.3 million in 2024, compared to $139.2 million in 2023. The $139.2 million in 2023 was an increase of $5.9 million, or 4.5%, compared to $133.3 million in 2022. The increase in 2024 was due to an increase in salaries expense of $4.9 million, a $2.6 million increase in officer incentive compensation expense, and a $1.2 million increase in additional compensation expense, partially offset by a $340,000 decrease in share-based compensation
-53-
expenses related to PBRSU and TBRSU awards granted under the 2017 Employee LTIP and a $288,000 decrease in the vacation expense accrual. The increase in 2023 was due to an increase in salaries expense of $11.1 million and a $909,000 increase in share-based compensation expenses related to PBRSU and TBRSU awards granted under the 2017 Employee LTIP, partially offset by a $4.4 million decrease in additional compensation expense and a $1.6 million decrease in officer incentive compensation expense.
Park had 1,725 full-time equivalent employees at year-end 2024, compared to 1,782 full-time equivalent employees at year-end 2023, and 1,725 full-time equivalent employees at year-end 2022.
Employee benefits expense decreased by $540,000, or 1.3%, to $41.7 million in 2024, compared to $42.3 million in 2023. The $42.3 million in 2023 was an increase of $1.8 million, or 4.4%, compared to $40.5 million in 2022. The decrease in 2024 was due to a $1.9 million decrease in group insurance costs, partially offset by a $680,000 increase in pension plan expense, a $310,000 increase in the KSOP match and a $175,000 increase in payroll tax expense. The increase in 2023 was due to a $3.5 million increase in group insurance costs, a $1.0 million increase in payroll tax expense and a $347,000 increase in the KSOP match, partially offset by a $3.5 million decrease in pension plan expense.
Occupancy expense decreased by $298,000, or 2.3%, to $12.8 million in 2024, compared to $13.1 million in 2023. The $13.1 million in 2023 was a decrease of $752,000, or 5.4%, compared to $13.9 million in 2022. The $298,000 decrease was primarily due to decreased expense for the rental of leased space and decreased utilities expense, partially offset by increases in maintenance and repairs expense, which included expenses related to a building demolition. The $752,000 decrease in 2023 was primarily related to decreased lease expense and depreciation expense, partially offset by an increase in maintenance and repair expenses and an increase in utilities expense.
Furniture and equipment expense decreased $2.3 million, or 18.4%, to $10.0 million in 2024, compared to $12.2 million in 2023. The $12.2 million in 2023 was an increase of $332,000, or 2.8%, compared to $11.9 million in 2022. The decrease in 2024 was primarily related to decreased depreciation expense and decreased expenses related to repairs on maintenance and equipment. The increase in 2023 was primarily related to increased depreciation expense and increased expenses related to repairs and maintenance on equipment.
Data processing fees increased by $2.9 million, or 7.8%, to $40.6 million in 2024, compared to $37.6 million in 2023. The $37.6 million in 2023 was an increase of $5.0 million, or 15.4%, compared to $32.6 million in 2022. The increase in 2024 primarily related to an increase in software expenses of $5.9 million, partially offset by a decrease in debit card processing costs of $3.0 million. The increase in 2023 primarily related to an increase in software expenses of $3.7 million and an increase in debit card processing costs of $1.4 million.
Professional fees and services increased $2.0 million, or 6.8%, to $31.1 million in 2024, compared to $29.2 million in 2023. The $29.2 million in 2023 was a decrease of $1.7 million, or 5.4%, compared to $30.8 million in 2022. This subcategory of total other expense includes legal fees, management consulting fees, directors' fees, audit fees, regulatory examination fees and memberships in industry associations. The $2.0 million increase in 2024 related to increases in management consulting fees, credit services expense, IntraFi insured deposit fees, temporary wages and recruiting fees, partially offset by decreases in legal fees and other fees. The $1.7 million decrease in 2023 related to decreases in management consulting fees and recruiting fees, partially offset by increases in IntraFi insured deposit fees and temporary wages.
Marketing expense increased by $847,000, or 15.5%, to $6.3 million in 2024, compared to $5.5 million in 2023. The $5.5 million in 2023 was an increase of $136,000, or 2.5%, compared to $5.3 million in 2022. The $847,000 increase in 2024 was primarily due to an increase in advertising expense.
Insurance expense decreased by $905,000, or 11.8% to $6.7 million in 2024, compared to $7.6 million in 2023. The $7.6 million in 2023 was an increase of $2.2 million, or 41.1%, compared to $5.4 million in 2022. The decrease in 2024 and the increase in 2023 were related to fluctuations in FDIC assessment expense.
The subcategory "Miscellaneous" other expense includes expenses for supplies, travel, and other miscellaneous expense. The subcategory Miscellaneous other expense increased by $1.7 million, or 14.6%, to $12.9 million in 2024, compared to $11.3 million in 2023. The $11.3 million in 2023 was an increase of $1.0 million, or 10.1%, compared to $10.2 million in 2022. The increase in 2024 was related to increases in fraud and other non loan related losses as well as an increase in the provision for unfunded credit losses. The increase in 2023 was related to increases in training and travel expenses and increased expense related to losses as a result of fraud and other non loan related losses and other miscellaneous expenses, partially offset by a decrease in operating lease depreciation expense and a decrease in the expense for the provision for unfunded credit losses.
-54-
Efficiency Ratio: The following table details the calculation of the efficiency ratio for the years ended December 31, 2024, 2023, and 2022.
| Table 20 - Efficiency ratio(1) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | ||||||
| Net interest income | $ | 398,019 | $ | 373,113 | $ | 347,059 | |||
| Add: Tax equivalent adjustment (2) | 2,432 | 3,726 | 3,541 | ||||||
| Net interest income - Fully tax equivalent | $ | 400,451 | $ | 376,839 | $ | 350,600 | |||
| Total other income | $ | 122,588 | $ | 92,634 | $ | 135,935 | |||
| Total other expense | $ | 321,339 | $ | 309,239 | $ | 297,978 | |||
| Efficiency ratio | 61.44 | % | 65.87 | % | 61.24 | % | |||
| (1) Calculated by dividing "Total other expense" by the sum of fully-tax equivalent net interest income and "Total other income." | |||||||||
| (2) The tax equivalent adjustment to net interest income was calculated assuming a 21% corporate federal income tax rate for 2024, 2023 and 2022. |
Items Impacting Comparability (non-U.S. GAAP): From time to time, revenue, expenses, and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results relate to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
The following table details those items which management believes impacts the comparability of current and prior period amounts.
| Table 21 - Items impacting comparability | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2024 | 2023 | 2022 | Affected Line Item | |||||
| Net interest income | $ | 398,019 | $ | 373,113 | $ | 347,059 | |||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 1,154 | 633 | 1,773 | Interest and fees on loans | |||||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | — | — | 7 | Interest on deposits | |||||
| less interest income on former Vision Bank relationships | 54 | 631 | 3,703 | Interest and fees on loans | |||||
| Net interest income - adjusted | $ | 396,811 | $ | 371,849 | $ | 341,576 | |||
| Provision for credit losses | $ | 14,543 | $ | 2,904 | $ | 4,557 | |||
| less recoveries on former Vision Bank relationships | (1,304) | (788) | (1,319) | Provision for credit losses | |||||
| Provision for credit losses - adjusted | $ | 15,847 | $ | 3,692 | $ | 5,876 | |||
| Total other income | $ | 122,588 | $ | 92,634 | $ | 135,935 | |||
| less pension settlement gain | 6,148 | — | — | Pension settlement gain | |||||
| less impact of strategic initiatives | 775 | (1,038) | — | Miscellaneous income | |||||
| less Vision related gain on the sale of OREO, net | 115 | — | 5,607 | Gain (loss) on the sale of OREO, net | |||||
| less other service income related to former Vision Bank relationships | 312 | 175 | 788 | Other service income | |||||
| less Vision related OREO devaluations | — | (416) | (594) | Miscellaneous income | |||||
| less Vision related OREO valuation markup | — | 46 | 12,009 | OREO valuation markup | |||||
| less loss on the sale of debt securities, net | (526) | (7,875) | — | Loss on the sale of debt securities, net | |||||
| Total other income - adjusted | $ | 115,764 | $ | 101,742 | $ | 118,125 |
-55-
| Table 21 - Items impacting comparability (continued) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2024 | 2023 | 2022 | Affected Line Item | |||||
| Total other expense | $ | 321,339 | $ | 309,239 | $ | 297,978 | |||
| less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions | 1,215 | 1,323 | 1,487 | Amortization of intangible assets | |||||
| less building demolition costs | 458 | — | — | Occupancy expense | |||||
| less special incentive | 1,700 | — | — | Salaries | |||||
| less Foundation contributions | 2,000 | 1,000 | 4,000 | Foundation contributions | |||||
| less direct expenses related to collection of payments on former Vision Bank loan relationships | 215 | 100 | 1,761 | Professional fees and services | |||||
| Total other expense - adjusted | $ | 315,751 | $ | 306,816 | $ | 290,730 | |||
| Tax effect of adjustments to net income identified above (7) | $ | (787) | $ | 1,991 | $ | (3,646) | |||
| Net income - reported | $ | 151,420 | $ | 126,734 | $ | 148,351 | |||
| Net income - adjusted (6) | $ | 148,459 | $ | 134,222 | $ | 134,633 | |||
| Diluted earnings per common share (1) | $ | 9.32 | $ | 7.80 | $ | 9.06 | |||
| Diluted earnings per common share, adjusted (6) | $ | 9.14 | $ | 8.26 | $ | 8.23 | |||
| Return on average assets (1)(2) | 1.53 | % | 1.27 | % | 1.48 | % | |||
| Return on average assets, adjusted (1)(2)(6) | 1.50 | % | 1.35 | % | 1.34 | % | |||
| Return on average tangible assets (1)(2)(4) | 1.56 | % | 1.29 | % | 1.50 | % | |||
| Return on average tangible assets, adjusted (1)(2)(4)(6) | 1.52 | % | 1.37 | % | 1.36 | % | |||
| Return on average shareholders' equity (1)(2) | 12.65 | % | 11.55 | % | 13.78 | % | |||
| Return on average shareholders' equity, adjusted (1)(2)(6) | 12.40 | % | 12.23 | % | 12.50 | % | |||
| Return on average tangible equity (1)(2)(3) | 14.65 | % | 13.60 | % | 16.29 | % | |||
| Return on average tangible equity, adjusted (1)(2)(3)(6) | 14.37 | % | 14.40 | % | 14.79 | % | |||
| Efficiency ratio (5) | 61.44 | % | 65.87 | % | 61.24 | % | |||
| Efficiency ratio, adjusted (5)(6) | 61.31 | % | 64.28 | % | 62.76 | % | |||
| Net interest margin (5) | 4.41 | % | 4.11 | % | 3.80 | % | |||
| Net interest margin, adjusted (5)(6) | 4.39 | % | 4.09 | % | 3.74 | % |
-56-
| Table 21 - Items impacting comparability (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial Reconciliations | |||||||||
| (1) Reported measure uses net income. | |||||||||
| (2) Averages are for the years ended December 31, 2024, December 31, 2023 and December 31, 2022, as appropriate. | |||||||||
| (3) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||
| AVERAGE SHAREHOLDERS' EQUITY | $ | 1,197,120 | $ | 1,097,143 | $ | 1,076,879 | |||
| Less: Average goodwill and other intangible assets | 163,669 | 164,960 | 166,337 | ||||||
| AVERAGE TANGIBLE EQUITY | $ | 1,033,451 | $ | 932,183 | $ | 910,542 | |||
| (4) 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 | |||||||||
| Year Ended December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||
| AVERAGE ASSETS | $ | 9,901,264 | $ | 9,957,554 | $ | 10,044,208 | |||
| Less: Average goodwill and other intangible assets | 163,669 | 164,960 | 166,337 | ||||||
| AVERAGE TANGIBLE ASSETS | $ | 9,737,595 | $ | 9,792,594 | $ | 9,877,871 | |||
| (5) Efficiency ratio is calculated by dividing total other expense by the sum of FTE net interest income and other income. The FTE 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 FTE net interest income by average interest earning assets, in each case during the applicable period. | |||||||||
| RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||
| Interest income | $ | 522,965 | $ | 471,670 | $ | 378,247 | |||
| FTE adjustment | 2,432 | 3,726 | 3,541 | ||||||
| FTE interest income | $ | 525,397 | $ | 475,396 | $ | 381,788 | |||
| Interest expense | 124,946 | 98,557 | 31,188 | ||||||
| FTE net interest income | $ | 400,451 | $ | 376,839 | $ | 350,600 | |||
| (6) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, provision for credit losses, other income, other expense and tax effect of adjustments to net income. | |||||||||
| (7) The tax effect of adjustments to net income was calculated assuming a 21% federal corporate income tax rate. | |||||||||
| OTHER RECONCILIATIONS | |||||||||
| The following reconciliations are not utilized in Table 21 - Items impacting comparability, but provide reconciliations for values referenced elsewhere within Management's Discussion and Analysis of Financial Condition and Results of Operations. | |||||||||
| (8) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||
| TOTAL SHAREHOLDERS' EQUITY | $ | 1,243,848 | $ | 1,145,293 | $ | 1,069,226 | |||
| Less: Goodwill and other intangible assets | 163,032 | 164,247 | 165,570 | ||||||
| TANGIBLE EQUITY | $ | 1,080,816 | $ | 981,046 | $ | 903,656 |
-57-
| Table 21 - Items impacting comparability (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (9) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||
| TOTAL ASSETS | $ | 9,805,350 | $ | 9,836,453 | $ | 9,854,993 | |||
| Less: Goodwill and other intangible assets | 163,032 | 164,247 | 165,570 | ||||||
| TANGIBLE ASSETS | $ | 9,642,318 | $ | 9,672,206 | $ | 9,689,423 | |||
| (10) Pre-tax, pre-provision ("PTPP") net income is calculated as net income, plus income taxes, plus the provision for credit losses, in each case during the applicable period. PTPP net income is a common industry metric utilized in capital analysis and review. PTPP is used to assess the operating performance of Park while excluding the impact of the provision for credit losses. | |||||||||
| RECONCILIATION OF PRE-TAX, PRE-PROVISION NET INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||
| Net income | $ | 151,420 | $ | 126,734 | $ | 148,351 | |||
| Plus: Income taxes | 33,305 | 26,870 | 32,108 | ||||||
| Plus: Provision for credit losses | 14,543 | 2,904 | 4,557 | ||||||
| Pre-tax, pre-provision net income | $ | 199,268 | $ | 156,508 | $ | 185,016 |
Income Taxes:
Income tax expense was $33.3 million in 2024 and consisted of federal income tax expense of $31.8 million and state income tax expense of $1.5 million. Income tax expense was $26.9 million in 2023 and consisted of federal income tax expense of $25.7 million and state income tax expense of $1.2 million. This compares to income tax expense of $32.1 million in 2022, which consisted of federal income tax expense of $30.8 million and state income tax expense of $1.3 million. The effective income tax rate was 18.0% in 2024, 17.5% in 2023 and 17.8% in 2022.
The difference between the statutory federal corporate income tax rate of 21% and Park’s effective tax rate reflected permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, qualified affordable housing and historical tax credits, bank owned life insurance income, and dividends paid on common shares held within Park’s salary deferral plan, offset by the impact of state income taxes. Park's permanent federal tax differences were approximately $7.0 million in 2024, compared to $6.6 million in 2023 and $7.1 million in 2022. Park expects permanent federal tax differences for 2025 will be approximately $5.5 million.
CREDIT METRICS AND PROVISION FOR CREDIT LOSSES
The provision for credit losses is the amount added to/subtracted from the allowance for credit losses to ensure the allowance is sufficient to absorb estimated credit losses over the life of a loan. The amount of the provision for credit losses is determined by management based on relevant information about past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets.
The adoption of ASU 2022-02 on January 1, 2023 resulted in a $383,000 increase to the allowance for credit losses. A cumulative effect adjustment resulting in a $303,000 decrease to retained earnings and an $80,000 increase to deferred tax assets was also recorded. Additionally, as a result of the adoption of this ASU and elimination of the concept of TDRs, total nonperforming loans decreased by $20.1 million effective January 1, 2023 and individually evaluated loans decreased by $11.5 million effective January 1, 2023.
-58-
The table below provides additional information on the provision for credits losses and the ACL for 2024, 2023 and 2022.
| Table 22 - ACL Activity | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | |||||
| ACL, beginning balance | $ | 83,745 | $ | 85,379 | $ | 83,197 | ||
| Cumulative change in accounting principle; adoption of ASU 2022-02 | — | 383 | — | |||||
| Charge-offs | 18,334 | 10,863 | 9,133 | |||||
| Recoveries | (8,012) | (5,942) | (6,758) | |||||
| Net charge-offs | 10,322 | 4,921 | 2,375 | |||||
| Provision for credit losses: | 14,543 | 2,904 | 4,557 | |||||
| ACL, ending balance | $ | 87,966 | $ | 83,745 | $ | 85,379 | ||
| Average loans | $ | 7,627,419 | $ | 7,222,479 | $ | 6,955,674 | ||
| Net charge-offs as a percentage of average loans | 0.14 | % | 0.07 | % | 0.03 | % |
For the year ended December 31, 2024, gross income of $6.4 million would have been recognized on loans that were nonaccrual as of December 31, 2024 had these loans been current in accordance with their original terms. Interest income on nonaccrual loans may be recorded on a cash basis and be included in income only when Park expects to receive the entire recorded investment of the loan. Of the $6.4 million that would have been recognized, approximately $4.1 million was included in interest income for the year ended December 31, 2024 as a result of payments made.
At year-end 2024, the allowance for credit losses was $88.0 million, or 1.13%, of total loans outstanding, compared to $83.7 million, or 1.12%, of total loans outstanding at year-end 2023, and $85.4 million, or 1.20% of total loans outstanding at year-end 2022.
The following table provides additional information related to the allowance for credit losses for Park including information related to individual reserves and collective reserves, at December 31, 2024, December 31, 2023 and December 31, 2022. Park has determined that any commercial loans which have been placed on nonaccrual status are to be individually evaluated. Additionally, accruing collateral dependent commercial loans to borrowers experiencing financial difficulty are also to be individually evaluated.
| Table 23- Allowance for Credit Losses Summary | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 12/31/2024 | 12/31/2023 | 12/31/2022 | |||||
| Total allowance for credit losses | $ | 87,966 | $ | 83,745 | $ | 85,379 | ||
| Allowance on accruing PCD loans | — | — | — | |||||
| Reserves on individually evaluated loans - accruing (1) | — | — | — | |||||
| Reserves on individually evaluated loans - nonaccrual | 1,299 | 4,983 | 3,566 | |||||
| General reserves on collectively evaluated loans | $ | 86,667 | $ | 78,762 | $ | 81,813 | ||
| Total loans | $ | 7,817,128 | $ | 7,476,221 | $ | 7,141,891 | ||
| Accruing PCD loans | 2,174 | 2,835 | 4,653 | |||||
| Individually evaluated loans - accrual (1) | 15,290 | — | 11,477 | |||||
| Individually evaluated loans - nonaccrual | 53,149 | 45,215 | 66,864 | |||||
| Collectively evaluated loans | $ | 7,746,515 | $ | 7,428,171 | $ | 7,058,897 | ||
| Allowance for credit losses as a % of period end loans | 1.13 | % | 1.12 | % | 1.20 | % | ||
| General reserve as a % of collectively evaluated loans | 1.12 | % | 1.06 | % | 1.16 | % |
(1) Includes accruing collateral dependent commercial loans to borrowers experiencing financial difficulty at December 31, 2024 and 2023 and accruing TDRs at December 31, 2022.
-59-
The allowance for credit losses of $88.0 million at December 31, 2024 represented a $4.2 million, or 5.0%, increase compared to $83.7 million at December 31, 2023. The increase was due to a $7.9 million increase in general reserves and a $3.7 million decrease in individual reserves on nonaccrual loans. The $7.9 million increase in general reserves takes into account changing economic forecasts and prepayment and curtailment speeds, while balancing the risks associated with other economic factors. Additionally, the $7.9 million increase in general reserves included a $757,000 additional reserve related to Hurricane Helene which impacted borrowers in Park's Carolina region. The decrease in individual reserves at December 31, 2024 compared to December 31, 2023 was primarily related to $4.2 million in charge-offs related to two relationships that previously carried individual reserves, partially offset by new or increasing reserves on other credits.
The allowance for credit losses of $83.7 million at December 31, 2023 represented a $1.6 million, or 1.9%, decrease compared to $85.4 million at December 31, 2022. The decrease was largely due to a $3.1 million decrease in general reserves taking into account changing economic forecasts while balancing the risks associated with other economic factors and a $1.4 million increase in individual reserves.
Management believes that the allowance for credit losses at year-end 2024 is adequate to absorb estimated life of loan credit losses in the loan portfolio. See "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K, and the discussion under the heading “CRITICAL ACCOUNTING POLICIES” earlier in this Management's Discussion and Analysis of Financial Condition and Results of Operations, for additional information on management’s evaluation of the adequacy of the allowance for credit losses.
-60-
ACL Detail by Loan Type: The following tables breakdown the allowance for credit losses and components by loan type.
The table below provides a summary of Park's loan loss experience over the past three years:
| Table 24 - Summary of Loan Credit Loss Experience | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | 2022 | ||||||||
| Average loans | $ | 7,627,419 | $ | 7,222,479 | $ | 6,955,674 | |||||
| Allowance for credit losses: | |||||||||||
| Beginning balance | 83,745 | 85,379 | 83,197 | ||||||||
| Adoption of ASU 2022-02 | — | 383 | — | ||||||||
| Charge-offs: | |||||||||||
| Commercial, financial and agricultural | 5,443 | 1,226 | 2,056 | ||||||||
| Construction real estate | — | 546 | 33 | ||||||||
| Residential real estate | 31 | 44 | 81 | ||||||||
| Commercial real estate | 99 | 754 | 1,578 | ||||||||
| Consumer | 12,753 | 8,293 | 5,343 | ||||||||
| Leases | 8 | — | 42 | ||||||||
| Total charge-offs | $ | 18,334 | $ | 10,863 | $ | 9,133 | |||||
| Recoveries: | |||||||||||
| Commercial financial, and agricultural | $ | 438 | $ | 292 | $ | 826 | |||||
| Construction real estate | 1,067 | 548 | 1,343 | ||||||||
| Residential real estate | 366 | 482 | 164 | ||||||||
| Commercial real estate | 825 | 240 | 627 | ||||||||
| Consumer | 5,315 | 4,379 | 3,767 | ||||||||
| Leases | 1 | 1 | 31 | ||||||||
| Total recoveries | $ | 8,012 | $ | 5,942 | $ | 6,758 | |||||
| Net charge-offs | $ | 10,322 | $ | 4,921 | $ | 2,375 | |||||
| Provision included in net income | 14,543 | 2,904 | 4,557 | ||||||||
| Ending balance | $ | 87,966 | $ | 83,745 | $ | 85,379 | |||||
| Ratio of net charge-offs to average loans | 0.14 | % | 0.07 | % | 0.03 | % | |||||
| Ratio of allowance for credit losses to end of year loans | 1.13 | % | 1.12 | % | 1.20 | % |
-61-
The follow table presents net-charge offs (recoveries), average loans outstanding, and net charge-offs (recoveries) as a percentage of average loans, by type of loan over the past three years:
| Table 25- Net Charge-Offs (Recoveries) to Average Loans | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | |||||||||||||||||||||||
| Commercial, financial, and agricultural | $ | 5,005 | $ | 1,277,654 | 0.39 | % | $ | 934 | $ | 1,262,791 | 0.07 | % | $ | 1,230 | $ | 1,282,431 | 0.10 | % | ||||||||||||||
| Construction real estate | (1,067) | 348,195 | (0.31) | % | (2) | 292,920 | — | % | (1,310) | 316,805 | (0.41) | % | ||||||||||||||||||||
| Residential real estate | (335) | 2,101,285 | (0.02) | % | (438) | 1,894,891 | (0.02) | % | (83) | 1,747,149 | — | % | ||||||||||||||||||||
| Commercial real estate | (726) | 1,936,959 | (0.04) | % | 514 | 1,818,935 | 0.03 | % | 951 | 1,778,622 | 0.05 | % | ||||||||||||||||||||
| Consumer | 7,438 | 1,935,322 | 0.38 | % | 3,914 | 1,933,669 | 0.20 | % | 1,576 | 1,810,985 | 0.09 | % | ||||||||||||||||||||
| Leases | 7 | 28,004 | 0.02 | % | (1) | 19,273 | (0.01) | % | 11 | 19,682 | 0.06 | % | ||||||||||||||||||||
| Total | $ | 10,322 | $ | 7,627,419 | 0.14 | % | $ | 4,921 | $ | 7,222,479 | 0.07 | % | $ | 2,375 | $ | 6,955,674 | 0.03 | % |
The following table summarizes Park's allocation of the allowance for credit losses for the past three years:
| Table 26- Allocation of Allowance for Credit Losses | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2024 | 2023 | 2022 | ||||||||||||
| (In thousands) | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | |||||||||
| Commercial, financial, and agricultural | $ | 12,683 | 16.24 | % | $ | 15,496 | 17.33 | % | $ | 16,987 | 18.22 | % | |||
| Construction real estate | 7,125 | 5.28 | % | 5,227 | 4.08 | % | 5,550 | 4.56 | % | ||||||
| Residential real estate | 22,355 | 28.15 | % | 18,818 | 27.15 | % | 16,831 | 25.16 | % | ||||||
| Commercial real estate | 19,571 | 25.51 | % | 16,374 | 25.09 | % | 17,829 | 25.12 | % | ||||||
| Consumer | 26,081 | 24.44 | % | 27,713 | 26.03 | % | 28,021 | 26.67 | % | ||||||
| Leases | 151 | 0.38 | % | 117 | 0.32 | % | 161 | 0.27 | % | ||||||
| Total | $ | 87,966 | 100.00 | % | $ | 83,745 | 100.00 | % | $ | 85,379 | 100.00 | % |
Nonperforming Assets: After the adoption of ASU 2022-02 on January 1, 2023, which eliminated the TDR classification, non-performing assets include: 1) loans whose interest is accounted for on a nonaccrual basis; 2) loans which are contractually past due 90 days or more as to principal or interest payments but whose interest continues to accrue; and 3) OREO which results from taking possession of property that served as collateral for a defaulted loan. Prior to the adoption of ASU 2022-02 on January 1, 2023, nonperforming assets included: 1) loans whose interest is accounted for on a nonaccrual basis; 2) TDRs on accrual status; 3) loans which are contractually past due 90 days or more as to principal or interest payments but whose interest continues to accrue; and 4) OREO which results from taking possession of property that served as collateral for a defaulted loan.
Generally, management obtains updated appraisal information for nonperforming loans and OREO annually. As new appraisal information is received, management performs an evaluation of the appraisal and applies a discount for anticipated disposition costs to determine the net realizable value of the collateral, which is compared to the outstanding principal balance to determine if additional write-downs are necessary.
-62-
The following is a summary of Park’s nonperforming assets at the end of the last three years:
| Table 27 - Nonperforming Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2024 | 2023 | 2022 | ||||||||
| Nonaccrual loans | $ | 68,178 | $ | 60,259 | $ | 79,696 | |||||
| Accruing TDRs (for year 2022) (1) | N/A | N/A | 20,134 | ||||||||
| Loans past due 90 days or more and accruing | 1,754 | 859 | 1,281 | ||||||||
| Total nonperforming loans | $ | 69,932 | $ | 61,118 | $ | 101,111 | |||||
| OREO | 938 | 983 | 1,354 | ||||||||
| Total nonperforming assets | $ | 70,870 | $ | 62,101 | $ | 102,465 | |||||
| Percentage of nonperforming loans to total loans (1) | 0.89 | % | 0.82 | % | 1.42 | % | |||||
| Percentage of nonperforming assets to total loans (1) | 0.91 | % | 0.83 | % | 1.43 | % | |||||
| Percentage of nonperforming assets to total assets (1) | 0.72 | % | 0.63 | % | 1.04 | % | |||||
| Percentage of nonaccrual loans to total loans | 0.87 | % | 0.81 | % | 1.12 | % | |||||
| Allowance for credit losses to nonaccrual loans | 129.02 | % | 138.98 | % | 107.13 | % |
(1) Effective January 1, 2023, Park adopted ASU 2022-02. Among other things, this ASU eliminated the concept of TDRs.
Park classifies loans as nonaccrual when 1) a loan is maintained on a cash basis because of deterioration in the financial condition of the borrower, 2) payment in full of principal or interest is not expected, or 3) principal or interest has been in default for a period of 90 days for commercial loans and 120 days for all other loans. As a result, loans may be classified as nonaccrual despite being current with their contractual terms. The following table details the delinquency status of nonaccrual loans at December 31, 2024, 2023, and 2022. Loans are classified as current if they are less than 30 days past due.
| Table 28 - Delinquency Status of Nonaccrual Loans | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | |||||||||||||||
| Nonaccrual loans - current | $ | 44,135 | 0.56 | % | $ | 38,956 | 0.52 | % | $ | 58,893 | 0.83 | % | |||||||||
| Nonaccrual loans - past due | 24,043 | 0.31 | % | 21,303 | 0.29 | % | 20,803 | 0.29 | % | ||||||||||||
| Total nonaccrual loans | $ | 68,178 | 0.87 | % | $ | 60,259 | 0.81 | % | $ | 79,696 | 1.12 | % |
Credit Quality Indicators: When determining the quarterly credit loss provision, Park reviews the grades of commercial loans. These loans are graded from 1 to 8. A grade of 1 indicates little or no credit risk and a grade of 8 is considered a loss. Commercial loans that are pass-rated (graded an 1 through a 4) are considered to be of acceptable credit risk. Commercial loans graded a 5 (special mention) are considered to be watch list credits and a higher PD is applied to these loans. Commercial loans graded a 6 (substandard), also considered to be watch list credits, represent higher credit risk than those rated special mention and, as a result, a higher PD is applied to these loans. Commercial loans that are graded a 7 (doubtful) are shown as nonperforming and Park charges these loans down to their fair value by taking a partial charge-off or recording an individual reserve. Certain 6-rated loans and all 7-rated loans are placed on nonaccrual status and included within the individually evaluated category. Any commercial loan graded an 8 (loss) is completely charged off.
-63-
The following table highlights the credit trends within the commercial loan portfolio.
| Table 29- Commercial Credit Trends | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial loans * (In thousands) | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||
| Pass rated | $ | 4,094,178 | $ | 3,905,673 | $ | 3,709,065 | ||
| Special Mention | 81,090 | 57,236 | 79,855 | |||||
| Substandard | 3,484 | 3,414 | 1,965 | |||||
| Individually evaluated for impairment - accrual (1) | 15,290 | — | 11,477 | |||||
| Individually evaluated for impairment - nonaccrual | 53,149 | 45,215 | 66,864 | |||||
| Accruing PCD | 2,095 | 2,760 | 4,563 | |||||
| Total | $ | 4,249,286 | $ | 4,014,298 | $ | 3,873,789 |
(1) Includes accruing collateral dependent commercial loans to borrowers experiencing financial difficulty at December 31, 2024 and 2023 and accruing TDRs at December 31, 2022.
*Commercial loans include: (1) commercial, financial and agricultural loans; (2) commercial real estate loans; (3) commercial related loans in the construction portfolio; (4) commercial related loans in the residential real estate portfolio; and (5) leases.
Park’s watch list includes all criticized and classified commercial loans, defined by Park as loans rated special mention or worse. Park had $99.9 million of collectively evaluated commercial loans and accruing individually evaluated for impairment loans included on the watch list at December 31, 2024, compared to $60.7 million at December 31, 2023, and $93.3 million at December 31, 2022. The existing conditions of these loans do not warrant classification as nonaccrual. However, these loans have shown some weakness and management performs additional analysis regarding each borrower's ability to comply with payment terms.
The increase in watch list credits during the year ended 2024 was largely due to the downgrade of two non-bank consumer finance company relationships to special mention and/or accruing individually evaluated totaling $28.0 million, partially offset by problem loan resolutions. The downgraded loans were current in respect to their contractual terms at December 31, 2024.
Delinquencies have remained low over the past 36 months. Delinquent and accruing loans were $28.4 million, or 0.36% of total loans at December 31, 2024, compared to $23.5 million, or 0.31% of total loans at December 31, 2023, and $18.9 million, or 0.26% of total loans at December 31, 2022.
Individually Evaluated Loans: Loans that do not share risk characteristics are evaluated on an individual basis. Park has determined that any commercial loans which have been placed on nonaccrual status will be individually evaluated. Additionally, accruing collateral dependent commercial loans to borrowers experiencing financial difficulty will be individually evaluated. Individual analysis will establish a reserve for loans in scope. Reserves on individually evaluated commercial loans are typically based on management’s best estimate of the fair value of collateral securing these loans. The amount ultimately charged off for these loans may be different from the reserve as the ultimate liquidation of the collateral may be for an amount different from management’s estimate. Prior to the elimination of TDRs with the adoption of ASU 2022-02 on January 1, 2023, Park also included commercial accruing TDRs as individually evaluated loans.
Nonaccrual individually evaluated commercial loans were $53.1 million at December 31, 2024, an increase of $7.9 million, compared to $45.2 million at December 31, 2023 and a decrease of $13.7 million, compared to $66.9 million at December 31, 2022. Accruing individually evaluated commercial loans were $15.3 million at December 31, 2024, compared to no accruing individually evaluated commercial loans at December 31, 2023 and $11.5 million of accruing individually evaluated commercial loans at December 31, 2022. The $11.5 million of individually evaluated commercial loans at December 31, 2022 consisted of loans modified in a TDR which were performing in accordance with the restructured terms.
At December 31, 2024, Park had taken partial charge-offs of $5.0 million related to the $53.1 million of the nonaccrual individually evaluated commercial loans, compared to partial charge-offs of $2.3 million related to the $45.2 million of nonaccrual individually evaluated commercial loans at December 31, 2023 and compared to partial charge-offs of $1.8 million related to the $78.3 million of nonaccrual individually evaluated commercial loans at December 31, 2022.
-64-
The table below provides additional information related to Park's nonaccrual individually evaluated commercial loans at December 31, 2024, 2023, and 2022.
| Table 30 - Nonaccrual individually Evaluated Commercial Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Years ended December 31, | |||||||||||
| (In thousands) | 2024 | 2023 | 2022 | ||||||||
| Unpaid principal balance | $ | 58,158 | $ | 47,564 | $ | 68,639 | |||||
| Prior charge-offs | 5,009 | 2,349 | 1,775 | ||||||||
| Remaining principal balance | 53,149 | 45,215 | 66,864 | ||||||||
| Reserves | 1,299 | 4,983 | 3,566 | ||||||||
| Book value, after reserves | $ | 51,850 | $ | 40,232 | $ | 63,298 |
Loans Acquired with Deteriorated Credit Quality: PCD loans are individually evaluated on a quarterly basis to determine if a specific reserve is necessary. At December 31, 2024, December 31, 2023 and December 31, 2022, there was no allowance for credit losses on PCD loans. The carrying amount of accruing loans acquired with deteriorated credit quality at December 31, 2024, 2023, and 2022 was $2.2 million, $2.8 million, and $4.7 million, respectively. The carrying amount of nonaccrual loans acquired with deteriorated credit quality was $551,000 and $534,000 at December 31, 2024 and December 31, 2023, respectively. There were no nonaccrual loans acquired with deteriorated quality at December 31, 2022.
Additional Considerations: As part of its quarterly allowance process, Park evaluates certain industries which are more likely to be under economic stress in the current environment. The office sector continues to face challenges as it adjusts to the new normal of work from home brought on by the pandemic. Nationally, office properties in downtown and urban business districts are seeing the most stress. As of December 31, 2024, Park had $247.2 million of loans which were fully or partially secured by non-owner-occupied office space, $244.0 million of which were accruing. This portfolio is not currently exhibiting signs of stress, but Park continues to monitor this portfolio, and others, for signs of deterioration.
CAPITAL RESOURCES
Liquidity and Interest Rate Sensitivity Management: Park’s objective in managing its liquidity is to maintain the ability to continuously meet the cash flow needs of customers, such as borrowings or deposit withdrawals, while at the same time seeking higher yields from longer-term lending and investing activities.
Cash and cash equivalents decreased by $57.7 million during 2024 to $160.6 million at year end. Cash provided by operating activities was $178.8 million in 2024, $151.1 million in 2023 and $136.6 million in 2022. Net income was the primary source of cash provided by operating activities during each year.
Cash used in investing activities was $19.1 million in 2024, cash provided by investing activities was $63.5 in 2023 and cash used in investing activities was $405.5 million in 2022. Investment securities transactions and loan originations/repayments are the major uses or sources of cash in investing activities. Proceeds from the sale, repayment or maturity of investment securities provide cash and purchases of investment securities use cash. Net investment securities transactions provided cash of $338.5 million in 2024, provided cash of $418.9 million in 2023 and used cash of $137.8 million in 2022. Cash used by the net increase in the loan portfolio was $341.5 million in 2024, $330.4 million in 2023 and $273.5 million in 2022.
Cash used in financing activities was $217.4 million in 2024, $186.1 million in 2023 and cash provided by financing activities was $239.4 million in 2022. A major source of cash provided by or used in financing activities is the net change in deposits. Deposits increased and provided $101.0 million of cash in 2024, decreased and used $192.1 million of cash in 2023, and increased and provided $330.2 million of cash in 2022. These decreases and increases in deposits included an increase in off-balance sheet deposits of $114.0 million in 2024, a decrease in off-balance sheet deposits of $194.8 million in 2023 and a decrease in off-balance sheet deposits of $787.1 million in 2022. Other major sources of cash from financing activities are short-term borrowings. In 2024, net short-term borrowings decreased and used $237.8 million in cash. In 2023, net short-term borrowings increased and provided $100.8 million in cash. In 2022, net short-term borrowings decreased and used $11.4 million in cash. Cash used in the repurchase of common shares was $23.0 million in 2023. No common shares were repurchased in 2024 or 2022. Finally, cash declined by $77.5 million in 2024, $69.0 million in 2023 and $76.6 million in 2022, from the payment of cash dividends.
-65-
Effective liquidity management ensures that the cash flow requirements of depositors and borrowers, as well as the operating cash needs of the Corporation, are met. Funds are available from a number of sources, including the capital markets, the investment securities portfolio, the core deposit base, FHLB borrowings and the capability to securitize or package loans for sale. In the opinion of Park's management, the present funding sources provide more than adequate liquidity for Park to meet our cash flow needs in the short- and long-term.
The following table shows interest rate sensitivity data for five different time intervals as of December 31, 2024:
| Table 31 - Interest Rate Sensitivity | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-3 | 3-12 | 1-3 | 3-5 | Over 5 | |||||||||||||||||||
| (In thousands) | Months | Months | Years | Years | Years | Total | |||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
| Investment securities (1) | $ | 300,985 | $ | 83,833 | $ | 187,129 | $ | 119,769 | $ | 438,660 | $ | 1,130,376 | |||||||||||
| Money market instruments | 38,203 | — | — | — | — | 38,203 | |||||||||||||||||
| Loans (1) | 1,880,759 | 1,651,084 | 2,590,624 | 1,218,712 | 475,949 | 7,817,128 | |||||||||||||||||
| Total interest earning assets | 2,219,947 | 1,734,917 | 2,777,753 | 1,338,481 | 914,609 | 8,985,707 | |||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||
| Interest bearing transaction accounts (2) | $ | 1,149,388 | $ | — | $ | 790,367 | $ | — | $ | — | $ | 1,939,755 | |||||||||||
| Savings accounts (2) | 1,424,213 | — | 1,253,802 | — | — | 2,678,015 | |||||||||||||||||
| Time deposits and brokered/bid CD deposits | 504,904 | 293,380 | 86,439 | 24,938 | 2,122 | 911,783 | |||||||||||||||||
| Other | — | 1,265 | — | — | — | 1,265 | |||||||||||||||||
| Total deposits | 3,078,505 | 294,645 | 2,130,608 | 24,938 | 2,122 | 5,530,818 | |||||||||||||||||
| Short-term borrowings | 90,432 | — | — | — | 90,432 | ||||||||||||||||||
| Subordinated notes | 15,000 | 174,651 | — | — | — | 189,651 | |||||||||||||||||
| Total interest bearing liabilities | 3,183,937 | 469,296 | 2,130,608 | 24,938 | 2,122 | 5,810,901 | |||||||||||||||||
| Interest rate sensitivity gap | (963,990) | 1,265,621 | 647,145 | 1,313,543 | 912,487 | 3,174,806 | |||||||||||||||||
| Cumulative rate sensitivity gap | (963,990) | 301,631 | 948,776 | 2,262,319 | 3,174,806 | ||||||||||||||||||
| Cumulative gap as a | |||||||||||||||||||||||
| percentage of total | |||||||||||||||||||||||
| interest earning assets | (10.73) | % | 3.36 | % | 10.56 | % | 25.18 | % | 35.33 | % |
(1)Investment securities and loans that are subject to prepayment are shown in the table by the earlier of their re-pricing date or their expected repayment date and not by their contractual maturity date. Nonaccrual loans of $68.2 million are included within the over five year maturity category.
(2)Management considers interest bearing transaction accounts and savings accounts to be core deposits and, therefore, not as rate sensitive as other deposit accounts and borrowed money. Accordingly, only 59.3% of interest bearing transaction accounts and 53.2% of savings accounts are considered to re-price within one year. If all of the interest bearing transaction accounts and savings accounts were considered to re-price within one year, the one-year cumulative gap would change from a positive 3.36% to a negative 19.39%.
The interest rate sensitivity gap analysis provides an overall picture of Park’s static interest rate risk position. At December 31, 2024, the cumulative interest earning assets maturing or repricing within twelve months were $3,955 million compared to the cumulative interest bearing liabilities maturing or repricing within twelve months of $3,653 million. For the twelve-month cumulative interest rate sensitivity gap position, rate sensitive assets exceeded rate sensitive liabilities by $302 million or 3.4% of interest earning assets. The cumulative twelve-month interest rate sensitivity gap position at year-end 2023 was a positive $783 million or 8.7% of total interest earning assets. The percentage of interest earning assets maturing or repricing within one year was 44.0% at year-end 2024, compared to 46.5% at year-end 2023. The percentage of interest bearing liabilities maturing or repricing within one year was 62.9% at year-end 2024, compared to 57.3% at year-end 2023.
A positive twelve-month cumulative rate sensitivity gap (assets exceed liabilities) would suggest that Park’s net interest margin would increase if interest rates were to increase. Conversely, a negative twelve-month cumulative rate sensitivity gap would suggest that Park’s net interest margin would decrease if interest rates were to increase. However, the usefulness of the interest rate sensitivity gap analysis as a forecasting tool in projecting net interest income is limited. The gap analysis does not consider the magnitude, timing or frequency by which assets or liabilities will reprice during a period and also contains assumptions as to the repricing of interest bearing transaction accounts and savings accounts that may not prove to be correct.
-66-
Management supplements the interest rate sensitivity gap analysis with periodic simulations of balance sheet sensitivity under various interest rate and what-if scenarios to better forecast and manage the net interest margin. Park’s management uses an earnings simulation model to analyze net interest income sensitivity to movements in interest rates. This model is based on actual cash flows and repricing characteristics for balance sheet instruments and incorporates market-based assumptions regarding the impact of changing interest rates on the prepayment rate of certain assets and liabilities. This model also includes management’s projections for activity levels of various balance sheet instruments and non-interest fee income and operating expense. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into this earnings simulation model. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure net interest income and net income. Actual results will differ from simulated results due to the timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies.
Management uses a 50 basis point change in market interest rates per quarter for a total of 200 basis points per year in evaluating the impact of changing interest rates on net interest income and net income over a twelve-month horizon. At December 31, 2024, the earnings simulation model projected that net income would increase by 1.25% using a rising interest rate scenario and decrease by 1.34% using a declining interest rate scenario over the next year. At December 31, 2023, the earnings simulation model projected that net income would increase by 1.52% using a rising interest rate scenario and decrease by 1.92% using a declining interest rate scenario over the next year. At December 31, 2022, the earnings simulation model projected that net income would increase by 3.69% using a rising interest rate scenario and decrease by 5.38% using a declining interest rate scenario over the next year. Park’s net interest margin was 4.41% in 2024, 4.11% in 2023 and 3.80% in 2022.
Contractual Obligations: In the ordinary course of operations, Park enters into certain contractual obligations. The following table summarizes Park’s significant and determinable obligations by payment date at December 31, 2024.
Further discussion of the nature of each specified obligation is included in the referenced Note to the Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K.
| Table 32 - Contractual Obligations (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | Payments Due In | ||||||||||||||||||||
| 0-1 | 1-3 | 3-5 | Over 5 | ||||||||||||||||||
| (In thousands) | Note | Years | Years | Years | Years | Total | |||||||||||||||
| Deposits without stated maturity | 14 | $ | 7,231,743 | $ | — | $ | — | $ | — | $ | 7,231,743 | ||||||||||
| Certificates of deposit | 14 | 776,464 | 111,665 | 23,644 | 10 | 911,783 | |||||||||||||||
| Short-term borrowings | 16 | 90,432 | — | — | — | 90,432 | |||||||||||||||
| Subordinated notes (3) | 17 | — | — | — | 189,651 | 189,651 | |||||||||||||||
| Operating leases | 13 | 1,882 | 4,747 | 4,559 | 9,334 | 20,522 | |||||||||||||||
| Defined benefit pension plan (2) | 20 | 8,469 | 16,733 | 17,055 | 43,780 | 86,037 | |||||||||||||||
| Supplemental Executive Retirement Plan agreements | 20 | 790 | 2,329 | 2,468 | 39,319 | 44,906 | |||||||||||||||
| Total contractual obligations | $ | 8,109,780 | $ | 135,474 | $ | 47,726 | $ | 282,094 | $ | 8,575,074 |
(1) Amounts do not include associated interest payments.
(2) Pension payments reflect 10 years of payments, through 2034.
(3) Subordinated notes are shown above based on their contractual maturity. Of the $189.7 million in subordinated notes, $15.0 million is currently able to be redeemed and $174.7 million is able to be redeemed on or after September 1, 2025.
As of December 31, 2024, Park had $29.7 million in unfunded commitments related to investments in qualified affordable housing projects which are not included in "Table 32 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner. Park expects that the current commitments will be funded between 2025 and 2039.
As of December 31, 2024, Park had $17.6 million in unfunded commitments related to certain equity investments which are not included in "Table 32 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner.
The Corporation’s operating lease obligations represent short-term and long-term lease and rental payments for facilities and equipment.
-67-
Commitments, Contingent Liabilities, and Off-Balance Sheet Arrangements: In order to meet the financing needs of our customers, the Corporation issues loan commitments and standby letters of credit. At December 31, 2024, the Corporation had $1.5 billion of loan commitments and had $33.5 million of standby letters of credit. At December 31, 2023, the Corporation had $1.5 billion of loan commitments and had $31.3 million of standby letters of credit.
Commitments to extend credit under loan commitments and standby letters of credit do not necessarily represent future cash requirements. These commitments often expire without being drawn upon. However, all of the loan commitments and standby letters of credit were permitted to be drawn upon in 2024. See "Note 25 - Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentration of Credit Risk" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" in this Annual Report on Form 10-K, for additional information on loan commitments and standby letters of credit.
The Corporation did not have any unrecorded significant contingent liabilities at December 31, 2024.
Capital: Park’s primary means of maintaining capital adequacy is through retained earnings. At December 31, 2024, the Corporation’s total shareholders’ equity was $1,243.8 million, compared to $1,145.3 million at December 31, 2023. Total shareholders’ equity at December 31, 2024 was 12.69% of total assets, compared to 11.64% of total assets at December 31, 2023.
Tangible equity (non-U.S. GAAP) was $1,080.8 million at December 31, 2024, and was $981.0 million at December 31, 2023. At December 31, 2024, tangible equity (non-U.S. GAAP) was 11.21% of tangible assets compared to 10.14% of tangible assets at December 31, 2023. A reconciliation of total shareholders' equity to tangible equity and total assets to tangible assets is included in Table 21.
Net income was $151.4 million in 2024, $126.7 million in 2023 and $148.4 million in 2022.
Cash dividends declared for Park's common shares were $77.4 million in 2024, $68.7 million in 2023 and $76.8 million in 2022. On a per share basis, the cash dividends declared were $4.74 per common share in 2024, $4.20 per common share in 2023 and $4.66 per common share in 2022.
The table below shows the repurchases and issuances of common shares and treasury shares for 2022 through 2024.
| Table 33 | ||||
|---|---|---|---|---|
| (In thousands, except share data) | Treasury Shares | Number of Common Shares | ||
| Balance at January 1, 2022 | $ | (142,490) | 16,219,563 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (14) | ||
| Treasury shares reissued for share-based compensation awards | 3,477 | 34,245 | ||
| Treasury shares reissued for director grants | 994 | 9,789 | ||
| Balance at December 31, 2022 | $ | (138,019) | 16,263,583 | |
| Treasury shares repurchased | (23,017) | (199,000) | ||
| Treasury shares reissued for share-based compensation awards | 4,014 | 38,842 | ||
| Treasury shares reissued for director grants | 1,349 | 13,054 | ||
| Balance at December 31, 2023 | $ | (155,673) | 16,116,479 | |
| Treasury shares repurchased | — | — | ||
| Treasury shares reissued for share-based compensation awards | 3,633 | 35,161 | ||
| Treasury shares reissued for director grants | 758 | 7,342 | ||
| Balance at December 31, 2024 | $ | (151,282) | 16,158,982 |
Park did not issue any new common shares, which had not already been held as treasury shares, in 2024, 2023 or 2022. Common shares (including treasury shares) had a balance of $463.7 million, $463.3 million and $462.4 million at December 31, 2024, 2023, and 2022, respectively.
Accumulated other comprehensive (loss) income, net reflected a loss of $46.2 million, $66.2 million, and $102.4 million at December 31, 2024, 2023, and 2022, respectively. During 2024, the change in net unrealized holding (loss) gain on AFS debt
-68-
securities, net of income tax, was a gain of $5.0 million, which included a $415,000, net of income tax, realized loss on the sale of debt securities. During 2023, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a gain of $27.8 million, which included a $6.2 million, net of income tax, realized loss on the sale of debt securities. During 2022, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a loss of $116.9 million.
Additionally, Park recognized an other comprehensive gain of $15.1 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2024. The $15.1 million gain in 2024 included $4.9 million, net of income tax, related to a realized pension settlement gain. Park recognized an other comprehensive gain of $8.4 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2023, compared to an other comprehensive loss of $888,000, net of income tax, related to the change in pension plan assets and benefit obligations in 2022. Finally, during 2022, Park recognized an other comprehensive gain of $206,000, net of income tax, related to an unrealized net holding gain on cash flow hedging derivatives. There was no unrealized holding gain or loss on cash flow hedging derivatives in 2024 or 2023.
Financial institution regulators have established guidelines for minimum capital ratios for banks, thrifts and bank holding companies. Park has elected not to include the net unrealized gain or loss on debt securities AFS in computing regulatory capital. Park has adopted the Basel III regulatory capital framework as approved by the federal banking agencies. Under the Basel III regulatory capital framework, in order to avoid limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers, Park must hold a capital conservation buffer of 2.5% above the adequately capitalized risk-based capital ratios. The amounts shown below as the adequately capitalized ratio plus capital conservation buffer include the 2.50% buffer. The Federal Reserve Board has also adopted capital requirements Park must maintain to be deemed "well capitalized" and remain a financial holding company.
Park and PNB met each of the well-capitalized ratio guidelines applicable to them at December 31, 2024. The following table indicates the capital ratios for PNB and Park at December 31, 2024 and December 31, 2023.
| Table 34 - PNB and Park Capital Ratios | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2024 | |||||||||||
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 9.80 | % | 11.44 | % | 11.44 | % | 12.85 | % | |||
| Park | 11.51 | % | 13.46 | % | 13.28 | % | 16.63 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
| As of December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 9.11 | % | 10.95 | % | 10.95 | % | 12.35 | % | |||
| Park | 10.74 | % | 12.97 | % | 12.79 | % | 16.19 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
Effects of Inflation: Balance sheets of financial institutions typically contain assets and liabilities that are monetary in nature and, therefore, differ greatly from most commercial and industrial companies which have significant investments in premises, equipment and inventory. During periods of inflation, financial institutions that are in a net positive monetary position will experience a decline in purchasing power, which does have an impact on growth. Another significant effect on internal equity growth is other expenses, which tend to rise during periods of inflation.
-69-
Management believes the most significant impact on financial results is the Corporation's ability to align our asset/liability management program to react to changes in interest rates.
FY 2023 10-K MD&A
SEC filing source: 0000805676-24-000037.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
FORWARD-LOOKING STATEMENTS
Management's discussion and analysis addresses the financial condition and results of operations for Park National Corporation and our subsidiaries (unless the context otherwise requires, collectively, "Park" or the "Corporation"). This discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K. Management’s discussion and analysis contains forward-looking statements that 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's ability to execute our business plan successfully and within the expected timeframe as well as our ability to manage strategic initiatives;
•current and future economic and financial market conditions, either nationally or in the states in which Park and our subsidiaries do business, that may reflect deterioration in business and economic conditions, including the effects of higher unemployment rates or labor shortages, the impact of persistent inflation, the impact of continued elevated interest rates, changes in the economy or global supply chain, supply-demand imbalances affecting local real estate prices, U.S. fiscal debt, budget and tax matters, geopolitical matters (including the impact of the Russia-Ukraine conflict and associated sanctions and export controls as well as the Israel-Hamas conflict), and any slowdown in global economic growth, any of which may result in adverse impacts on the demand for loan, deposit and other financial services, delinquencies, defaults and counterparties' inability to meet credit and other obligations and the possible impairment of collectability of loans;
•factors that can impact the performance of our loan portfolio, including changes in real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance;
•the effect of monetary and other fiscal policies (including the impact of money supply, ongoing increasing market interest rate policies and policies impacting inflation, of the Federal Reserve Board, the U.S. Treasury and other governmental agencies) as well as disruption in the liquidity and functioning of U.S. financial markets, may adversely impact prepayment penalty income, mortgage banking income, income from fiduciary activities, the value of securities, deposits and other financial instruments, in addition to the loan demand and the performance of our loan portfolio, and the interest rate sensitivity of our consolidated balance sheet as well as reduce net interest margins;
•changes in the federal, state, or local tax laws may adversely affect the fair values of net deferred tax assets and obligations of state and political subdivisions held in Park's investment securities portfolio and otherwise negatively impact our financial performance;
•the impact of the changes in federal, state and local governmental policy, including the regulatory landscape, capital markets, elevated government debt, potential changes in tax legislation that may increase tax rates, government shutdown, infrastructure spending and social programs;
-38-
•changes in laws or requirements imposed by Park's regulators impacting Park's capital actions, including dividend payments and stock repurchases;
•changes in consumer spending, borrowing and saving habits, whether due to changes in retail distribution strategies, consumer preferences and behaviors, changes in business and economic conditions, legislative and regulatory initiatives, or other factors may be different than anticipated;
•changes in customers', suppliers', and other counterparties' performance and creditworthiness, and Park's expectations regarding future credit losses and our allowance for credit losses, may be different than anticipated due to the continuing impact of and the various responses to inflationary pressures and continued elevated interest rates;
•Park may have more credit risk and higher credit losses to the extent there are loan concentrations by location or industry of borrowers or collateral;
•the volatility from quarter to quarter of mortgage banking income, whether due to interest rates, demand, the fair value of mortgage loans, or other factors;
•the adequacy of our internal controls and risk management program in the event of changes in the market, economic, operational (including those which may result from our associates working remotely), asset/liability repricing, legal, compliance, strategic, cybersecurity, liquidity, credit and interest rate risks associated with Park's business;
•competitive pressures among financial services organizations could increase significantly, including product and pricing pressures (which could in turn impact our credit spreads), changes to third-party relationships and revenues, changes in the manner of providing services, customer acquisition and retention pressures, and Park's ability to attract, develop and retain qualified banking professionals;
•uncertainty regarding the nature, timing, cost and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of Park and our subsidiaries, including major reform of the regulatory oversight structure of the financial services industry and changes in laws and regulations concerning taxes, FDIC insurance premium levels, pensions, bankruptcy, consumer protection, rent regulation and housing, financial accounting and reporting, environmental protection, insurance, bank products and services, bank and bank holding company capital and liquidity standards, fiduciary standards, securities and other aspects of the financial services industry;
•Park's ability to meet heightened supervisory requirements and expectations;
•the effect of changes in accounting policies and practices, as may be adopted by the Financial Accounting Standards Board, the SEC, the Public Company Accounting Oversight Board and other regulatory agencies, may adversely affect Park's reported financial condition or results of operations;
•Park's assumptions and estimates used in applying critical accounting policies and modeling which may prove unreliable, inaccurate or not predictive of actual results;
•the possibility that future credit losses may be higher than currently expected due to changes in economic assumptions;
•Park's ability to anticipate and respond to technological changes and Park's reliance on, and the potential failure of, a number of third-party vendors to perform as expected, including Park's primary core banking system provider, which can impact Park's ability to respond to customer needs and meet competitive demands;
•operational issues stemming from and/or capital spending necessitated by the potential need to adapt to industry changes in information technology systems on which Park and our subsidiaries are highly dependent;
•Park's ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks, including those of Park's third-party vendors and other service providers, which may prove inadequate, and could adversely affect customer confidence in Park and/or result in Park incurring a financial loss;
•a failure in or breach of Park's operational or security systems or infrastructure, or those of our third-party vendors and other service providers, resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems, including as a result of cyber attacks;
•the impact on Park's business and operating results of any costs associated with obtaining rights in intellectual property claimed by others and of the adequacy of Park's intellectual property protection in general;
•the existence or exacerbation of general geopolitical instability and uncertainty as well as the effect of trade policies (including the impact of potential or imposed tariffs, a U.S. withdrawal from or significant renegotiation of trade agreements, trade wars and other changes in trade regulations, closing of border crossings and changes in the relationship of the U.S. and its global trading partners);
•the impact on financial markets and the economy of any changes in the credit ratings of the U.S. Treasury obligations and other U.S. government-backed debt, as well as issues surrounding the levels of U.S., European and Asian government debt and concerns regarding the growth rates and financial stability of certain sovereign governments, supranationals and financial institutions in Europe and Asia and the risk they may face difficulties servicing their sovereign debt;
•the effect of a fall in stock market prices on Park's asset and wealth management businesses;
•our litigation and regulatory compliance exposure, including the costs and effects of any adverse developments in legal proceedings or other claims, the costs and effects of unfavorable resolution of regulatory and other governmental examinations or other inquiries, and liabilities and business restrictions resulting from litigation and regulatory investigations;
•continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends;
•the impact on Park's business, personnel, facilities or systems of losses related to acts of fraud, scams and schemes of third parties;
-39-
•the impact of widespread natural and other disasters, pandemics (including the COVID-19 pandemic), dislocations, regional or national protests and civil unrest (including any resulting branch closures or damages), military or terrorist activities or international hostilities (especially in light of the Russia-Ukraine conflict and the Israel-Hamas conflict) on the economy and financial markets generally and on us or our counterparties specifically;
•the potential further deterioration of the U.S. economy due to financial, political, or other shocks;
•the effect of healthcare laws in the U.S. and potential changes for such laws which may increase our healthcare and other costs and negatively impact our operations and financial results;
•the impact of larger or similar-sized financial institutions encountering problems which may adversely affect the banking industry and/or Park's business generation and retention, funding and liquidity, including potential increased regulatory requirements and increased reputational risk and potential impacts to macroeconomic conditions;
•Park's continued ability to grow deposits or maintain adequate deposit levels due to changing customer behaviors;
•unexpected outflows of deposits which may require Park to sell assets at a loss;
•and other risk factors relating to the banking industry as detailed from time to time in Park's reports filed with the SEC including those described in "Item 1A. Risk Factors" of this Annual Report on Form 10-K.
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.
NON-U.S. GAAP FINANCIAL MEASURES
Management's discussion and analysis contains non-U.S. GAAP financial measures where management believes it to be helpful in understanding Park’s results of operations or financial position. Where non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measure, as well as the reconciliation to the comparable U.S. GAAP financial measure, can be found herein.
Items Impacting Comparability of Period Results
From time to time, revenue, expenses and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not result in the inclusion of an item as one impacting comparability of period results. For example, changes in the provision for / (recovery of) credit losses (aside from those related to former Vision Bank loan relationships), gains (losses) on equity securities, net, and asset valuation adjustments, reflect ordinary banking activities and are, therefore, typically excluded from consideration as items impacting comparability of period results.
Management believes the disclosure of items impacting comparability of period results provides a better understanding of Park's performance and trends and allows management to ascertain which of such items, if any, to include or exclude from an analysis of Park's performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance taking such items into account.
Items impacting comparability of the results of particular periods are not intended to be a complete list of items that may materially impact current or future period performance.
Non-U.S. GAAP Financial Measures
Park's management uses certain non-U.S. GAAP financial measures to evaluate Park's performance. Specifically, management reviews the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income ("PTPP").
Management has included in this Management's Discussion and Analysis of Financial Condition and Results of Operation, information relating to the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income for the years ended December 31, 2023 and December 31, 2022. For the purpose of calculating the return on average tangible equity, a non-GAAP financial measure, net income for each period is
-40-
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. For the purpose of calculating the return on average tangible assets, a non-GAAP financial measure, net income for each period is divided by average tangible assets during the period. Average tangible assets equals average assets during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating the tangible equity to tangible assets ratio, a non-GAAP financial measure, tangible equity is divided by tangible assets. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating pre-tax, pre-provision net income, a non-GAAP financial measure, income taxes and the provision for (recovery of) credit losses are added back to net income, in each case during the applicable period.
Management believes that the disclosure of the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income presents additional information to the reader of the consolidated financial statements, which, when read in conjunction with the consolidated financial statements prepared in accordance with U.S. GAAP, assists in analyzing Park's operating performance, ensures comparability of operating performance from period to period, and facilitates comparisons with the performance of Park's peer financial holding companies and bank holding companies, while eliminating certain non-operational effects of acquisitions. In the tables included within the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided a reconciliation of average tangible equity from average shareholders' equity, average tangible assets from average assets, tangible equity from total shareholders' equity, tangible assets from total assets, and pre-tax, pre-provision net income from net income solely for the purpose of complying with SEC Regulation G and not as an indication that the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-provision net income are substitutes for the return on average equity, the return on average assets, the total shareholders' equity to total assets ratio, and net income, respectively, as determined in accordance with U.S. GAAP
FTE (fully taxable equivalent) Financial Measures
Interest income, yields, and ratios on a FTE basis are considered non-U.S. GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a corporate federal statutory tax rate of 21%. In the tables included within the "ANALYSIS OF EARNINGS - Net Interest Income" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided detail of FTE interest income solely for the purpose of complying with SEC Regulation G and not as an indication that FTE interest income, yields and ratios are substitutes for interest income, yields and ratios, as determined in accordance with U.S. GAAP.
-41-
OVERVIEW
The table below reflects Park's net income for the years ended December 31, 2023, 2022 and 2021.
| Table 1 - Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | |||||
| Net interest income | $ | 373,113 | $ | 347,059 | $ | 329,893 | ||
| Provision for (recovery of) credit losses | 2,904 | 4,557 | (11,916) | |||||
| Other income | 92,634 | 135,935 | 129,944 | |||||
| Other expense | 309,239 | 297,978 | 283,518 | |||||
| Income before income taxes | $ | 153,604 | $ | 180,459 | $ | 188,235 | ||
| Income tax expense | 26,870 | 32,108 | 34,290 | |||||
| Net income | $ | 126,734 | $ | 148,351 | $ | 153,945 | ||
| Pre-tax, pre-provision net income (1) | $ | 156,508 | $ | 185,016 | $ | 176,319 |
(1) PTPP net income is calculated as net income, plus income taxes, plus the provision for (recovery of) credit losses, in each case during the applicable period.
Net income for the year ended December 31, 2023 of $126.7 million represented a $21.6 million, or 14.6%, decrease compared to $148.4 million for the year ended December 31, 2022. Net income for the year ended December 31, 2022 of $148.4 million represented a $5.6 million, or 3.6%, decrease compared to $153.9 million for the year ended December 31, 2021.
Pre-tax, pre-provision net income (non-U.S. GAAP) for the year ended December 31, 2023 of $156.5 million represented a $28.5 million, or 15.4%, decrease compared to $185.0 million for the year ended December 31, 2022. Pre-tax, pre-provision net income for the year ended December 31, 2022 of $185.0 million represented a $8.7 million, or 4.9%, increase compared to $176.3 million for the year ended December 31, 2021.
Highlights from the years ended December 31, 2023, 2022, and 2021 included:
•Park completed a series of debt security sale trades in November 2023, selling an aggregate of $291.0 million in available-for-sale ("AFS") debt securities with a net pre-tax loss of $7.9 million for the year ended December 31, 2023. Among the various objectives of the trade, the liquidity generated from the sale was used to reduce borrowing needs and improve the overall net interest margin. No gain or loss on the sale of debt securities was recorded in the years ended December 31, 2022 or December 31, 2021.
•Net interest income for the year ended December 31, 2023 of $373.1 million represented a $26.1 million, or 7.5%, increase compared to $347.1 million for the year ended December 31, 2022. Net interest income for the year ended December 31, 2022 of $347.1 million represented a $17.2 million, or 5.2%, increase compared to $329.9 million for the year ended December 31, 2021.
◦During the year ended December 31, 2023, Park recorded interest income of $69,000 related to PPP loans, compared to $3.1 million for the year ended December 31, 2022 and $18.0 million for the year ended December 31, 2021.
•Park recognized a $5.6 million gain on the sale of OREO, net, during the year ended December 31, 2022 related to former Vision Bank relationships. There was no gain on the sale of OREO, net, related to former Vision Bank relationships during the years ended December 31, 2023 or December 31, 2021.
•Park recognized a $12.0 million OREO valuation markup during the year ended December 31, 2022 related to the foreclosure and subsequent sale of a property collateralizing a former Vision Bank relationship compared to $46,000 for the year ended December 31, 2023. There was no OREO valuation markup related to former Vision Bank relationships during the year ended December 31, 2021.
•During the years ended December 31, 2023, 2022, and 2021, Park incurred $100,000, $1.8 million, and $1.4 million, respectively, in direct expenses related to the collection of payments on former Vision Bank loan relationships.
•During the year ended December 31, 2023, Park contributed $1.0 million to its charitable foundation, compared to $4.0 million for each of the years ended December 31, 2022 and December 31, 2021.
•Park's loans outstanding at December 31, 2023 increased 4.7% compared to December 31, 2022. Park's loans outstanding at December 31, 2022 increased 3.9% compared to December 31, 2021.
•Park's loan portfolio had net loan charge-offs as a percentage of average loans of 0.07% for the year ended December 31, 2023, compared to net loan charge-offs as a percentage of average loans of 0.03% for the year ended December 31, 2022 and net loan recoveries as a percentage of average loans of 0.05% for the year ended December 31, 2021.
-42-
Net income for each of the years ended December 31, 2023, 2022 and 2021, included several items of income and expense that impacted comparability of period results. These items are detailed in the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
DIVIDENDS ON COMMON SHARES
Cash dividends declared on Park's common shares were $4.20 in 2023, $4.66 in 2022 and $4.52 in 2021. Dividends declared as a percentage of net income was 54%, 51% and 48% for 2023, 2022, and 2021, respectively. Management targets a dividend payout ratio of 50% each year.
The quarterly cash dividend on Park's common shares was $1.05 per share for each of the quarters of 2023. The quarterly cash dividend on Park's common shares was $1.04 per share for the first, second and third quarter of 2022, and $1.54 per share for the fourth quarter of 2022. The fourth quarter of 2022 included a one-time special cash dividend of $0.50 per share. The quarterly cash dividend on Park's common shares was $1.23 per share for the first quarter of 2021, $1.03 per share for the second and third quarter of 2021, and $1.23 per share for the fourth quarter of 2021. The first and fourth quarters of 2021 included a one-time special cash dividend of $0.20 per share.
Please see the discussion of limitations on Park's ability to pay dividends in the section captioned "Supervision and Regulation of Park and its Subsidiaries – Limits on Dividends and Other Payments" in "ITEM 1. BUSINESS" of this Annual Report on Form 10-K.
CRITICAL ACCOUNTING POLICIES
The significant accounting policies used in the development and presentation of Park’s consolidated financial statements are listed in "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA." The accounting and reporting policies of Park conform with U.S. GAAP and general practices within the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
Allowance for Credit Losses: Park believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
One of the significant judgments impacting the ACL estimate is the economic forecasts for Ohio unemployment, Ohio GDP, and Ohio HPI. These economic forecasts inform the regression model used to calculate cash flows during the reasonable and supportable forecast period. Additionally, multiple economic forecast scenarios are weighted to arrive at the quantitative reserve. Changes in the economic forecast or weighting could significantly affect the estimated credit losses which could potentially lead to materially different allowance levels from one reporting period to the next.
As noted above, in calculating the ACL, management weighs different scenarios, including a baseline (most likely) scenario and an adverse scenario. At December 31, 2023, management applied a 50% weighting to the baseline scenario and applied a 50% weighting to the adverse scenario. To create hypothetical sensitivity analyses, management calculated a quantitative allowance using a 100% weighting applied to a baseline scenario and a quantitative allowance using a 100% weighting applied to an adverse scenario. The adverse scenario assumes among other things that: (1) Tensions with China and Taiwan increase and China briefly interrupts trade through the Taiwan Strait and that the Russian invasion lasts longer than expected. Worries grow that the Hamas-Israel conflict will lead to a wider conflict. (2) Due to continuing concerns about inflation, the Fed keeps the fed funds rate at the terminal range of 5.25-5.50% through the first quarter of 2024 and, as downturn persist, the Fed begins to lower rates. (3) Europe goes into a recession. Populism in Europe rises, raising uncertainties about the longevity of the Euro and causes financial stress to highly indebted nations, especially Italy. (4) Risk of an extended government shutdown increases,
-43-
causing consumer and business confidence to fall. (5) Concerns about bank failures raise fears of further collapse in the banking industry, reducing consumer confidence and causing banks to tighten lending standards. (6) Recession occurs in the first quarter of 2024 and lasts through the third quarter of 2024. Real GDP declines by 2.6%. Unemployment rate rises to a peak of 7.7% in the first quarter of 2025. The stock market falls 35% from the first quarter of 2024 to the third quarter of 2024. The adverse scenario forecasts Ohio unemployment for the next twelve months to range from 6.2% to 8.8%. Excluding consideration of qualitative adjustments, this sensitivity analysis would result in a hypothetical increase in Park's ACL of $23.6 million as of December 31, 2023 if only the adverse scenario was used. Excluding consideration of qualitative adjustments, a corresponding $23.6 million decrease in Park's ACL would occur in a hypothetical scenario if only the baseline (most likely) scenario was used.
Refer to the “CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES” section within this "ITEM 7: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" for additional discussion.
Pension Plan: The determination of pension plan obligations and related expenses requires the use of assumptions to estimate the amount of benefits that employees will earn while working, as well as the present value of those benefits. Annual pension expense is principally based on four components: (1) the value of benefits earned by employees for working during the year (service cost), (2) the increase in the liability due to the passage of time (interest cost), and (3) other gains and losses, reduced by (4) the expected return on plan assets for our pension plan.
Significant assumptions used to measure our annual pension expense include:
•the interest rate used to determine the present value of liabilities (discount rate);
•certain employee-related factors, such as turnover, retirement age and mortality;
•the expected return on assets in our funded pension plan; and
•the rate of salary increases where benefits are based on earnings.
The most significant of these assumptions is the discount rate and the expected return on assets. The discount rate utilized for the December 31, 2023 calculation was 5.14% and the expected return on plan assets was 6.92%. This compares to the discount rate utilized for the December 31, 2022 calculation of 5.32% and the expected return on plan assets of 6.92%. Presented below is the estimated impact on Park's projected benefit obligation ("PBO") and 2024 pension expense assuming changes in the significant assumptions.
| Table 2 - Pension Sensitivity | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Discount Rate | Expected Return on Plan Assets | ||||||||||||
| (In thousands) | - 25 BPS | +25 BPS | - 50 BPS | +50 BPS | |||||||||
| Change in PBO | $ | 3,580 | $ | (3,420) | N.A. | N.A. | |||||||
| Change in Pension Expense | 80 | (70) | $ | 1,140 | $ | (1,140) |
Our assumptions reflect our historical experience and management’s best judgment regarding future expectations. Due to the significant management judgment involved, our assumptions could have a material impact on the measurement of our pension plan expense and obligation.
ABOUT OUR BUSINESS
Through our national bank subsidiary, PNB, Park is engaged in a general commercial banking and trust business, primarily in Ohio, Kentucky, North Carolina and South Carolina, with the exception of nationwide aircraft loans and nationwide asset-based lending to consumer finance companies. Management believes there are a significant number of consumers and businesses that seek long-term relationships with community-based financial institutions of quality and strength. While not engaging in activities such as foreign lending, nationally syndicated loans or investment banking, Park attempts to meet the needs of our customers for commercial, real estate and consumer loans, and investment, fiduciary and deposit services.
Park’s subsidiaries compete for deposits and loans with other banks, savings associations, credit unions and other types of financial institutions. At December 31, 2023, Park operated 96 financial service offices (including those of PNB and Scope Leasing, Inc. ("Scope Aircraft Finance")) and a network of 115 automated teller machines in 26 Ohio counties, four North Carolina counties, four South Carolina counties and one Kentucky county. SEPH and Guardian each operated one administrative office, located in Newark, Ohio.
-44-
SOURCE OF FUNDS
Deposits: Park’s major source of funds is deposits from individuals, businesses and local government entities. These deposits consist of non-interest bearing and interest bearing deposits.
Average total deposits were $8,360 million in 2023, compared to $8,450 million in 2022 and $8,187 million in 2021. The average interest rate paid on interest bearing deposits was 1.52% in 2023, compared to 0.39% in 2022 and 0.12% in 2021. The average cost of interest bearing deposits for each quarter of 2023 was 1.84% for the fourth quarter, 1.63% for the third quarter, 1.46% for the second quarter and 1.15% for the first quarter.
The table below provides a summary of deposit balances as of December 31, 2023 and 2022, along with the change over the past year.
| Table 3 - Year-End Deposits | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2023 | 2022 | Change | ||||||||
| Non-interest bearing checking | $ | 2,628,234 | $ | 3,074,276 | $ | (446,042) | |||||
| Interest bearing transaction accounts | 2,064,512 | 1,988,106 | 76,406 | ||||||||
| Savings | 2,541,959 | 2,616,563 | (74,604) | ||||||||
| Time deposits | 641,615 | 554,445 | 87,170 | ||||||||
| Brokered deposits and Bid Ohio CDs | 164,985 | — | 164,985 | ||||||||
| Other | 1,261 | 1,325 | (64) | ||||||||
| Total | $ | 8,042,566 | $ | 8,234,715 | $ | (192,149) | |||||
| Off balance sheet deposits | 1,185 | 195,937 | (194,752) | ||||||||
| Total deposits including off balance sheet deposits | $ | 8,043,751 | $ | 8,430,652 | $ | (386,901) |
During the years ended December 31, 2023 and 2022, Park decided to continue participation in a program to transfer deposits off-balance sheet in order to manage growth of the balance sheet, as deposits increased significantly throughout the COVID-19 pandemic. Park is able to increase or decrease the amount of deposit balances transferred off balance sheet based on its balance sheet management strategies and liquidity needs. The balance of deposits transferred off balance sheet has declined as deposit balances have returned to pre-pandemic levels. At December 31, 2023 and December 31, 2022, Park had $1.2 million and $195.9 million, respectively, in off balance sheet deposits.
The table below breaks out the change in deposit balances, by deposit type, for Park.
| Table 4 - Retail and Commercial Deposits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||
| Retail deposits | $ | 4,080,372 | $ | 4,388,394 | $ | 4,416,228 | $ | 4,025,852 | $ | 3,748,039 | ||||
| Commercial deposits | 3,962,194 | 3,846,321 | 3,488,300 | 3,546,506 | 3,304,573 | |||||||||
| Total deposits | $ | 8,042,566 | $ | 8,234,715 | $ | 7,904,528 | $ | 7,572,358 | $ | 7,052,612 | ||||
| Off balance sheet deposits | 1,185 | 195,937 | 983,053 | 710,101 | — | |||||||||
| Total deposits including off balance sheet deposits | $ | 8,043,751 | $ | 8,430,652 | $ | 8,887,581 | $ | 8,282,459 | $ | 7,052,612 | ||||
| $ change from prior period end | $ | (386,901) | $ | (456,929) | $ | 605,122 | $ | 1,229,847 | ||||||
| % change from prior period end | (4.6) | % | (5.1) | % | 7.3 | % | 17.4 | % |
.
During the year ended December 31, 2023, total deposits, including off balance sheet deposits, decreased by $386.9 million, or 4.6%. This decrease consisted of a $308.0 million decrease in total retail deposits and a $194.8 million decrease in off balance sheet deposits, partially offset by a $115.9 million increase in total commercial deposits. The majority of off balance sheet deposits are commercial and thus impact the increase in commercial deposits as the deposits are moved back onto the balance sheet.
Included in the total commercial deposits and off balance sheet deposits shown in the previous table are public fund deposits. These balances fluctuate based on seasonality and the cycle of collection and remittance of tax funds. The following table
-45-
details the change in public fund deposits.
| Table 5 - Public Fund Deposits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||
| Total public fund deposits | $ | 1,213,418 | $ | 1,335,400 | $ | 1,548,217 | $ | 1,406,101 | $ | 1,293,090 | ||||
| $ change from prior period end | $ | (121,982) | $ | (212,817) | $ | 142,116 | $ | 113,011 | ||||||
| % change from prior period end | (9.1) | % | (13.7) | % | 10.1 | % | 8.7 | % |
As of December 31, 2023, Park had approximately $1.3 billion of uninsured deposits, which was 16.2% of total deposits. Uninsured deposits of $1.3 billion included $288.2 million of deposits which were over $250,000 but were fully collateralized by Park's investment securities portfolio. As of December 31, 2022, Park had approximately $1.7 billion of uninsured deposits, which was 21.2% of total deposits. Uninsured deposits of $1.7 billion included $254.2 million of deposits which were over $250,000 but were fully collateralized by Park's investment securities portfolio. The uninsured amounts, those in excess of the $250,000 FDIC insurance limit, are estimates based on the methodologies used for the Corporation's regulatory reporting requirements.
The following table provides a summary of the portion of the Corporation's time deposits, by account, that are in excess of the FDIC insurance limit of $250,000, by remaining time until maturity, as of December 31, 2023:
| Table 6 - Maturities of Time Deposits in Excess of FDIC Insurance Limit | |||
|---|---|---|---|
| December 31 (In thousands) | 2023 | ||
| 3 months or less | $ | 45,932 | |
| Over 3 months through 6 months | 24,937 | ||
| Over 6 months through 12 months | 45,936 | ||
| Over 12 months | 9,710 | ||
| Total | $ | 126,515 |
Short-Term Borrowings: Short-term borrowings consist of securities sold under agreements to repurchase, Federal Home Loan Bank advances, Federal Funds purchased and other borrowings. These funds are used to manage the Corporation’s liquidity needs and interest rate sensitivity risk. The average rate paid on short-term borrowings generally moves closely with changes in market interest rates for short-term investments. The average rate paid on short-term borrowings was 2.58% in 2023, compared to 0.67% in 2022 and 0.27% in 2021. The year-end balance for short-term borrowings was $328 million at December 31, 2023, compared to $227 million at December 31, 2022 and $239 million at December 31, 2021.
Long-Term Debt: Long-term debt primarily consists of borrowings from the Federal Home Loan Bank. In addition, Park had a term note with another financial institution which was paid off on August 2, 2021. The average balance of long-term debt and the average cost of long-term debt include the subordinated notes discussed in the following section. In 2023, the average balance of long-term debt was $189 million, compared to $188 million in 2022 and $206 million in 2021. The average interest rate paid on long-term debt was 4.97% in 2023, compared to 4.69% in 2022 and 4.32% in 2021. Average total debt (long-term and short-term) was $372 million in 2023, compared to $396 million in 2022 and $493 million in 2021. Average total debt decreased by $23.6 million, or 6.0% in 2023 compared to 2022, and decreased by $97.4 million, or 19.8%, in 2022 compared to 2021. Average long-term debt was 51% of average total debt in 2023, compared to 48% of average total debt in 2022 and 42% of average total debt in 2021.
Subordinated Notes: Park assumed, with the 2007 acquisition of Vision's parent holding company, $15.5 million of floating rate junior subordinated notes. The $15.5 million of junior subordinated notes were purchased by Vision Bancshares Trust I ("Trust I") following the issuance of Trust I's $15.0 million of floating rate preferred securities. The interest rate on these junior subordinated notes adjusts every quarter at 174 basis points above the three-month CME Term SOFR. The maturity date for the junior subordinated notes is December 30, 2035 and since December 30, 2010, Park has had the right to prepay the junior subordinated notes, without penalty. These junior subordinated notes qualify as Tier 1 capital under current Federal Reserve Board guidelines.
-46-
On August 20, 2020, Park completed the issuance and sale of $175 million aggregate principal amount of its 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 (the "Subordinated Notes"). The Subordinated Notes initially bear a fixed interest rate of 4.50% per year, payable semi-annually in arrears on March 1 and September 1 of each year, commencing on March 1, 2021. Commencing on September 1, 2025, the Subordinated Notes will bear interest at a floating rate per annum equal to the Benchmark rate, which is expected to be Three-Month Term SOFR, plus a spread of 439 basis points for each quarterly interest period during the floating rate period, payable quarterly in arrears; provided, however, that if the Benchmark rate is less than zero, then the Benchmark rate will be deemed to be zero. The Corporation may, at its option, beginning with the interest payment date of September 1, 2025 and on any interest payment date thereafter, redeem the Subordinated Notes, in whole or in part, from time to time, subject to obtaining the prior approval of the Federal Reserve Board to the extent the approval of the Federal Reserve Board is then required under the capital adequacy rules of the Federal Reserve Board, at a redemption price equal to 100% of the principal amount of the Subordinated Notes being redeemed, plus accrued and unpaid interest thereon to but excluding the date of redemption. The Subordinated Notes qualify as Tier 2 capital for Park under the Federal Reserve Board's capital adequacy rules.
See "Note 18 - Subordinated Notes" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information about the Subordinated Notes.
Shareholders' Equity: The ratio of total shareholders' equity to total assets was 11.64% at December 31, 2023, compared to 10.85% at December 31, 2022 and 11.62% at December 31, 2021. The non-gaap ratio of tangible shareholders’ equity [shareholders' equity ($1,145.3 million) less goodwill ($159.6 million) and other intangible assets ($4.7 million)] to tangible assets [total assets ($9,836.5 million) less goodwill ($159.6 million) and other intangible assets ($4.7 million)] was 10.14% at December 31, 2023, compared to 9.33% at December 31, 2022 and 10.05% at December 31, 2021.
In accordance with U.S. GAAP, Park reflects any unrealized holding gain or loss on AFS debt securities, any unrealized net holding gain or loss on cash flow hedging derivatives and any change in the funded status of Park's pension plan, in each case, net of income taxes, as accumulated other comprehensive (loss) income which is part of Park’s shareholders’ equity.
The unrealized net holding loss, net of income taxes, on AFS debt securities was $67.9 million at year-end 2023, compared to an unrealized net holding loss, net of income taxes, of $95.7 million at year-end 2022 and compared to an unrealized net holding gain, net of income taxes, of $21.2 million at year-end 2021. The unrealized net holding loss on AFS debt securities at December 31, 2023 was impacted by the realization of $6.2 million in losses, net of income taxes, during the year ended December 31, 2023 as the result of the sale of $291.0 million in AFS debt securities.
The unrealized net holding loss, net of income taxes, on cash flow hedging derivatives was zero at year-end 2023 and year-end 2022, compared to $206,000 at year-end 2021.
In accordance with U.S. GAAP, Park adjusts accumulated other comprehensive (loss) income to recognize the net actuarial gain or loss and prior service cost or credit reflected in the funding status of Park’s pension plan. See "Note 21 - Benefit Plans" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for information on the accounting for Park’s pension plan. Pertaining to the funding status of the pension plan, Park recognized net other comprehensive income of $8.4 million in 2023, compared to net other comprehensive loss of $888,000 in 2022 and compared to net other comprehensive income of $28.6 million in 2021.
The net other comprehensive income in 2023 was largely due to a $10.5 million net actuarial gain. The gain was due to asset returns greater than expected, partially offset by the impact of demographic losses driven by salary increases greater than assumed and a decrease in the discount rate. The net other comprehensive loss in 2022 was largely due to $558,000 in prior service cost, as a result of plan amendments, and a $551,000 net actuarial loss. The net other comprehensive gain in 2021 was due to greater than expected investment returns on pension plan assets as well as a net decrease in the benefit obligation due to assumption changes.
At year-end 2023, the balance in accumulated other comprehensive income pertaining to the pension plan was unrealized income of $1.7 million, compared to an unrealized loss of $6.7 million at December 31, 2022 and compared to an unrealized loss of $5.8 million at December 31, 2021.
-47-
INVESTMENT OF FUNDS
Loans: Average loans were $7,222 million in 2023, compared to $6,956 million in 2022 and $7,015 million in 2021. The average yield on average loan balances was 5.55% in 2023, compared to 4.65% in 2022 and 4.53% in 2021. Approximately 47% of Park’s loan balances mature or reprice within one year (see Table 31). The average yield on average loan balances for each quarter of 2023 was 5.84% for the fourth quarter, 5.65% for the third quarter, 5.43% for the second quarter and 5.24% for the first quarter.
Loan interest income for 2023, 2022, and 2021 included $631,000, $3.7 million and $8.0 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $633,000, $1.8 million and $3.3 million, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2023, 2022 and 2021 included interest and fee income related to PPP loans of $69,000, $3.1 million and $18.0 million, respectively. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 5.53%, 4.55% and 4.27%, for the years ended December 31, 2023, 2022, and 2021. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 5.83% for the fourth quarter of 2023, 5.64% for the third quarter of 2023, 5.42% for the second quarter of 2023, and 5.20% for the first quarter of 2023.
At December 31, 2023, loan balances were $7,476 million, compared to $7,142 million at year-end 2022, an increase of $334 million, or 4.7%. At December 31, 2022, loan balances were $7,142 million, compared to $6,871 million at year-end 2021, an increase of $271 million, or 3.9%.
The table below reports year-end loan balances by type of loan for the past three years.
| Table 7 - Loans by Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2023 | 2022 | 2021 | ||||||||
| Commercial, financial and agricultural | $ | 1,295,640 | $ | 1,300,933 | $ | 1,298,626 | |||||
| Construction real estate | 305,099 | 325,415 | 321,786 | ||||||||
| Residential real estate | 2,029,524 | 1,796,871 | 1,738,707 | ||||||||
| Commercial real estate | 1,875,993 | 1,794,054 | 1,801,792 | ||||||||
| Consumer | 1,945,936 | 1,904,981 | 1,689,679 | ||||||||
| Leases | 24,029 | 19,637 | 20,532 | ||||||||
| Total loans | $ | 7,476,221 | $ | 7,141,891 | $ | 6,871,122 |
On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans increased $56.3 million, or 1.6%, in 2023. The increase in 2023 was due to an increase in commercial real estate of $81.9 million, partially offset by a decrease of $20.3 million in construction real estate and a $5.3 million decrease in commercial, financial and agricultural loans. On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans decreased by $1.8 million, or 0.1%, in 2022. The decrease in 2022 was due to a decrease in commercial real estate loans of $7.7 million, which were partially offset by an increase in commercial, financial and agricultural loans of $2.3 million and an increase in construction real estate loans of $3.6 million.
Consumer loans increased by $41.0 million, or 2.1%, in 2023 and increased by $215.3 million, or 12.7%, in 2022. The increase in consumer loans in each of 2023 and 2022 was primarily due to an increase in automobile lending in Ohio.
Residential real estate loans increased by $232.7 million, or 12.9%, in 2023 and increased by $58.2 million, or 3.3%, in 2022. The increase in 2023 was due to an increase in mortgage loans secured by residential real estate of $164.4 million, an increase in commercial loans secured by residential real estate of $59.2 million, an increase in home equity loans secured by residential real estate of $7.2 million and an increase in installment loans secured by residential real estate of $1.8 million. The increase in 2022 was due to an increase in mortgage loans secured by residential real estate of $41.8 million, an increase in commercial loans secured by residential real estate of $16.4 million, and an increase in home equity loans secured by residential real estate of $1.5 million, partially offset by a decrease in installment loans secured by residential real estate of $1.6 million.
Leases increased by $4.4 million to $24.0 million in 2023 and decreased by $895,000 to $19.6 million in 2022.
-48-
The table below summarizes the distribution of maturities for loan segments as of December 31, 2023:
| Table 8 - Loan Maturity Distribution | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less (1) | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| December 31, 2023 | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||
| Commercial, financial and agricultural | $ | 373,508 | $ | 693,293 | $ | 130,650 | $ | 98,189 | $ | 1,295,640 | ||||||||
| Construction real estate | 61,279 | 80,606 | 82,596 | 80,618 | 305,099 | |||||||||||||
| Residential real estate | 62,098 | 189,334 | 789,824 | 988,268 | 2,029,524 | |||||||||||||
| Commercial real estate | 95,091 | 364,939 | 728,255 | 687,708 | 1,875,993 | |||||||||||||
| Consumer | 23,131 | 871,136 | 1,024,969 | 26,700 | 1,945,936 | |||||||||||||
| Leases | 2,446 | 21,405 | 178 | — | 24,029 | |||||||||||||
| Total loans and leases | $ | 617,553 | $ | 2,220,713 | $ | 2,756,472 | $ | 1,881,483 | $ | 7,476,221 |
(1) Nonaccrual loans of $60.3 million are included within the one year or less classification above.
The table below summarizes the composition of the loan portfolio by fixed and adjustable rate as of December 31, 2023 that are contractually due after December 31, 2024:
| Table 9 - Amounts Due After One Year | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Fixed | Adjustable | Total | ||||||||
| Commercial, financial and agricultural | $ | 469,483 | $ | 452,649 | $ | 922,132 | |||||
| Construction real estate | 58,679 | 185,141 | 243,820 | ||||||||
| Residential real estate | 653,446 | 1,313,980 | 1,967,426 | ||||||||
| Commercial real estate | 444,820 | 1,336,082 | 1,780,902 | ||||||||
| Consumer | 1,901,979 | 20,826 | 1,922,805 | ||||||||
| Leases | 21,583 | — | 21,583 | ||||||||
| Total loans and leases | $ | 3,549,990 | $ | 3,308,678 | $ | 6,858,668 |
Investment Securities: Park’s investment securities portfolio is structured to minimize credit risk, provide liquidity and contribute to earnings. As conditions change over time, Park’s overall interest rate risk, liquidity needs and potential return on the investment portfolio will change. Management regularly evaluates the securities in the investment portfolio as circumstances evolve. Circumstances that could result in the sale of a security include: to better manage interest rate risk; to meet liquidity needs; or to improve the overall net interest margin.
AFS debt securities are carried on the books at their estimated fair value with the unrealized holding gain or loss, net of income taxes, accounted for as accumulated other comprehensive (loss) income. The debt securities that are classified as AFS are free to be sold in future periods in carrying out Park’s investment strategies.
Beginning in 2021, Park began investing in the AAA and AA rated tranches of Collateralized Loan Obligations ("CLOs"). CLOs had a fair value as of December 31, 2023 of $438.3 million. Management closely monitors the credit status of these securities. At December 31, 2023, the market value of overcollateralization was greater than 122% for each CLO. The market value of overcollateralization is a measure of the underlying collateral value of the instrument relative to our specific tranche position, and our AAA or AA rated senior tranches are supported by subordinate tranches.
Average taxable debt investment securities were $1,387 million in 2023, compared to $1,475 million in 2022 and $1,060 million in 2021. The average yield on taxable debt investment securities was 3.81% in 2023, compared to 2.44% in 2022 and 1.84% in 2021. Average tax-exempt debt investment securities were $400 million in 2023, compared to $405 million in 2022 and $288 million in 2021. The average tax-equivalent yield on tax-exempt debt investment securities was 3.47% in 2023, compared to 3.43% in 2022 and 3.65% in 2021.
Total debt securities (at amortized cost) were $1,419 million at December 31, 2023, compared to $1,855 million at December 31, 2022 and $1,727 million at December 31, 2021. Management purchased debt securities totaling $4 million in 2023, $317 million in 2022 and $954 million in 2021. Proceeds from repayments, redemptions and maturities of debt securities were $145 million in 2023, $186 million in 2022 and $232 million in 2021.
-49-
During 2023, Park sold certain AFS debt securities with a book value of $291.0 million at a gross loss of $7.9 million. There were no sales of AFS debt securities in 2022 or 2021.
For the years ended December 31, 2023, 2022, and 2021, the average tax-equivalent yield on the total investment portfolio was 3.73%, 2.66% and 2.22%, respectively. The weighted average remaining maturity of the total investment portfolio was 4.8 years at December 31, 2023, 5.0 years at December 31, 2022 and 4.8 years at December 31, 2021. Obligations of U.S. Government sponsored entities and U.S. Government sponsored entities' asset-backed securities were approximately 44.4% of the total investment portfolio at year-end 2023, 43.6% of the total investment portfolio at year-end 2022 and 47.1% of the total investment portfolio at year-end 2021.
Other investment securities (as shown on Park's Consolidated Balance Sheets) consist of restricted stock investments in the FHLB and the FRB and equity securities which include equity investments in other financial institutions and equity investments in limited partnerships which provide mezzanine funding. Total other investment securities were $96 million at December 31, 2023, $87 million at December 31, 2022 and $61 million at December 31, 2021. There were $18.2 million in FHLB stock purchases in 2023 and no FHLB stock purchases in 2022 or 2021. Proceeds from the redemption/repurchase of FHLB stock were $11.7 million in 2023, compared to $2.2 million in 2022 and compared to $8.7 million in 2021. No shares of FRB stock were purchased or sold in any of the years ended December 31, 2023, 2022, or 2021. Management purchased equity securities totaling $2.2 million in 2023 and $9.2 million in 2022. There were no equity security purchases in 2021. During the years ended December 31, 2023, 2022, and 2021, Park entered into partnership agreements with commitments totaling $2.7 million, $16.3 million and $3.0 million, respectively. Funding of limited partnerships totaled $5.6 million, $4.8 million and $1.1 million during the years ended December 31, 2023, 2022, and 2021, respectively.
"Gain on equity securities, net" on Park's Consolidated Statements of Income were $971,000, $3.0 million and $5.0 million for the years ended December 31, 2023, 2022 and 2021, respectively. These gains on equity securities were made up of gains (losses) on equity investments carried at fair value as well as gains (losses) on equity investments carried at modified cost and gains (losses) on partnership investments carried at NAV.
For the years ended December 31, 2023, 2022 and 2021, $600,000, $601,000 and $552,000, respectively, of gains on equity investments carried at fair value were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
For the years ended December 31, 2023, 2022 and 2021, $371,000, $2.4 million and $4.5 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
The average maturity of the investment portfolio would lengthen if long-term interest rates were to increase as principal repayments from mortgage-backed securities and CMOs would decrease and callable securities would price to their maturity dates. At year-end 2023, management estimated that the average maturity of the investment portfolio would lengthen to 5.0 years with a 100 basis point increase in long-term interest rates and would lengthen to 5.4 years with a 200 basis point increase in long-term interest rates. Likewise, the average maturity of the investment portfolio would shorten if long-term interest rates were to decrease as the principal repayments from mortgage-backed securities and CMOs would increase and callable securities would price to their call dates. At year-end 2023, management estimated that the average maturity of the investment portfolio would decrease to 4.4 years with a 100 basis point decrease in long-term interest rates and to 4.3 years with a 200 basis point decrease in long-term interest rates.
-50-
The table below sets forth the carrying value of investment securities, as well as the percentage held within each category at year-end 2023, 2022 and 2021:
| Table 10 - Investment Securities | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2023 | 2022 | 2021 | ||||||||
| Obligations of U.S. Government sponsored entities | $ | — | $ | 37,213 | $ | — | |||||
| Obligations of states and political subdivisions | 241,184 | 406,711 | 389,591 | ||||||||
| U.S. Government sponsored entities' asset-backed securities | 635,475 | 756,761 | 854,463 | ||||||||
| Collateralized loan obligations | 438,286 | 516,539 | 498,674 | ||||||||
| Corporate debt securities | 17,897 | 16,472 | 11,412 | ||||||||
| FHLB stock | 17,754 | 11,197 | 13,413 | ||||||||
| FRB stock | 14,653 | 14,653 | 14,653 | ||||||||
| Equities | 63,895 | 61,241 | 33,202 | ||||||||
| Total | $ | 1,429,144 | $ | 1,820,787 | $ | 1,815,408 | |||||
| Investments by category as a percentage of total investment securities | |||||||||||
| Obligations of U.S. Government sponsored entities | — | % | 2.0 | % | — | % | |||||
| Obligations of states and political subdivisions | 16.9 | % | 22.3 | % | 21.5 | % | |||||
| U.S. Government sponsored entities' asset-backed securities | 44.4 | % | 41.6 | % | 47.1 | % | |||||
| Collateralized loan obligations | 30.7 | % | 28.4 | % | 27.5 | % | |||||
| Corporate debt securities | 1.3 | % | 0.9 | % | 0.6 | % | |||||
| FHLB stock | 1.2 | % | 0.6 | % | 0.7 | % | |||||
| FRB stock | 1.0 | % | 0.8 | % | 0.8 | % | |||||
| Equities | 4.5 | % | 3.4 | % | 1.8 | % | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
The carrying value of investments in debt securities at December 31, 2023, is shown in the following table by contractual maturity, except for asset-backed securities and collateralized loan obligations, which are shown as a single total, due to the unpredictability of the timing in principal repayments. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Table 11 - Investment Maturity Distribution | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Over One Through Five Years | Over Five Through Ten Years | Over Ten Years | Total | ||||||||||
| December 31, 2023 | |||||||||||||
| (In thousands) | |||||||||||||
| Corporate debt securities | $ | 2,801 | $ | 15,096 | $ | — | $ | 17,897 | |||||
| Obligations of states and political subdivisions | 1,511 | 110,449 | 129,224 | 241,184 | |||||||||
| Total | $ | 4,312 | $ | 125,545 | $ | 129,224 | $ | 259,081 | |||||
| U.S. Government sponsored entities' asset-backed securities | $ | 635,475 | |||||||||||
| Collateralized loan obligations | 438,286 |
ANALYSIS OF EARNINGS
Net Interest Income: Park’s principal source of earnings is net interest income, the difference between total interest income and total interest expense. Net interest income results from average balances outstanding for interest earning assets and interest bearing liabilities in conjunction with the average rates earned and paid on them. (See the table below for three years of history on the average balances of the balance sheet categories as well as the average rates earned on interest earning assets and the average rates paid on interest bearing liabilities.)
-51-
| Table 12 - Distribution of Assets, Liabilities and Shareholders' Equity | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2023 | 2022 | 2021 | |||||||||||||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | |||||||||||||||
| ASSETS | ||||||||||||||||||||||||
| Loans (1)(2) | $ | 7,222,479 | $ | 400,606 | 5.55 | % | $ | 6,955,674 | $ | 323,734 | 4.65 | % | $ | 7,014,517 | $ | 317,912 | 4.53 | % | ||||||
| Taxable investment securities | 1,386,670 | 52,786 | 3.81 | % | 1,474,659 | 36,047 | 2.44 | % | 1,059,809 | 19,458 | 1.84 | % | ||||||||||||
| Tax-exempt investment securities (3) | 400,028 | 13,881 | 3.47 | % | 404,788 | 13,878 | 3.43 | % | 288,300 | 10,514 | 3.65 | % | ||||||||||||
| Money market instruments | 162,544 | 8,123 | 5.00 | % | 392,256 | 8,129 | 2.07 | % | 665,714 | 880 | 0.13 | % | ||||||||||||
| Total interest earning assets | 9,171,721 | 475,396 | 5.18 | % | 9,227,377 | 381,788 | 4.14 | % | 9,028,340 | 348,764 | 3.86 | % | ||||||||||||
| Non-interest earning assets: | ||||||||||||||||||||||||
| Allowance for credit losses | (87,002) | (81,736) | (87,233) | |||||||||||||||||||||
| Cash and due from banks | 147,414 | 157,295 | 139,678 | |||||||||||||||||||||
| Premises and equipment, net | 79,443 | 86,322 | 89,758 | |||||||||||||||||||||
| Other assets | 645,978 | 654,950 | 676,915 | |||||||||||||||||||||
| TOTAL | $ | 9,957,554 | $ | 10,044,208 | $ | 9,847,458 | ||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||
| Transaction accounts | $ | 2,209,846 | $ | 32,633 | 1.48 | % | $ | 1,932,752 | $ | 6,880 | 0.36 | % | $ | 1,550,138 | $ | 357 | 0.02 | % | ||||||
| Savings deposits | 2,727,299 | 39,143 | 1.44 | % | 2,771,016 | 10,766 | 0.39 | % | 2,924,504 | 1,238 | 0.04 | % | ||||||||||||
| Time deposits | 608,870 | 12,677 | 2.08 | % | 653,041 | 3,314 | 0.51 | % | 774,825 | 4,711 | 0.61 | % | ||||||||||||
| Total interest bearing deposits | 5,546,015 | 84,453 | 1.52 | % | 5,356,809 | 20,960 | 0.39 | % | 5,249,467 | 6,306 | 0.12 | % | ||||||||||||
| Federal funds purchased | 26 | 1 | 5.66 | % | 68 | 1 | 0.95 | % | 68 | — | 0.10 | % | ||||||||||||
| Repurchase agreements | 146,388 | 2,583 | 1.76 | % | 199,813 | 1,134 | 0.57 | % | 261,967 | 95 | 0.04 | % | ||||||||||||
| Short-term borrowings | 36,633 | 2,137 | 5.83 | % | 7,195 | 260 | 3.62 | % | 25,025 | 672 | 2.69 | % | ||||||||||||
| Long-term debt (4) | 188,908 | 9,383 | 4.97 | % | 188,439 | 8,833 | 4.69 | % | 205,883 | 8,887 | 4.32 | % | ||||||||||||
| Total interest bearing liabilities | 5,917,970 | 98,557 | 1.67 | % | 5,752,324 | 31,188 | 0.54 | % | 5,742,410 | 15,960 | 0.28 | % | ||||||||||||
| Non-interest bearing liabilities: | ||||||||||||||||||||||||
| Demand deposits | 2,814,259 | 3,093,019 | 2,937,035 | |||||||||||||||||||||
| Other | 128,182 | 121,986 | 102,553 | |||||||||||||||||||||
| Total non-interest bearing liabilities | 2,942,441 | 3,215,005 | 3,039,588 | |||||||||||||||||||||
| Shareholders' equity | 1,097,143 | 1,076,879 | 1,065,460 | |||||||||||||||||||||
| TOTAL | $ | 9,957,554 | $ | 10,044,208 | $ | 9,847,458 | ||||||||||||||||||
| Tax equivalent net interest income | $ | 376,839 | $ | 350,600 | $ | 332,804 | ||||||||||||||||||
| Net interest spread | 3.51 | % | 3.60 | % | 3.58 | % | ||||||||||||||||||
| Net yield on interest earning assets (net interest margin) | 4.11 | % | 3.80 | % | 3.69 | % |
(1)Loan income includes net loan-related fee (expense) income, purchase accounting accretion and origination expense in the aggregate amount of $(12.1) million in 2023, $(5.5) million in 2022 and $11.1 million in 2021. Loan income also includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2023, 2022 and 2021. The taxable equivalent adjustments were $811,000 in 2023, $627,000 in 2022 and $704,000 in 2021.
-52-
(2)For the purpose of the computation for loans, nonaccrual loans are included in the daily average loans outstanding.
(3)Interest income on tax-exempt investment securities includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2023, 2022 and 2021. The taxable equivalent adjustments were $2.9 million in 2023, $2.9 million in 2022 and $2.2 million in 2021.
(4)Includes subordinated notes.
Average interest earning assets for 2023 decreased by $55 million, or 0.6%, to $9,172 million, compared to $9,227 million for 2022. The decrease was largely due to a $230 million decrease in average money market instruments and a $93 million decrease in average investment securities, partially offset by a $267 increase in average loans. Average interest earning assets for 2022 increased by $199 million, or 2.2% to $9,227 million, compared to $9,028 million for 2021. The average yield on interest earning assets increased by 104 basis points to 5.18% for 2023, compared to 4.14% for 2022 and compared to 3.86% for 2021.
Loan interest income for 2023, 2022, and 2021 included $631,000, $3.7 million and $8.0 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $633,000, $1.8 million and $3.3 million, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2023, 2022 and 2021 included interest and fee income related to PPP loans of $69,000, $3.1 million and $18.0 million, respectively. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 5.53%, 4.55% and 4.27%, for the years ended December 31, 2023, 2022, and 2021. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on earning assets was 5.17%, 4.06% and 3.64%, for the years ended December 31, 2023, 2022 and 2021, respectively, and the net interest margin was 4.09%, 3.72% and 3.46%, for the years ended December 31, 2023, 2022 and 2021, respectively.
Average interest bearing liabilities for 2023 increased by $166 million, or 2.9%, to $5,918 million, compared to $5,752 million for 2022. Average interest bearing liabilities for 2022 increased by $10 million, or 0.2%, to $5,752 million, compared to $5,742 million for 2021. The average cost of interest bearing liabilities increased by 113 basis points to 1.67% for 2023, compared to 0.54% for 2022 and compared to 0.28% for 2021.
As of December 31, 2023, through-the-cycle beta on interest bearing deposits (measured as the change from December 31, 2021 to December 31, 2023 compared to the change in the Fed Funds target rate) totaled 33%, while the through-the-cycle betas on total deposits and total cost of funds were 22% and 23%, respectively. During this same time period, betas on loans and total interest earning assets were 24% and 31%, respectively.
The table below shows for the years ended December 31, 2023, 2022, and 2021, the average balance and tax equivalent yield by type of loan.
| Table 13 - Average Loans and Tax Equivalent Yield | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2021 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | |||||||||||||||
| Home equity | $ | 169,570 | 8.17 | % | $ | 163,388 | 5.03 | % | $ | 168,708 | 3.71 | % | |||||||||
| Installment loans | 1,942,428 | 5.49 | % | 1,818,778 | 4.74 | % | 1,688,966 | 4.80 | % | ||||||||||||
| Real estate loans | 1,253,919 | 4.38 | % | 1,145,989 | 3.81 | % | 1,176,885 | 3.73 | % | ||||||||||||
| Commercial loans (1) | 3,852,174 | 5.83 | % | 3,823,481 | 4.85 | % | 3,977,165 | 4.69 | % | ||||||||||||
| Other | 4,388 | 8.07 | % | 4,038 | 8.47 | % | 2,793 | 12.07 | % | ||||||||||||
| Total loans and leases before allowance for credit losses | $ | 7,222,479 | 5.55 | % | $ | 6,955,674 | 4.65 | % | $ | 7,014,517 | 4.53 | % |
(1) Commercial loan interest income includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2023, 2022 and 2021. The taxable equivalent adjustments were $811,000 in 2023, $627,000 in 2022 and $704,000 in 2021.
Loan interest income for 2023, 2022, and 2021 included $631,000, $3.7 million and $8.0 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB, as well as $633,000, $1.8 million and $3.3 million of purchase accounting accretion for 2023, 2022 and 2021, respectively. Interest income for 2023, 2022 and 2021 included interest and fee income related to PPP loans of $69,000, $3.1 million and $18.0 million, respectively. Below is a summary of the impact of these items on the tax equivalent yield of loans.
•The amount of interest related to SEPH nonaccrual loan relationships and purchase accounting accretion included in home equity loan interest income for 2023, 2022 and 2021 was $79,000, $173,000 and $479,000, respectively.
-53-
Excluding the impact of these items, the average tax equivalent yield on home equity loans was 8.11%, 4.93% and 3.41%, respectively.
•The amount of interest related to SEPH nonaccrual loan relationships and purchase accounting accretion included in real estate loan interest income for 2023, 2022 and 2021 was $4,000, $170,000 and $243,000, respectively. Excluding the impact of these items, the average tax equivalent yield on real estate loans was 4.38%, 3.80% and 3.71%, respectively.
•The amount of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion included in commercial loan interest income for 2023, 2022 and 2021 was $1.2 million, $8.2 million and $28.5 million, respectively. Excluding the impact of these items, the average tax equivalent yield on commercial loans was 5.80%, 4.66% and 4.24%, for 2023, 2022 and 2021, respectively.
•Excluding the impact of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion, the average tax equivalent yield on total loans and leases was 5.53%, 4.55% and 4.27%, for 2023, 2022, and 2021, respectively.
The table below shows for the years ended December 31, 2023, 2022, and 2021, the average balance and cost of funds by type of deposit.
| Table 14 - Average Deposits and Cost of Funds | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2021 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Cost of funds | Average balance | Cost of funds | Average balance | Cost of funds | |||||||||||||||
| Transaction accounts | $ | 2,209,846 | 1.48 | % | $ | 1,932,752 | 0.36 | % | $ | 1,550,138 | 0.02 | % | |||||||||
| Savings deposits and clubs | 2,727,299 | 1.44 | % | 2,771,016 | 0.39 | % | 2,924,504 | 0.04 | % | ||||||||||||
| Time deposits | 608,870 | 2.08 | % | 653,041 | 0.51 | % | 774,825 | 0.61 | % | ||||||||||||
| Total interest bearing deposits | $ | 5,546,015 | 1.52 | % | $ | 5,356,809 | 0.39 | % | $ | 5,249,467 | 0.12 | % |
The following table displays (for each quarter of 2023) the average balance of interest earning assets, the net interest income and the tax equivalent net interest income and net interest margin.
| Table 15 - Quarterly Net Interest Margin | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Average Interest Earning Assets | Net Interest Income | Tax Equivalent Net Interest Income | Tax Equivalent Net Interest Margin | |||||||||||
| First Quarter | $ | 9,267,418 | $ | 92,198 | $ | 93,124 | 4.08 | % | |||||||
| Second Quarter | 9,122,323 | 91,572 | 92,492 | 4.07 | % | ||||||||||
| Third Quarter | 9,178,281 | 94,269 | 95,311 | 4.12 | % | ||||||||||
| Fourth Quarter | 9,120,407 | 95,074 | 95,912 | 4.17 | % | ||||||||||
| 2023 | $ | 9,171,721 | $ | 373,113 | $ | 376,839 | 4.11 | % |
-54-
In the following table, the change in tax equivalent interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
| Table 16 - Volume/Rate Variance Analysis | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change from 2022 to 2023 | Change from 2021 to 2022 | ||||||||||||||||||||||
| (In thousands) | Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Total loans | $ | 12,426 | $ | 64,446 | $ | 76,872 | $ | (2,666) | $ | 8,488 | $ | 5,822 | |||||||||||
| Taxable investments | (2,151) | 18,890 | 16,739 | 7,617 | 8,972 | 16,589 | |||||||||||||||||
| Tax-exempt investments | (164) | 167 | 3 | 4,248 | (884) | 3,364 | |||||||||||||||||
| Money market instruments | (4,760) | 4,754 | (6) | (361) | 7,610 | 7,249 | |||||||||||||||||
| Total interest income | 5,351 | 88,257 | 93,608 | 8,838 | 24,186 | 33,024 | |||||||||||||||||
| Interest expense: | |||||||||||||||||||||||
| Transaction accounts | $ | 986 | $ | 24,767 | $ | 25,753 | $ | 88 | $ | 6,435 | $ | 6,523 | |||||||||||
| Savings accounts | (170) | 28,547 | 28,377 | (65) | 9,593 | 9,528 | |||||||||||||||||
| Time deposits | (224) | 9,587 | 9,363 | (741) | (656) | (1,397) | |||||||||||||||||
| Short-term borrowings | (162) | 3,488 | 3,326 | (214) | 842 | 628 | |||||||||||||||||
| Long-term debt | 22 | 528 | 550 | (753) | 699 | (54) | |||||||||||||||||
| Total interest expense | 452 | 66,917 | 67,369 | (1,685) | 16,913 | 15,228 | |||||||||||||||||
| Net variance | $ | 4,899 | $ | 21,340 | $ | 26,239 | $ | 10,523 | $ | 7,273 | $ | 17,796 |
Other Income: Other income was $92.6 million for 2023, compared to $135.9 million for 2022 and $129.9 million for 2021.
The following table displays total other income for Park in 2023, 2022 and 2021.
| Table 17 - Other Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||||||
| (In thousands) | 2023 | 2022 | 2021 | ||||||||
| Income from fiduciary activities | $ | 35,474 | $ | 34,091 | $ | 34,449 | |||||
| Service charges on deposit accounts | 8,445 | 10,091 | 8,832 | ||||||||
| Other service income | 10,300 | 15,295 | 29,812 | ||||||||
| Debit card fee income | 26,522 | 26,046 | 25,865 | ||||||||
| Bank owned life insurance income | 5,338 | 6,100 | 4,897 | ||||||||
| ATM fees | 2,178 | 2,273 | 2,379 | ||||||||
| (Loss) gain on the sale of OREO, net | (3) | 5,611 | (4) | ||||||||
| OREO valuation markup | 60 | 12,039 | 64 | ||||||||
| Loss on sale of debt securities, net | (7,875) | — | — | ||||||||
| Gain on equity securities, net | 971 | 2,955 | 5,011 | ||||||||
| Other components of net periodic benefit income | 7,572 | 12,108 | 8,152 | ||||||||
| Miscellaneous | 3,652 | 9,326 | 10,487 | ||||||||
| Total other income | $ | 92,634 | $ | 135,935 | $ | 129,944 |
Income from fiduciary activities increased by $1.4 million, or 4.1%, to $35.5 million, compared to $34.1 million in 2022. The $34.1 million in 2022 was a decrease of $358,000, or 1.0%, compared to $34.4 million in 2021. The majority of fiduciary fees are calculated on a lag, based on the market value of the assets under management. The average market value of the trust assets managed by PNB was $7.69 billion in 2023, compared to $7.22 billion in 2022 and $7.45 billion in 2021. The increase in fiduciary fee income in 2023 was primarily related to an increase in trust assets due to improvements in equity market values
-55-
and new trust accounts. The decrease in fiduciary fee income in 2022 was primarily related to the decline in equity market values during the year.
Service charges on deposit accounts decreased $1.6 million, or 16.3%, to $8.4 million in 2023 compared to $10.1 million in 2022. The $10.1 million in 2022 was an increase of $1.3 million, or 14.3%, compared to $8.8 million in 2021. The decrease in 2023 was related to decreases in non-sufficient funds (NSF) fee income. The increase in 2022 was related to increases in non-sufficient funds (NSF) fee income and service charges on demand deposit accounts.
Other service income decreased $5.0 million, or 32.7%, to $10.3 million in 2023, compared to $15.3 million in 2022. The $15.3 million in 2022 was a decrease of $14.5 million, or 48.7%, compared to $29.8 million in 2021. The decrease in 2023 compared to 2022 was primarily related to a decrease in other service income related to mortgage loan originations, including a $2.6 million decrease in fee income related to mortgage loan originations to be sold in the secondary market and a $1.7 million decrease in mortgage servicing rights income, partially offset by a $465,000 increase in income related to investor rate locks and loans held for sale. The decrease in 2022 compared to 2021 was primarily related to a decrease in other service income related to mortgage loan originations, including a $13.8 million decrease in fee income related to a decrease in mortgage loan originations to be sold in the secondary market and a $2.6 million decrease in mortgage servicing rights income, partially offset by a $1.4 million increase in income related to investor rate locks and loans held for sale. As noted, Park has experienced a decline in mortgage loan origination volume resulting in a decrease in other service income. A summary of mortgage loan originations for the years ended December 31, 2023, 2022 and 2021 follows.
| Table 18 - Mortgage Loan Origination Volume | ||||||
|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||
| (In thousands) | 2023 | 2022 | 2021 | |||
| Sold | $ | 59,386 | $ | 159,142 | $ | 555,278 |
| Portfolio | 249,151 | 263,287 | 284,686 | |||
| Construction | 92,612 | 120,794 | 119,555 | |||
| Service released | 5,825 | 14,738 | 13,802 | |||
| Total mortgage loan originations | $ | 406,974 | $ | 557,961 | $ | 973,321 |
| Refinances as a % of Total Mortgage Loan Originations | 17.4 | % | 29.4 | % | 54.2 | % |
Debit card fee income, which is generated from debit card transactions, increased $476,000, or 1.8%, to $26.5 million in 2023, compared to $26.0 million in 2022. The $26.0 million in 2022 was an increase of $181,000, or 0.7%, compared to $25.9 million in 2021. The increases in 2023 and 2022 were attributable to continued increases in both the volume of debit card transactions and increases in total sales dollars of debit card transactions. Debit card transaction volume increased 3.4% in 2023 from 2022 and increased 1.1% in 2022 from 2021. Total sales dollars of debit card transactions increased 2.5% in 2023 from 2022 and increased 3.7% in 2022 from 2021. Park continues to focus on deposit offerings that provide incentives for our customers to use their debit card.
Bank owned life insurance income decreased $762,000, or 12.5%, to $5.3 million in 2023, compared to $6.1 million in 2022. The $6.1 million in 2022 was an increase of $1.2 million, or 24.6%, compared to $4.9 million in 2021. The decrease in 2023 and increase in 2022 was related to a decrease in death benefit income of $325,000 recognized in 2023, compared to $1.4 million recognized in 2022 and compared to $440,000 in 2021.
(Loss) gain on the sale of OREO, net, reflected a net loss of $3,000 in 2023, compared to a net gain of $5.6 million in 2022, and a net loss of $4,000 in 2021. A $5.6 million gain on the sale of OREO, net, was recognized during 2022 and was related to former Vision Bank relationships.
OREO valuation markup income was $60,000, $12.0 million and $64,000 for 2023, 2022, and 2021, respectively. The $12.0 million OREO valuation markup during 2022 related to the foreclosure of a property collateralizing a former Vision Bank relationship. This property was subsequently sold during 2022.
During 2023, Park sold certain AFS debt securities with a book value of $291.0 million at a gross loss of $7.9 million. No debt securities were sold in 2022 or 2021.
-56-
During the years ended December 31, 2023, 2022 and 2021, $600,000, $601,000 and $552,000, respectively, of gains on equity investments carried at fair value were recorded within "Gain on equity securities, net". For the years ended December 31, 2023, 2022 and 2021, $371,000, $2.4 million and $4.5 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net".
Other components of net periodic pension benefit income decreased $4.5 million, or 37.5%, to $7.6 million in 2023, compared to $12.1 million in 2022. The $12.1 million in 2022 was an increase of $3.9 million, or 48.5%, compared to $8.2 million in 2021. The decrease in 2023 was largely due a decrease in the expected return on plan assets as well as an increase in interest cost. The increase in 2022 was largely due to an increase in the expected return on plan assets as a result of the increased value of plan assets as well as a decrease in the amortization of unrecognized net actuarial losses in 2022.
Miscellaneous income decreased by $5.7 million, or 60.8%, to $3.7 million in 2023, compared to $9.3 million in 2022. The $9.3 million in 2022 was a decreased of $1.2 million, or 11.1%, compared to $10.5 million in 2021. The decrease in 2023 was primarily due to a decrease in the net gain on the sale of loans and other assets, a decrease due to the write downs on strategic initiatives, and a decrease in fees earned on off-balance sheet deposit accounts. The decrease in 2022 was primarily the result of decreases in brokerage income, operating lease rental income, wire transfer fees, and an increase in OREO devaluations, partially offset by gains on the sale of loans and assets, a decrease in repossessed asset devaluations, and an increase in fees earned on off-balance sheet deposit accounts.
Other Expense: Other expense was $309.2 million in 2023, compared to $298.0 million in 2022 and compared to $283.5 million in 2021. Other expense increased by $11.3 million, or 3.8%, in 2023 compared to 2022 and increased by $14.5 million, or 5.1%, in 2022 compared to 2021. The following table displays total other expense for Park for 2023, 2022 and 2021.
| Table 19 - Other Expense | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||
| (In thousands) | 2023 | 2022 | 2021 | |||||||
| Salaries | $ | 139,237 | $ | 133,299 | $ | 125,585 | ||||
| Employee benefits | 42,264 | 40,490 | 41,603 | |||||||
| Occupancy expense | 13,114 | 13,866 | 13,039 | |||||||
| Furniture and equipment expense | 12,233 | 11,901 | 10,887 | |||||||
| Data processing fees | 37,637 | 32,627 | 30,539 | |||||||
| Professional fees and services | 29,173 | 30,837 | 27,450 | |||||||
| Marketing | 5,471 | 5,335 | 6,073 | |||||||
| Insurance | 7,640 | 5,413 | 5,917 | |||||||
| Communication | 4,210 | 3,891 | 3,539 | |||||||
| State tax expense | 4,657 | 4,585 | 4,255 | |||||||
| Amortization of intangible assets | 1,323 | 1,487 | 1,798 | |||||||
| Foundation contributions | 1,000 | 4,000 | 4,000 | |||||||
| Miscellaneous | 11,280 | 10,247 | 8,833 | |||||||
| Total other expense | $ | 309,239 | $ | 297,978 | $ | 283,518 | ||||
| Full-time equivalent employees | 1,782 | 1,725 | 1,685 |
Salaries expense increased by $5.9 million, or 4.5%, to $139.2 million in 2023, compared to $133.3 million in 2022, and increased $7.7 million, or 6.1%, to $133.3 million in 2022, compared to $125.6 million in 2021. The increase in 2023 was due to an increase in salaries expense of $11.1 million and a $909,000 increase in share-based compensation expenses related to PBRSU and TBRSU awards granted under the 2017 Employee LTIP, partially offset by a $4.4 million decrease in additional compensation expense and a $1.6 million decrease in officer incentive compensation expense. The increase in 2022 was due to an increase in salaries expense of $7.6 million, a $297,000 increase in expense related to the vacation accrual, and a $565,000 reduction in deferred salary costs, partially offset by a $466,000 decrease in share-based compensation expenses related to PBRSU and TBRSU awards granted under the 2017 Employee LTIP.
Park had 1,782 full-time equivalent employees at year-end 2023, compared to 1,725 full-time equivalent employees at year-end 2022 and 1,685 full-time equivalent employees at year-end 2021. Park has increased full-time equivalent employees during the last two years as it has invested in people and technology to prepare for future growth and enhance the customer experience.
-57-
Employee benefits expense increased $1.8 million, or 4.4%, to $42.3 million in 2023, compared to $40.5 million in 2022, and decreased $1.1 million, or 2.7%, to $40.5 million in 2022 compared to $41.6 million in 2021. The increase in 2023 was due to a $3.5 million increase in group insurance costs, a $1.0 million increase in payroll tax expense and a $347,000 increase in the KSOP match, partially offset by a $3.5 million decrease in pension plan expense. The decrease in 2022 was due to a $2.2 million decrease in group insurance costs, partially offset by an $826,000 increase in payroll tax expense and a $358,000 increase in the KSOP match.
Occupancy expense decreased by $752,000, or 5.4%, to $13.1 million in 2023, compared to $13.9 million in 2022, and increased $827,000, or 6.3%, to $13.9 million in 2022 compared to $13.0 million in 2021. The $752,000 decrease in 2023 was primarily related to decreased lease expense and depreciation expense, partially offset by an increase in maintenance and repair expenses and an increase in utilities expense. The $827,000 increase in 2022 was primarily the result of a $760,000 write-down in the right-of-use lease asset related to an office relocation and an increase in utilities expense, partially offset by a decrease in maintenance and repair expenses and a decline in real estate tax expense.
Furniture and equipment expense increased $332,000, or 2.8%, to $12.2 million in 2023, compared to $11.9 million in 2022, and increased $1.0 million, or 9.3%, to $11.9 million in 2022 compared to $10.9 million in 2021. The increases in 2023 and 2022 were primarily related to increased depreciation expense and increased expenses related to repairs and maintenance on equipment.
Data processing fees increased by $5.0 million, or 15.4%, to $37.6 million in 2023, compared to $32.6 million in 2022, and increased $2.1 million, or 6.8%, to $32.6 million in 2022 compared to $30.5 million in 2021. The increase in 2023 primarily related to an increase in software expenses of $3.7 million and an increase in debit card processing costs of $1.4 million. The increase in 2022 primarily related to an increase in software expenses of $2.4 million, partially offset by a decrease in debit card processing costs of $277,000.
Professional fees and services decreased $1.7 million, or 5.4%, to $29.2 million in 2023, compared to $30.8 million in 2022, and increased $3.4 million, or 12.3%, to $30.8 million in 2022 compared to $27.5 million in 2021. This subcategory of total other expense includes legal fees, management consulting fees, directors' fees, audit fees, regulatory examination fees and memberships in industry associations. The $1.7 million decrease in 2023 related to decreases in management consulting fees and recruiting fees, partially offset by increases in IntraFi insured deposit fees and temporary wages. The $3.4 million increase in 2022 related to a increases in management consulting fees, recruiting fees, and IntraFi insured deposit fees.
Marketing expense increased by $136,000, or 2.5%, to $5.5 million in 2023, compared to $5.3 million in 2022 and decreased by $738,000, or 12.2%, to $5.3 million in 2022 compared to $6.1 million in 2021. The $738,000 decrease in 2022 was primarily due to a decline in advertising expense.
Insurance expense increased by $2.2 million, or 41.1%, to $7.6 million in 2023 compared to $5.4 million in 2022 and decreased by $504,000, or 8.5%, to $5.4 million in 2022 compared to $5.9 million in 2021. The increase in 2023 and the decrease in 2022 were related to fluctuations in FDIC assessment expense.
The subcategory "Miscellaneous" other expense includes expenses for supplies, travel, and other miscellaneous expense. The subcategory Miscellaneous other expense increased by $1.0 million, or 10.1%, to $11.3 million in 2023 compared to $10.2 million in 2022 and increased $1.4 million, or 16.0%, to $10.2 million in 2022 compared to $8.8 million in 2021. The increase in 2023 was related to increases in training and travel expenses and increased expense related to losses as a result of fraud and other non loan related losses and other miscellaneous expenses, partially offset by a decrease in operating lease depreciation expense and a decrease in the expense for the provision for unfunded credit losses. The increase in 2022 related to increases in training and travel related expenses and an increase in the provision for unfunded credit losses, partially offset by a decrease in operating lease depreciation.
-58-
Efficiency Ratio: The following table details the calculation of the efficiency ratio for the years ended December 31, 2023, 2022, and 2021.
| Table 20 - Efficiency ratio(1) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | ||||||
| Net interest income | $ | 373,113 | $ | 347,059 | $ | 329,893 | |||
| Add: Tax equivalent adjustment (2) | 3,726 | 3,541 | 2,911 | ||||||
| Net interest income - Fully tax equivalent | $ | 376,839 | $ | 350,600 | $ | 332,804 | |||
| Total other income | $ | 92,634 | $ | 135,935 | $ | 129,944 | |||
| Total other expense | $ | 309,239 | $ | 297,978 | $ | 283,518 | |||
| Efficiency ratio | 65.87 | % | 61.24 | % | 61.27 | % | |||
| (1) Calculated by dividing "Total other expense" by the sum of fully-tax equivalent net interest income and "Total other income." | |||||||||
| (2) The tax equivalent adjustment to net interest income was calculated assuming a 21% corporate federal income tax rate for 2023, 2022 and 2021. |
Items Impacting Comparability (non-U.S. GAAP): From time to time, revenue, expenses, and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results relate to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
The following table details those items which management believes impacts the comparability of current and prior period amounts.
| Table 21 - Items impacting comparability | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2023 | 2022 | 2021 | Affected Line Item | |||||
| Net interest income | $ | 373,113 | $ | 347,059 | $ | 329,893 | |||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 633 | 1,773 | 3,257 | Interest and fees on loans | |||||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | — | 7 | 46 | Interest on deposits | |||||
| less interest income on former Vision Bank relationships | 631 | 3,703 | 7,985 | Interest and fees on loans | |||||
| Net interest income - adjusted | $ | 371,849 | $ | 341,576 | $ | 318,605 | |||
| Provision for (recovery of) credit losses | $ | 2,904 | $ | 4,557 | $ | (11,916) | |||
| less recoveries on former Vision Bank relationships | (788) | (1,319) | (3,169) | Provision for (recovery of) credit losses | |||||
| Provision for (recovery of) credit losses - adjusted | $ | 3,692 | $ | 5,876 | $ | (8,747) | |||
| Total other income | $ | 92,634 | $ | 135,935 | $ | 129,944 | |||
| less write-downs on strategic initiatives | (1,038) | — | — | Miscellaneous income | |||||
| less Vision related gain on the sale of OREO, net | — | 5,607 | — | (Loss) gain on the sale of OREO, net | |||||
| less other service income related to former Vision Bank relationships | 175 | 788 | 525 | Other service income | |||||
| less Vision related OREO valuation markup | 46 | 12,009 | — | OREO valuation markup | |||||
| less net loss on the sale of debt securities | (7,875) | — | — | Loss on the sale of debt securities, net | |||||
| Total other income - adjusted | $ | 101,326 | $ | 117,531 | $ | 129,419 |
-59-
| Table 21 - Items impacting comparability (continued) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2023 | 2022 | 2021 | Affected Line Item | |||||
| Total other expense | $ | 309,239 | $ | 297,978 | $ | 283,518 | |||
| less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions | 1,323 | 1,487 | 1,798 | Amortization of intangible assets | |||||
| less Foundation contributions | 1,000 | 4,000 | 4,000 | Foundation contributions | |||||
| less direct expenses related to collection of payments on former Vision Bank loan relationships | 100 | 1,761 | 1,361 | Professional fees and services | |||||
| Total other expense - adjusted | $ | 306,816 | $ | 290,730 | $ | 276,359 | |||
| Tax effect of adjustments to net income identified above (9) | $ | 1,903 | $ | (3,771) | $ | (1,643) | |||
| Net income - reported | $ | 126,734 | $ | 148,351 | $ | 153,945 | |||
| Net income - adjusted (8) | $ | 133,894 | $ | 134,164 | $ | 147,765 | |||
| Diluted earnings per common share | $ | 7.80 | $ | 9.06 | $ | 9.37 | |||
| Diluted earnings per common share, adjusted (8) | $ | 8.24 | $ | 8.20 | $ | 9.00 | |||
| Return on average assets (1)(2) | 1.27 | % | 1.48 | % | 1.56 | % | |||
| Return on average assets, adjusted (1)(2)(8) | 1.34 | % | 1.34 | % | 1.50 | % | |||
| Return on average tangible assets (1)(2)(5) | 1.29 | % | 1.50 | % | 1.59 | % | |||
| Return on average tangible assets, adjusted (1)(2)(5)(8) | 1.37 | % | 1.36 | % | 1.53 | % | |||
| Return on average shareholders' equity (1)(2) | 11.55 | % | 13.78 | % | 14.45 | % | |||
| Return on average shareholders' equity, adjusted (1)(2)(8) | 12.20 | % | 12.46 | % | 13.87 | % | |||
| Return on average tangible equity (1)(2)(3) | 13.60 | % | 16.29 | % | 17.15 | % | |||
| Return on average tangible equity, adjusted (1)(2)(3)(8) | 14.36 | % | 14.73 | % | 16.46 | % | |||
| Efficiency ratio (7) | 65.87 | % | 61.24 | % | 61.27 | % | |||
| Efficiency ratio, adjusted (7)(8) | 64.34 | % | 62.84 | % | 61.29 | % | |||
| Net interest margin (7) | 4.11 | % | 3.80 | % | 3.69 | % | |||
| Net interest margin, adjusted (7)(8) | 4.09 | % | 3.74 | % | 3.56 | % |
-60-
| Table 21 - Items impacting comparability (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial Reconciliations | |||||||||
| (1) Reported measure uses net income. | |||||||||
| (2) Averages are for the years ended December 31, 2023, December 31, 2022 and December 31, 2021, as appropriate. | |||||||||
| (3) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2023 | 2022 | 2021 | |||||||
| AVERAGE SHAREHOLDERS' EQUITY | $ | 1,097,143 | $ | 1,076,879 | $ | 1,065,460 | |||
| Less: Average goodwill and other intangible assets | 164,960 | 166,337 | 167,993 | ||||||
| AVERAGE TANGIBLE EQUITY | $ | 932,183 | $ | 910,542 | $ | 897,467 | |||
| (4) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2023 | 2022 | 2021 | |||||||
| TOTAL SHAREHOLDERS' EQUITY | $ | 1,145,293 | $ | 1,069,226 | $ | 1,110,759 | |||
| Less: Goodwill and other intangible assets | 164,247 | 165,570 | 167,057 | ||||||
| TANGIBLE EQUITY | $ | 981,046 | $ | 903,656 | $ | 943,702 | |||
| (5) 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 | |||||||||
| Year Ended December 31, | |||||||||
| 2023 | 2022 | 2021 | |||||||
| AVERAGE ASSETS | $ | 9,957,554 | $ | 10,044,208 | $ | 9,847,458 | |||
| Less: Average goodwill and other intangible assets | 164,960 | 166,337 | 167,993 | ||||||
| AVERAGE TANGIBLE ASSETS | $ | 9,792,594 | $ | 9,877,871 | $ | 9,679,465 | |||
| (6) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2023 | 2022 | 2021 | |||||||
| TOTAL ASSETS | $ | 9,836,453 | $ | 9,854,993 | $ | 9,560,254 | |||
| Less: Goodwill and other intangible assets | 164,247 | 165,570 | 167,057 | ||||||
| TANGIBLE ASSETS | $ | 9,672,206 | $ | 9,689,423 | $ | 9,393,197 | |||
| (7) Efficiency ratio is calculated by dividing total other expense by the sum of FTE net interest income and other income. The reconciliation of FTE net interest income to net interest income is shown below assuming a 21% federal corporate income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing FTE net interest income by average interest earning assets, in each case during the applicable period. | |||||||||
| RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2023 | 2022 | 2021 | |||||||
| Interest income | $ | 471,670 | $ | 378,247 | $ | 345,853 | |||
| FTE adjustment | 3,726 | 3,541 | 2,911 | ||||||
| FTE interest income | $ | 475,396 | $ | 381,788 | $ | 348,764 | |||
| Interest expense | 98,557 | 31,188 | 15,960 | ||||||
| FTE net interest income | $ | 376,839 | $ | 350,600 | $ | 332,804 |
-61-
| (8) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, provision for (recovery of) credit losses, total other income, and total other expense as well as the disclosure of the "Tax effect of adjustments to net income identified above." | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (9) The tax effect of adjustments to net income was calculated assuming a 21% federal corporate income tax rate. | |||||||||
| (10) Pre-tax, pre-provision ("PTPP") net income is calculated as net income, plus income taxes, plus the provision for (recovery of) credit losses, in each case during the applicable period. PTPP net income is a common industry metric utilized in capital analysis and review. PTPP is used to assess the operating performance of Park while excluding the impact of the provision for (recovery of) credit losses. | |||||||||
| RECONCILIATION OF PRE-TAX, PRE-PROVISION NET INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2023 | 2022 | 2021 | |||||||
| Net income | $ | 126,734 | $ | 148,351 | $ | 153,945 | |||
| Plus: Income taxes | 26,870 | 32,108 | 34,290 | ||||||
| Plus: Provision for (recovery of) credit losses | 2,904 | 4,557 | (11,916) | ||||||
| Pre-tax, pre-provision net income | $ | 156,508 | $ | 185,016 | $ | 176,319 |
Income Taxes:
Income tax expense was $26.9 million in 2023 and consisted of federal income tax expense of $25.7 million and state income tax expense of $1.2 million. This compares to income tax expense of $32.1 million in 2022, which consisted of federal income tax expense of $30.8 million and state income tax expense of $1.3 million. This compares to income tax expense of $34.3 million for 2021, which consisted of federal income tax expense of $33.2 million and state income tax expense of $1.1 million. The effective income tax rate was 17.5% in 2023, 17.8% in 2022 and 18.2% in 2021.
The difference between the statutory federal corporate income tax rate of 21% and Park’s effective tax rate reflected permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, qualified affordable housing and historical tax credits, bank owned life insurance income, and dividends paid on common shares held within Park’s salary deferral plan, offset by the impact of state income taxes. Park's permanent federal tax differences were approximately $6.6 million in 2023, compared to $7.1 million in 2022 and $6.3 million for 2021. Park expects permanent federal tax differences for 2024 will be approximately $5.5 million.
CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES
The provision for (recovery of) credit losses is the amount added to/subtracted from the allowance for credit losses to ensure the allowance is sufficient to absorb estimated credit losses over the life of a loan. The amount of the provision for (recovery of) credit losses is determined by management based on relevant information about past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets.
During the first quarter of 2021, Park adopted ASU 2016-13, including the CECL methodology for estimating the ACL. This standard was adopted prospectively on January 1, 2021, resulting in a $6.1 million increase to the ACL and a $3.9 million increase to the allowance for unfunded credit losses. A cumulative effect adjustment resulting in an $8.0 million decrease to retained earnings and a $2.1 million increase to deferred tax assets was also recorded as of the adoption of ASU 2016-13.
The adoption of ASU 2022-02 on January 1, 2023 resulted in a $383,000 increase to the allowance for credit losses. A cumulative effect adjustment resulting in a $303,000 decrease to retained earnings and an $80,000 increase to deferred tax assets was also recorded. Additionally, as a result of the adoption of this ASU and elimination of the concept of TDRs, total nonperforming loans decreased by $20.1 million effective January 1, 2023 and individually evaluated loans decreased by $11.5 million effective January 1, 2023.
-62-
The table below provides additional information on the provision for (recovery of) credits losses and the ACL for 2023, 2022 and 2021.
| Table 22 - ACL Activity | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | |||||
| ACL, beginning balance | $ | 85,379 | $ | 83,197 | $ | 85,675 | ||
| Cumulative change in accounting principle; adoption of ASU 2016-13 | — | — | 6,090 | |||||
| Cumulative change in accounting principle; adoption of ASU 2022-02 | 383 | — | — | |||||
| Charge-offs | 10,863 | 9,133 | 5,093 | |||||
| Recoveries | (5,942) | (6,758) | (8,441) | |||||
| Net charge-offs (recoveries) | 4,921 | 2,375 | (3,348) | |||||
| Provision for (recovery of) credit losses: | 2,904 | 4,557 | (11,916) | |||||
| ACL, ending balance | $ | 83,745 | $ | 85,379 | $ | 83,197 | ||
| Average loans | $ | 7,222,479 | $ | 6,955,674 | $ | 7,014,517 | ||
| Net charge-offs (recoveries) as a percentage of average loans | 0.07 | % | 0.03 | % | (0.05) | % |
For the year ended December 31, 2023, gross income of $5.7 million would have been recognized on loans that were nonaccrual as of December 31, 2023 had these loans been current in accordance with their original terms. Interest income on nonaccrual loans may be recorded on a cash basis and be included in income only when Park expects to receive the entire recorded investment of the loan. Of the $5.7 million that would have been recognized, approximately $3.9 million was included in interest income for the year ended December 31, 2023 as a result of payments made.
At year-end 2023, the allowance for credit losses was $83.7 million, or 1.12%, of total loans outstanding, compared to $85.4 million, or 1.20%, of total loans outstanding at year-end 2022, and $83.2 million, or 1.21% of total loans outstanding at year-end 2021.
The following table provides additional information related to the allowance for credit losses for Park including information related to individual reserves and collective reserves, at December 31, 2023, December 31, 2022 and December 31, 2021.
| Table 23- Allowance for Credit Losses Summary | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 12/31/2023 | 12/31/2022 | 12/31/2021 | |||||
| Total allowance for credit losses | $ | 83,745 | $ | 85,379 | $ | 83,197 | ||
| Allowance on accruing PCD loans | — | — | — | |||||
| Reserves on individually evaluated loans | 4,983 | 3,566 | 1,616 | |||||
| General reserves on collectively evaluated loans | $ | 78,762 | $ | 81,813 | $ | 81,581 | ||
| Total loans | $ | 7,476,221 | $ | 7,141,891 | $ | 6,871,122 | ||
| Accruing PCD loans | 2,835 | 4,653 | 7,149 | |||||
| Individually evaluated loans | 45,215 | 78,341 | 74,502 | |||||
| Collectively evaluated loans | $ | 7,428,171 | $ | 7,058,897 | $ | 6,789,471 | ||
| Allowance for credit losses as a % of period end loans | 1.12 | % | 1.20 | % | 1.21 | % | ||
| General reserve as a % of collectively evaluated loans | 1.06 | % | 1.16 | % | 1.20 | % |
The allowance for credit losses of $83.7 million at December 31, 2023 represented a $1.6 million, or 1.9%, decrease compared to $85.4 million at December 31, 2022. The decrease was largely due to a $3.1 million decrease in general reserves taking into account changing economic forecasts while balancing the risks associated with other economic factors and a $1.4 million increase in individual reserves.
The allowance for credit losses of $85.4 million at December 31, 2022 represented an $2.2 million, or 2.6%, increase compared to $83.2 million at December 31, 2021. The increase was largely due to a $2.0 million increase in individual reserves and a
-63-
$232,000 increase in general reserves, taking into consideration changing economic forecasts while balancing the risks associated with inflation and other economic factors.
Management believes that the allowance for credit losses at year-end 2023 is adequate to absorb estimated life of loan credit losses in the loan portfolio. See "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K, and the discussion under the heading “CRITICAL ACCOUNTING POLICIES” earlier in this Management's Discussion and Analysis of Financial Condition and Results of Operations, for additional information on management’s evaluation of the adequacy of the allowance for credit losses.
ACL Detail by Loan Type: The following tables breakdown the allowance for credit losses and components by loan type.
The table below provides a summary of Park's loan loss experience over the past three years:
| Table 24 - Summary of Loan Credit Loss Experience | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | ||||||||
| Average loans | $ | 7,222,479 | $ | 6,955,674 | $ | 7,014,157 | |||||
| Allowance for credit losses: | |||||||||||
| Beginning balance | 85,379 | 83,197 | 85,675 | ||||||||
| Adoption of ASU 2016-13 | — | — | 6,090 | ||||||||
| Adoption of ASU 2022-02 | 383 | — | — | ||||||||
| Charge-offs: | |||||||||||
| Commercial, financial and agricultural | 1,226 | 2,056 | 957 | ||||||||
| Construction real estate | 546 | 33 | — | ||||||||
| Residential real estate | 44 | 81 | 49 | ||||||||
| Commercial real estate | 754 | 1,578 | 35 | ||||||||
| Consumer | 8,293 | 5,343 | 4,052 | ||||||||
| Leases | — | 42 | — | ||||||||
| Total charge-offs | $ | 10,863 | $ | 9,133 | $ | 5,093 | |||||
| Recoveries: | |||||||||||
| Commercial financial, and agricultural | $ | 292 | $ | 826 | $ | 639 | |||||
| Construction real estate | 548 | 1,343 | 2,299 | ||||||||
| Residential real estate | 482 | 164 | 941 | ||||||||
| Commercial real estate | 240 | 627 | 802 | ||||||||
| Consumer | 4,379 | 3,767 | 3,759 | ||||||||
| Leases | 1 | 31 | 1 | ||||||||
| Total recoveries | $ | 5,942 | $ | 6,758 | $ | 8,441 | |||||
| Net charge-offs (recoveries) | $ | 4,921 | $ | 2,375 | $ | (3,348) | |||||
| Provision (recovery) included in net income | 2,904 | 4,557 | (11,916) | ||||||||
| Ending balance | $ | 83,745 | $ | 85,379 | $ | 83,197 | |||||
| Ratio of net charge-offs (recoveries) to average loans | 0.07 | % | 0.03 | % | (0.05) | % | |||||
| Ratio of allowance for credit losses to end of year loans | 1.12 | % | 1.20 | % | 1.21 | % |
-64-
The follow table presents net-charge offs (recoveries), average loans outstanding, and net charge-offs (recoveries) as a percentage of average loans, by type of loan over the past three years:
| Table 25- Net Charge-Offs (Recoveries) to Average Loans | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | |||||||||||||||||||||||
| Commercial, financial, and agricultural | $ | 934 | $ | 1,262,791 | 0.07 | % | $ | 1,230 | $ | 1,282,431 | 0.10 | % | $ | 318 | $ | 1,435,221 | 0.02 | % | ||||||||||||||
| Construction real estate | (2) | 292,920 | — | % | (1,310) | 316,805 | (0.41) | % | (2,299) | 331,882 | (0.69) | % | ||||||||||||||||||||
| Residential real estate | (438) | 1,894,891 | (0.02) | % | (83) | 1,747,149 | — | % | (892) | 1,771,880 | (0.05) | % | ||||||||||||||||||||
| Commercial real estate | 514 | 1,818,935 | 0.03 | % | 951 | 1,778,622 | 0.05 | % | (767) | 1,766,346 | (0.04) | % | ||||||||||||||||||||
| Consumer | 3,914 | 1,933,669 | 0.20 | % | 1,576 | 1,810,985 | 0.09 | % | 293 | 1,686,849 | 0.02 | % | ||||||||||||||||||||
| Leases | (1) | 19,273 | (0.01) | % | 11 | 19,682 | 0.06 | % | (1) | 22,339 | — | % | ||||||||||||||||||||
| Total | $ | 4,921 | $ | 7,222,479 | 0.07 | % | $ | 2,375 | $ | 6,955,674 | 0.03 | % | $ | (3,348) | $ | 7,014,517 | (0.05) | % |
The following table summarizes Park's allocation of the allowance for credit losses for the past three years:
| Table 26- Allocation of Allowance for Credit Losses | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2023 | 2022 | 2021 | ||||||||||||
| (In thousands) | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | |||||||||
| Commercial, financial, and agricultural | $ | 15,496 | 17.33 | % | $ | 16,987 | 18.22 | % | $ | 14,025 | 18.90 | % | |||
| Construction real estate | 5,227 | 4.08 | % | 5,550 | 4.56 | % | 5,758 | 4.68 | % | ||||||
| Residential real estate | 18,818 | 27.15 | % | 16,831 | 25.16 | % | 11,424 | 25.31 | % | ||||||
| Commercial real estate | 16,374 | 25.09 | % | 17,829 | 25.12 | % | 25,466 | 26.22 | % | ||||||
| Consumer | 27,713 | 26.03 | % | 28,021 | 26.67 | % | 26,286 | 24.59 | % | ||||||
| Leases | 117 | 0.32 | % | 161 | 0.27 | % | 238 | 0.30 | % | ||||||
| Total | $ | 83,745 | 100.00 | % | $ | 85,379 | 100.00 | % | $ | 83,197 | 100.00 | % |
As of December 31, 2023, Park had no concentrations of loans exceeding 10% to borrowers engaged in the same or similar industries nor did Park have any loans to foreign governments.
Nonperforming Assets: After the adoption of ASU 2022-02 on January 1, 2023, which eliminated the TDR classification, non-performing assets include: 1) loans whose interest is accounted for on a nonaccrual basis; 2) loans which are contractually past due 90 days or more as to principal or interest payments but whose interest continues to accrue; 3) OREO which results from taking possession of property that served as collateral for a defaulted loan; and 4) other nonperforming assets. Prior to the adoption of ASU 2022-02 on January 1, 2023, nonperforming assets included: 1) loans whose interest is accounted for on a nonaccrual basis; 2) TDRs on accrual status; 3) loans which are contractually past due 90 days or more as to principal or interest payments but whose interest continues to accrue; and 4) OREO which results from taking possession of property that served as collateral for a defaulted loan; and 5) other nonperforming assets. There were no other nonperforming assets as of December 31, 2023 and 2022. As of December 31, 2021 other nonperforming assets consisted of aircraft acquired as part of a loan workout.
Generally, management obtains updated appraisal information for nonperforming loans and OREO annually. As new appraisal information is received, management performs an evaluation of the appraisal and applies a discount for anticipated disposition
-65-
costs to determine the net realizable value of the collateral, which is compared to the outstanding principal balance to determine if additional write-downs are necessary.
The following is a summary of Park’s nonperforming assets at the end of the last three years:
| Table 27 - Nonperforming Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2023 | 2022 | 2021 | ||||||||
| Nonaccrual loans | $ | 60,259 | $ | 79,696 | $ | 72,722 | |||||
| Accruing TDRs (for years 2022 and prior) (1) | N/A | 20,134 | 28,323 | ||||||||
| Loans past due 90 days or more and accruing | 859 | 1,281 | 1,607 | ||||||||
| Total nonperforming loans | $ | 61,118 | $ | 101,111 | $ | 102,652 | |||||
| OREO | 983 | 1,354 | 775 | ||||||||
| Other nonperforming assets | — | — | 2,750 | ||||||||
| Total nonperforming assets | $ | 62,101 | $ | 102,465 | $ | 106,177 | |||||
| Percentage of nonperforming loans to total loans (1) | 0.82 | % | 1.42 | % | 1.49 | % | |||||
| Percentage of nonperforming assets to total loans (1) | 0.83 | % | 1.43 | % | 1.55 | % | |||||
| Percentage of nonperforming assets to total assets (1) | 0.63 | % | 1.04 | % | 1.11 | % | |||||
| Percentage of nonaccrual loans to total loans | 0.81 | % | 1.12 | % | 1.06 | % | |||||
| Allowance for credit losses to nonaccrual loans | 138.98 | % | 107.13 | % | 114.40 | % |
(1) Effective January 1, 2023, Park adopted ASU 2022-02. Among other things, this ASU eliminated the concept of TDRs.
Park classifies loans as nonaccrual when 1) a loan is maintained on a cash basis because of deterioration in the financial condition of the borrower, 2) payment in full of principal or interest is not expected, or 3) principal or interest has been in default for a period of 90 days for commercial loans and 120 days for all other loans. As a result, loans may be classified as nonaccrual despite being current with their contractual terms. The following table details the delinquency status of nonaccrual loans at December 31, 2023, 2022, and 2021. Loans are classified as current if they are less than 30 days past due.
| Table 28 - Delinquency Status of Nonaccrual Loans | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | |||||||||||||||
| Nonaccrual loans - current | $ | 38,956 | 0.52 | % | $ | 58,893 | 0.83 | % | $ | 53,259 | 0.78 | % | |||||||||
| Nonaccrual loans - past due | 21,303 | 0.29 | % | 20,803 | 0.29 | % | 19,463 | 0.28 | % | ||||||||||||
| Total nonaccrual loans | $ | 60,259 | 0.81 | % | $ | 79,696 | 1.12 | % | $ | 72,722 | 1.06 | % |
Credit Quality Indicators: When determining the quarterly credit loss provision, Park reviews the grades of commercial loans. These loans are graded from 1 to 8. A grade of 1 indicates little or no credit risk and a grade of 8 is considered a loss. Commercial loans that are pass-rated (graded an 1 through a 4) are considered to be of acceptable credit risk. Commercial loans graded a 5 (special mention) are considered to be watch list credits and a higher PD is applied to these loans. Commercial loans graded a 6 (substandard), also considered to be watch list credits, represent higher credit risk than those rated special mention and, as a result, a higher PD is applied to these loans. Commercial loans that are graded a 7 (doubtful) are shown as nonperforming and Park charges these loans down to their fair value by taking a partial charge-off or recording an individual reserve. Certain 6-rated loans and all 7-rated loans are placed on nonaccrual status and included within the individually evaluated category. Any commercial loan graded an 8 (loss) is completely charged off.
-66-
The following table highlights the credit trends within the commercial loan portfolio.
| Table 29- Commercial Credit Trends | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial loans * (In thousands) | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||||
| Pass rated | $ | 3,905,673 | $ | 3,709,065 | $ | 3,712,784 | ||
| Special Mention | 57,236 | 79,855 | 75,397 | |||||
| Substandard | 3,414 | 1,965 | — | |||||
| Individually evaluated for impairment (1) | 45,215 | 78,341 | 74,502 | |||||
| Accruing PCD | 2,760 | 4,563 | 6,630 | |||||
| Total | $ | 4,014,298 | $ | 3,873,789 | $ | 3,869,313 |
(1) Prior to the adoption of ASU 2002-02 on January 1, 2023, accruing TDRs were also included in individually evaluated for impairment loans totals.
*Commercial loans include: (1) commercial, financial and agricultural loans; (2) commercial real estate loans; (3) commercial related loans in the construction portfolio; (4) commercial related loans in the residential real estate portfolio; and (5) leases.
Park’s watch list includes all criticized and classified commercial loans, defined by Park as loans rated special mention or worse. Park had $60.7 million of collectively evaluated commercial loans included on the watch list at December 31, 2023, compared to $81.8 million at December 31, 2022, and $75.4 million at December 31, 2021. The existing conditions of these loans do not warrant classification as nonaccrual. However, these loans have shown some weakness and management performs additional analysis regarding each borrower's ability to comply with payment terms.
Delinquencies have remained low over the past 36 months. Delinquent and accruing loans were $23.5 million, or 0.31% of total loans at December 31, 2023, compared to $18.9 million, or 0.26% of total loans at December 31, 2022, and $15.1 million, or 0.22% of total loans at December 31, 2021.
Individually Evaluated Loans: Loans that do not share risk characteristics are evaluated on an individual basis. Park has determined that any commercial loans which have been placed on nonaccrual status will be individually evaluated. Individual analysis will establish a reserve for loans in scope. Reserves on individually evaluated commercial loans are typically based on management’s best estimate of the fair value of collateral securing these loans. The amount ultimately charged off for these loans may be different from the reserve as the ultimate liquidation of the collateral may be for an amount different from management’s estimate. Prior to the elimination of TDRs with the adoption of ASU 2022-02 on January 1, 2023, Park also included commercial accruing TDRs as individually evaluated loans.
Individually evaluated commercial loans were $45.2 million at December 31, 2023, a decrease of $33.1 million, compared to $78.3 million at December 31, 2022 and a decrease of $29.3 million, compared to $74.5 million at December 31, 2021. The $78.3 million of individually evaluated commercial loans at December 31, 2022 included $11.5 million of loans modified in a TDR which were on accrual status and performing in accordance with the restructured terms, a decrease from $17.5 million at December 31, 2021.
At December 31, 2023, Park had taken partial charge-offs of $2.3 million related to the $45.2 million of the individually evaluated commercial loans, compared to partial charge-offs of $1.8 million related to the $78.3 million of individually evaluated commercial loans at December 31, 2022 and compared to partial charge-offs of $624,000 related to the $74.5 million of individually evaluated commercial loans at December 31, 2021.
The table below provides additional information related to Park's individually evaluated commercial loans at December 31, 2022, 2021, and 2020.
| Table 30 - Individually Evaluated Commercial Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Years ended December 31, | |||||||||||
| (In thousands) | 2023 | 2022 | 2021 | ||||||||
| Unpaid principal balance | $ | 47,564 | $ | 80,116 | $ | 75,126 | |||||
| Prior charge-offs | 2,349 | 1,775 | 624 | ||||||||
| Remaining principal balance | 45,215 | 78,341 | 74,502 | ||||||||
| Reserves | 4,983 | 3,566 | 1,616 | ||||||||
| Book value, after reserves | $ | 40,232 | $ | 74,775 | $ | 72,886 |
-67-
Loans Acquired with Deteriorated Credit Quality: PCD loans are individually evaluated on a quarterly basis to determine if a specific reserve is necessary. At December 31, 2023, December 31, 2022 and December 31, 2021, there was no allowance for credit losses on PCD loans. The carrying amount of accruing loans acquired with deteriorated credit quality at December 31, 2023, 2022, and 2021 was $2.8 million, $4.7 million, and $7.1 million, respectively. The carrying amount of nonaccrual loans acquired with deteriorated credit quality was $534,000 at December 31, 2023. There were no nonaccrual loans acquired with deteriorated quality at December 31, 2022 or December 31, 2021.
CAPITAL RESOURCES
Liquidity and Interest Rate Sensitivity Management: Park’s objective in managing its liquidity is to maintain the ability to continuously meet the cash flow needs of customers, such as borrowings or deposit withdrawals, while at the same time seeking higher yields from longer-term lending and investing activities.
Cash and cash equivalents increased by $28.5 million during 2023 to $218.3 million at year end. Cash provided by operating activities was $150.5 million in 2023, $134.9 million in 2022 and $157.3 million in 2021. Net income was the primary source of cash provided by operating activities during each year.
Cash provided by investing activities was $64.2 in 2023, cash used in investing activities was $403.7 million in 2022 and $412.1 million in 2021. Investment securities transactions and loan originations/repayments are the major uses or sources of cash in investing activities. Proceeds from the sale, repayment or maturity of investment securities provide cash and purchases of investment securities use cash. Net investment securities transactions provided cash of $418.9 million in 2023, used cash of $137.8 million in 2022 and used cash of $709.5 million in 2021. Cash used by the net increase in the loan portfolio was $329.8 million in 2023, $271.8 million in 2022 and cash provided by the net paydown in the loan portfolio was $312.2 million in 2021.
Cash used in financing activities was $186.1 million in 2023, cash provided by financing activities was $239.4 million in 2022 and $103.5 million in 2021. A major source of cash provided by or used in financing activities is the net change in deposits. Deposits decreased and used $192.1 million of cash in 2023, and increased and provided $330.2 million of cash in 2022 and $332.2 million of cash in 2021. These decreases and increases in deposits included a decrease in off-balance sheet deposits of $194.8 million in 2023, $787.1 million in 2022 and increases in off-balance sheet deposits of $273.0 million in 2021. Other major sources of cash from financing activities are short-term borrowings and long-term debt. In 2023, net short-term borrowings increased and provided $100.8 million in cash and net long-term borrowings was unchanged. In 2022, net short-term borrowings decreased and used $11.4 million in cash and net long-term debt was unchanged. In 2021, net short-term borrowings decreased and used $103.4 million in cash and net long-term debt decreased and used $32.5 million in cash. Cash used in the repurchase of common shares was $23.0 million in 2023 and $16.0 million in 2021. No common shares were repurchased in 2022. Finally, cash declined by $69.0 million in 2023, $76.6 million in 2022 and $74.3 million in 2021, from the payment of cash dividends.
Effective liquidity management ensures that the cash flow requirements of depositors and borrowers, as well as the operating cash needs of the Corporation, are met. Funds are available from a number of sources, including the capital markets, the investment securities portfolio, the core deposit base, FHLB borrowings and the capability to securitize or package loans for sale. In the opinion of Park's management, the present funding sources provide more than adequate liquidity for Park to meet our cash flow needs.
-68-
The following table shows interest rate sensitivity data for five different time intervals as of December 31, 2023:
| Table 31 - Interest Rate Sensitivity | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-3 | 3-12 | 1-3 | 3-5 | Over 5 | |||||||||||||||||||
| (In thousands) | Months | Months | Years | Years | Years | Total | |||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
| Investment securities (1) | $ | 508,549 | $ | 115,564 | $ | 260,002 | $ | 159,935 | $ | 425,137 | $ | 1,469,187 | |||||||||||
| Money market instruments | 57,791 | — | — | — | — | 57,791 | |||||||||||||||||
| Loans (1) | 1,867,359 | 1,633,221 | 2,691,555 | 984,847 | 299,239 | 7,476,221 | |||||||||||||||||
| Total interest earning assets | 2,433,699 | 1,748,785 | 2,951,557 | 1,144,782 | 724,376 | 9,003,199 | |||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||
| Interest bearing transaction accounts (2) | $ | 1,237,876 | $ | — | $ | 826,636 | $ | — | $ | — | $ | 2,064,512 | |||||||||||
| Savings accounts (2) | 1,128,503 | — | 1,413,456 | — | — | 2,541,959 | |||||||||||||||||
| Time deposits | 425,419 | 263,320 | 82,153 | 32,244 | 3,464 | 806,600 | |||||||||||||||||
| Other | — | 1,261 | — | — | — | 1,261 | |||||||||||||||||
| Total deposits | 2,791,798 | 264,581 | 2,322,245 | 32,244 | 3,464 | 5,414,332 | |||||||||||||||||
| Short-term borrowings | 328,182 | — | — | — | 328,182 | ||||||||||||||||||
| Subordinated notes | 15,000 | — | 174,147 | — | — | 189,147 | |||||||||||||||||
| Total interest bearing liabilities | 3,134,980 | 264,581 | 2,496,392 | 32,244 | 3,464 | 5,931,661 | |||||||||||||||||
| Interest rate sensitivity gap | (701,281) | 1,484,204 | 455,165 | 1,112,538 | 720,912 | 3,071,538 | |||||||||||||||||
| Cumulative rate sensitivity gap | (701,281) | 782,923 | 1,238,088 | 2,350,626 | 3,071,538 | ||||||||||||||||||
| Cumulative gap as a | |||||||||||||||||||||||
| percentage of total | |||||||||||||||||||||||
| interest earning assets | (7.79) | % | 8.70 | % | 13.75 | % | 26.11 | % | 34.12 | % |
(1)Investment securities and loans that are subject to prepayment are shown in the table by the earlier of their re-pricing date or their expected repayment date and not by their contractual maturity date. Nonaccrual loans of $60.3 million are included within the over five year maturity category.
(2)Management considers interest bearing transaction accounts and savings accounts to be core deposits and, therefore, not as rate sensitive as other deposit accounts and borrowed money. Accordingly, only 60.0% of interest bearing transaction accounts and 44.4% of savings accounts are considered to re-price within one year. If all of the interest bearing transaction accounts and savings accounts were considered to re-price within one year, the one-year cumulative gap would change from a positive 8.70% to a negative 16.19%.
The interest rate sensitivity gap analysis provides an overall picture of Park’s static interest rate risk position. At December 31, 2023, the cumulative interest earning assets maturing or repricing within twelve months were $4,182 million compared to the cumulative interest bearing liabilities maturing or repricing within twelve months of $3,400 million. For the twelve-month cumulative interest rate sensitivity gap position, rate sensitive assets exceeded rate sensitive liabilities by $783 million or 8.7% of interest earning assets. The cumulative twelve-month interest rate sensitivity gap position at year-end 2022 was a positive $1,087 million or 11.9% of total interest earning assets. The percentage of interest earning assets maturing or repricing within one year was 46.5% at year-end 2023, compared to 40.3% at year-end 2022. The percentage of interest bearing liabilities maturing or repricing within one year was 57.3% at year-end 2023, compared to 46.4% at year-end 2022.
A positive twelve-month cumulative rate sensitivity gap (assets exceed liabilities) would suggest that Park’s net interest margin would increase if interest rates were to increase. Conversely, a negative twelve-month cumulative rate sensitivity gap would suggest that Park’s net interest margin would decrease if interest rates were to increase. However, the usefulness of the interest rate sensitivity gap analysis as a forecasting tool in projecting net interest income is limited. The gap analysis does not consider the magnitude, timing or frequency by which assets or liabilities will reprice during a period and also contains assumptions as to the repricing of interest bearing transaction accounts and savings accounts that may not prove to be correct.
Management supplements the interest rate sensitivity gap analysis with periodic simulations of balance sheet sensitivity under various interest rate and what-if scenarios to better forecast and manage the net interest margin. Park’s management uses an earnings simulation model to analyze net interest income sensitivity to movements in interest rates. This model is based on actual cash flows and repricing characteristics for balance sheet instruments and incorporates market-based assumptions regarding the impact of changing interest rates on the prepayment rate of certain assets and liabilities. This model also includes management’s projections for activity levels of various balance sheet instruments and non-interest fee income and operating
-69-
expense. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into this earnings simulation model. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure net interest income and net income. Actual results will differ from simulated results due to the timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies.
Management uses a 50 basis point change in market interest rates per quarter for a total of 200 basis points per year in evaluating the impact of changing interest rates on net interest income and net income over a twelve-month horizon. At December 31, 2023, the earnings simulation model projected that net income would increase by 1.52% using a rising interest rate scenario and decrease by 1.92% using a declining interest rate scenario over the next year. At December 31, 2022, the earnings simulation model projected that net income would increase by 3.69% using a rising interest rate scenario and decrease by 5.38% using a declining interest rate scenario over the next year. At December 31, 2021, the earnings simulation model projected that net income would increase by 7.5% using a rising interest rate scenario and decrease by 15.1% using a declining interest rate scenario over the next year. Park’s net interest margin was 4.11% in 2023, 3.80% in 2022 and 3.69% in 2021.
CONTRACTUAL OBLIGATIONS
In the ordinary course of operations, Park enters into certain contractual obligations. The following table summarizes Park’s significant and determinable obligations by payment date at December 31, 2023.
Further discussion of the nature of each specified obligation is included in the referenced Note to the Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K.
| Table 32 - Contractual Obligations (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | Payments Due In | ||||||||||||||||||||
| 0-1 | 1-3 | 3-5 | Over 5 | ||||||||||||||||||
| (In thousands) | Note | Years | Years | Years | Years | Total | |||||||||||||||
| Deposits without stated maturity | 14 | $ | 7,235,965 | $ | — | $ | — | $ | — | $ | 7,235,965 | ||||||||||
| Certificates of deposit | 14 | 659,792 | 116,151 | 30,656 | 2 | 806,601 | |||||||||||||||
| Short-term borrowings | 16 | 328,182 | — | — | — | 328,182 | |||||||||||||||
| Subordinated notes | 18 | — | — | — | 189,147 | 189,147 | |||||||||||||||
| Operating leases | 13 | 2,495 | 4,276 | 4,041 | 9,435 | 20,247 | |||||||||||||||
| Defined benefit pension plan (2) | 21 | 10,966 | 23,410 | 22,141 | 54,844 | 111,361 | |||||||||||||||
| Supplemental Executive Retirement Plan agreements | 21 | 770 | 1,727 | 2,681 | 40,490 | 45,668 | |||||||||||||||
| Total contractual obligations | $ | 8,238,170 | $ | 145,564 | $ | 59,519 | $ | 293,918 | $ | 8,737,171 |
(1) Amounts do not include associated interest payments.
(2) Pension payments reflect 10 years of payments, through 2033.
As of December 31, 2023, Park had $28.8 million in unfunded commitments related to investments in qualified affordable housing projects which are not included in "Table 32 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner. Park expects that the current commitments will be funded between 2024 and 2033.
As of December 31, 2023, Park had $18.4 million in unfunded commitments related to certain equity investments which are not included in "Table 32 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner.
The Corporation’s operating lease obligations represent short-term and long-term lease and rental payments for facilities and equipment.
Commitments, Contingent Liabilities, and Off-Balance Sheet Arrangements: In order to meet the financing needs of our customers, the Corporation issues loan commitments and standby letters of credit. At December 31, 2023, the Corporation had $1.5 billion of loan commitments and had $31.3 million of standby letters of credit. At December 31, 2022, the Corporation had $1.4 billion of loan commitments and had $30.5 million of standby letters of credit.
-70-
Commitments to extend credit under loan commitments and standby letters of credit do not necessarily represent future cash requirements. These commitments often expire without being drawn upon. However, all of the loan commitments and standby letters of credit were permitted to be drawn upon in 2023. See "Note 26 - Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentration of Credit Risk" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" in this Annual Report on Form 10-K, for additional information on loan commitments and standby letters of credit.
The Corporation did not have any unrecorded significant contingent liabilities at December 31, 2023.
Capital: Park’s primary means of maintaining capital adequacy is through retained earnings. At December 31, 2023, the Corporation’s total shareholders’ equity was $1,145.3 million, compared to $1,069.2 million at December 31, 2022. Total shareholders’ equity at December 31, 2023 was 11.64% of total assets, compared to 10.85% of total assets at December 31, 2022.
Tangible equity (non-U.S. GAAP) was $981.0 million at December 31, 2023, and was $903.7 million at December 31, 2022. At December 31, 2023, tangible equity (non-U.S. GAAP) was 10.14% of tangible assets compared to 9.33% of tangible assets at December 31, 2022. A reconciliation of total shareholders' equity to tangible equity and total assets to tangible assets is included in Table 21.
Net income was $126.7 million in 2023, $148.4 million in 2022 and $153.9 million in 2021.
Cash dividends declared for Park's common shares were $68.7 million in 2023, $76.8 million in 2022 and $74.6 million in 2021. On a per share basis, the cash dividends declared were $4.20 per common share in 2023, $4.66 per common share in 2022 and $4.52 per common share in 2021.
The table below shows the repurchases and issuances of common shares and treasury shares for 2021 through 2023.
| Table 33 | ||||
|---|---|---|---|---|
| (In thousands, except share data) | Treasury Shares | Number of Common Shares | ||
| Balance at January 1, 2021 | $ | (130,766) | 16,314,197 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (45) | ||
| Treasury shares repurchased | (16,048) | (137,659) | ||
| Treasury shares reissued for share-based compensation awards | 2,964 | 29,670 | ||
| Treasury shares reissued for director grants | 1,360 | 13,400 | ||
| Balance at December 31, 2021 | $ | (142,490) | 16,219,563 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (14) | ||
| Treasury shares reissued for share-based compensation awards | 3,477 | 34,245 | ||
| Treasury shares reissued for director grants | 994 | 9,789 | ||
| Balance at December 31, 2022 | $ | (138,019) | 16,263,583 | |
| Treasury shares repurchased | (23,017) | (199,000) | ||
| Treasury shares reissued for share-based compensation awards | 4,014 | 38,842 | ||
| Treasury shares reissued for director grants | 1,349 | 13,054 | ||
| Balance at December 31, 2023 | $ | (155,673) | 16,116,479 |
Park did not issue any new common shares, which had not already been held as treasury shares, in 2023, 2022 or 2021. Common shares (including treasury shares) had a balance of $463.3 million, $462.4 million and $461.8 million at December 31, 2023, 2022, and 2021, respectively.
Accumulated other comprehensive (loss) income, net reflected a loss of $66.2 million at December 31, 2023 and a loss of $102.4 million at December 31, 2022, and reflected income of $15.2 million at December 31, 2021. During 2023, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a gain of $27.8 million, which included a $6.2 million, net of income taxes, realized loss on the sale of debt securities. During 2022, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a loss of $116.9 million. During 2021, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a loss of $19.5 million.
-71-
Additionally, Park recognized an other comprehensive gain of $8.4 million, net of tax, related to the change in pension plan assets and benefit obligations in 2023, compared to an other comprehensive loss of $888,000, net of tax, related to the change in pension plan assets and benefit obligations in 2022, compared to an other comprehensive gain of $28.6 million, net of tax, related to the change in pension plan assets and benefit obligations in 2021. Finally, during 2022, Park recognized an other comprehensive gain of $206,000, net of income tax, related to an unrealized net holding gain on cash flow hedging derivatives, compared to an other comprehensive gain of $492,000, net of income tax, related to an unrealized net holding gain on cash flow hedging derivatives in 2021. There was no unrealized holding gain or loss on cash flow hedging derivatives in 2023.
Financial institution regulators have established guidelines for minimum capital ratios for banks, thrifts and bank holding companies. Park has elected not to include the net unrealized gain or loss on debt securities AFS in computing regulatory capital. Park has adopted the Basel III regulatory capital framework as approved by the federal banking agencies. Under the Basel III regulatory capital framework, in order to avoid limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers, Park must hold a capital conservation buffer of 2.5% above the adequately capitalized risk-based capital ratios. The amounts shown below as the adequately capitalized ratio plus capital conservation buffer include the 2.50% buffer. The Federal Reserve Board has also adopted capital requirements Park must maintain to be deemed "well capitalized" and remain a financial holding company.
Park and PNB met each of the well-capitalized ratio guidelines applicable to them at December 31, 2023. The following table indicates the capital ratios for PNB and Park at December 31, 2023 and December 31, 2022.
| Table 34 - PNB and Park Capital Ratios | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2023 | |||||||||||
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 9.11 | % | 10.95 | % | 10.95 | % | 12.35 | % | |||
| Park | 10.74 | % | 12.97 | % | 12.79 | % | 16.19 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
| As of December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 8.34 | % | 10.69 | % | 10.69 | % | 12.15 | % | |||
| Park | 9.90 | % | 12.76 | % | 12.57 | % | 16.07 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
Effects of Inflation: Balance sheets of financial institutions typically contain assets and liabilities that are monetary in nature and, therefore, differ greatly from most commercial and industrial companies which have significant investments in premises, equipment and inventory. During periods of inflation, financial institutions that are in a net positive monetary position will experience a decline in purchasing power, which does have an impact on growth. Another significant effect on internal equity growth is other expenses, which tend to rise during periods of inflation.
Management believes the most significant impact on financial results is the Corporation's ability to align our asset/liability management program to react to changes in interest rates.
-72-
FY 2022 10-K MD&A
SEC filing source: 0000805676-23-000044.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
FORWARD-LOOKING STATEMENTS
Management's discussion and analysis addresses the financial condition and results of operations for Park National Corporation and our subsidiaries (unless the context otherwise requires, collectively, "Park" or the "Corporation"). This discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K. Management’s discussion and analysis contains forward-looking statements that 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's ability to execute our business plan successfully and within the expected timeframe as well as our ability to manage strategic initiatives;
•current and future economic and financial market conditions, either nationally or in the states in which Park and our subsidiaries do business, including the effects of higher unemployment rates, an acceleration in the pace of inflation, interest rate fluctuations, changes in the economy or global supply chain, supply-demand imbalances affecting local real estate prices, U.S. fiscal debt, budget and tax matters, geopolitical matters (including the impact of the Russia-Ukraine conflict and associated sanctions and export controls), and any slowdown in global economic growth, in addition to the continuing impact of the COVID-19 pandemic and recovery therefrom on our customers’ operations and financial condition, any of which may result in adverse impacts on the demand for loan, deposit and other financial services, delinquencies, defaults and counterparties' inability to meet credit and other obligations and the possible impairment of collectability of loans;
•factors that can impact the performance of our loan portfolio, including changes in real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance, including any loans acquired in acquisition transactions;
•the effect of monetary and other fiscal policies (including the impact of money supply, market interest rate policies and policies impacting inflation, of the Federal Reserve Board, the U.S. Treasury and other governmental agencies) as well as disruption in the liquidity and functioning of U.S. financial markets, may adversely impact prepayment penalty income, mortgage banking income, income from fiduciary activities, the value of securities, deposits and other financial instruments, in addition to the loan demand and the performance of our loan portfolio, and the interest rate sensitivity of our consolidated balance sheet as well as reduce net interest margins;
•changes in the federal, state, or local tax laws may adversely affect the fair values of net deferred tax assets and obligations of state and political subdivisions held in Park's investment securities portfolio and otherwise negatively impact our financial performance;
-37-
•the impact of the changes in federal, state and local governmental policy, including the regulatory landscape, capital markets, elevated government debt, potential changes in tax legislation that may increase tax rates, infrastructure spending and social programs;
•changes in laws or requirements imposed by Park's regulators impacting Park's capital actions, including dividend payments and stock repurchases;
•changes in consumer spending, borrowing and saving habits, whether due to changes in retail distribution strategies, consumer preferences and behaviors, changes in business and economic conditions, legislative and regulatory initiatives, or other factors may be different than anticipated;
•changes in customers', suppliers', and other counterparties' performance and creditworthiness, and Park's expectations regarding future credit losses and our allowance for credit losses, may be different than anticipated due to the continuing impact of and the various responses to inflationary pressures;
•Park may have more credit risk and higher credit losses to the extent there are loan concentrations by location or industry of borrowers or collateral;
•the volatility from quarter to quarter of mortgage banking income, whether due to interest rates, demand, the fair value of mortgage loans, or other factors;
•the adequacy of our internal controls and risk management program in the event of changes in the market, economic, operational (including those which may result from our associates working remotely), asset/liability repricing, legal, compliance, strategic, cybersecurity, liquidity, credit and interest rate risks associated with Park's business;
•competitive pressures among financial services organizations could increase significantly, including product and pricing pressures (which could in turn impact our credit spreads), changes to third-party relationships and revenues, changes in the manner of providing services, customer acquisition and retention pressures, and Park's ability to attract, develop and retain qualified banking professionals;
•uncertainty regarding the nature, timing, cost and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of Park and our subsidiaries, including major reform of the regulatory oversight structure of the financial services industry and changes in laws and regulations concerning taxes, FDIC insurance premium levels, pensions, bankruptcy, consumer protection, rent regulation and housing, financial accounting and reporting, environmental protection, insurance, bank products and services, bank and bank holding company capital and liquidity standards, fiduciary standards, securities and other aspects of the financial services industry, specifically the reforms provided for in the Coronavirus Aid, Relief and Economic Security (CARES) Act and the follow-up legislation in the Consolidated Appropriations Act, 2021, the American Rescue Plan Act of 2021, the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and the Basel III regulatory capital reforms, as well as regulations already adopted and which may be adopted in the future by the relevant regulatory agencies, including the Consumer Financial Protection Bureau, the Office of the Comptroller of the Currency, the Federal Deposit Insurance Corporation, and the Federal Reserve Board, to implement the provisions of the CARES Act and the follow-up legislation in the Consolidated Appropriations Act, 2021, the provisions of the American Rescue Plan Act of 2021, the provisions of the Dodd-Frank Act, and the Basel III regulatory capital reforms;
•Park's ability to meet heightened supervisory requirements and expectations;
•the effect of changes in accounting policies and practices, as may be adopted by the Financial Accounting Standards Board (the "FASB"), the SEC, the Public Company Accounting Oversight Board and other regulatory agencies, may adversely affect Park's reported financial condition or results of operations;
•Park's assumptions and estimates used in applying critical accounting policies and modeling, including under the CECL model, which may prove unreliable, inaccurate or not predictive of actual results;
•the possibility that future credit losses may be higher than currently expected due to changes in economic assumptions;
•the impact of Park's ability to anticipate and respond to technological changes on Park's ability to respond to customer needs and meet competitive demands;
•operational issues stemming from and/or capital spending necessitated by the potential need to adapt to industry changes in information technology systems on which Park and our subsidiaries are highly dependent;
•the ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks, including those of Park's third-party vendors and other service providers, which may prove inadequate, and could adversely affect customer confidence in Park and/or result in Park incurring a financial loss;
•a failure in or breach of Park's operational or security systems or infrastructure, or those of our third-party vendors and other service providers, resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems, including as a result of cybersecurity attacks;
•the impact on Park's business and operating results of any costs associated with obtaining rights in intellectual property claimed by others and of the adequacy of Park's intellectual property protection in general;
•the existence or exacerbation of general geopolitical instability and uncertainty as well as the effect of trade policies (including the impact of potential or imposed tariffs, a U.S. withdrawal from or significant renegotiation of trade agreements, trade wars and other changes in trade regulations, closing of border crossings and changes in the relationship of the U.S. and its global trading partners);
•the impact on financial markets and the economy of any changes in the credit ratings of the U.S. Treasury obligations and other U.S. government-backed debt, as well as issues surrounding the levels of U.S., European and Asian government debt and concerns regarding the growth rates and financial stability of certain sovereign governments,
-38-
supranationals and financial institutions in Europe and Asia and the risk they may face difficulties servicing their sovereign debt;
•the effect of a fall in stock market prices on Park's asset and wealth management businesses;
•our litigation and regulatory compliance exposure, including the costs and effects of any adverse developments in legal proceedings or other claims, the costs and effects of unfavorable resolution of regulatory and other governmental examinations or other inquiries, and liabilities and business restrictions resulting from litigation and regulatory investigations;
•continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends;
•the impact on Park's business, personnel, facilities or systems of losses related to acts of fraud, scams and schemes of third parties;
•the impact of widespread natural and other disasters, pandemics, dislocations, regional or national protests and civil unrest (including any resulting branch closures or damages), military or terrorist activities or international hostilities (especially in light of the Russia-Ukraine conflict) on the economy and financial markets generally and on us or our counterparties specifically;
•a worsening of the U.S. economy due to financial, political, or other shocks;
•the effect of healthcare laws in the U.S. and potential changes for such laws which may increase our healthcare and other costs and negatively impact our operations and financial results;
•risk and uncertainties associated with Park's entry into new geographic markets with our most recent acquisitions, including expected revenue synergies and cost savings from recent acquisitions not being fully realized or realized within the expected time frame;
•uncertainty surrounding the transition from the London Inter-Bank Offered Rate (LIBOR) to an alternate reference rate;
•and other risk factors relating to the banking industry as detailed from time to time in Park's reports filed with the SEC including those described in "Item 1A. Risk Factors" of this Annual Report on Form 10-K.
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.
NON-U.S. GAAP FINANCIAL MEASURES
Management's discussion and analysis contains non-U.S. GAAP financial measures where management believes it to be helpful in understanding Park’s results of operations or financial position. Where non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measure, as well as the reconciliation to the comparable U.S. GAAP financial measure, can be found herein.
Items Impacting Comparability of Period Results
From time to time, revenue, expenses and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not result in the inclusion of an item as one impacting comparability of period results. For example, changes in the provision for / (recovery of) credit losses (aside from those related to former Vision Bank loan relationships), gains (losses) on equity securities, net, and asset valuation adjustments, reflect ordinary banking activities and are, therefore, typically excluded from consideration as items impacting comparability of period results.
Management believes the disclosure of items impacting comparability of period results provides a better understanding of Park's performance and trends and allows management to ascertain which of such items, if any, to include or exclude from an analysis of Park's performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance taking such items into account.
Items impacting comparability of the results of particular periods are not intended to be a complete list of items that may materially impact current or future period performance.
-39-
Non-U.S. GAAP Financial Measures
Park's management uses certain non-U.S. GAAP financial measures to evaluate Park's performance. Specifically, management reviews the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income.
Management has included in this Management's Discussion and Analysis of Financial Condition and Results of Operation, information relating to the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income for the years ended December 31, 2022 and December 31, 2021. For the purpose of calculating the return on average tangible equity, a non-GAAP financial measure, net income for each period is 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. For the purpose of calculating the return on average tangible assets, a non-GAAP financial measure, net income for each period is divided by average tangible assets during the period. Average tangible assets equals average assets during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating the tangible equity to tangible assets ratio, a non-GAAP financial measure, tangible equity is divided by tangible assets. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating pre-tax, pre-provision net income, a non-GAAP financial measure, income taxes and the provision for (recovery of) credit losses are added back to net income, in each case during the applicable period.
Management believes that the disclosure of the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-tax, pre-provision net income presents additional information to the reader of the consolidated financial statements, which, when read in conjunction with the consolidated financial statements prepared in accordance with U.S. GAAP, assists in analyzing Park's operating performance, ensures comparability of operating performance from period to period, and facilitates comparisons with the performance of Park's peer financial holding companies and bank holding companies, while eliminating certain non-operational effects of acquisitions. In the tables included within the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided a reconciliation of average tangible equity to average shareholders' equity, average tangible assets to average assets, tangible equity to total shareholders' equity, tangible assets to total assets, and pre-tax, pre-provision net income to net income solely for the purpose of complying with SEC Regulation G and not as an indication that the return on average tangible equity, the return on average tangible assets, the tangible equity to tangible assets ratio, and pre-provision net income are substitutes for the return on average equity, the return on average assets, the total shareholders' equity to total assets ratio, and net income, respectively, as determined in accordance with U.S. GAAP
FTE (fully taxable equivalent) Financial Measures
Interest income, yields, and ratios on a FTE basis are considered non-U.S. GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a corporate federal statutory tax rate of 21%. In the tables included within the "ANALYSIS OF EARNINGS - Net Interest Income" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided detail of FTE interest income solely for the purpose of complying with SEC Regulation G and not as an indication that FTE interest income, yields and ratios are substitutes for interest income, yields and ratios, as determined in accordance with U.S. GAAP.
Paycheck Protection Program ("PPP") Loans
Park originated $764.7 million in loans as part of the PPP. These loans are not typical of Park's loan portfolio in that they are part of a specific government program to support businesses during the COVID-19 pandemic and are 100% guaranteed by the Small Business Administration ("SBA"). As such, management considers growth in the loan portfolio excluding PPP loans, the total allowance for credit losses to total loans ratio (excluding PPP loans), and general reserve on collectively evaluated loans as a percentage of total collectively evaluated loans (excluding PPP loans) in addition to the related U.S. GAAP metrics which are not adjusted for PPP loans.
-40-
OVERVIEW
COVID-19 Considerations
During 2022 and 2021, Park provided calamity pay and special bonuses to certain associates related to the COVID-19 pandemic. The cost of the calamity pay and special bonuses was $747,000, $2.1 million and $3.6 million, for the years ended December 31, 2022, 2021, and 2020, respectively, and is included within "Salaries" expense.
Paycheck Protection Program
During 2020 and 2021, Park approved and funded 7,701 loans totaling $764.7 million as part of the PPP. For its assistance in making and retaining these loans, Park received an aggregate of $33.1 million in fees from the SBA, of which $3.0 million and $16.3 million were recognized within loan interest income during the years ended December 31, 2022 and 2021, respectively. At December 31, 2022, the remaining balance of PPP loans was $4.2 million.
Loan Modifications
During the COVID-19 pandemic, Park worked with borrowers and provided modifications in the form of either interest only deferral or principal and interest deferral, in each case, for initial periods of up to 90 days. As necessary, Park made available a second 90-day interest only deferral or principal and interest deferral bringing the total potential deferral period to six months. Modifications were structured in a manner to best address each individual customer's then current situation. A majority of these modifications were excluded from the troubled debt restructuring ("TDR") classification under Section 4013 of the CARES Act or under applicable interagency guidance of the federal banking regulators. The modified loans were considered current and continued to accrue interest during the deferral period. As of December 31, 2022, there were no loans which were still within the COVID-19 deferral period.
Financial Results by Segment
The following table reflects the net income (loss) by segment for the years ended December 31, 2022, 2021 and 2020. Park's segments include PNB and "All Other" which primarily consists of Park as the "Parent Company", GFSC and SEPH.
| Table 1 - Net Income (Loss) by Segment | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | ||||||||
| PNB | $ | 143,243 | $ | 159,461 | $ | 123,730 | |||||
| All Other | 5,108 | (5,516) | 4,193 | ||||||||
| Total Park | $ | 148,351 | $ | 153,945 | $ | 127,923 |
Highlights from the years ended December 31, 2022 and 2021 included:
•Net income for the year ended December 31, 2022 of $148.4 million represented a $5.6 million, or 3.6%, decrease compared to $153.9 million for the year ended December 31, 2021.
•Pre-tax, pre-provision net income for the year ended December 31, 2022 of $185.0 million represented a $8.7 million, or 4.9%, increase compared to $176.3 million for the year ended December 31, 2021.
•During the year ended December 31, 2022, Park recorded interest income of $3.1 million related to PPP loans, compared to $18.0 million during the year ended December 31, 2021.
•Park recognized a $5.6 million gain on the sale of OREO, net, during the year ended December 31, 2022 related to former Vision Bank relationships. There was no gain on the sale of OREO, net, related to former Vision Bank relationships during the the year ended December 31, 2021.
•Park recognized a $12.0 million OREO valuation markup during the year ended December 31, 2022 related to the foreclosure and subsequent sale of a property collateralizing a former Vision Bank relationship. There was no OREO valuation markup related to former Vision Bank relationships during the the year ended December 31, 2021.
•During the year ended December 31, 2022, Park recorded income of $1.2 million as a result of an annual Visa incentive, compared to $1.1 million during the year ended December 31, 2021.
•During the year ended December 31, 2022, Park recognized expense of $3.2 million related to one-time bonuses compared to $2.5 million during the year ended December 31, 2021.
-41-
•During the year ended December 31, 2022, Park incurred expenses of $1.8 million, reflecting direct expenses related to the collection of payments on former Vision Bank loan relationships, compared to $1.4 million for the year ended December 31, 2021.
•During each of the years ended December 31, 2022 and 2021, Park contributed $4.0 million to its charitable foundation.
•PNB loan growth (excluding PPP loans) of 5.0% for the year ended December 31, 2022 compared to a decrease in loans (excluding PPP loans) of 0.6% for the year ended December 31, 2021.
•PNB total deposits, including off balance sheet deposits, decreased 4.5% for the year ended December 31, 2022 compared to an increase of 7.1% for the year ended December 31, 2021.
•Continued good credit quality with net loan charge-offs as a percentage of average loans of 0.03% for the year ended December 31, 2022, compared to net loan recoveries as a percentage of average loans of 0.05% for the year ended December 31, 2021.
Net income for both the year ended December 31, 2022 and the year ended December 31, 2021 included several items of income and expense that impact the comparability of period results. These items are detailed in the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion provides additional information regarding the PNB segment, followed by additional information regarding All Other.
The Park National Bank (PNB)
The table below reflects PNB's net income for the years ended December 31, 2022, 2021 and 2020.
| Table 2 - PNB Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||
| Net interest income | $ | 350,646 | $ | 328,398 | $ | 326,375 | ||
| Provision for (recovery of) credit losses (1) | 5,834 | (8,554) | 30,813 | |||||
| Other income | 115,211 | 126,802 | 124,231 | |||||
| Other expense | 283,670 | 266,678 | 268,938 | |||||
| Income before income taxes | $ | 176,353 | $ | 197,076 | $ | 150,855 | ||
| Income tax expense | 33,110 | 37,615 | 27,125 | |||||
| Net income | $ | 143,243 | $ | 159,461 | $ | 123,730 |
(1) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses and the related provision for (recovery of) credit losses for all periods subsequent to the date of adoption were calculated utilizing this guidance.
Net interest income of $350.6 million for the year ended December 31, 2022 represented a $22.2 million, or 6.8%, increase compared to $328.4 million for the year ended December 31, 2021. The increase was a result of a $37.5 million increase in interest income, partially offset by a $15.3 million increase in interest expense.
The $37.5 million increase in interest income was primarily due to a $26.5 million increase in investment income and a $11.0 million increase in interest income on loans. The $26.5 million increase in investment income was primarily the result of a $254.1 million increase in average investments, including money market investments, from $2.00 billion for the year ended December 31, 2021 to $2.26 billion for the year ended December 31, 2022. The increase was also the result of an increase in the yield on investments, which increased 103 basis points to 2.56% for the year ended December 31, 2022, compared to 1.53% for the year ended December 31, 2021. The increase in interest income on loans was primarily the result of a $176.9 million increase in average loans, excluding PPP loans, from $6.75 billion for the year ended December 31, 2021 to $6.93 billion for the year ended December 31, 2022, as well as an increase in the yield on loans, excluding PPP loans, which increased 26 basis points to 4.57% for the year ended December 31, 2022, compared to 4.31% for the year ended December 31, 2021. These increases were partially offset by a $15.0 million decrease in interest and fee income from PPP loans, which was $3.1 million for the year ended December 31, 2022, compared to $18.0 million for the year ended December 31, 2021.
The $15.3 million increase in interest expense was primarily due to a $14.7 million increase in interest expense on deposits, as well as a $628,000 increase in interest expense on borrowings. The increase in interest expense on deposits was the result of a $108.2 million increase in average on-balance sheet interest bearing deposits from $5.25 billion for the year ended December 31, 2021, to $5.36 billion for the year ended December 31, 2022 as well as the result of an increase in the cost of deposits of 27
-42-
basis points, from 0.12% for the year ended December 31, 2021 to 0.39% for the year ended December 31, 2022. The increase in on-balance sheet interest bearing deposits was due an increase in transaction accounts, which was partially offset by decreases in both savings and time deposits. During the years ended December 31, 2022 and 2021, Park made the decision to continue its participation in a program to transfer deposits off-balance sheet, at the end of each quarter, in order to manage growth of the balance sheet.
The provision for credit losses of $5.8 million for the year ended December 31, 2022 represented a difference of $14.4 million, compared to a recovery of credit losses of $8.6 million for the year ended December 31, 2021. Refer to the “CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES" section for additional details regarding the level of the provision for (recovery of) credit losses recognized in each period presented above.
Other income of $115.2 million for the year ended December 31, 2022 represented a decrease of $11.6 million, or 9.1%, compared to $126.8 million for the year ended December 31, 2021. The $11.6 million decrease was primarily related to a $14.8 million decrease in other service income, which was primarily due to declines in fee income from mortgage loan originations and mortgage servicing rights, partially offset by increases in income from investor rate locks and mortgage loans held for sale. The decrease was also related to (i) a $1.7 million decrease in gain on equity securities, net; (ii) a $390,000 decrease in other miscellaneous income; and (iii) a $358,000 decrease in fiduciary income. These decreases were partially offset by increases of (i) $3.9 million in other components of net periodic benefit income; and (ii) $1.3 million in income from service charges on deposit accounts.
A summary of mortgage loan originations for each quarter of 2022 and 2021 and for the years ended December 31, 2022 and 2021 follows.
| Table 3 - PNB Mortgage Loan Originations | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | YTD 2022 | |||||||||
| Mortgage Loan Origination Volume | ||||||||||||||
| Sold | $ | 69,053 | $ | 50,013 | $ | 27,025 | $ | 13,051 | $ | 159,142 | ||||
| Portfolio | 53,498 | 63,104 | 90,551 | 56,134 | 263,287 | |||||||||
| Construction | 32,928 | 34,044 | 34,026 | 19,796 | 120,794 | |||||||||
| Service released | 4,660 | 4,580 | 2,537 | 2,961 | 14,738 | |||||||||
| Total mortgage loan originations | $ | 160,139 | $ | 151,741 | $ | 154,139 | $ | 91,942 | $ | 557,961 | ||||
| Refinances as a % of Total Mortgage Loan Originations | 41.7 | % | 25.9 | % | 24.0 | % | 22.8 | % | 29.4 | % | ||||
| Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | YTD 2021 | ||||||||||
| Mortgage Loan Origination Volume | ||||||||||||||
| Sold | $ | 191,116 | $ | 142,398 | $ | 123,757 | $ | 98,007 | $ | 555,278 | ||||
| Portfolio | 82,613 | 74,670 | 66,718 | 60,685 | 284,686 | |||||||||
| Construction | 28,987 | 37,266 | 28,486 | 24,816 | 119,555 | |||||||||
| Service released | 1,266 | 2,204 | 4,537 | 5,795 | 13,802 | |||||||||
| Total mortgage loan originations | $ | 303,982 | $ | 256,538 | $ | 223,498 | $ | 189,303 | $ | 973,321 | ||||
| Refinances as a % of Total Mortgage Loan Originations | 71.1 | % | 50.0 | % | 44.8 | % | 44.2 | % | 54.2 | % |
Total mortgage loan originations decreased $415.4 million, or 42.7%, to $558.0 million for the year ended December 31, 2022 compared to $973.3 million for the year ended December 31, 2021.
-43-
The table below reflects PNB's other expense for the years ended December 31, 2022 and 2021.
| Table 4 - PNB Other Expense Information | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | $ change | % change | |||||||
| Salaries | $ | 129,378 | $ | 120,949 | $ | 8,429 | 7.0 | % | |||
| Employee benefits | 40,066 | 40,895 | (829) | (2.0) | % | ||||||
| Occupancy expense | 13,842 | 12,555 | 1,287 | 10.3 | % | ||||||
| Furniture and equipment expense | 11,900 | 10,880 | 1,020 | 9.4 | % | ||||||
| Data processing fees | 32,293 | 30,202 | 2,091 | 6.9 | % | ||||||
| Professional fees and services | 23,774 | 19,980 | 3,794 | 19.0 | % | ||||||
| Marketing | 5,304 | 6,072 | (768) | (12.6) | % | ||||||
| Insurance | 5,397 | 5,621 | (224) | (4.0) | % | ||||||
| Communication | 3,857 | 3,498 | 359 | 10.3 | % | ||||||
| State tax expense | 4,327 | 3,821 | 506 | 13.2 | % | ||||||
| Amortization of intangible assets | 1,487 | 1,798 | (311) | (17.3) | % | ||||||
| Foundation contributions | 4,000 | 4,000 | — | — | % | ||||||
| Miscellaneous | 8,045 | 6,407 | 1,638 | 25.6 | % | ||||||
| Total other expense | $ | 283,670 | $ | 266,678 | $ | 16,992 | 6.4 | % |
Total other expense of $283.7 million for the year ended December 31, 2022 represented an increase of $17.0 million, or 6.4%, compared to $266.7 million for the year ended December 31, 2021. The increase in salaries expense was primarily related to increases in base salary expense and vacation accrual expense. The decrease in employee benefits expense was primarily related to a decrease in group insurance expense, partially offset by increases in payroll tax expense and other employee benefits, including retirement benefit expense. The increase in occupancy expense was primarily related to an increase in rental lease expense, including an impairment charge related to a leased office location. The increase in furniture and equipment expense was primarily related to an increase in depreciation expense. The increase in data processing fees was primarily related to an increase in software data processing expense, partially offset by a decrease in debit card processing expense. The increase in professional fees and services expense was primarily due to increases in legal expense, other fees and recruiting fees. The decrease in marketing expense was due to a decrease in advertising expenses. The increase in miscellaneous expense was due to increased expense for the allowance for unfunded lines of credit and increased training and travel-related expenses, which were partially offset by a decrease in operating lease depreciation expense.
-44-
The table below provides certain balance sheet information and financial ratios for PNB as of or for the years ended December 31, 2022 and 2021.
| Table 5 - PNB Balance Sheet Information and Financial Ratios | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | % change from 12/31/21 | ||||||
| Loans | $ | 7,141,362 | $ | 6,868,935 | 3.97 | % | |||
| Loans less PPP loans (1) | 7,137,156 | 6,794,515 | 5.04 | % | |||||
| Allowance for credit losses | 85,370 | 83,111 | 2.72 | % | |||||
| Net loans | 7,055,992 | 6,785,824 | 3.98 | % | |||||
| Investment securities | 1,796,613 | 1,807,392 | (0.60) | % | |||||
| Total assets | 9,815,951 | 9,538,217 | 2.91 | % | |||||
| Total deposits | 8,534,320 | 8,157,720 | 4.62 | % | |||||
| Average assets (2) | 10,011,932 | 9,814,766 | 2.01 | % | |||||
| Efficiency ratio (3) | 60.43 | % | 58.21 | % | 3.81 | % | |||
| Return on average assets | 1.43 | % | 1.62 | % | (11.73) | % |
(1) Excludes $4.2 million and $74.4 million of PPP loans at December 31, 2022 and December 31, 2021.
(2) Average assets for the years ended December 31, 2022 and 2021.
(3) 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 includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate. The taxable equivalent adjustments were $3.5 million for the year ended December 31, 2022 and $2.9 million for the year ended December 31, 2021.
Loans outstanding at December 31, 2022 were $7.14 billion, compared to $6.87 billion at December 31, 2021, an increase of $272.4 million, and compared to $7.10 billion at September 30, 2022, an increase of $38.9 million. Excluding $4.2 million, $5.7 million and $74.4 million of PPP loans at December 31, 2022, September 30, 2022 and December 31, 2021, respectively, loans outstanding were $7.14 billion at December 31, 2022, compared to $6.79 billion at December 31, 2021, an increase of $342.6 million, and compared to $7.10 billion at September 30, 2022, an increase of $40.4 million. The table below breaks out the change in loans outstanding, by loan type.
| Table 6 - PNB Loan Information | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, 2022 | September 30, 2022 | December 31, 2021 | $ change from 9/30/22 | % change from 9/30/22 | $ change from 12/31/21 | % change from 12/31/21 | |||||||||||||
| Home equity | $ | 167,232 | $ | 167,072 | $ | 165,691 | $ | 160 | 0.1 | % | $ | 1,541 | 0.9 | % | ||||||
| Installment | 1,921,059 | 1,948,819 | 1,685,687 | (27,760) | (1.4) | % | 235,372 | 14.0 | % | |||||||||||
| Real estate | 1,195,037 | 1,171,079 | 1,142,991 | 23,958 | 2.0 | % | 52,046 | 4.6 | % | |||||||||||
| Commercial (excluding PPP loans) (1) | 3,850,477 | 3,807,976 | 3,797,673 | 42,501 | 1.1 | % | 52,804 | 1.4 | % | |||||||||||
| PPP loans | 4,206 | 5,715 | 74,420 | (1,509) | (26.4) | % | (70,214) | (94.3) | % | |||||||||||
| Other | 3,351 | 1,842 | 2,473 | 1,509 | 81.9 | % | 878 | 35.5 | % | |||||||||||
| Total loans | $ | 7,141,362 | $ | 7,102,503 | $ | 6,868,935 | $ | 38,859 | 0.5 | % | $ | 272,427 | 4.0 | % | ||||||
| Total loans (excluding PPP loans) (1) | $ | 7,137,156 | $ | 7,096,788 | $ | 6,794,515 | $ | 40,368 | 0.6 | % | $ | 342,641 | 5.0 | % |
(1) Excludes $4.2 million of PPP loans at December 31, 2022, $5.7 million of PPP loans at September 30, 2022, and $74.4 million of PPP loans at December 31, 2021.
PNB's allowance for credit losses increased by $2.3 million, or 2.7%, to $85.4 million at December 31, 2022, compared to $83.1 million at December 31, 2021. Net charge-offs were $3.6 million, or 0.05% of total average loans, for the year ended December 31 2022 and net recoveries were $640,000, or 0.01% of total average loans, for the year ended December 31, 2021. Refer to the “CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES" section for additional information regarding PNB's loan portfolio and the level of provision for credit losses recognized in each period presented.
Total deposits at December 31, 2022 were $8.53 billion, compared to $8.16 billion at December 31, 2021, an increase of $376.6 million, or 4.6%. Total deposits at December 31, 2022 were $8.53 billion, compared to $8.61 billion at September 30, 2022, a
-45-
decrease of $72.0 million, or 0.8%. During the years ended December 31, 2022 and 2021, Park made the decision to continue participation in two programs to transfer deposits off-balance sheet in order to manage growth of the balance sheet, as deposits increased significantly throughout the COVID-19 pandemic. At December 31, 2022, September 30, 2022 and December 31, 2021, Park had $195.9 million, $766.2 million, and $983.1 million, respectively, in deposits which were off-balance sheet. Total deposits would have decreased $410.5 million, or 4.5%, compared to December 31, 2021 had the $195.9 million and $983.1 million in deposits remained on the balance sheet at the respective dates. Total deposits would have decreased $642.2 million, or 6.9%, compared to September 30, 2022 had the $195.9 million and $766.2 million in deposits remained on the balance sheet at the respective dates. The table below breaks out the change in deposit balances, by deposit type.
| Table 7 - PNB Deposit Information | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | December 31, 2022 | September 30, 2022 | December 31, 2021 | $ change from 9/30/22 | % change from 9/30/22 | $ change from 12/31/21 | % change from 12/31/21 | ||||||||||||||
| Non-interest bearing deposits | $ | 3,374,269 | $ | 3,435,307 | $ | 3,320,413 | $ | (61,038) | (1.8) | % | $ | 53,856 | 1.6 | % | |||||||
| Transaction accounts | 1,988,106 | 1,989,340 | 1,502,876 | (1,234) | (0.1) | % | 485,230 | 32.3 | % | ||||||||||||
| Savings | 2,617,500 | 2,568,404 | 2,622,771 | 49,096 | 1.9 | % | (5,271) | (0.2) | % | ||||||||||||
| Certificates of deposit | 554,445 | 613,222 | 711,660 | (58,777) | (9.6) | % | (157,215) | (22.1) | % | ||||||||||||
| Total deposits | $ | 8,534,320 | $ | 8,606,273 | $ | 8,157,720 | $ | (71,953) | (0.8) | % | $ | 376,600 | 4.6 | % | |||||||
| Off balance sheet deposits | 195,937 | 766,184 | 983,053 | (570,247) | (74.4) | % | (787,116) | (80.1) | % | ||||||||||||
| Total deposits including off balance sheet deposits | $ | 8,730,257 | $ | 9,372,457 | $ | 9,140,773 | $ | (642,200) | (6.9) | % | $ | (410,516) | (4.5) | % |
All Other
The table below summarizes the All Other net income (loss) for the years ended December 31, 2022, 2021, and 2020.
| Table 8 - All Other Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||
| Net interest (expense) income | $ | (3,587) | $ | 1,495 | $ | 1,255 | ||
| Recovery of credit losses (1) | (1,277) | (3,362) | (18,759) | |||||
| Other income | 20,724 | 3,142 | 1,433 | |||||
| Other expense | 14,308 | 16,840 | 17,657 | |||||
| Net income (loss) before income tax benefit | $ | 4,106 | $ | (8,841) | $ | 3,790 | ||
| Income tax benefit | (1,002) | (3,325) | (403) | |||||
| Net income (loss) | $ | 5,108 | $ | (5,516) | $ | 4,193 |
(1) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses and the related recovery of credit losses for all periods subsequent to the date of adoption were calculated utilizing this guidance.
The net interest (expense) income for All Other included, for all periods presented, interest income on subordinated debt investments in PNB, which was eliminated in the consolidated Park National Corporation totals, as well as interest income on GFSC loans and SEPH impaired loan relationships. The net interest (expense) income for All Other also included interest expense on $175.0 million aggregate principal amount of 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 issued by Park in August 2020 (the "Park Subordinated Notes").
Net interest (expense) income reflected net interest expense of $3.6 million for the year ended December 31, 2022, compared to net interest income of $1.5 million for the year ended December 31, 2021. The change was largely the result of a decrease of $4.2 million in loan interest income related to payment collections at SEPH and a decrease of $929,000 in net interest income from GFSC, partially offset by a decrease in interest expense on borrowings of $58,000 mainly related to the Park Subordinated Notes.
Refer to the “CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES" section for additional information regarding the All Other loan portfolio and the level of recovery of credit losses recognized in each period presented.
All Other had other income of $20.7 million for the year ended December 31, 2022, compared to $3.1 million for the year
-46-
ended December 31, 2021. The change was largely due to (i) a $12.0 million increase in income from an OREO valuation markup; (ii) a $5.6 million increase in gain on the sale of OREO, net; (iii) a $749,000 increase in income from bank owned life insurance, mainly related to a death benefit payout; and (iv) a $304,000 increase in gain on equity securities carried at fair value or modified cost, which went from a $361,000 gain for the year ended December 31, 2021 to a $665,000 gain for the year ended December 31, 2022. The foregoing increases were partially offset by a $594,000 decrease in income due to an OREO devaluation and a $634,000 decrease in income related to partnership investments, which went from a $857,000 gain for the year ended December 31, 2021 to a $223,000 gain for the year ended December 31, 2022.
All Other had other expense of $14.3 million for the year ended December 31, 2022, compared to $16.8 million for the year ended December 31, 2021. The decrease was largely due to (i) a $715,000 decrease in salaries expense, (ii) a $460,000 decrease in occupancy expense, (iii) a $408,000 decrease in professional fees and services, (iv) a $284,000 decrease in employee benefits expense and (v) a $280,000 decrease in other insurance expense.
The table below provides certain balance sheet information for All Other as of or for the years ended December 31, 2022 and 2021.
| Table 9 - All Other Balance Sheet Information | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | % change from 12/31/21 | ||||||
| Loans | $ | 529 | $ | 2,187 | (75.81) | % | |||
| Allowance for credit losses | 9 | 86 | (89.53) | % | |||||
| Net loans | 520 | 2,101 | (75.25) | % | |||||
| Total assets | 39,042 | 22,037 | 77.17 | % | |||||
| Average assets (1) | 32,276 | 32,692 | (1.27) | % |
(1) Average assets for the years ended December 31, 2022 and 2021, respectively.
Park National Corporation
The table below summarizes Park's net income for the years ended December 31, 2022, 2021, and 2020.
| Table 10 - Park Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||
| Net interest income | $ | 347,059 | $ | 329,893 | $ | 327,630 | ||
| Provision for (recovery of) credit losses (1) | 4,557 | (11,916) | 12,054 | |||||
| Other income | 135,935 | 129,944 | 125,664 | |||||
| Other expense | 297,978 | 283,518 | 286,595 | |||||
| Income before income taxes | $ | 180,459 | $ | 188,235 | $ | 154,645 | ||
| Income tax expense | 32,108 | 34,290 | 26,722 | |||||
| Net income | $ | 148,351 | $ | 153,945 | $ | 127,923 |
(1) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses and the related provision for (recovery of) credit losses for all periods subsequent to the date of adoption were calculated utilizing this guidance.
DIVIDENDS ON COMMON SHARES
Cash dividends declared on Park's common shares were $4.66 in 2022, $4.52 in 2021 and $4.28 in 2020. The quarterly cash dividend on Park's common shares was $1.04 per share for the first, second and third quarter of 2022, and $1.54 per share for the fourth quarter of 2022. The fourth quarter of 2022 included a one-time special cash dividend of $0.50 per share. This was the fifth year in a row that Park has declared a special cash dividend ($0.50 in 2022, $0.20 twice in 2021, $0.20 in both 2020 and 2019, and $0.25 in 2018), which began in 2018 when the corporate federal income tax rate was reduced from 35% to 21% and has continued each year that the tax rates have remained at the lower level. The quarterly cash dividend on Park's common shares was $1.23 per share for the first quarter of 2021, $1.03 per share for the second and third quarter of 2021, and $1.23 per share for the fourth quarter of 2021. The first and fourth quarters of 2021 included a one-time special cash dividend of $0.20 per share. The quarterly cash dividend on Park's common shares was $1.22 per share for the first quarter of 2020, and $1.02 per share for the second, third, and fourth quarter of 2020. The first quarter of 2020 included a one-time special cash dividend of
-47-
$0.20 per share. Please see the discussion of limitations on Park's ability to pay dividends in the section captioned "Supervision and Regulation of Park and its Subsidiaries – Limits on Dividends and Other Payments" in "ITEM 1. BUSINESS" of this Annual Report on Form 10-K.
CRITICAL ACCOUNTING POLICIES
The significant accounting policies used in the development and presentation of Park’s consolidated financial statements are listed in "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA." The accounting and reporting policies of Park conform with U.S. GAAP and general practices within the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.
The COVID-19 pandemic and subsequent economic uncertainty have caused significant, unprecedented disruption around the world that has affected daily living and negatively impacted the global economy. Additionally, geopolitical conflict (including the conflict in Ukraine) and inflationary pressures have added uncertainty to the overall economic environment. The effects of the COVID-19 pandemic, geopolitical conflict, and inflationary pressures may meaningfully impact significant estimates such as the allowance for credit losses, goodwill, and pension plan obligations and related expenses.
Allowance for Credit Losses: Park believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
One of the most significant judgments impacting the ACL estimate is the economic forecast for Ohio unemployment, Ohio GDP, and Ohio HPI. Changes in the economic forecast could significantly affect the estimated credit losses which could potentially lead to materially different allowance levels from one reporting period to the next.
In calculating the ACL, management weighs several different scenarios, including a baseline (most likely) scenario and an adverse scenario. To create hypothetical sensitivity analyses, management calculated a quantitative allowance using a 100% weighting applied to a baseline scenario and a quantitative allowance using a 100% weighting applied to an adverse scenario. The adverse scenario assumes among other things that: (1) the military conflict between Russia and Ukraine worsens significantly and persists longer than anticipated resulting in a disruption in oil supply, exports of goods and food, and increased inflation; (2) supply chain issues erode, with increased shortages of many goods, also boosting inflation; (3) inflation remains elevated, which leads to a recession and increased unemployment; (4) the Federal Reserve Board continues to increase interest rates, at a higher degree than the baseline scenario, to combat high inflation affecting consumer spending as well as causing businesses to have higher costs associated with obtaining capital, therefore slowing down growth; and (5) new cases, hospitalizations and deaths from COVID-19 start to rise significantly again, slowing growth in spending on air travel, retail and hotels. The adverse scenario forecasts Ohio unemployment for the next twelve months to range from 6.4% to 8.5%. Excluding consideration of general reserve adjustments, this sensitivity analysis would result in a hypothetical increase in Park's ACL of $27.5 million as of December 31, 2022 if only the adverse scenario was used. Excluding consideration of general reserve adjustments, a corresponding $27.5 million decrease in Park's ACL would occur in a hypothetical scenario if only the baseline (most likely) scenario was used.
Refer to the “CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES” section within this "ITEM 7: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" for additional discussion.
Goodwill: Management believes that the accounting for goodwill also involves a higher degree of judgment than most other significant accounting policies. U.S. GAAP establishes standards for the impairment assessment of goodwill. Goodwill arising
-48-
from business combinations represents the value attributable to unidentifiable intangible assets in each business acquired. Park’s goodwill, as of December 31, 2022, relates to the value inherent in the banking industry and that value is dependent upon the ability of Park’s national bank subsidiary, PNB, to provide quality, cost-effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base, the inability to deliver cost-effective services over sustained periods or significant credit problems could lead to impairment of goodwill that could, in turn, adversely impact earnings in future periods.
U.S. GAAP requires an annual evaluation of goodwill for impairment, or more frequently if events or changes in circumstances indicate that the asset might be impaired. Park evaluates goodwill for impairment during the second quarter of each year, with financial data as of March 31. Based on the qualitative analysis performed as of April 1, 2022, the Company determined that goodwill for Park's reporting unit, PNB, was not impaired. The fair value of the goodwill, which resides on the books of PNB, is evaluated for potential impairment by reviewing the past and projected operating results for PNB, deposit and loan totals for PNB and banking industry comparable information.
Pension Plan: The determination of pension plan obligations and related expenses requires the use of assumptions to estimate the amount of benefits that employees will earn while working, as well as the present value of those benefits. Annual pension expense is principally based on four components: (1) the value of benefits earned by employees for working during the year (service cost), (2) the increase in the liability due to the passage of time (interest cost), and (3) other gains and losses, reduced by (4) the expected return on plan assets for our pension plan.
Significant assumptions used to measure our annual pension expense include:
•the interest rate used to determine the present value of liabilities (discount rate);
•certain employee-related factors, such as turnover, retirement age and mortality;
•the expected return on assets in our funded pension plan; and
•the rate of salary increases where benefits are based on earnings.
The most significant of these assumptions are the discount rate and the expected return on assets. The discount rate utilized for the December 31, 2022 calculation was 5.32% and the expected return on plan assets was 6.92%. Presented below is the estimated impact on Park's projected benefit obligation ("PBO") and 2023 pension expense assuming changes in the significant assumptions.
| Table 11-Pension Sensitivity | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Discount Rate | Expected Return on Plan Assets | ||||||||||||
| (In thousands) | - 25 BPS | +25 BPS | - 50 BPS | +50 BPS | |||||||||
| Change in PBO | $ | 3,270 | $ | (3,110) | N.A. | N.A. | |||||||
| Change in Pension Expense | 70 | (70) | $ | 1,020 | $ | (1,020) |
Our assumptions reflect our historical experience and management’s best judgment regarding future expectations. Due to the significant management judgment involved, our assumptions could have a material impact on the measurement of our pension plan expense and obligation.
ABOUT OUR BUSINESS
Through our national bank subsidiary, PNB, Park is engaged in a general commercial banking and trust business, primarily in Ohio, Kentucky, North Carolina and South Carolina, with the exception of nationwide aircraft loans and nationwide asset-based lending to consumer finance companies. Management believes there are a significant number of consumers and businesses that seek long-term relationships with community-based financial institutions of quality and strength. While not engaging in activities such as foreign lending, nationally syndicated loans or investment banking, Park attempts to meet the needs of our customers for commercial, real estate and consumer loans, and investment, fiduciary and deposit services.
Park’s subsidiaries compete for deposits and loans with other banks, savings associations, credit unions and other types of financial institutions. At December 31, 2022, Park operated 96 financial service offices (including those of PNB and Scope Leasing, Inc. ("Scope Aircraft Finance")) and a network of 115 automated teller machines in 26 Ohio counties, four North Carolina counties, four South Carolina counties and one Kentucky county. SEPH and Guardian each operated one administrative office, located in Newark, Ohio.
-49-
SOURCE OF FUNDS
Deposits: Park’s major source of funds is deposits from individuals, businesses and local government entities. These deposits consist of non-interest bearing and interest bearing deposits.
Average total deposits were $8,450 million in 2022, compared to $8,187 million in 2021 and $7,633 million in 2020. The table below provides a summary of deposit balances as of December 31, 2022 and 2021, along with the change over the past year.
| Table 12 - Year-End Deposits | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2022 | 2021 | Change | ||||||||
| Non-interest bearing checking | $ | 3,074,276 | $ | 3,066,419 | $ | 7,857 | |||||
| Interest bearing transaction accounts | 1,988,106 | 1,502,876 | 485,230 | ||||||||
| Savings | 2,616,563 | 2,622,108 | (5,545) | ||||||||
| Time deposits | 554,445 | 711,660 | (157,215) | ||||||||
| Other | 1,325 | 1,465 | (140) | ||||||||
| Total | $ | 8,234,715 | $ | 7,904,528 | $ | 330,187 | |||||
| Off balance sheet deposits | 195,937 | 983,053 | (787,116) | ||||||||
| Total deposits including off balance sheet deposits | $ | 8,430,652 | $ | 8,887,581 | $ | (456,929) |
During the years ended December 31, 2022 and 2021, Park made the decision to participate in two programs in order to manage growth of the balance sheet, as deposits increased significantly throughout the COVID-19 pandemic. At December 31, 2022 and December 31, 2021, Park had $195.9 million and $983.1 million, respectively, in off balance sheet deposits. Total deposits would have decreased $456.9 million, or 5.1%, compared to December 31, 2021 had the $195.9 million and $983.1 million in deposits remained on the balance sheet.
The average interest rate paid on interest bearing deposits was 0.39% in 2022, compared to 0.12% in 2021 and 0.41% in 2020. The average cost of interest bearing deposits for each quarter of 2022 was 0.81% for the fourth quarter, 0.46% for the third quarter, 0.16% for the second quarter and 0.08% for the first quarter.
As of December 31, 2022 and 2021, approximately $2.4 billion and $1.7 billion, respectively, of our deposit portfolio was uninsured. The uninsured amounts, those in excess of the $250,000 FDIC insurance limit, are estimates based on the methodologies used for the Corporation's regulatory reporting requirements.
The following table provides a summary of the portion of the Corporation's time deposits, by account, that are in excess of the FDIC insurance limit of $250,000, by remaining time until maturity, as of December 31, 2022:
| Table 13 - Maturities of Time Deposits in Excess of FDIC Insurance Limit | |||
|---|---|---|---|
| December 31 (In thousands) | 2022 | ||
| 3 months or less | $ | 3,849 | |
| Over 3 months through 6 months | 7,898 | ||
| Over 6 months through 12 months | 12,255 | ||
| Over 12 months | 20,027 | ||
| Total | $ | 44,029 |
Short-Term Borrowings: Short-term borrowings consist of securities sold under agreements to repurchase, Federal Home Loan Bank advances, Federal Funds purchased and other borrowings. These funds are used to manage the Corporation’s liquidity needs and interest rate sensitivity risk. The average rate paid on short-term borrowings generally moves closely with changes in market interest rates for short-term investments. The average rate paid on short-term borrowings was 0.67% in 2022, compared to 0.27% in 2021 and 0.40% in 2020. The year-end balance for short-term borrowings was $227 million at December 31, 2022, compared to $239 million at December 31, 2021 and $342 million at December 31, 2020.
Long-Term Debt: Long-term debt primarily consists of borrowings from the Federal Home Loan Bank. In addition, Park had a term note with another financial institution which was paid off on August 2, 2021. The average balance of long-term debt and the average cost of long-term debt include the subordinated notes discussed in the following section. In 2022, the average
-50-
balance of long-term debt was $188 million, compared to $206 million in 2021 and $216 million in 2020. The average interest rate paid on long-term debt was 4.69% in 2022, compared to 4.32% in 2021 and 3.55% in 2020. Average total debt (long-term and short-term) was $396 million in 2022, compared to $493 million in 2021 and $495 million in 2020. Average total debt decreased by $97.4 million, or 19.8%, in 2022 compared to 2021, and decreased by $2 million, or 0.3%, in 2021 compared to 2020. Average long-term debt was 48% of average total debt in 2022, compared to 42% of average total debt in 2021 and 44% of average total debt in 2020.
Subordinated Notes: Park assumed, with the 2007 acquisition of Vision's parent holding company, $15.5 million of floating rate junior subordinated notes. The $15.5 million of junior subordinated notes were purchased by Vision Bancshares Trust I ("Trust I") following the issuance of Trust I's $15.0 million of floating rate preferred securities. The interest rate on these junior subordinated notes adjusts every quarter at 148 basis points above the three-month LIBOR interest rate. The maturity date for the junior subordinated notes is December 30, 2035 and since December 30, 2010, Park has had the right to prepay the junior subordinated notes, without penalty. These junior subordinated notes qualify as Tier 1 capital under current Federal Reserve Board guidelines.
On August 20, 2020, Park completed the issuance and sale of $175 million aggregate principal amount of its 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 (the "Subordinated Notes"). The Subordinated Notes initially bear a fixed interest rate of 4.50% per year, payable semi-annually in arrears on March 1 and September 1 of each year, commencing on March 1, 2021. Commencing on September 1, 2025, the Subordinated Notes will bear interest at a floating rate per annum equal to the Benchmark rate, which is expected to be Three-Month Term SOFR, plus a spread of 439 basis points for each quarterly interest period during the floating rate period, payable quarterly in arrears; provided, however, that if the Benchmark rate is less than zero, then the Benchmark rate will be deemed to be zero. The Company may, at its option, beginning with the interest payment date of September 1, 2025 and on any interest payment date thereafter, redeem the Subordinated Notes, in whole or in part, from time to time, subject to obtaining the prior approval of the Federal Reserve Board to the extent the approval of the Federal Reserve Board is then required under the capital adequacy rules of the Federal Reserve Board, at a redemption price equal to 100% of the principal amount of the Subordinated Notes being redeemed, plus accrued and unpaid interest thereon to but excluding the date of redemption. The Subordinated Notes qualify as Tier 2 capital for Park under the Federal Reserve Board's capital adequacy rules.
See "Note 18 - Subordinated Notes" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information about the Subordinated Notes.
Shareholders' Equity: The ratio of total shareholders' equity to total assets was 10.85% at December 31, 2022, compared to 11.62% at December 31, 2021 and 11.21% at December 31, 2020. The ratio of tangible shareholders’ equity [shareholders' equity ($1,069.2 million) less goodwill ($159.6 million) and other intangible assets ($6.0 million)] to tangible assets [total assets ($9,855.0 million) less goodwill ($159.6 million) and other intangible assets ($6.0 million)] was 9.33% at December 31, 2022, compared to 10.05% at December 31, 2021 and 9.57% at December 31, 2020.
In accordance with U.S. GAAP, Park reflects any unrealized holding gain or loss on AFS debt securities, any unrealized net holding gain or loss on cash flow hedging derivatives and any change in the funded status of Park's Pension Plan, in each case, net of income taxes, as accumulated other comprehensive (loss) income which is part of Park’s shareholders’ equity.
The unrealized net holding loss, net of income taxes, on AFS debt securities was $95.7 million at year-end 2022, compared to an unrealized net holding gain, net of income taxes, of $21.2 million at year-end 2021 and of $40.7 million at year-end 2020.
The unrealized net holding loss, net of income taxes, on cash flow hedging derivatives was zero at year-end 2022, compared to $206,000 at year-end 2021 and $698,000 at year-end 2020.
In accordance with U.S. GAAP, Park adjusts accumulated other comprehensive (loss) income to recognize the net actuarial gain or loss and prior service cost or credit reflected in the funding status of Park’s pension plan. See "Note 21 - Benefit Plans" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for information on the accounting for Park’s pension plan. Pertaining to the funding status of the pension plan, Park recognized net other comprehensive loss of $888,000 in 2022, compared to net other comprehensive income of $28.6 million in 2021, and net other comprehensive loss of $7.7 million in 2020.
The net other comprehensive loss in 2022 was largely due to $1.9 million in prior service cost, as a result of plan amendments, partially offset by a $784,000 net actuarial gain. The $784,000 net actuarial gain was due to lower than expected investment
-51-
returns on pension plan assets which were more than offset by a decrease in benefit obligations due to assumption changes. The net other comprehensive gain in 2021 was due to greater than expected investment returns on pension plan assets as well as a net decrease in the benefit obligation due to assumption changes. The net other comprehensive loss in 2020 was due to changes in actuarial assumptions which were partially offset by increased investment returns on pension plan assets.
At year-end 2022, the balance in accumulated other comprehensive loss pertaining to the pension plan was an unrealized loss of $6.7 million, compared to $5.8 million at December 31, 2021 and $34.4 million at December 31, 2020.
INVESTMENT OF FUNDS
Loans: Average loans were $6,956 million in 2022, compared to $7,015 million in 2021 and $6,990 million in 2020. The average yield on average loan balances was 4.65% in 2022, compared to 4.53% in 2021 and 4.71% in 2020. Approximately 42% of Park’s loan balances mature or reprice within one year (see Table 38). The average yield on average loan balances for each quarter of 2022 was 5.00% for the fourth quarter, 4.72% for the third quarter, 4.57% for the second quarter and 4.31% for the first quarter.
Loan interest income for 2022, 2021, and 2020 included $3.7 million, $8.0 million and $453,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $1.8 million, $3.3 million and $4.4 million, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2022, 2021 and 2020 included interest and fee income related to PPP loans of $3.1 million, $18.0 million and $16.7 million, respectively. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 4.55%, 4.27% and 4.63%, for the years ended December 31, 2022, 2021, and 2020. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 4.94% for the fourth quarter of 2022, 4.64% for the third quarter of 2022, 4.36% for the second quarter of 2022, and 4.22% for the first quarter of 2022.
At December 31, 2022, loan balances were $7,142 million, compared to $6,871 million at year-end 2021, an increase of $271 million, or 3.9%. Excluding $4.2 million and $74.4 million of PPP loans at December 31, 2022 and 2021, respectively, loans outstanding at December 31, 2022 were $7,138 million, compared to $6,797 million, an increase of $341 million, or 5.0%. At December 31, 2021, loan balances were $6,871 million, compared to $7,178 million at year-end 2020, a decrease of $307 million, or 4.3%. Excluding $74.4 million and $331.6 million of PPP loans at December 31, 2021 and 2020, respectively, loans outstanding at December 31, 2021 were $6,797 million, a decrease of $49 million, or 0.7%, compared to $6,846 million at December 31, 2020.
The table below reports year-end loan balances by type of loan for the past three years.
| Table 14 - Loans by Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2022 | 2021 | 2020 | ||||||||
| Commercial, financial and agricultural | $ | 1,300,933 | $ | 1,298,626 | $ | 1,588,989 | |||||
| Construction real estate | 325,415 | 321,786 | 343,421 | ||||||||
| Residential real estate | 1,796,871 | 1,738,707 | 1,813,044 | ||||||||
| Commercial real estate | 1,794,054 | 1,801,792 | 1,748,189 | ||||||||
| Consumer | 1,904,981 | 1,689,679 | 1,659,704 | ||||||||
| Leases | 19,637 | 20,532 | 24,438 | ||||||||
| Total loans | $ | 7,141,891 | $ | 6,871,122 | $ | 7,177,785 | |||||
| PPP loans (1) | 4,206 | 74,420 | 331,571 | ||||||||
| Total loans less PPP loans | $ | 7,137,685 | $ | 6,796,702 | $ | 6,846,214 |
(1) PPP loans are included in Commercial, financial and agricultural above.
On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans decreased by $1.8 million, or 0.1%, in 2022. The decrease in 2022 was due to a decrease in commercial real estate loans of $7.7 million, which were partially offset by an increase in commercial, financial and agricultural loans of $2.3 million and an increase in construction real estate loans of $3.6 million. On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans decreased by $258 million, or 7.0%, in 2021. The decrease in 2021 was due to a decrease in commercial, financial and agricultural loans of $290.4 million and a decrease in construction real estate loans of $21.6 million, which were partially offset by an increase in commercial real estate loans of
-52-
$53.6 million. Included within commercial, financial and agricultural loans were $4.2 million, $74.4 million and $331.6 million of PPP loans. Excluding $4.2 million, $74.4 million and $331.6 million of PPP loans at December 31, 2022, 2021 and 2020, respectively, commercial, financial and agricultural loans increased $72.5 million, or 5.9%, in 2022 and decreased $33 million, or 2.6% in 2021.
Consumer loans increased by $215.3 million, or 12.7%, in 2022 and increased $30.0 million, or 1.8%, in 2021. The increase in consumer loans in each of 2022 and 2021 was primarily due to an increase in automobile lending in Ohio.
Residential real estate loans increased by $58.2 million, or 3.3%, in 2022 and decreased by $74.3 million, or 4.1%, in 2021. The increase in 2022 was due to an increase in mortgage loans secured by residential real estate of $41.8 million, an increase in commercial loans secured by residential real estate of $16.4 million, and an increase in home equity loans secured by residential real estate of $1.5 million, partially offset by a decrease in installment loans secured by residential real estate of $1.6 million.
Leases decreased by $895,000 to $19.6 million in 2022, and decreased $3.9 million to $20.5 million in 2021.
The table below summarizes the distribution of maturities for loan segments as of December 31, 2022:
| Table 15 - Loan Maturity Distribution | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less (1) | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| December 31, 2022 | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||
| Commercial, financial and agricultural | $ | 304,912 | $ | 751,751 | $ | 146,815 | $ | 97,455 | $ | 1,300,933 | ||||||||
| Construction real estate | 69,194 | 66,946 | 85,953 | 103,322 | 325,415 | |||||||||||||
| Residential real estate | 49,832 | 180,006 | 809,857 | 757,176 | 1,796,871 | |||||||||||||
| Commercial real estate | 56,331 | 355,898 | 729,526 | 652,299 | 1,794,054 | |||||||||||||
| Consumer | 27,506 | 777,683 | 1,079,682 | 20,110 | 1,904,981 | |||||||||||||
| Leases | 3,103 | 15,596 | 938 | — | 19,637 | |||||||||||||
| Total loans and leases | $ | 510,878 | $ | 2,147,880 | $ | 2,852,771 | $ | 1,630,362 | $ | 7,141,891 |
(1) Nonaccrual loans of $79.7 million are included within the one year or less classification above.
The table below summarizes the composition of the loan portfolio by fixed and adjustable rate as of December 31, 2022 that are contractually due after December 31, 2023:
| Table 16 - Amounts Due After One Year | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Fixed | Adjustable | Total | ||||||||
| Commercial, financial and agricultural | $ | 458,364 | $ | 537,657 | $ | 996,021 | |||||
| Construction real estate | 53,741 | 202,480 | 256,221 | ||||||||
| Residential real estate | 647,283 | 1,099,756 | 1,747,039 | ||||||||
| Commercial real estate | 474,398 | 1,263,325 | 1,737,723 | ||||||||
| Consumer | 1,873,290 | 4,185 | 1,877,475 | ||||||||
| Leases | 16,534 | — | 16,534 | ||||||||
| Total loans and leases | $ | 3,523,610 | $ | 3,107,403 | $ | 6,631,013 |
Investment Securities: Park’s investment securities portfolio is structured to minimize credit risk, provide liquidity and contribute to earnings. As conditions change over time, Park’s overall interest rate risk, liquidity needs and potential return on the investment portfolio will change. Management regularly evaluates the securities in the investment portfolio as circumstances evolve. Circumstances that could result in the sale of a security include: to better manage interest rate risk; to meet liquidity needs; or to improve the overall yield in the investment portfolio.
AFS debt securities are carried on the books at their estimated fair value with the unrealized holding gain or loss, net of income taxes, accounted for as accumulated other comprehensive (loss) income. The debt securities that are classified as AFS are free to be sold in future periods in carrying out Park’s investment strategies.
-53-
Beginning in 2021, Park began investing in the AAA and AA rated tranches of Collateralized Loan Obligations ("CLOs"). CLOs had a fair value as of December 31, 2022 of $516.5 million. Management closely monitors the credit status of these securities. At December 31, 2022 the market value over collateralization was greater than 119% for each CLO. The market value over collateralization is a measure of the overall CLO instrument and does not take into account tranche position, and our AAA or AA rated tranche is supported by subordinate tranches.
Average taxable debt investment securities were $1,475 million in 2022, compared to $1,060 million in 2021 and $858 million in 2020. The average yield on taxable debt investment securities was 2.44% in 2022, compared to 1.84% in 2021 and 2.31% in 2020. Average tax-exempt debt investment securities were $405 million in 2022, compared to $288 million in 2021 and $289 million in 2020. The average tax-equivalent yield on tax-exempt debt investment securities was 3.43% in 2022, compared to 3.65% in 2021 and 3.69% in 2020.
Total debt securities (at amortized cost) were $1,855 million at December 31, 2022, compared to $1,727 million at December 31, 2021 and compared to $1,008 million at December 31, 2020. Management purchased debt securities totaling $317 million in 2022, $954 million in 2021 and $354 million in 2020. Proceeds from repayments, redemptions and maturities of debt securities were $186 million in 2022, compared to $232 million in 2021 and $224 million in 2020.
There were no sales of AFS debt securities in 2022 or 2021. During 2020, Park sold certain AFS debt securities with a book value of $112.5 million at a gross loss of $64,000, and sold certain AFS debt securities with a book value of $196.4 million at a gross gain of $3.4 million.
For the years ended December 31, 2022, 2021, and 2020, the average tax-equivalent yield on the total investment portfolio was 2.66%, 2.22% and 2.66%, respectively. The weighted average remaining maturity of the total investment portfolio was 5.0 years at December 31, 2022, 4.8 years at December 31, 2021 and 3.5 years at December 31, 2020. Obligations of U.S. Government sponsored entities and U.S. Government sponsored entities' asset-backed securities were approximately 43.6% of the total investment portfolio at year-end 2022, 47.1% of the total investment portfolio at year-end 2021 and 66.9% of the total investment portfolio at year-end 2020.
Other investment securities (as shown on Park's Consolidated Balance Sheets) consist of restricted stock investments in the FHLB and the FRB and equity securities which include equity investments in limited partnerships which provide mezzanine funding. Total other investment securities were $87 million at December 31, 2022, compared to $61 million at December 31, 2021 and $65 million at December 31, 2020. Management purchased equity securities totaling $3.6 million in 2020. There were no equity security purchases in 2022 or 2021. There were no FRB stock purchases in 2022, 2021 or 2020. Proceeds from the redemption/repurchase of FHLB stock were $2.2 million in 2022, compared to $8.7 million in 2021 and $8.0 million in 2020.
"Gain on equity securities, net" on Park's Consolidated Statements of Income were $3.0 million, $5.0 million and $2.2 million for the years ended December 31, 2022, 2021 and 2020, respectively. These gains on equity securities were made up of gains (losses) on equity investments carried at fair value as well as gains on equity investments carried at NAV.
For the years ended December 31, 2022, 2021 and 2020, $601,000, $552,000 and $(239,000), respectively, of gains (losses) on equity investments carried at fair value were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
For the years ended December 31, 2022, 2021 and 2020, $2.4 million, $4.5 million and $2.4 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
The average maturity of the investment portfolio would lengthen if long-term interest rates were to increase as principal repayments from mortgage-backed securities and CMOs would decrease and callable securities would price to their maturity dates. At year-end 2022, management estimated that the average maturity of the investment portfolio would lengthen to 5.1 years with a 100 basis point increase in long-term interest rates and would lengthen to 5.7 years with a 200 basis point increase in long-term interest rates. Likewise, the average maturity of the investment portfolio would shorten if long-term interest rates were to decrease as the principal repayments from mortgage-backed securities and CMOs would increase and callable securities would price to their call dates. At year-end 2022, management estimated that the average maturity of the investment portfolio would decrease to 4.6 years with a 100 basis point decrease in long-term interest rates and to 4.4 years with a 200 basis point decrease in long-term interest rates.
-54-
The table below sets forth the carrying value of investment securities, as well as the percentage held within each category at year-end 2022, 2021 and 2020:
| Table 17 - Investment Securities | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2022 | 2021 | 2020 | ||||||||
| Obligations of U.S. Government sponsored entities | $ | 37,213 | $ | — | $ | — | |||||
| Obligations of states and political subdivisions | 406,711 | 389,591 | 305,218 | ||||||||
| U.S. Government sponsored entities' asset-backed securities | 756,761 | 854,463 | 752,109 | ||||||||
| Collateralized loan obligations | 516,539 | 498,674 | — | ||||||||
| Corporate debt securities | 16,472 | 11,412 | 2,014 | ||||||||
| FHLB stock | 11,197 | 13,413 | 22,090 | ||||||||
| FRB stock | 14,653 | 14,653 | 14,653 | ||||||||
| Equities | 61,241 | 33,202 | 28,722 | ||||||||
| Total | $ | 1,820,787 | $ | 1,815,408 | $ | 1,124,806 | |||||
| Investments by category as a percentage of total investment securities | |||||||||||
| Obligations of U.S. Government sponsored entities | 2.0 | % | — | % | — | % | |||||
| Obligations of states and political subdivisions | 22.3 | % | 21.5 | % | 27.1 | % | |||||
| U.S. Government sponsored entities' asset-backed securities | 41.6 | % | 47.1 | % | 66.9 | % | |||||
| Collateralized loan obligations | 28.4 | % | 27.5 | % | — | % | |||||
| Corporate debt securities | 0.9 | % | 0.6 | % | 0.2 | % | |||||
| FHLB stock | 0.6 | % | 0.7 | % | 2.0 | % | |||||
| FRB stock | 0.8 | % | 0.8 | % | 1.2 | % | |||||
| Equities | 3.4 | % | 1.8 | % | 2.6 | % | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
The carrying value of investments in debt securities at December 31, 2022, is shown in the following table by contractual maturity, except for asset-backed securities and collateralized loan obligations, which are shown as a single total, due to the unpredictability of the timing in principal repayments. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Table 18 - Investment Maturity Distribution | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Over One Through Five Years | Over Five Through Ten Years | Over Ten Years | Total | ||||||||||
| December 31, 2022 | |||||||||||||
| (In thousands) | |||||||||||||
| Corporate debt securities | $ | — | $ | 16,472 | $ | — | $ | 16,472 | |||||
| Obligations of U.S. Government sponsored entities | 37,213 | — | — | 37,213 | |||||||||
| Obligations of states and political subdivisions | 2,278 | 271,658 | 132,775 | 406,711 | |||||||||
| Total | $ | 39,491 | $ | 288,130 | $ | 132,775 | $ | 460,396 | |||||
| U.S. Government sponsored entities' asset-backed securities | $ | 756,761 | |||||||||||
| Collateralized loan obligations | 516,539 |
ANALYSIS OF EARNINGS
Net Interest Income: Park’s principal source of earnings is net interest income, the difference between total interest income and total interest expense. Net interest income results from average balances outstanding for interest earning assets and interest bearing liabilities in conjunction with the average rates earned and paid on them. (See the table below for three years of history on the average balances of the balance sheet categories as well as the average rates earned on interest earning assets and the average rates paid on interest bearing liabilities.)
-55-
| Table 19 - Distribution of Assets, Liabilities and Shareholders' Equity | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2022 | 2021 | 2020 | |||||||||||||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | |||||||||||||||
| ASSETS | ||||||||||||||||||||||||
| Loans (1)(2) | $ | 6,955,674 | $ | 323,734 | 4.65 | % | $ | 7,014,517 | $ | 317,912 | 4.53 | % | $ | 6,990,458 | $ | 329,350 | 4.71 | % | ||||||
| Taxable investment securities | 1,474,659 | 36,047 | 2.44 | % | 1,059,809 | 19,458 | 1.84 | % | 857,752 | 19,818 | 2.31 | % | ||||||||||||
| Tax-exempt investment securities (3) | 404,788 | 13,878 | 3.43 | % | 288,300 | 10,514 | 3.65 | % | 289,366 | 10,679 | 3.69 | % | ||||||||||||
| Money market instruments | 392,256 | 8,129 | 2.07 | % | 665,714 | 880 | 0.13 | % | 280,952 | 739 | 0.26 | % | ||||||||||||
| Total interest earning assets | 9,227,377 | 381,788 | 4.14 | % | 9,028,340 | 348,764 | 3.86 | % | 8,418,528 | 360,586 | 4.28 | % | ||||||||||||
| Non-interest earning assets: | ||||||||||||||||||||||||
| Allowance for credit losses | (81,736) | (87,233) | (71,221) | |||||||||||||||||||||
| Cash and due from banks | 157,295 | 139,678 | 127,214 | |||||||||||||||||||||
| Premises and equipment, net | 86,322 | 89,758 | 81,357 | |||||||||||||||||||||
| Other assets | 654,950 | 676,915 | 685,755 | |||||||||||||||||||||
| TOTAL | $ | 10,044,208 | $ | 9,847,458 | $ | 9,241,633 | ||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||
| Transaction accounts | $ | 1,932,752 | $ | 6,880 | 0.36 | % | $ | 1,550,138 | $ | 357 | 0.02 | % | $ | 1,687,417 | $ | 3,582 | 0.21 | % | ||||||
| Savings deposits | 2,771,016 | 10,766 | 0.39 | % | 2,924,504 | 1,238 | 0.04 | % | 2,556,475 | 5,560 | 0.22 | % | ||||||||||||
| Time deposits | 653,041 | 3,314 | 0.51 | % | 774,825 | 4,711 | 0.61 | % | 994,255 | 12,186 | 1.23 | % | ||||||||||||
| Total interest bearing deposits | 5,356,809 | 20,960 | 0.39 | % | 5,249,467 | 6,306 | 0.12 | % | 5,238,147 | 21,328 | 0.41 | % | ||||||||||||
| Federal funds purchased | 68 | 1 | 0.95 | % | 68 | — | 0.10 | % | 1,872 | 2 | 0.12 | % | ||||||||||||
| Repurchase agreements | 199,813 | 1,134 | 0.57 | % | 261,967 | 95 | 0.04 | % | 250,265 | 472 | 0.19 | % | ||||||||||||
| Short-term borrowings | 7,195 | 260 | 3.62 | % | 25,025 | 672 | 2.69 | % | 26,750 | 636 | 2.38 | % | ||||||||||||
| Long-term debt (4) | 188,439 | 8,833 | 4.69 | % | 205,883 | 8,887 | 4.32 | % | 215,645 | 7,652 | 3.55 | % | ||||||||||||
| Total interest bearing liabilities | 5,752,324 | 31,188 | 0.54 | % | 5,742,410 | 15,960 | 0.28 | % | 5,732,679 | 30,090 | 0.52 | % |
-56-
| Table 19 - Distribution of Assets, Liabilities and Shareholders' Equity-continued | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2022 | 2021 | 2020 | ||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | ||||
| Non-interest bearing liabilities: | |||||||||||||
| Demand deposits | 3,093,019 | 2,937,035 | 2,394,717 | ||||||||||
| Other | 121,986 | 102,553 | 105,135 | ||||||||||
| Total non-interest bearing liabilities | 3,215,005 | 3,039,588 | 2,499,852 | ||||||||||
| Shareholders' equity | 1,076,879 | 1,065,460 | 1,009,102 | ||||||||||
| TOTAL | $ | 10,044,208 | $ | 9,847,458 | $ | 9,241,633 | |||||||
| Tax equivalent net interest income | $ | 350,600 | $ | 332,804 | $ | 330,496 | |||||||
| Net interest spread | 3.60 | % | 3.58 | % | 3.76 | % | |||||||
| Net yield on interest earning assets (net interest margin) | 3.80 | % | 3.69 | % | 3.93 | % |
(1)Loan income includes net loan-related fee (expense) income, purchase accounting accretion and origination expense in the aggregate amount of $(5.5) million in 2022, $11.1 million in 2021 and $12.9 million in 2020. Loan income also includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2022, 2021 and 2020. The taxable equivalent adjustments were $627,000 in 2022, $704,000 in 2021 and $623,000 in 2020.
(2)For the purpose of the computation for loans, nonaccrual loans are included in the daily average loans outstanding.
(3)Interest income on tax-exempt investment securities includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2022, 2021 and 2020. The taxable equivalent adjustments were $2.9 million in 2022, $2.2 million in 2021 and $2.2 million in 2020.
(4)Includes subordinated notes.
Average interest earning assets for 2022 increased by $199 million, or 2.2% to $9,227 million, compared to $9,028 million for 2021. Average interest earning assets for 2021 increased by $610 million, or 7.2%, to $9,028 million, compared to $8,419 million for 2020. The average yield on interest earning assets increased by 28 basis points to 4.14% for 2022, compared to 3.86% for 2021, and was 4.28% for 2020.
Interest income for 2022, 2021, and 2020 included $3.7 million, $8.0 million and $453,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB as well as $1.8 million, $3.3 million and $4.4 million of purchase accounting accretion for 2022, 2021 and 2020, respectively. Interest income for 2022, 2021 and 2020 included $3.1 million, $18.0 million and $16.7 million, respectively, of income related to PPP loans. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 4.55%, 4.27% and 4.63%, for the years ended December 31, 2022, 2021 and 2020, respectively, the average yield on earning assets was 4.06%, 3.64% and 4.20%, for the years ended December 31, 2022, 2021 and 2020, respectively, and the net interest margin was 3.72%, 3.46% and 3.82%, for the years ended December 31, 2022, 2021 and 2020, respectively.
Average interest bearing liabilities for 2022 increased by $10 million, or 0.2%, to $5,752 million, compared to $5,742 million for 2021. Average interest bearing liabilities for 2021 increased by $10 million, or 0.2%, to $5,742 million, compared to $5,733 million for 2020. The average cost of interest bearing liabilities increased by 26 basis points to 0.54% for 2022, compared to 0.28% for 2021, and was 0.52% for 2020.
-57-
The table below shows for the years ended December 31, 2022, 2021, and 2020, the average balance and tax equivalent yield by type of loan.
| Table 20 - Average Loans and Tax Equivalent Yield | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2020 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | |||||||||||||||
| Home equity | $ | 163,388 | 5.03 | % | $ | 168,708 | 3.71 | % | $ | 205,492 | 4.04 | % | |||||||||
| Installment loans | 1,818,778 | 4.74 | % | 1,688,966 | 4.80 | % | 1,548,059 | 5.17 | % | ||||||||||||
| Real estate loans | 1,145,989 | 3.81 | % | 1,176,885 | 3.73 | % | 1,268,181 | 4.11 | % | ||||||||||||
| Commercial loans (1) | 3,823,481 | 4.85 | % | 3,977,165 | 4.69 | % | 3,964,853 | 4.75 | % | ||||||||||||
| Other | 4,038 | 8.47 | % | 2,793 | 12.07 | % | 3,873 | 10.71 | % | ||||||||||||
| Total loans and leases before allowance for credit losses | $ | 6,955,674 | 4.65 | % | $ | 7,014,517 | 4.53 | % | $ | 6,990,458 | 4.71 | % |
(1) Commercial loan interest income includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2022, 2021 and 2020. The taxable equivalent adjustments were $627,000 in 2022, $704,000 in 2021 and $623,000 in 2020.
Loan interest income for 2022, 2021, and 2020 included $3.7 million, $8.0 million and $453,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB, as well as $1.8 million, $3.3 million and $4.4 million of purchase accounting accretion for 2022, 2021 and 2020, respectively. Interest income for 2022, 2021 and 2020 included $3.1 million, $18.0 million and $16.7 million, respectively, of income related to PPP loans. Below is a summary of the impact of these items on the tax equivalent yield of loans.
•The amount of interest related to SEPH nonaccrual loan relationships and purchase accounting accretion included in home equity loan interest income for 2022, 2021 and 2020 was $173,000, $479,000 and $395,000, respectively. Excluding the impact of these items, the average tax equivalent yield on home equity loans was 4.93%, 3.41% and 3.83%, respectively.
•The amount of interest related to SEPH nonaccrual loan relationships and purchase accounting accretion included in real estate loan interest income for 2022, 2021 and 2020 was $170,000, $243,000 and $391,000, respectively. Excluding the impact of these items, the average tax equivalent yield on real estate loans was 3.80%, 3.71% and 4.08%, respectively.
•The amount of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion included in commercial loan interest income for 2022, 2021, and 2020 was $8.2 million, $28.5 million and $19.9 million, respectively. Excluding the impact of these items, the average tax equivalent yield on commercial loans was 4.66%, 4.24% and 4.66%, for 2022, 2021, and 2020, respectively.
•Excluding the impact of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion, the average tax equivalent yield on total loans and leases was 4.55%, 4.27% and 4.63%, for 2022, 2021, and 2020, respectively.
The table below shows for the years ended December 31, 2022, 2021, and 2020, the average balance and cost of funds by type of deposit.
| Table 21 - Average Deposits and Cost of Funds | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2022 | 2021 | 2020 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Cost of funds | Average balance | Cost of funds | Average balance | Cost of funds | |||||||||||||||
| Transaction accounts | $ | 1,932,752 | 0.36 | % | $ | 1,550,138 | 0.02 | % | $ | 1,687,417 | 0.21 | % | |||||||||
| Savings deposits and clubs | 2,771,016 | 0.39 | % | 2,924,504 | 0.04 | % | 2,556,475 | 0.22 | % | ||||||||||||
| Time deposits (1) | 653,041 | 0.51 | % | 774,825 | 0.61 | % | 994,255 | 1.23 | % | ||||||||||||
| Total interest bearing deposits (1) | $ | 5,356,809 | 0.39 | % | $ | 5,249,467 | 0.12 | % | $ | 5,238,147 | 0.41 | % |
(1) Time deposit interest expense for 2022, 2021 and 2020 benefited from $7,000, $46,000 and $226,000, respectively, of purchase accounting accretion related to the acquisitions of NewDominion and Carolina Alliance. Excluding the impact of this accretion, the average cost of funds on time deposits for 2022, 2021 and 2020 was 0.51%, 0.61% and 1.25%, respectively, and the average cost of funds on total interest bearing deposits for 2022, 2021 and 2020 was 0.39%, 0.12% and 0.41%, respectively.
-58-
The following table displays (for each quarter of 2022) the average balance of interest earning assets, the net interest income and the tax equivalent net interest income and net interest margin.
| Table 22 - Quarterly Net Interest Margin | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Average Interest Earning Assets | Net Interest Income (1) | Tax Equivalent Net Interest Income (1) | Tax Equivalent Net Interest Margin (1) | |||||||||||
| First Quarter | $ | 8,959,109 | $ | 77,686 | $ | 78,505 | 3.55 | % | |||||||
| Second Quarter | 8,857,089 | 83,939 | 84,811 | 3.84 | % | ||||||||||
| Third Quarter | 9,565,710 | 90,828 | 91,760 | 3.81 | % | ||||||||||
| Fourth Quarter | 9,517,746 | 94,606 | 95,524 | 3.98 | % | ||||||||||
| 2022 | $ | 9,227,377 | $ | 347,059 | $ | 350,600 | 3.80 | % |
(1) Net interest income for the first, second, third and fourth quarters of 2022 included $42,000, $2.3 million, $649,000 and $707,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. Net interest income for the first, second, third, and fourth quarters of 2022 included $480,000, $547,000, $495,000 and $258,000, respectively, of purchase accounting accretion related to the acquisitions of NewDominion and Carolina Alliance. Net interest income for the first, second, third, and fourth quarters of 2022 included $1.6 million, $1.0 million, $361,000 and $78,000, respectively, related to PPP loans. Excluding the impact of these loan payments and accretion, the tax equivalent net interest margin was 3.48%, 3.68%, 3.75%, and 3.94%, for the first, second, third, and fourth quarters of 2022, respectively, and 3.72% for the year ended December 31, 2022.
In the following table, the change in tax equivalent interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
| Table 23 - Volume/Rate Variance Analysis | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change from 2021 to 2022 | Change from 2020 to 2021 | ||||||||||||||||||||||
| (In thousands) | Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Total loans | $ | (2,666) | $ | 8,488 | $ | 5,822 | $ | 1,134 | $ | (12,572) | $ | (11,438) | |||||||||||
| Taxable investments | 7,617 | 8,972 | 16,589 | 4,668 | (5,028) | (360) | |||||||||||||||||
| Tax-exempt investments | 4,248 | (884) | 3,364 | (39) | (126) | (165) | |||||||||||||||||
| Money market instruments | (361) | 7,610 | 7,249 | 1,014 | (873) | 141 | |||||||||||||||||
| Total interest income | 8,838 | 24,186 | 33,024 | 6,777 | (18,599) | (11,822) | |||||||||||||||||
| Interest expense: | |||||||||||||||||||||||
| Transaction accounts | $ | 88 | $ | 6,435 | $ | 6,523 | $ | (291) | $ | (2,934) | $ | (3,225) | |||||||||||
| Savings accounts | (65) | 9,593 | 9,528 | 800 | (5,122) | (4,322) | |||||||||||||||||
| Time deposits | (741) | (656) | (1,397) | (2,690) | (4,785) | (7,475) | |||||||||||||||||
| Short-term borrowings | (214) | 842 | 628 | 33 | (376) | (343) | |||||||||||||||||
| Long-term debt | (753) | 699 | (54) | (346) | 1,581 | 1,235 | |||||||||||||||||
| Total interest expense | (1,685) | 16,913 | 15,228 | (2,494) | (11,636) | (14,130) | |||||||||||||||||
| Net variance | $ | 10,523 | $ | 7,273 | $ | 17,796 | $ | 9,271 | $ | (6,963) | $ | 2,308 |
-59-
Other Income: Other income was $135.9 million for 2022, compared to $129.9 million for 2021 and $125.7 million for 2020.
The following table displays total other income for Park in 2022, 2021 and 2020.
| Table 24 - Other Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||||||
| (In thousands) | 2022 | 2021 | 2020 | ||||||||
| Income from fiduciary activities | $ | 34,091 | $ | 34,449 | $ | 28,873 | |||||
| Service charges on deposit accounts | 10,091 | 8,832 | 8,445 | ||||||||
| Other service income | 15,295 | 29,812 | 37,611 | ||||||||
| Debit card fee income | 26,046 | 25,865 | 22,160 | ||||||||
| Bank owned life insurance income | 6,100 | 4,897 | 4,789 | ||||||||
| ATM fees | 2,273 | 2,379 | 1,773 | ||||||||
| Gain (loss) on the sale of OREO, net | 5,611 | (4) | 1,207 | ||||||||
| OREO valuation markup | 12,039 | 64 | 105 | ||||||||
| Net gain on the sale of debt securities | — | — | 3,286 | ||||||||
| Gain on equity securities, net | 2,955 | 5,011 | 2,182 | ||||||||
| Other components of net periodic benefit income | 12,108 | 8,152 | 7,952 | ||||||||
| Miscellaneous | 9,326 | 10,487 | 7,281 | ||||||||
| Total other income | $ | 135,935 | $ | 129,944 | $ | 125,664 |
Income from fiduciary activities decreased by $358,000, or 1.0%, to $34.1 million in 2022, compared to $34.4 million in 2021. The $34.4 million was an increase of $5.6 million, or 19.3%, compared to $28.9 million in 2020. The majority of fiduciary fees are calculated on a lag, based on the market value of the assets under management. The average market value of the trust assets managed by PNB was $7.22 billion in 2022, compared to $7.45 billion in 2021, compared to $6.17 billion in 2020. The decrease in fiduciary fee income in 2022 was primarily related to the decline in equity market values during the year. The increase in fiduciary fee income in 2021 was primarily due to improvements in equity market values and also due to an increase in the total account balances serviced by PNB’s Trust Department.
Service charges on deposit accounts increased $1.3 million, or 14.3%, to $10.1 million in 2022, compared to $8.8 million in 2021 and increased by $387,000, or 4.6%, in 2021, compared to $8.4 million in 2020. The increases in 2022 and 2021 were related to increases in non-sufficient funds (NSF) fee income and service charges on demand deposit accounts. Total NSF charges increased $851,000, or 16.2%, from $5.2 million in 2021 to $6.1 million in 2022, and increased by $245,000, or 4.9%, in 2021, compared to $5.0 million in 2020. Service charges on demand deposit accounts increased $365,000, or 11.9%, to $3.4 million in 2022, compared to $3.1 million in 2021 and increased by $154,000, or 5.3%, compared to $2.9 million in 2020.
Other service income decreased $14.5 million, or 48.7%, to $15.3 million in 2022, compared to $29.8 million in 2021, and decreased $7.8 million, or 20.7%, in 2021 compared to $37.6 million in 2020. The decrease in 2022 compared to 2021 was primarily related to a decrease in other service income related to mortgage loan originations, including a $13.8 million decrease in fee income related to a $395.2 million decrease in mortgage loan originations to be sold in the secondary market and a $2.6 million decrease in mortgage servicing rights income, partially offset by a $1.4 million increase in income related to investor rate locks and loans held for sale. The decrease in 2021 compared to 2020 was primarily related to a decrease in other service income related to mortgage loan originations, including a $6.4 million decrease in fee income related to a $457.3 million decrease in mortgage loan originations to be sold in the secondary market and a $3.7 million decrease in income related to investor rate locks and loans held for sale, partially offset by a $1.2 million increase in mortgage investor fees and a $927,000 increase in mortgage servicing rights income.
Debit card fee income,which is generated from debit card transactions, increased $181,000, or 0.7%, to $26.0 million in 2022, compared to $25.9 million in 2021, and increased by $3.7 million, or 16.7%, in 2021, compared to $22.2 million in 2020. The increase in 2021 was attributable to continued increases in the volume of debit card transactions, which increased 10.0% in 2021 from 2020, and increases in total sale dollars of debit card transactions, which increased 17.1% in 2021 from 2020. Park continues to focus on deposit offerings that provide incentives for our customers to use their debit card.
-60-
Bank owned life insurance income increased $1.2 million, or 24.6%, to $6.1 million in 2022, compared to $4.9 million in 2021, and increased by $108,000, or 2.3%, in 2021, compared to $4.8 million in 2020. The increase in 2022 related to an increase in death benefit income of $1.4 million recognized in 2022, compared to $440,000 in 2021, and $65,000 in 2020.
Gain (loss) on the sale of OREO, net, reflected a gain of $5.6 million in 2022, an increase of $5.6 million, compared to net loss of $4,000 in 2021, and the net loss of $4,000 in 2021 reflected a decrease of $1.2 million, compared to a net gain of $1.2 million in 2020. A $5.6 million gain on the sale of OREO, net, was recognized during 2022 and related to former Vision Bank relationships. A $1.2 million gain on the sale of two OREO properties was recognized during 2020, one of which was participated to PNB from SEPH.
OREO valuation markup income increased by $12.0 million to $12.0 million in 2022, compared to $64,000 in 2021, and decreased by $41,000 in 2021, compared to $105,000 in 2020. The $12.0 million OREO valuation markup during 2022 related to the foreclosure of a property collateralizing a former Vision Bank relationship. This property was subsequently sold during 2022.
During 2020, Park sold certain AFS debt securities with a book value of $112.5 million at a gross loss of $64,000, and sold certain AFS debt securities with a book value of $196.4 million at a gross gain of $3.4 million. No debt securities were sold in 2022 or 2021.
During the years ended December 31, 2022, 2021 and 2020, $601,000, $552,000 and $(239,000), respectively, of gains (losses) on equity investments carried at fair value were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income. For the years ended December 31, 2022, 2021 and 2020, $2.4 million, $4.5 million and $2.4 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
Other components of net periodic pension benefit income increased by $3.9 million, or 48.5%, to $12.1 million in 2022, compared to $8.2 million in 2021, and increased $200,000, or 2.5%, to $8.2 million in 2021, compared to $8.0 million in 2020. The increases in 2022 and 2021 were largely due to an increase in the expected return on plan assets as a result of the increased value of plan assets as well as a decrease in the amortization of unrecognized net actuarial losses in 2022.
Miscellaneous income decreased by $1.2 million, or 11.1%, to $9.3 million in 2022, compared to $10.5 million in 2021, and increased $3.2 million, or 44.0%, to $10.5 million in 2021, compared to $7.3 million in 2020. The decrease in 2022 was primarily the result of decreases in brokerage income, operating lease rental income, wire transfer fees, and an increase in OREO devaluations, partially offset by gains on the sale of loans and assets, a decrease in repossessed asset devaluations, and an increase in fees earned on off-balance sheet deposit accounts. The increase in 2021 was primarily related to refunds of a consumer insurance product, an increase in income from printed check sales and an increase in gain on the sale of assets.
-61-
Other Expense: Other expense was $298.0 million in 2022, compared to $283.5 million in 2021 and $286.6 million in 2020. Other expense increased by $14.5 million, or 5.1%, in 2022 and decreased by $3.1 million, or 1.1% in 2021. The following table displays total other expense for Park for 2022, 2021 and 2020.
| Table 25 - Other Expense | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||
| (In thousands) | 2022 | 2021 | 2020 | |||||||
| Salaries | $ | 133,299 | $ | 125,585 | $ | 128,040 | ||||
| Employee benefits | 40,490 | 41,603 | 37,115 | |||||||
| Occupancy expense | 13,866 | 13,039 | 13,802 | |||||||
| Furniture and equipment expense | 11,901 | 10,887 | 18,805 | |||||||
| Data processing fees | 32,627 | 30,539 | 11,659 | |||||||
| Professional fees and services | 30,837 | 27,450 | 31,303 | |||||||
| Marketing | 5,335 | 6,073 | 5,828 | |||||||
| Insurance | 5,413 | 5,917 | 6,423 | |||||||
| Communication | 3,891 | 3,539 | 4,084 | |||||||
| State tax expense | 4,585 | 4,255 | 3,991 | |||||||
| Amortization of intangible assets | 1,487 | 1,798 | 2,263 | |||||||
| FHLB prepayment penalty | — | — | 10,529 | |||||||
| Foundation contributions | 4,000 | 4,000 | 3,000 | |||||||
| Miscellaneous | 10,247 | 8,833 | 9,753 | |||||||
| Total other expense | $ | 297,978 | $ | 283,518 | $ | 286,595 | ||||
| Full-time equivalent employees | 1,725 | 1,685 | 1,755 |
Salaries expense increased by $7.7 million, or 6.1%, to $133.3 million in 2022, compared to $125.6 million in 2021, and decreased by $2.5 million, or 1.9%, in 2021 compared to $128.0 million in 2020. The increase in 2022 was due to an increase in salaries expense of $7.6 million, a $297,000 increase in expense related to the vacation accrual, and a $565,000 reduction in deferred salary costs, partially offset by a $466,000 decrease in share-based compensation expenses related to PBRSU and TBRSU awards granted under the 2017 Employee LTIP. The decrease in 2021 was due to a $4.2 million decrease in salary expense, primarily related to a $3.2 million decrease in severance and restructuring related expense, a $1.1 million decrease in expense related to the vacation accrual and a $1.0 million decrease in additional compensation expense, partially offset by a $3.3 million increase in incentive compensation expense and a $347,000 increase in share-based compensation expenses related to PBRSU awards granted under the Park 2013 Incentive Plan ("the 2013 Incentive Plan") (prior to 2017) and both PBRSU and TBRSU awards granted under the 2017 Employee LTIP.
Park had 1,725 full-time equivalent employees at year-end 2022, compared to 1,685 full-time equivalent employees at year-end 2021 and 1,755 full-time equivalent employees at year-end 2020.
Employee benefits expense decreased $1.1 million, or 2.7%, to $40.5 million in 2022, compared to $41.6 million in 2021, and increased $4.5 million, or 12.1%, in 2021 compared to $37.1 million in 2020. The decrease in 2022 was due to a $2.2 million decrease in group insurance costs, partially offset by an $826,000 increase in payroll tax expense and a $358,000 increase in the KSOP match. The increase in 2021 was due to a $2.7 million increase in group insurance costs, a $1.6 million increase in pension plan expense and a $693,000 increase in payroll tax expense, partially offset by a $496,000 decrease in miscellaneous employee benefits.
Occupancy expense increased $827,000, or 6.3%, to $13.9 million in 2022, compared to $13.0 million in 2021, and decreased by $763,000, or 5.5%, in 2021 compared to $13.8 million in 2020. The $827,000 increase in 2022 was primarily the result of a $760,000 write-down in the right-of-use lease asset related to an office relocation and an increase in utilities expense, partially offset by a decrease in maintenance and repair expenses and a decline in real estate tax expense. The $763,000 decrease in 2021 was primarily the result of decreased lease expense, which was mainly the result of the closure of some leased branches in 2020.
Furniture and equipment expense increased $1.0 million, or 9.3%, to $11.9 million in 2022, compared to $10.9 million in 2021, and decreased $7.9 million, or 42.1%, in 2021 compared to $18.8 million in 2020. The increase in 2022 was primarily related to
-62-
increased depreciation expense and increased expenses related to repairs and maintenance on equipment. The decrease in 2021 was primarily related to a change in the classification under which software and related maintenance costs are expensed, which are now classified under data processing fees, partially offset by increases in depreciation of furniture and equipment.
Data processing fees increased by $2.1 million, or 6.8%, to $32.6 million in 2022, compared to $30.5 million in 2021, and increased $18.9 million, or 161.9%, in 2021 compared to $11.7 million in 2020. The increase in 2022 primarily related to an increase in software expenses of $2.4 million, partially offset by a decrease in debit card processing costs of $277,000. The increase in 2021 was related to increased other data processing and software costs, partially due to the previously mentioned change in classification from furniture and equipment expense and a change in expensing software costs from other fees within professional fees and services to data processing fees. The increase was also impacted by changes in debit card processing costs, which increased $832,000. Overall data processing and software costs across all line items, excluding debit card processing costs, increased $2.3 million in 2021.
Professional fees and services increased $3.4 million, or 12.3%, to $30.8 million, compared to $27.5 million for 2021, and decreased by $3.9 million, or 12.3%, in 2021 compared to $31.3 million in 2020. This subcategory of total other expense includes legal fees, management consulting fees, directors' fees, audit fees, regulatory examination fees and memberships in industry associations. The $3.4 million increase in 2022 related to an increase in management consulting fees, as well as increases in recruiting fees, vendor single interest insurance costs and fees related to off balance sheet deposit accounts. The decrease in professional fees and services expense in 2021 was primarily due to decreases in other fees (due to the change in expensing software costs under data processing fees), credit monitoring costs and title and appraisal costs, partially offset an increase in legal fees.
Marketing expense decreased by $738,000, or 12.2%, to $5.3 million, compared to $6.1 million in 2021, and increased by $245,000, or 4.2%, in 2021 compared to $5.8 million in 2020. The $738,000 decrease in 2022 was primarily due to a decline in advertising expense. The $245,000 increase in 2021 primarily related to increased community donations expense, partially offset by a decline in advertising expense.
Insurance expense decreased by $504,000, or 8.5%, to $5.4 million, compared to $5.9 million in 2021, and decreased by $506,000, or 7.9%, in 2021 compared to $6.4 million in 2020. The decreases in 2022 and 2021 related to a decrease in FDIC assessments.
On February 18, 2020, Park prepaid $50 million of FHLB advances, incurring a $1.8 million prepayment penalty. These advances had an average interest rate of 3.01% and maturity dates of March 14, 2022 and September 15, 2022. On December 3, 2020, Park prepaid $100 million of FHLB advances, incurring an $8.7 million prepayment penalty. These advances had an interest rate of 3.40% and a maturity date of December 1, 2023. There were no FHLB prepayment penalties paid in 2021 or 2022.
The subcategory "Miscellaneous" other expense includes expenses for supplies, travel, and other miscellaneous expense. The subcategory Miscellaneous other expense increased by $1.4 million, or 16.0%, to $10.2 million in 2022, compared to $8.8 million in 2021. The $8.8 million in 2021 was a decrease of $920,000, or 9.4%, compared to $9.8 million in 2020. The increase in 2022 related to increases in training and travel related expenses and an increase in the provision for unfunded credit losses, partially offset by a decrease in operating lease depreciation. The decrease in 2021 was primarily related to a decrease in supply expense, operating lease depreciation, OREO expense and training and travel related expenses, partially offset by an increase in non-loan related losses.
-63-
Efficiency Ratio: The following table details the calculation of the efficiency ratio for the years ended December 31, 2022, 2021, and 2020.
| Table 26- Efficiency ratio(1) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | ||||||
| Net interest income | $ | 347,059 | $ | 329,893 | $ | 327,630 | |||
| Add: Tax equivalent adjustment (2) | 3,541 | 2,911 | 2,866 | ||||||
| Net interest income - Fully tax equivalent | $ | 350,600 | $ | 332,804 | $ | 330,496 | |||
| Total other income | $ | 135,935 | $ | 129,944 | $ | 125,664 | |||
| Total other expense | $ | 297,978 | $ | 283,518 | $ | 286,595 | |||
| Efficiency ratio | 61.24 | % | 61.27 | % | 62.83 | % | |||
| (1) Calculated by dividing "Total other expense" by the sum of fully-tax equivalent net interest income and "Total other income." | |||||||||
| (2) The tax equivalent adjustment to net interest income was calculated assuming a 21% corporate federal income tax rate for 2022, 2021 and 2020. |
Items Impacting Comparability: From time to time, revenue, expenses, and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results relate to merger and acquisition activities and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
The following table details those items which management believes impacts the comparability of current and prior period amounts.
| Table 27 - Items impacting comparability | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2022 | 2021 | 2020 | Affected Line Item | |||||
| Net interest income | $ | 347,059 | $ | 329,893 | $ | 327,630 | |||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 1,773 | 3,257 | 4,443 | Interest and fees on loans | |||||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 7 | 46 | 226 | Interest on deposits | |||||
| less interest income on former Vision Bank relationships | 3,703 | 7,985 | 453 | Interest and fees on loans | |||||
| Net interest income - adjusted | $ | 341,576 | $ | 318,605 | $ | 322,508 | |||
| Provision for (recovery of) credit losses | $ | 4,557 | $ | (11,916) | $ | 12,054 | |||
| less recoveries on former Vision Bank relationships | (1,319) | (3,169) | (21,982) | Provision for (recovery of) credit losses | |||||
| Provision for (recovery of) credit losses - adjusted | $ | 5,876 | $ | (8,747) | $ | 34,036 | |||
| Total other income | $ | 135,935 | $ | 129,944 | $ | 125,664 | |||
| less net gain on sale of former Vision Bank OREO properties | 5,607 | — | 1,208 | Gain (loss) on the sale of OREO, net | |||||
| less other service income related to former Vision Bank relationships | 788 | 525 | 590 | Other service income | |||||
| less Vision related OREO valuation markup | 12,009 | — | — | OREO valuation markup | |||||
| less net gain (loss) on the sale of debt securities in the ordinary course of business | — | — | 3,286 | Net gain on the sale of debt securities | |||||
| Total other income - adjusted | $ | 117,531 | $ | 129,419 | $ | 120,580 |
-64-
| Table 27 - Items impacting comparability (continued) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except share and per share data) | 2022 | 2021 | 2020 | Affected Line Item | |||||
| Total other expense | $ | 297,978 | $ | 283,518 | $ | 286,595 | |||
| less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions | 1,487 | 1,798 | 2,263 | Amortization of intangible assets | |||||
| less Foundation contributions | 4,000 | 4,000 | 3,000 | Foundation contributions | |||||
| less management and consulting expenses related to collection of payments on former Vision Bank loan relationships | 1,761 | 1,361 | 2,383 | Professional fees and services | |||||
| less severance and restructuring charges | — | — | 3,596 | Salaries | |||||
| less severance and restructuring charges | — | — | 847 | Employee benefits | |||||
| less FHLB prepayment penalty | — | — | 10,529 | FHLB prepayment penalty | |||||
| Total other expense - adjusted | $ | 290,730 | $ | 276,359 | $ | 263,977 | |||
| Tax effect of adjustments to net income identified above (9) | $ | (3,771) | $ | (1,643) | $ | (2,010) | |||
| Net income - reported | $ | 148,351 | $ | 153,945 | $ | 127,923 | |||
| Net income - adjusted (8) | $ | 134,164 | $ | 147,765 | $ | 120,363 | |||
| Diluted earnings per common share | $ | 9.06 | $ | 9.37 | $ | 7.80 | |||
| Diluted earnings per common share, adjusted (8) | $ | 8.20 | $ | 9.00 | $ | 7.34 | |||
| Return on average assets (1)(2) | 1.48 | % | 1.56 | % | 1.38 | % | |||
| Return on average assets, adjusted (1)(2)(8) | 1.34 | % | 1.50 | % | 1.30 | % | |||
| Return on average tangible assets (1)(2)(5) | 1.50 | % | 1.59 | % | 1.41 | % | |||
| Return on average tangible assets, adjusted (1)(2)(5)(8) | 1.36 | % | 1.53 | % | 1.33 | % | |||
| Return on average shareholders' equity (1)(2) | 13.78 | % | 14.45 | % | 12.68 | % | |||
| Return on average shareholders' equity, adjusted (1)(2)(8) | 12.46 | % | 13.87 | % | 11.93 | % | |||
| Return on average tangible equity (1)(2)(3) | 16.29 | % | 17.15 | % | 15.25 | % | |||
| Return on average tangible equity, adjusted (1)(2)(3)(8) | 14.73 | % | 16.46 | % | 14.34 | % | |||
| Efficiency ratio (7) | 61.24 | % | 61.27 | % | 62.83 | % | |||
| Efficiency ratio, adjusted (7)(8) | 62.84 | % | 61.29 | % | 59.19 | % | |||
| Net interest margin (7) | 3.80 | % | 3.69 | % | 3.93 | % | |||
| Net interest margin, adjusted (7)(8) | 3.74 | % | 3.56 | % | 3.86 | % |
-65-
| Table 27 - Items impacting comparability (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial Reconciliations | |||||||||
| (1) Reported measure uses net income. | |||||||||
| (2) Averages are for the years ended December 31, 2022, December 31, 2021 and December 31, 2020, as appropriate. | |||||||||
| (3) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2022 | 2021 | 2020 | |||||||
| AVERAGE SHAREHOLDERS' EQUITY | $ | 1,076,879 | $ | 1,065,460 | $ | 1,009,102 | |||
| Less: Average goodwill and other intangible assets | 166,337 | 167,993 | 170,031 | ||||||
| AVERAGE TANGIBLE EQUITY | $ | 910,542 | $ | 897,467 | $ | 839,071 | |||
| (4) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2022 | 2021 | 2020 | |||||||
| TOTAL SHAREHOLDERS' EQUITY | $ | 1,069,226 | $ | 1,110,759 | $ | 1,040,256 | |||
| Less: Goodwill and other intangible assets | 165,570 | 167,057 | 168,855 | ||||||
| TANGIBLE EQUITY | $ | 903,656 | $ | 943,702 | $ | 871,401 | |||
| (5) 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 | |||||||||
| Year Ended December 31, | |||||||||
| 2022 | 2021 | 2020 | |||||||
| AVERAGE ASSETS | $ | 10,044,208 | $ | 9,847,458 | $ | 9,241,633 | |||
| Less: Average goodwill and other intangible assets | 166,337 | 167,993 | 170,031 | ||||||
| AVERAGE TANGIBLE ASSETS | $ | 9,877,871 | $ | 9,679,465 | $ | 9,071,602 | |||
| (6) 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: | |||||||||
| Year Ended December 31, | |||||||||
| 2022 | 2021 | 2020 | |||||||
| TOTAL ASSETS | $ | 9,854,993 | $ | 9,560,254 | $ | 9,279,021 | |||
| Less: Goodwill and other intangible assets | 165,570 | 167,057 | 168,855 | ||||||
| TANGIBLE ASSETS | $ | 9,689,423 | $ | 9,393,197 | $ | 9,110,166 | |||
| (7) 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, in each case during the applicable period. | |||||||||
| RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2022 | 2021 | 2020 | |||||||
| Interest income | $ | 378,247 | $ | 345,853 | $ | 357,720 | |||
| FTE adjustment | 3,541 | 2,911 | 2,866 | ||||||
| FTE interest income | $ | 381,788 | $ | 348,764 | $ | 360,586 | |||
| Interest expense | 31,188 | 15,960 | 30,090 | ||||||
| FTE net interest income | $ | 350,600 | $ | 332,804 | $ | 330,496 |
-66-
| (8) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, provision for (recovery of) credit losses, total other income, and total other expense and income taxes. | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (9) The tax effect of adjustments to net income was calculated assuming a 21% federal corporate income tax rate. | |||||||||
| (10) Pre-tax, pre-provision ("PTPP") net income is calculated as net income, plus income taxes, plus the provision for (recovery of) credit losses, in each case during the applicable period. PTPP net income is a common industry metric utilized in capital analysis and review. PTPP is used to assess the operating performance of Park while excluding the impact of the provision for (recovery of) credit losses. | |||||||||
| RECONCILIATION OF PRE-TAX, PRE-PROVISION NET INCOME | |||||||||
| Year Ended December 31, | |||||||||
| 2022 | 2021 | 2020 | |||||||
| Net income | $ | 148,351 | $ | 153,945 | $ | 127,923 | |||
| Plus: Income taxes | 32,108 | 34,290 | 26,722 | ||||||
| Plus: Provision for (recovery of) credit losses | 4,557 | (11,916) | 12,054 | ||||||
| Pre-tax, pre-provision net income | $ | 185,016 | $ | 176,319 | $ | 166,699 |
Income Taxes:
Income tax expense was $32.1 million in 2022 and consisted of federal income tax expense of $30.8 million and state income tax expense of $1.3 million. This compares to income tax expense of $34.3 million for 2021, which consisted of federal income tax expense of $33.2 million and state income tax expense of $1.1 million, and income tax expense of $26.7 million in 2020, which consisted of federal income tax expense of $25.6 million and state income tax expense of $1.1 million. The effective income tax rate was 17.8% in 2022, 18.2% in 2021 and 17.3% in 2020.
The difference between the statutory federal corporate income tax rate of 21% and Park’s effective tax rate reflected permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, qualified affordable housing and historical tax credits, bank owned life insurance income, and dividends paid on common shares held within Park’s salary deferral plan, offset by the impact of state income taxes. Park's permanent federal tax differences were approximately $7.1 million in 2022, compared to $6.3 million for 2021. Park expects permanent federal tax differences for 2023 will be approximately $6.5 million.
CREDIT METRICS AND PROVISION FOR (RECOVERY OF) CREDIT LOSSES
The provision for (recovery of) credit losses is the amount added to/subtracted from the allowance for credit losses to ensure the allowance is sufficient to absorb estimated credit losses over the life of a loan. The amount of the provision for (recovery of) credit losses is determined by management based on relevant information about past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets.
During the first quarter of 2021, Park adopted ASU 2016-13, including the CECL methodology for estimating the ACL. This standard was adopted prospectively on January 1, 2021, resulting in a $6.1 million increase to the ACL and a $3.9 million increase to the allowance for unfunded credit losses. A cumulative effect adjustment resulting in an $8.0 million decrease to retained earnings and a $2.1 million increase to deferred tax assets was also recorded as of the adoption of ASU 2016-13.
-67-
The table below provides additional information on the provision for (recovery of) credits losses and the ACL for 2022, 2021 and 2020.
| Table 28 - ACL Activity | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | |||||
| ACL, beginning balance | $ | 83,197 | $ | 85,675 | $ | 56,679 | ||
| Cumulative change in accounting principle; adoption of ASU 2016-13 | — | 6,090 | — | |||||
| Charge-offs | 9,133 | 5,093 | 10,304 | |||||
| Recoveries | (6,758) | (8,441) | (27,246) | |||||
| Net charge-offs (recoveries) | 2,375 | (3,348) | (16,942) | |||||
| Provision for (recovery of) credit losses: | 4,557 | (11,916) | 12,054 | |||||
| ACL, ending balance | $ | 85,379 | $ | 83,197 | $ | 85,675 | ||
| Average loans | $ | 6,955,674 | $ | 7,014,517 | $ | 6,990,458 | ||
| Net charge-offs (recoveries) as a percentage of average loans | 0.03 | % | (0.05) | % | (0.24) | % |
For the year ended December 31, 2022, gross income of $4.8 million would have been recognized on loans that were nonaccrual as of December 31, 2022 had these loans been current in accordance with their original terms. Interest income on nonaccrual loans may be recorded on a cash basis and be included in income only when Park expects to receive the entire recorded investment of the loan. Of the $4.8 million that would have been recognized, approximately $3.3 million was included in interest income for the year ended December 31, 2022 as a result of payments made.
Charge-offs for 2022 included the charge-off of $416,000 in specific reserves for which provision expense had been recognized in a prior year, compared to $15,000 for 2021 and $283,000 for 2020. Net charge-offs (recoveries) adjusted for changes in specific reserves as a percentage of average loans for the years ended December 31, 2022, 2021 and 2020 were 0.06%, (0.10)%, and (0.24)%, respectively.
SEPH, as a non-bank subsidiary of Park, does not carry an ACL balance, but recognizes a provision for credit losses when a charge-off is taken and recognizes a recovery of credit losses when a recovery is received.
At year-end 2022, the allowance for credit losses was $85.4 million, or 1.20%, of total loans outstanding, compared to $83.2 million, or 1.21%, of total loans outstanding at year-end 2021, and $85.7 million, or 1.19% of total loans outstanding at year-end 2020.
-68-
The following table provides additional information related to the allowance for credit losses for Park including information related to specific reserves and general reserves, at December 31, 2022, December 31, 2021 and December 31, 2020. Also included is the January 1, 2021 allowance for credit losses calculated under the CECL methodology prescribed in ASU 2016-13.
| Table 29- Allowance for Credit Losses Summary | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 12/31/2022 (CECL methodology) | 9/30/2022 (CECL methodology) | 12/31/2021 (CECL methodology) | 1/1/2021 (CECL methodology) | 12/31/2020 (Incurred Loss methodology) | |||||||||
| Total allowance for credit losses | $ | 85,379 | $ | 83,961 | $ | 83,197 | $ | 91,764 | $ | 85,675 | ||||
| Allowance on PCD loans (PCI loans for the period ended 2020) | — | — | — | 52 | 167 | |||||||||
| Allowance on purchased loans excluded from the general reserve (for 2020) | N.A. | N.A. | N.A. | N.A. | 678 | |||||||||
| Specific reserves on individually evaluated loans | 3,566 | 1,750 | 1,616 | 5,434 | 5,434 | |||||||||
| General reserves on collectively evaluated loans | $ | 81,813 | $ | 82,211 | $ | 81,581 | $ | 86,278 | $ | 79,396 | ||||
| Total loans | $ | 7,141,891 | $ | 7,103,246 | $ | 6,871,122 | $ | 7,177,537 | $ | 7,177,785 | ||||
| PCD loans (PCI loans for period ended in 2020) | 4,653 | 4,867 | 7,149 | 10,903 | 11,153 | |||||||||
| Purchased loans excluded from collectively evaluated loans (for 2020) | N.A | N.A. | N.A. | N.A. | 360,056 | |||||||||
| Individually evaluated loans | 78,341 | 43,670 | 74,502 | 108,274 | 108,407 | |||||||||
| Collectively evaluated loans | $ | 7,058,897 | $ | 7,054,709 | $ | 6,789,471 | $ | 7,058,360 | $ | 6,698,169 | ||||
| Allowance for credit losses as a % of period end loans | 1.20 | % | 1.18 | % | 1.21 | % | 1.28 | % | 1.19 | % | ||||
| Allowance for credit losses as a % of period end loans (excluding PPP loans) (1) | 1.20 | % | 1.18 | % | 1.22 | % | 1.34 | % | 1.25 | % | ||||
| General reserve as a % of collectively evaluated loans | 1.16 | % | 1.17 | % | 1.20 | % | 1.22 | % | 1.19 | % | ||||
| General reserve as a % of collectively evaluated loans (excluding PPP loans) (1) | 1.16 | % | 1.17 | % | 1.21 | % | 1.28 | % | 1.24 | % |
(1) Excludes $4.2 million of PPP loans and $4,000 in related allowance at December 31, 2022; $5.7 million of PPP loans and $6,000 in related allowance at September 30, 2022; $74.4 million of PPP loans and $77,000 in related allowance at December 31, 2021; $331.6 million of PPP loans and $337,000 in related allowance at January 1, 2021; and $331.6 million of PPP loans and $337,000 in related allowance at December 31, 2020.
-69-
The allowance for credit losses of $85.4 million at December 31, 2022 represented an $2.2 million, or 2.6%, increase compared to $83.2 million at December 31, 2021. The increase was largely due to a $2.0 million increase in specific reserves and a $232,000 increase in general reserves, taking into consideration changing economic forecasts while balancing the risks associated with inflation and other economic risks.
The allowance for credit losses of $85.4 million at December 31, 2022 represented a $1.4 million, or 1.7%, increase compared to $84.0 million at September 30, 2022. The increase was largely due to a $1.8 million increase in specific reserves, partially offset by a $398,000 decrease in general reserves, taking into consideration changing economic forecasts while balancing the ongoing risks associated with inflation and other economic risks. Individually evaluated loans were $78.3 million at December 31, 2022, a $34.7 million, or a 79.4%, increase compared to $43.7 million at September 30, 2022. The increase in individually evaluated loans was largely due to a $23.0 million loan to a non-bank consumer finance company which was placed on nonaccrual status as of December 31, 2022. This credit did not have a specific reserve associated with it as of December 31, 2022.
The allowance for credit losses of $83.2 million at December 31, 2021 represented an $8.6 million, or 9.3%, decrease compared to $91.8 million at January 1, 2021 as calculated under the CECL methodology. The decline since January 1, 2021 was largely due to a $4.7 million decrease in general reserves, taking into consideration improved economic forecasts while balancing the risks associated with the COVID-19 pandemic and the delta and omicron variants, particularly in high risk portfolios such as hotels and accommodations, restaurants and food service and strip shopping centers. Additionally, there was a $3.8 million decrease in specific reserves on individually evaluated loans from $5.4 million at January 1, 2021 to $1.6 million at December 31, 2021.
Management believes that the allowance for credit losses at year-end 2022 is adequate to absorb estimated life of loan credit losses in the loan portfolio. See "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K, and the discussion under the heading “CRITICAL ACCOUNTING POLICIES” earlier in this Management's Discussion and Analysis of Financial Condition and Results of Operations, for additional information on management’s evaluation of the adequacy of the allowance for credit losses.
-70-
ACL Detail by Loan Type: The following tables breakdown the allowance for credit losses and components by loan type.
The table below provides a summary of Park's loan loss experience over the past three years:
| Table 30 - Summary of Loan Credit Loss Experience | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | 2020 | ||||||||
| Average loans | $ | 6,955,674 | $ | 7,014,157 | $ | 6,990,458 | |||||
| Allowance for credit losses: | |||||||||||
| Beginning balance | 83,197 | 85,675 | 56,679 | ||||||||
| Adoption of ASU 2016-13 | — | 6,090 | — | ||||||||
| Charge-offs: | |||||||||||
| Commercial, financial and agricultural | 2,056 | 957 | 1,468 | ||||||||
| Construction real estate | 33 | — | 6 | ||||||||
| Residential real estate | 81 | 49 | 356 | ||||||||
| Commercial real estate | 1,578 | 35 | 1,824 | ||||||||
| Consumer | 5,343 | 4,052 | 6,634 | ||||||||
| Leases | 42 | — | 16 | ||||||||
| Total charge-offs | $ | 9,133 | $ | 5,093 | $ | 10,304 | |||||
| Recoveries: | |||||||||||
| Commercial financial, and agricultural | $ | 826 | $ | 639 | $ | 20,765 | |||||
| Construction real estate | 1,343 | 2,299 | 1,122 | ||||||||
| Residential real estate | 164 | 941 | 991 | ||||||||
| Commercial real estate | 627 | 802 | 738 | ||||||||
| Consumer | 3,767 | 3,759 | 3,629 | ||||||||
| Leases | 31 | 1 | 1 | ||||||||
| Total recoveries | $ | 6,758 | $ | 8,441 | $ | 27,246 | |||||
| Net charge-offs (recoveries) | $ | 2,375 | $ | (3,348) | $ | (16,942) | |||||
| Provision (recovery) included in net income | 4,557 | (11,916) | 12,054 | ||||||||
| Ending balance | $ | 85,379 | $ | 83,197 | $ | 85,675 | |||||
| Ratio of net charge-offs (recoveries) to average loans | 0.03 | % | (0.05) | % | (0.24) | % | |||||
| Ratio of allowance for credit losses | |||||||||||
| to end of year loans | 1.20 | % | 1.21 | % | 1.19 | % |
-71-
The follow table presents net-charge offs (recoveries), average loans outstanding, and net charge-offs (recoveries) as a percentage of average loans, by type of loan over the past three years:
| Table 31- Net Charge-Offs (Recoveries) to Average Loans | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | |||||||||||||||||||||||
| Commercial, financial, and agricultural | $ | 1,230 | $ | 1,282,431 | 0.10 | % | $ | 318 | $ | 1,435,221 | 0.02 | % | $ | (19,297) | $ | 1,545,426 | (1.25) | % | ||||||||||||||
| Construction real estate | (1,310) | 316,805 | (0.41) | % | (2,299) | 331,882 | (0.69) | % | (1,116) | 346,664 | (0.32) | % | ||||||||||||||||||||
| Residential real estate | (83) | 1,747,149 | — | % | (892) | 1,771,880 | (0.05) | % | (635) | 1,867,956 | (0.03) | % | ||||||||||||||||||||
| Commercial real estate | 951 | 1,778,622 | 0.05 | % | (767) | 1,766,346 | (0.04) | % | 1,086 | 1,655,747 | 0.07 | % | ||||||||||||||||||||
| Consumer | 1,576 | 1,810,985 | 0.09 | % | 293 | 1,686,849 | 0.02 | % | 3,005 | 1,546,574 | 0.19 | % | ||||||||||||||||||||
| Leases | 11 | 19,682 | 0.06 | % | (1) | 22,339 | — | % | 15 | 28,091 | 0.05 | % | ||||||||||||||||||||
| Total | $ | 2,375 | $ | 6,955,674 | 0.03 | % | $ | (3,348) | $ | 7,014,517 | (0.05) | % | $ | (16,942) | $ | 6,990,458 | (0.24) | % |
The following table summarizes Park's allocation of the allowance for credit losses for the past three years:
| Table 32- Allocation of Allowance for Credit Losses | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2022 | 2021 | 2020 | ||||||||||||
| (In thousands) | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | |||||||||
| Commercial, financial, and agricultural | $ | 16,987 | 18.22 | % | $ | 14,025 | 18.90 | % | $ | 25,608 | 22.14 | % | |||
| Construction real estate | 5,550 | 4.56 | % | 5,758 | 4.68 | % | 7,288 | 4.78 | % | ||||||
| Residential real estate | 16,831 | 25.16 | % | 11,424 | 25.31 | % | 11,363 | 25.26 | % | ||||||
| Commercial real estate | 17,829 | 25.12 | % | 25,466 | 26.22 | % | 23,480 | 24.36 | % | ||||||
| Consumer | 28,021 | 26.67 | % | 26,286 | 24.59 | % | 17,418 | 23.12 | % | ||||||
| Leases | 161 | 0.27 | % | 238 | 0.30 | % | 518 | 0.34 | % | ||||||
| Total | $ | 85,379 | 100.00 | % | $ | 83,197 | 100.00 | % | $ | 85,675 | 100.00 | % |
As of December 31, 2022, Park had no concentrations of loans exceeding 10% to borrowers engaged in the same or similar industries nor did Park have any loans to foreign governments.
Nonperforming Assets: Nonperforming assets include: 1) loans whose interest is accounted for on a nonaccrual basis; 2) troubled debt restructurings (TDRs) on accrual status; 3) loans which are contractually past due 90 days or more as to principal or interest payments, where interest continues to accrue; 4) OREO which results from taking possession of property that served as collateral for a defaulted loan; and 5) other nonperforming assets. There were no other nonperforming assets as of December 31, 2022. As of December 31, 2021 and 2020, other nonperforming assets consisted of aircraft acquired as part of a loan workout.
Generally, management obtains updated appraisal information for nonperforming loans and OREO annually. As new appraisal information is received, management performs an evaluation of the appraisal and applies a discount for anticipated disposition costs to determine the net realizable value of the collateral, which is compared to the outstanding principal balance to determine if additional write-downs are necessary.
-72-
The following is a summary of Park’s nonperforming assets at the end of the last three years:
| Table 33 - Nonperforming Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2022 | 2021 | 2020 | ||||||||
| Nonaccrual loans | $ | 79,696 | $ | 72,722 | $ | 117,368 | |||||
| Accruing TDRs | 20,134 | 28,323 | 20,788 | ||||||||
| Loans past due 90 days or more and accruing | 1,281 | 1,607 | 1,458 | ||||||||
| Total nonperforming loans | $ | 101,111 | $ | 102,652 | $ | 139,614 | |||||
| OREO | 1,354 | 775 | 1,431 | ||||||||
| Other nonperforming assets | — | 2,750 | 3,164 | ||||||||
| Total nonperforming assets | $ | 102,465 | $ | 106,177 | $ | 144,209 | |||||
| Percentage of nonperforming loans to total loans | 1.42 | % | 1.49 | % | 1.95 | % | |||||
| Percentage of nonperforming assets to total loans | 1.43 | % | 1.55 | % | 2.01 | % | |||||
| Percentage of nonperforming assets to total assets | 1.04 | % | 1.11 | % | 1.55 | % | |||||
| Percentage of nonaccrual loans to total loans | 1.12 | % | 1.06 | % | 1.64 | % | |||||
| Allowance for credit losses to nonaccrual loans | 107.13 | % | 114.40 | % | 73.00 | % |
Included in OREO totals above were $1.4 million of SEPH OREO at December 31, 2022 and $594,000 of SEPH OREO at both December 31, 2021 and December 31, 2020.
Park classifies loans as nonaccrual when 1) a loan is maintained on a cash basis because of deterioration in the financial condition of the borrower, 2) payment in full of principal or interest is not expected, or 3) principal or interest has been in default for a period of 90 days for commercial loans and 120 days for all other loans. As a result, loans may be classified as nonaccrual despite being current with their contractual terms. The following table details the delinquency status of nonaccrual loans at December 31, 2022, 2021, and 2020.
| Table 34 - Delinquency Status of Nonaccrual Loans | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||
| (Dollars in thousands) | Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | |||||||||||||||
| Nonaccrual loans - current | $ | 58,893 | 0.83 | % | $ | 53,259 | 0.78 | % | $ | 92,600 | 1.29 | % | |||||||||
| Nonaccrual loans - past due | 20,803 | 0.29 | % | 19,463 | 0.28 | % | 24,768 | 0.35 | % | ||||||||||||
| Total nonaccrual loans | $ | 79,696 | 1.12 | % | $ | 72,722 | 1.06 | % | $ | 117,368 | 1.64 | % |
Credit Quality Indicators: When determining the quarterly credit loss provision, Park reviews the grades of commercial loans. These loans are graded from 1 to 8. A grade of 1 indicates little or no credit risk and a grade of 8 is considered a loss. Commercial loans that are pass-rated (graded 1 through 4) are considered to be of acceptable credit risk. Commercial loans graded a 5 (special mention) are considered to be watch list credits and a higher PD is applied to these loans. Commercial loans graded a 6 (substandard), also considered to be watch list credits, represent higher credit risk than those rated special mention and, as a result, a higher PD is applied to these loans. Commercial loans that are graded a 7 (doubtful) are shown as nonperforming and Park charges these loans down to their fair value by taking a partial charge-off or recording a specific reserve. Any commercial loan graded an 8 (loss) is completely charged-off.
-73-
The following table highlights the credit trends within the commercial loan portfolio.
| Table 35- Commercial Credit Trends | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial loans * (In thousands) | December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||
| Pass rated | $ | 3,709,065 | $ | 3,712,784 | $ | 3,893,205 | ||
| Special Mention | 79,855 | 75,397 | 102,812 | |||||
| Substandard | 1,965 | — | 109 | |||||
| Individually evaluated for impairment | 78,341 | 74,502 | 108,407 | |||||
| Accruing PCD (PCI loans for period ended December 31, 2020) | 4,563 | 6,630 | 10,296 | |||||
| Total | $ | 3,873,789 | $ | 3,869,313 | $ | 4,114,829 |
*Commercial loans include: (1) commercial, financial and agricultural loans; (2) commercial real estate loans; (3) commercial related loans in the construction portfolio; (4) commercial related loans in the residential real estate portfolio; and (5) leases.
Park’s watch list includes all criticized and classified commercial loans, defined by Park as loans rated special mention or worse. Park had $81.8 million of collectively evaluated commercial loans included on the watch list at December 31, 2022, compared to $75.4 million at December 31, 2021, and $102.9 million at December 31, 2020. The existing conditions of these loans do not warrant classification as nonaccrual. However, these loans have shown some weakness and management performs additional analysis regarding each borrower's ability to comply with payment terms.
Delinquencies have remained low over the past 36 months since January 1, 2020. Delinquent and accruing loans were $18.9 million, or 0.26% of total loans at December 31, 2022, compared to $15.1 million, or 0.22% of total loans at December 31, 2021, and $20.1 million, or 0.28% of total loans at December 31, 2020.
Individually Evaluated Loans: Loans that do not share risk characteristics are evaluated on an individual basis. Park has determined that any commercial loans which have been placed on nonaccrual status or classified as TDRs will be individually evaluated. Individual analysis will establish a specific reserve for loans in scope. Specific reserves on individually evaluated commercial loans are typically based on management’s best estimate of the fair value of collateral securing these loans. The amount ultimately charged off for these loans may be different from the specific reserve as the ultimate liquidation of the collateral may be for an amount different from management’s estimate.
Individually evaluated were $78.3 million at December 31, 2022, an increase of $3.8 million, compared to $74.5 million at December 31, 2021, and a decrease of $30.1 million at December 31, 2022, compared to $108.4 million at December 31, 2020. The $78.3 million of individually evaluated commercial loans at December 31, 2022 included $11.5 million of loans modified in a TDR which were then on accrual status and performing in accordance with the restructured terms, a decrease from $17.5 million at December 31, 2021.
At December 31, 2022, Park had taken partial charge-offs of $1.8 million related to the $78.3 million of the individually evaluated commercial loans, compared to partial charge-offs of $624,000 related to the $74.5 million of individually evaluated commercial loans at December 31, 2021 and compared to partial charge-offs of $655,000 related to the $108.4 million of individually evaluated commercial loans at December 31, 2020.
The table below provides additional information related to Park's individually evaluated commercial loans at December 31, 2022, 2021, and 2020.
| Table 36 - Individually Evaluated Commercial Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Years ended December 31, | |||||||||||
| (In thousands) | 2022 | 2021 | 2020 | ||||||||
| Unpaid principal balance | $ | 80,116 | $ | 75,126 | $ | 109,062 | |||||
| Prior charge-offs | 1,775 | 624 | 655 | ||||||||
| Remaining principal balance | 78,341 | 74,502 | 108,407 | ||||||||
| Specific reserves | 3,566 | 1,616 | 5,434 | ||||||||
| Book value, after specific reserves | $ | 74,775 | $ | 72,886 | $ | 102,973 |
-74-
Loans Acquired with Deteriorated Credit Quality: In conjunction with the NewDominion acquisition, Park acquired loans with a book value of $277.9 million as of the July 1, 2018 acquisition date. These loans were recorded at the initial fair value of $272.8 million. NewDominion loans acquired with deteriorated credit quality (ASC 310-30) with a book value of $5.1 million were recorded at the initial fair value of $4.9 million. In conjunction with the Carolina Alliance acquisition, Park acquired loans and leases with a book value of $589.7 million as of the April 1, 2019 acquisition date. Carolina Alliance loans and leases were recorded at the initial fair value of $578.6 million. Loans and leases acquired with deteriorated credit quality (ASC 310-30) with a book value of $19.9 million were recorded at the initial fair value of $18.4 million.
Upon adoption of CECL on January 1, 2021, $52,000 of the credit discount on PCD loans was reclassified to the allowance for credit losses. PCD loans are individually evaluated on a quarterly basis to determine if a specific reserve is necessary. At December 31, 2022 and December 31, 2021, there was no allowance for credit losses on PCD loans. The carrying amount of loans acquired with deteriorated credit quality at December 31, 2022 and December 31, 2021 was $4.7 million and $7.1 million, respectively. The carrying amount of loans acquired with deteriorated credit quality at December 31, 2020 was $11.2 million, of which none were considered impaired due to additional credit deterioration post acquisition.
Allowance for Credit Losses: The allowance for credit losses is calculated on a quarterly basis. The methodology for calculating the ACL and assumptions made as of December 31, 2022 are detailed below.
Quantitative Considerations
The ACL is primarily calculated utilizing a DCF model. Key inputs and assumptions used in this model are discussed below:
•Forecast model - For each portfolio segment, a LDA was performed in order to identify appropriate loss drivers and create a regression model for use in forecasting cash flows. The LDA analysis utilized Park's own FFIEC Call Report data for the commercial, financial and agricultural and residential real estate portfolio segments. Peer data was incorporated into the analysis for the commercial real estate, construction real estate, and consumer portfolio segments. Park updated the LDA in the fourth quarter of 2022 with data through September 30, 2022. After considering the impact of the inclusion of periods impacted by COVID, as well as analysis of the ongoing applicability of the selected peer group, management decided it was appropriate to continue to utilize the LDA analysis from the fourth quarter of 2019 as the correlation of the LDA was higher.
•Probability of default – PD is the probability that an asset will be in default within a given time frame. Park has defined default to be when a charge-off has occurred, a loan is placed on nonaccrual, or a loan is greater than 90 days past due. Whenever possible, Park utilizes its own loan-level PDs for the reasonable and supportable forecast period. When loan-level data is not available reflecting the forecasted economic conditions, a forecast model is utilized to estimate PDs.
•Loss given default – LGD is the percentage of the asset not expected to be collected due to default. Whenever possible, Park utilizes its own loan-level LGDs for the reasonable and supportable forecast period. When it is not possible to use Park's own LGDs, the LGD is derived using a method referred to as Frye Jacobs.
•Prepayments and curtailments – Prepayments and curtailments are calculated based on Park’s own data utilizing a three-year average. This analysis is updated annually in the fourth quarter and was last updated in the fourth quarter of 2022.
•Forecast and reversion – Park has established a one-year reasonable and supportable forecast period with a one-year straight line reversion to the long-term historical average.
•Economic forecast - Park utilizes a third party to provide economic forecasts under various scenarios, which are weighted in order to reflect model risk in the current economic environment. The scenario weighting is evaluated by management on a quarterly basis.
◦As of December 31, 2021, the "most likely" scenario forecasted Ohio unemployment to decrease, to a range between 3.32% and 3.97%, during the next four quarters. In determining the appropriate weighting of scenarios at December 31, 2021, management considered the range of forecasted unemployment as well as a number of economic indicators. While some economic indications appeared to be optimistic, the Omicron variant, rising inflation, volatility in consumer confidence, employment, supply chain and workforce challenges continued to cause uncertainty to the overall economic environment. Considering these factors, management determined it was appropriate to weigh the "most likely" scenario 50% and the "moderate recession" scenario 50% at December 31, 2021.
◦As of December 31, 2022, the "most likely" scenario forecasted Ohio unemployment between 4.14% and 4.36% during the next four quarters. In determining the appropriate weighting of scenarios at December 31, 2022, management considered the range of forecasted unemployment as well as a number of economic indicators. The continued high levels of inflation, historically low consumer confidence, rising interest rates, geopolitical conflict (including the conflict between Russia and Ukraine), and workforce and supply chain challenges continued to cause uncertainty to the overall economic environment. Considering these factors,
-75-
management determined it was appropriate to maintain the existing weighting, and weigh the "most likely" scenario 50% and the "moderate recession" scenario 50% at December 31, 2022. Deteriorating forecasts, largely in the "moderate recession" scenario, resulted in a 10 basis point increase in the weighted quantitative allowance from December 31, 2021.
Qualitative Considerations
Park reviews various internal and external factors to consider the need for any qualitative adjustments to the quantitative model. Factors considered include the following:
•The nature and volume of Park’s financial assets; the existence, growth, and effect of any concentrations of credit and the volume and severity of past due financial assets, the volume of nonaccrual assets, and the volume and severity of adversely classified or graded assets. Specifically, management considers:
◦Trends (e.g., growth, reduction) in specific categories of the loan portfolio, as well as adjustments to the types of loans offered by Park.
◦Level of and trend in loan delinquencies, troubled loans, commercial watch list loans and nonperforming loans.
◦Level of and trend in new nonaccrual loans.
◦Level of and trend in loan charge-offs and recoveries.
•Park's lending policies and procedures, including changes in lending strategies, underwriting standards and practices for collections, write-offs, and recoveries.
•The quality of Park’s credit review function.
•The experience, ability, and depth of Park’s lending, investment, collection, and other relevant management and staff.
•The effect of other external factors such as the regulatory, legal and technological environments; competition; geopolitical conflict; and events such as natural disasters or pandemics.
•Actual and expected changes in international, national, regional, and local economic and business conditions and developments in the markets in which Park operates that affect the collectibility of financial assets.
•Where the U.S. economy is within a given credit cycle.
•The extent that there is government assistance (stimulus).
During 2020, Park added an additional reserve for three industries at particularly high risk due to the COVID-19 pandemic: hotels and accommodations; restaurants and food service; and strip shopping centers. These industries experienced high levels of deferrals and had been particularly impacted by shut downs of non-essential businesses, increased health department regulations, and changes in consumer behavior. Management expected that a relatively higher percentage of the 4-rated credits in these portfolios would eventually migrate to special mention, substandard, or individually evaluated status. In adopting CECL, management determined it was appropriate to retain this qualitative adjustment as this adjustment took into account the additional risk in these portfolios, which was not captured in the quantitative calculation. As COVID cases began to decline during the first quarter of 2022, travel increased, restrictions lifted, and consumers began increasing restaurant visits and shopping in person, and these industries began to show signs of recovery. Beginning in the first quarter of 2022, management began decreasing these reserves 25% each quarter to take into account improvements in these industry sectors. In the fourth quarter 2022, these industries continued to show positive trends and COVID-19 has become less impactful to day-to-day life. Therefore, management deemed it appropriate to reduce the factors the remaining 25%, taking this qualitative adjustment to zero.
A breakout of the 4-rated balances within these portfolios and the additional reserve related to these portfolios, as of December 31, 2021, is detailed in the following table:
| Table 37 - Additional COVID-19 Reserves | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||
| (In thousands) | 4-Rated Balance | Additional Reserve | |||||
| Hotels and accommodations | $ | 148,018 | $ | 2,226 | |||
| Restaurants and food service | 40,648 | 917 | |||||
| Strip shopping centers | 184,171 | 2,033 | |||||
| Total | $ | 372,837 | $ | 5,176 |
Additionally, at December 31, 2021, management applied a 1.00% reserve to all hotels and accommodations loans in the collectively evaluated population to account for increased valuation risk. At December 31, 2021, Park's collectively evaluated hotels and accommodation loans had a balance of $203.9 million with an additional reserve related to valuation risks of $2.0
-76-
million. With improvement in occupancy and revenue in Park's hotel and accommodations portfolio, management concluded it appropriate to decrease the hotel and accommodations valuation reserve to zero at December 31, 2022.
At December 31, 2022 and 2021, Park had $4.2 million and $74.4 million, respectively, of PPP loans which were included in the commercial, financial and agricultural portfolio segment. These loans are guaranteed by the SBA and thus have not been reserved for using the same methodology as the rest of Park’s loan portfolio. A 10 basis point reserve was calculated for these loans to reflect minimal credit risk at December 31, 2022 and December 31, 2021.
CAPITAL RESOURCES
Liquidity and Interest Rate Sensitivity Management: Park’s objective in managing its liquidity is to maintain the ability to continuously meet the cash flow needs of customers, such as borrowings or deposit withdrawals, while at the same time seeking higher yields from longer-term lending and investing activities.
Cash and cash equivalents decreased by $29.5 million during 2022 to $189.7 million at year end. Cash provided by operating activities was $134.9 million in 2022, $157.3 million in 2021 and $111.6 million in 2020. Net income was the primary source of cash provided by operating activities during each year.
Cash used in investing activities was $403.7 million in 2022, $412.1 million in 2021 and $455.9 million in 2020. Investment securities transactions and loan originations/repayments are the major uses or sources of cash in investing activities. Proceeds from the sale, repayment or maturity of investment securities provide cash and purchases of investment securities use cash. Net investment securities transactions used cash of $137.8 million in 2022, used cash of $709.5 million in 2021 and provided cash of $188.1 million in 2020. Cash used by the net increase in the loan portfolio was $271.8 million in 2022, cash provided by the net paydown in the loan portfolio was $312.2 million in 2021, and cash used by the net increase in the loan portfolio was $620.2 million in 2020.
Cash provided by financing activities was $239.4 million in 2022, $103.5 million in 2021 and $554.8 million in 2020. A major source of cash provided by or used in financing activities is the net change in deposits. Deposits increased and provided $330.2 million of cash in 2022, $332.2 million of cash in 2021 and $520.0 million of cash in 2020. These increases in deposits included a decrease in off-balance sheet deposits of $787.1 million in 2022 and increases in off-balance sheet deposits of $273.0 million and $710.1 million in 2021 and 2020, respectively. Other major sources of cash from financing activities are short-term borrowings and long-term debt. In 2022, net short-term borrowings decreased and used $11.4 million in cash and net long-term debt was unchanged. In 2021, net short-term borrowings decreased and used $103.4 million in cash and net long-term debt decreased and used $32.5 million in cash. In 2020, net short-term borrowings increased and provided $111.6 million in cash and net long-term debt increased and provided $2.1 million in cash. Cash used in the repurchase of common shares was $16.0 million in 2021 and $7.5 million in 2020. No common shares were repurchased in 2022. Finally, cash declined by $76.6 million in 2022, $74.3 million in 2021 and $70.4 million in 2020, from the payment of cash dividends.
Funds are available from a number of sources, including the capital markets, the investment securities portfolio, the core deposit base, FHLB borrowings and the capability to securitize or package loans for sale. In the opinion of Park's management, the present funding sources provide more than adequate liquidity for Park to meet our cash flow needs.
-77-
The following table shows interest rate sensitivity data for five different time intervals as of December 31, 2022:
| Table 38 - Interest Rate Sensitivity | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-3 | 3-12 | 1-3 | 3-5 | Over 5 | |||||||||||||||||||
| (In thousands) | Months | Months | Years | Years | Years | Total | |||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
| Investment securities (1) | $ | 569,005 | $ | 102,054 | $ | 368,015 | $ | 357,043 | $ | 545,826 | $ | 1,941,943 | |||||||||||
| Money market instruments | 32,978 | — | — | — | — | 32,978 | |||||||||||||||||
| Loans (1) | 1,671,912 | 1,300,063 | 2,362,107 | 1,189,772 | 618,037 | 7,141,891 | |||||||||||||||||
| Total interest earning assets | 2,273,895 | 1,402,117 | 2,730,122 | 1,546,815 | 1,163,863 | 9,116,812 | |||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||
| Interest bearing transaction accounts (2) | $ | 1,023,070 | $ | — | $ | 965,036 | $ | — | $ | — | $ | 1,988,106 | |||||||||||
| Savings accounts (2) | 953,024 | — | 1,663,539 | — | — | 2,616,563 | |||||||||||||||||
| Time deposits | 170,574 | 198,948 | 131,017 | 51,126 | 2,780 | 554,445 | |||||||||||||||||
| Other | 1,325 | — | — | — | — | 1,325 | |||||||||||||||||
| Total deposits | 2,147,993 | 198,948 | 2,759,592 | 51,126 | 2,780 | 5,160,439 | |||||||||||||||||
| Short-term borrowings | 227,342 | — | — | — | 227,342 | ||||||||||||||||||
| Subordinated notes | 15,000 | — | — | 173,667 | — | 188,667 | |||||||||||||||||
| Total interest bearing liabilities | 2,390,335 | 198,948 | 2,759,592 | 224,793 | 2,780 | 5,576,448 | |||||||||||||||||
| Interest rate sensitivity gap | (116,440) | 1,203,169 | (29,470) | 1,322,022 | 1,161,083 | 3,540,364 | |||||||||||||||||
| Cumulative rate sensitivity gap | (116,440) | 1,086,729 | 1,057,259 | 2,379,281 | 3,540,364 | ||||||||||||||||||
| Cumulative gap as a | |||||||||||||||||||||||
| percentage of total | |||||||||||||||||||||||
| interest earning assets | (1.28) | % | 11.92 | % | 11.60 | % | 26.10 | % | 38.83 | % |
(1)Investment securities and loans that are subject to prepayment are shown in the table by the earlier of their re-pricing date or their expected repayment date and not by their contractual maturity date. Nonaccrual loans of $79.7 million are included within the three-month to twelve-month maturity category.
(2)Management considers interest bearing transaction accounts and savings accounts to be core deposits and, therefore, not as rate sensitive as other deposit accounts and borrowed money. Accordingly, only 51% of interest bearing transaction accounts and 36% of savings accounts are considered to re-price within one year. If all of the interest bearing transaction accounts and savings accounts were considered to re-price within one year, the one-year cumulative gap would change from a positive 11.9% to a negative 16.9%.
The interest rate sensitivity gap analysis provides an overall picture of Park’s static interest rate risk position. At December 31, 2022, the cumulative interest earning assets maturing or repricing within twelve months were $3,676 million compared to the cumulative interest bearing liabilities maturing or repricing within twelve months of $2,589 million. For the twelve-month cumulative interest rate sensitivity gap position, rate sensitive assets exceeded rate sensitive liabilities by $1,087 million or 11.9% of interest earning assets.
A positive twelve-month cumulative rate sensitivity gap (assets exceed liabilities) would suggest that Park’s net interest margin would increase if interest rates were to increase. Conversely, a negative twelve-month cumulative rate sensitivity gap would suggest that Park’s net interest margin would decrease if interest rates were to increase. However, the usefulness of the interest rate sensitivity gap analysis as a forecasting tool in projecting net interest income is limited. The gap analysis does not consider the magnitude, timing or frequency by which assets or liabilities will reprice during a period and also contains assumptions as to the repricing of interest bearing transaction accounts and savings accounts that may not prove to be correct.
The cumulative twelve-month interest rate sensitivity gap position at year-end 2021 was a positive $1,895 million or 21.7% of total interest earning assets. The percentage of interest earning assets maturing or repricing within one year was 40.3% at year-end 2022, compared to 47.2% at year-end 2021. The percentage of interest bearing liabilities maturing or repricing within one year was 46.4% at year-end 2022, compared to 42.3% at year-end 2021.
Management supplements the interest rate sensitivity gap analysis with periodic simulations of balance sheet sensitivity under various interest rate and what-if scenarios to better forecast and manage the net interest margin. Park’s management uses an earnings simulation model to analyze net interest income sensitivity to movements in interest rates. This model is based on actual cash flows and repricing characteristics for balance sheet instruments and incorporates market-based assumptions
-78-
regarding the impact of changing interest rates on the prepayment rate of certain assets and liabilities. This model also includes management’s projections for activity levels of various balance sheet instruments and non-interest fee income and operating expense. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into this earnings simulation model. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure net interest income and net income. Actual results will differ from simulated results due to the timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies.
Management uses a 50 basis point change in market interest rates per quarter for a total of 200 basis points per year in evaluating the impact of changing interest rates on net interest income and net income over a twelve-month horizon. At December 31, 2022, the earnings simulation model projected that net income would increase by 3.69% using a rising interest rate scenario and decrease by 5.38% using a declining interest rate scenario over the next year. At December 31, 2021, the earnings simulation model projected that net income would increase by 7.5% using a rising interest rate scenario and decrease by 15.1% using a declining interest rate scenario over the next year. At December 31, 2020, the earnings simulation model projected that net income would decrease by 2.9% using a rising interest rate scenario and decrease by 8.8% using a declining interest rate scenario over the next year. Park’s net interest margin was 3.80% in 2022, 3.69% in 2021 and 3.93% in 2020.
CONTRACTUAL OBLIGATIONS
In the ordinary course of operations, Park enters into certain contractual obligations. The following table summarizes Park’s significant and determinable obligations by payment date at December 31, 2022.
Further discussion of the nature of each specified obligation is included in the referenced Note to the Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K.
| Table 39 - Contractual Obligations (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | Payments Due In | ||||||||||||||||||||
| 0-1 | 1-3 | 3-5 | Over 5 | ||||||||||||||||||
| (In thousands) | Note | Years | Years | Years | Years | Total | |||||||||||||||
| Deposits without stated maturity | 14 | $ | 7,680,270 | $ | — | $ | — | $ | — | $ | 7,680,270 | ||||||||||
| Certificates of deposit | 14 | 346,856 | 157,890 | 49,657 | 42 | 554,445 | |||||||||||||||
| Short-term borrowings | 16 | 227,342 | — | — | — | 227,342 | |||||||||||||||
| Subordinated notes | 18 | — | — | — | 188,667 | 188,667 | |||||||||||||||
| Operating leases | 13 | 3,599 | 4,627 | 4,127 | 11,020 | 23,373 | |||||||||||||||
| Defined benefit pension plan (2) | 21 | 9,684 | 19,912 | 21,164 | 51,388 | 102,148 | |||||||||||||||
| Supplemental Executive Retirement Plan agreements | 21 | 643 | 1,844 | 2,468 | 41,498 | 46,453 | |||||||||||||||
| Total contractual obligations | $ | 8,268,394 | $ | 184,273 | $ | 77,416 | $ | 292,615 | $ | 8,822,698 |
(1) Amounts do not include associated interest payments.
(2) Pension payments reflect 10 years of payments, through 2032.
As of December 31, 2022, Park had $28.1 million in unfunded commitments related to investments in qualified affordable housing projects which are not included in "Table 39 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner. Park expects that the current commitments will be funded between 2023 and 2032.
As of December 31, 2022, Park had $20.3 million in unfunded commitments related to certain equity investments which are not included in "Table 39 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner.
The Corporation’s operating lease obligations represent short-term and long-term lease and rental payments for facilities and equipment.
Commitments, Contingent Liabilities, and Off-Balance Sheet Arrangements: In order to meet the financing needs of our customers, the Corporation issues loan commitments and standby letters of credit. At December 31, 2022, the Corporation had $1.4 billion of loan commitments for commercial, commercial real estate, and residential real estate loans and had $30.5 million
-79-
of standby letters of credit. At December 31, 2021, the Corporation had $1.4 billion of loan commitments for commercial, commercial real estate, and residential real estate loans and had $18.2 million of standby letters of credit.
Commitments to extend credit under loan commitments and standby letters of credit do not necessarily represent future cash requirements. These commitments often expire without being drawn upon. However, all of the loan commitments and standby letters of credit were permitted to be drawn upon in 2022. See "Note 26 - Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentration of Credit Risk" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" in this Annual Report on Form 10-K, for additional information on loan commitments and standby letters of credit.
The Corporation did not have any unrecorded significant contingent liabilities at December 31, 2022.
Capital: Park’s primary means of maintaining capital adequacy is through retained earnings. At December 31, 2022, the Corporation’s total shareholders’ equity was $1,069.2 million, compared to $1,110.8 million at December 31, 2021. Total shareholders’ equity at December 31, 2022 was 10.85% of total assets, compared to 11.62% of total assets at December 31, 2021.
Tangible equity was $903.7 million at December 31, 2022, and was $943.7 million at December 31, 2021. At December 31, 2022, tangible equity was 9.33% of tangible assets compared to 10.05% of tangible assets at December 31, 2021. A reconciliation of total shareholders' equity to tangible equity and total assets to tangible assets is included in Table 27.
Net income was $148.4 million in 2022, $153.9 million in 2021 and $127.9 million in 2020.
Cash dividends declared for Park's common shares were $76.8 million in 2022, $74.6 million in 2021 and $70.6 million in 2020. On a per share basis, the cash dividends declared were $4.66 per common share in 2022, $4.52 per common share in 2021 and $4.28 per common share in 2020.
The table below shows the repurchases and issuances of common shares and treasury shares for 2020 through 2022.
| Table 40 | ||||
|---|---|---|---|---|
| (In thousands, except share data) | Treasury Shares | Number of Common Shares | ||
| Balance at January 1, 2020 | $ | (127,633) | 16,346,442 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (36) | ||
| Treasury shares repurchased | (7,507) | (76,000) | ||
| Treasury shares reissued for share-based compensation awards | 3,031 | 30,341 | ||
| Treasury shares reissued for director grants | 1,343 | 13,450 | ||
| Balance at December 31, 2020 | $ | (130,766) | 16,314,197 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (45) | ||
| Treasury shares repurchased | (16,048) | (137,659) | ||
| Treasury shares reissued for share-based compensation awards | 2,964 | 29,670 | ||
| Treasury shares reissued for director grants | 1,360 | 13,400 | ||
| Balance at December 31, 2021 | $ | (142,490) | 16,219,563 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (14) | ||
| Treasury shares reissued for share-based compensation awards | 3,477 | 34,245 | ||
| Treasury shares reissued for director grants | 994 | 9,789 | ||
| Balance at December 31, 2022 | $ | (138,019) | 16,263,583 |
Park did not issue any new common shares, which had not already been held as treasury shares, in 2022, 2021 or 2020. Common shares (including treasury shares) had a balance of $462.4 million, $461.8 million and $460.7 million at December 31, 2022, 2021, and 2020, respectively.
Accumulated other comprehensive (loss) income, net reflected a loss of $102.4 million at December 31, 2022, and reflected income of $15.2 million at December 31, 2021 and $5.6 million at December 31, 2020. During 2022, the change in net
-80-
unrealized holding (loss) gain on AFS debt securities, net of income tax, was a loss of $116.9 million. During 2021, the change in net unrealized holding (loss) gain on AFS debt securities, net of income tax, was a loss of $19.5 million. During the 2020 year, the change in net unrealized holding gain (loss) on AFS debt securities, net of income tax, was a gain of $23.2 million.
Additionally, Park recognized an other comprehensive loss of $888,000, net of tax, related to the change in pension plan assets and benefit obligations in 2022, compared to an other comprehensive gain of $28.6 million, net of tax, related to the change in pension plan assets and benefit obligations in 2021, and compared to an other comprehensive loss of $7.7 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2020. Finally, during 2022, Park recognized an other comprehensive gain of $206,000, net of income tax, related to an unrealized net holding gain on cash flow hedging derivatives, compared to an other comprehensive gain of $492,000, net of income tax, related to an unrealized net holding gain on cash flow hedging derivatives in 2021 and compared to an other comprehensive loss of $244,000, net of income tax, related to an unrealized net holding loss on cash flow hedging derivatives in 2020.
Financial institution regulators have established guidelines for minimum capital ratios for banks, thrifts and bank holding companies. Park has elected not to include the net unrealized gain or loss on debt securities AFS in computing regulatory capital. Park has adopted the Basel III regulatory capital framework as approved by the federal banking agencies. Under the Basel III regulatory capital framework, in order to avoid limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers, Park must hold a capital conservation buffer of 2.5% above the adequately capitalized risk-based capital ratios. The amounts shown below as the adequately capitalized ratio plus capital conservation buffer include the 2.50% buffer. The Federal Reserve Board has also adopted capital requirements Park must maintain to be deemed "well capitalized" and remain a financial holding company.
Park and PNB met each of the well-capitalized ratio guidelines applicable to them at December 31, 2022. The following table indicates the capital ratios for PNB and Park at December 31, 2022 and December 31, 2021.
| Table 41 - PNB and Park Capital Ratios | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2022 | |||||||||||
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 8.34 | % | 10.69 | % | 10.69 | % | 12.15 | % | |||
| Park | 9.90 | % | 12.76 | % | 12.57 | % | 16.07 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
| As of December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 8.58 | % | 11.05 | % | 11.05 | % | 12.56 | % | |||
| Park | 9.77 | % | 12.57 | % | 12.37 | % | 16.05 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
Effects of Inflation: Balance sheets of financial institutions typically contain assets and liabilities that are monetary in nature and, therefore, differ greatly from most commercial and industrial companies which have significant investments in premises, equipment and inventory. During periods of inflation, financial institutions that are in a net positive monetary position will experience a decline in purchasing power, which does have an impact on growth. Another significant effect on internal equity growth is other expenses, which tend to rise during periods of inflation.
Management believes the most significant impact on financial results is the Corporation's ability to align our asset/liability management program to react to changes in interest rates.
-81-
FY 2021 10-K MD&A
SEC filing source: 0000805676-22-000034.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
FORWARD-LOOKING STATEMENTS
Management's discussion and analysis addresses the financial condition and results of operations for Park National Corporation and our subsidiaries (unless the context otherwise requires, collectively, "Park" or the "Corporation"). This discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K. Management’s discussion and analysis contains forward-looking statements that are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements.
Risks and uncertainties that could cause actual results to differ materially include, without limitation:
•the ever-changing effects of the novel coronavirus (COVID-19) pandemic - - the duration, extent and severity of which are impossible to predict, including the possibility of further resurgence in the spread of COVID-19 or variants thereof - - on economies (local, national and international), supply chains and markets, on the labor market, including the potential for a sustained reduction in labor force participation, and on our customers, counterparties, employees and third-party service providers, as well as the effects of various responses of governmental and nongovernmental authorities to the COVID-19 pandemic, including public health actions directed toward the containment of the COVID-19 pandemic (such as quarantines, shut downs and other restrictions on travel and commercial, social or other activities), the availability, effectiveness and acceptance of vaccines, and the implementation of fiscal stimulus packages;
•the impact of future governmental and regulatory actions upon our participation in and execution of government programs related to the COVID-19 pandemic;
•Park's ability to execute our business plan successfully and within the expected timeframe as well as our ability to manage strategic initiatives in light of the impact of the COVID-19 pandemic and the various responses to the COVID-19 pandemic;
•general economic and financial market conditions, specifically in the real estate markets and the credit markets, either nationally or in the states in which Park and our subsidiaries do business, may experience a weaker recovery than anticipated, in addition to the continuing impact of the COVID-19 pandemic on our customers’ operations and financial condition, either of which may result in adverse impacts on the demand for loan, deposit and other financial services, delinquencies, defaults and counterparties' inability to meet credit and other obligations and the possible impairment of collectability of loans;
•factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance, including any loans acquired in acquisition transactions;
•the effect of monetary and other fiscal policies (including the impact of money supply, interest rate policies and policies impacting inflation of the Federal Reserve Board, the U.S. Treasury and other governmental agencies) as well as disruption in the liquidity and functioning of U.S. financial markets, as a result of the COVID-19 pandemic and government policies implemented in response thereto, may adversely impact prepayment penalty income, mortgage banking income, income from fiduciary activities, the value of securities, deposits and other financial instruments, in addition to the loan demand and the performance of our loan portfolio, and the interest rate sensitivity of our consolidated balance sheet as well as reduce interest margins;
•changes in the federal, state, or local tax laws may adversely affect the fair values of net deferred tax assets and obligations of state and political subdivisions held in Park's investment securities portfolio and otherwise negatively impact our financial performance;
•the impact of the changes in federal, state and local governmental policy, including the regulatory landscape, capital markets, elevated government debt, potential changes in tax legislation that may increase tax rates, infrastructure spending and social programs;
•changes in laws or requirements imposed by Park's regulators impacting Park's capital actions, including dividend payments and stock repurchases;
•changes in consumer spending, borrowing and saving habits, whether due to changes in retail distribution strategies, consumer preferences and behavior, changes in business and economic conditions (including as a result of the COVID-19 pandemic and reactions thereto), legislative and regulatory initiatives (including those undertaken in response to the COVID-19 pandemic), or other factors may be different than anticipated;
•changes in unemployment levels in the states in which Park and our subsidiaries do business may be different than anticipated due to the continuing impact of the COVID-19 pandemic;
-40-
•changes in customers', suppliers', and other counterparties' performance and creditworthiness, and Park's expectations regarding future loan losses and our allowance for credit losses, may be different than anticipated due to the continuing impact of and the various responses to the COVID-19 pandemic;
•Park may have more credit risk and higher credit losses to the extent there are loan concentrations by location or industry of borrowers or collateral;
•the volatility from quarter to quarter of mortgage banking income, whether due to interest rates, demand, the fair value of mortgage loans, or other factors;
•the adequacy of our internal controls and risk management program in the event of changes in the market, economic, operational (including those which may result from more of our associates working remotely), asset/liability repricing, legal, compliance, strategic, cybersecurity, liquidity, credit and interest rate risks associated with Park's business;
•competitive pressures among financial services organizations could increase significantly, including product and pricing pressures (which could in turn impact our credit spreads), changes to third-party relationships and revenues, changes in the manner of providing services, customer acquisition and retention pressures, and Park's ability to attract, develop and retain qualified banking professionals;
•uncertainty regarding the nature, timing, cost and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of Park and our subsidiaries, including major reform of the regulatory oversight structure of the financial services industry and changes in laws and regulations concerning taxes, FDIC insurance premium levels, pensions, bankruptcy, consumer protection, rent regulation and housing, financial accounting and reporting, environmental protection, insurance, bank products and services, bank and bank holding company capital and liquidity standards, fiduciary standards, securities and other aspects of the financial services industry, specifically the reforms provided for in the Coronavirus Aid, Relief and Economic Security (CARES) Act and the follow-up legislation in the Consolidated Appropriations Act, 2021, the American Rescue Plan Act of 2021, the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and the Basel III regulatory capital reforms, as well as regulations already adopted and which may be adopted in the future by the relevant regulatory agencies, including the Consumer Financial Protection Bureau, the Office of the Comptroller of the Currency, the Federal Deposit Insurance Corporation, and the Federal Reserve Board, to implement the provisions of the CARES Act and the follow-up legislation in the Consolidated Appropriations Act, 2021, the provisions of the American Rescue Plan Act of 2021, the provisions of the Dodd-Frank Act, and the Basel III regulatory capital reforms;
•the effect of changes in accounting policies and practices, as may be adopted by the Financial Accounting Standards Board (the "FASB"), the SEC, the Public Company Accounting Oversight Board and other regulatory agencies, may adversely affect Park's reported financial condition or results of operations;
•Park's assumptions and estimates used in applying critical accounting policies and modeling, including under the CECL model, which may prove unreliable, inaccurate or not predictive of actual results;
•the impact of Park's ability to anticipate and respond to technological changes on Park's ability to respond to customer needs and meet competitive demands;
•operational issues stemming from and/or capital spending necessitated by the potential need to adapt to industry changes in information technology systems on which Park and our subsidiaries are highly dependent;
•the ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks, including those of Park's third-party vendors and other service providers, which may prove inadequate, and could adversely affect customer confidence in Park and/or result in Park incurring a financial loss;
•a failure in or breach of Park's operational or security systems or infrastructure, or those of our third-party vendors and other service providers, resulting in failures or disruptions in customer account management, general ledger, deposit, loan, or other systems, including as a result of cyber attacks;
•the impact on Park's business and operating results of any costs associated with obtaining rights in intellectual property claimed by others and of adequacy of Park's intellectual property protection in general;
•the existence or exacerbation of general geopolitical instability and uncertainty as well as the effect of trade policies (including the impact of potential or imposed tariffs, a U.S. withdrawal from or significant renegotiation of trade agreements, trade wars and other changes in trade regulations, closing of border crossings and changes in the relationship of the U.S. and its global trading partners);
•the impact on financial markets and the economy of any changes in the credit ratings of the U.S. Treasury obligations and other U.S. government-backed debt, as well as issues surrounding the levels of U.S., European and Asian government debt and concerns regarding the growth rates and financial stability of certain sovereign governments, supranationals and financial institutions in Europe and Asia and the risk they may face difficulties servicing their sovereign debt;
•the effect of a fall in stock market prices on Park's asset and wealth management businesses;
•our litigation and regulatory compliance exposure, including the costs and effects of any adverse developments in legal proceedings or other claims and the costs and effects of unfavorable resolution of regulatory and other governmental examinations or other inquiries;
•continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends;
•the impact on Park's business, personnel, facilities or systems of losses related to acts of fraud, scams and schemes of third parties;
•the impact of widespread natural and other disasters, pandemics (including the COVID-19 pandemic), dislocations, regional or national protests and civil unrest (including any resulting branch closures or damages), military or terrorist
-41-
activities or international hostilities on the economy and financial markets generally and on us or our counterparties specifically;
•any of the foregoing factors, or other cascading effects of the COVID-19 pandemic that are not currently foreseeable, could materially affect our business, including our customers' willingness to conduct banking transactions and their ability to pay on existing obligations;
•the effect of healthcare laws in the U.S. and potential changes for such laws, especially in light of the COVID-19 pandemic, which may increase our healthcare and other costs and negatively impact our operations and financial results;
•risk and uncertainties associated with Park's entry into new geographic markets with our recent acquisitions, including expected revenue synergies and cost savings from recent acquisitions not being fully realized or realized within the expected time frame;
•the discontinuation of the London Inter-Bank Offered Rate (LIBOR) and other reference rates which may result in increased expenses and litigation, and adversely impact the effectiveness of hedging strategies;
•and other risk factors relating to the banking industry as detailed from time to time in Park's reports filed with the SEC including those described in "Item 1A. Risk Factors" of this Annual Report on Form 10-K.
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.
NON-U.S. GAAP FINANCIAL MEASURES
Management's discussion and analysis contains non-U.S. GAAP financial measures where management believes it to be helpful in understanding Park’s results of operations or financial position. Where non-U.S. GAAP financial measures are used, the comparable U.S. GAAP financial measure, as well as the reconciliation to the comparable U.S. GAAP financial measure, can be found herein.
Items Impacting Comparability of Period Results
From time to time, revenue, expenses, and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short-term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities, management restructuring, branch closures, a rebranding initiative, COVID-19 related expenses and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
Even though certain revenue and expense items are naturally subject to more volatility than others due to changes in market and economic environment conditions, as a general rule volatility alone does not result in the inclusion of an item as one impacting comparability of period results. For example, changes in the provision for credit losses (aside from those related to former Vision Bank loan relationships), gains (losses) on equity securities, and asset valuation writedowns, reflect ordinary banking activities and are, therefore, typically excluded from consideration as items impacting comparability of period results.
Management believes the disclosure of items impacting comparability of period results provides a better understanding of our performance and trends and allows management to ascertain which of such items, if any, to include or exclude from an analysis of our performance; i.e., within the context of determining how that performance differed from expectations, as well as how, if at all, to adjust estimates of future performance taking such items into account.
Items impacting comparability of the results of particular periods are not intended to be a complete list of items that may materially impact current or future period performance.
Non-U.S. GAAP Ratios
Park's management uses certain non-U.S. GAAP financial measures to evaluate Park's performance. Specifically, management reviews the ratio of tangible equity to tangible assets.
Management has included in this Management's Discussion and Analysis of Financial Condition and Results of Operation, information relating to the ratio of tangible equity to tangible assets. For the purpose of calculating the ratio of tangible equity to tangible assets, a non-U.S. GAAP financial measure, tangible equity is divided by tangible assets. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at period end. Tangible assets equals total assets less goodwill and other intangible assets, in each case at period end.
-42-
Management believes that the disclosure of the ratio of tangible equity to tangible assets presents additional information to the reader of the consolidated financial statements, which, when read in conjunction with the consolidated financial statements prepared in accordance with U.S. GAAP, assists in analyzing Park's operating performance, ensures comparability of operating performance from period to period, and facilitates comparisons with the performance of Park's peer financial holding companies and bank holding companies, while eliminating certain non-operational effects of acquisitions. Within the "CONTRACTUAL OBLIGATIONS - Capital" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided detail of the reconciliation of tangible equity to total shareholders' equity and of tangible assets to total assets solely for the purpose of complying with SEC Regulation G and not as an indication that the ratio of tangible equity to tangible assets is a substitute for the ratio of total shareholders' equity to total assets as determined in accordance with U.S. GAAP.
FTE (fully taxable equivalent) Ratios
Interest income, yields, and ratios on a FTE basis are considered non-U.S. GAAP financial measures. Management believes net interest income on a FTE basis provides an insightful picture of the interest margin for comparison purposes. The FTE basis also allows management to assess the comparability of revenue arising from both taxable and tax-exempt sources. The FTE basis assumes a federal statutory tax rate of 21%. In the tables included within the "ANALYSIS OF EARNINGS - Net Interest Income" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations, Park has provided detail of FTE interest income solely for the purpose of complying with SEC Regulation G and not as an indication that FTE interest income, yields and ratios are substitutes for interest income, yields and ratios, as determined in accordance with U.S. GAAP.
Paycheck Protection Program ("PPP") Loans
Through December 31, 2021, Park had originated $768.5 million in loans as part of the PPP. These loans are not typical of Park's loan portfolio in that they are part of a specific government program to support businesses during the COVID-19 pandemic and are 100% guaranteed by the Small Business Administration ("SBA"). As such, management considers growth in the loan portfolio excluding PPP loans, the total allowance for credit losses to total loans ratio (excluding PPP loans), and general reserve on collectively evaluated loans as a percentage of total collectively evaluated loans (excluding PPP loans) in addition to the related U.S. GAAP metrics which are not adjusted for PPP loans.
OVERVIEW
COVID-19 Considerations
Banking has been identified by federal and state governmental authorities to be an essential service and Park is fully committed to continue serving our customers and communities through the COVID-19 public health crisis. For those in our communities experiencing a financial hardship, Park has offered various methods of support including loan modifications, payment deferral programs, participation in the CARES Act PPP, participation in additional PPP loans authorized under the Consolidated Appropriations Act, 2021, and various other case by case accommodations. Throughout the pandemic, Park has implemented various physical distancing guidelines to help protect associates, such as allowing associates to work from home, where practical, while maintaining customer service via our online banking services, mobile app, and ATMs, by keeping drive-thru lanes open to serve customers, maintaining selective branch office openings, and offering other banking services by appointment when necessary. As of December 31, 2021, all branches had returned to normal operations.
During 2021 and 2020, Park provided calamity pay and special one-time bonuses to certain associates related to the COVID-19 pandemic. The cost of the calamity pay and special bonuses amounted to $2.1 million and $3.6 million for the years ended December 31, 2021 and 2020, respectively, and is included within salaries expense.
Paycheck Protection Program
During 2020, Park approved and funded 4,439 loans totaling $543.1 million under the PPP's first round of loans. These first round PPP loans had an average principal balance of $122,000. Of the $543.1 million in first round PPP loans, 21 loans totaling $68.2 million had a principal balance that was greater than $2 million. For its assistance in making and retaining the 4,439 loans, Park has received an aggregate of $20.2 million in fees from the SBA, of which $6.4 million and $13.7 million were recognized within loan interest income during the year ended December 31, 2021 and the year ended December 31, 2020, respectively. Park funded the PPP loans with excess on-balance sheet liquidity. At December 31, 2021, the remaining balance of the first round PPP loans funded in 2020 was $4.8 million.
-43-
During 2021, Park offered additional PPP loans as authorized under the Consolidated Appropriations Act, 2021. Through December 31, 2021, Park approved and funded 3,262 loans totaling $221.6 million under the second round of PPP loans. These additional second round PPP loans had an average principal balance of $68,000. None of the $221.6 million in additional second round PPP loans had a principal balance that was greater than $2 million. For its assistance in making and retaining the 3,262 second round of PPP loans, Park has received an aggregate of $12.9 million in fees from the SBA, of which $9.9 million was recognized within loan interest income during the year ended December 31, 2021. Park funded the second round PPP loans with excess on-balance sheet liquidity. At December 31, 2021, the remaining balance of second round PPP loans funded in 2021 was $72.3 million.
As of February 21, 2022, Park had submitted 6,953 repayment requests on behalf of borrowers under the PPP to the SBA and has received $707.9 million in payments from the SBA.
Loan Modifications
During the two years ended December 31, 2021, Park modified a total of 5,138 consumer loans, with an aggregate balance of $72.2 million, and modified a total of 1,406 commercial loans, with an aggregate balance of $488.1 million, in each case related to a hardship caused by the COVID-19 pandemic and responses thereto. Park has worked with borrowers and provided modifications in the form of either interest only deferral or principal and interest deferral, in each case, for initial periods of up to 90 days. As necessary, Park made available a second 90-day interest only deferral or principal and interest deferral bringing the total potential deferral period to six months. Modifications were structured in a manner to best address each individual customer's then current situation. A majority of these modifications were excluded from the troubled debt restructuring ("TDR") classification under Section 4013 of the CARES Act or under applicable interagency guidance of the federal banking regulators. The modified loans are considered current and continue to accrue interest during the deferral period.
Of the $560.3 million of COVID-19 modifications during the two years ended December 31, 2021, $30.9 million, or 0.45% of total loans, remained in deferral as of December 31, 2021 and $7.1 million were greater than or equal to 30 days past due in accordance with the modified terms at December 31, 2021.
Financial Results by segment
The following table reflects the net income (loss) by segment for the years ended December 31, 2021, 2020 and 2019. Park's segments include PNB and "All Other" which primarily consists of Park as the "Parent Company", GFSC and SEPH. SEPH is a non-bank subsidiary of Park, holding former Vision Bank OREO property and non-performing loans.
| Table 1 - Net Income (Loss) by Segment | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| PNB | $ | 159,461 | $ | 123,730 | $ | 113,600 | |||||
| All Other | (5,516) | 4,193 | (10,900) | ||||||||
| Total Park | $ | 153,945 | $ | 127,923 | $ | 102,700 |
Net income for the year ended December 31, 2021 of $153.9 million represented a $26.0 million, or 20.3%, increase compared to $127.9 million for the year ended December 31, 2020. Net income for both the year ended December 31, 2021 and the year ended December 31, 2020 included several items of income and expense that impact the comparability of period results. These items are detailed in the "ANALYSIS OF EARNINGS - Items Impacting Comparability" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion provides additional information regarding the PNB segment, followed by additional information regarding All Other, which consists of the Parent Company, GFSC and SEPH.
-44-
The Park National Bank (PNB)
The table below reflects PNB's net income for the years ended December 31, 2021, 2020 and 2019.
| Table 2 - PNB Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | |||||
| Net interest income | $ | 328,398 | $ | 326,375 | $ | 293,130 | ||
| (Recovery of) provision for credit losses (1) | (8,554) | 30,813 | 8,356 | |||||
| Other income | 126,802 | 124,231 | 92,392 | |||||
| Other expense | 266,678 | 268,938 | 237,433 | |||||
| Income before income taxes | $ | 197,076 | $ | 150,855 | $ | 139,733 | ||
| Income tax expense | 37,615 | 27,125 | 26,133 | |||||
| Net income | $ | 159,461 | $ | 123,730 | $ | 113,600 |
(1) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses as of December 31, 2021 and the related (recovery of) provision for credit losses for the year ended December 31, 2021 were calculated utilizing this new guidance.
Net interest income of $328.4 million for the year ended December 31, 2021 represented a $2.0 million, or 0.6%, increase compared to $326.4 million for the year ended December 31, 2020. The increase was a result of an $18.7 million decrease in interest expense, partially offset by a $16.7 million decrease in interest income.
The $16.7 million decrease in interest income was primarily due to a $312,000 decrease in investment income and a $16.3 million decrease in interest income on loans. The decrease in investment income was primarily the result of a decrease in the yield on investments, which decreased 43 basis points to 2.23% for the year ended December 31, 2021, compared to 2.66% for the year ended December 31, 2020, partially offset by a $200.5 million increase in average investments. The decrease in interest income on loans was primarily the result of a decrease in the yield on loans, which decreased 25 basis points to 4.41% for the year ended December 31, 2021, compared to 4.66% for the year ended December 31, 2020. The decrease in yield on loans was partially offset by a $35.5 million increase in average loans from $6.97 billion for the year ended December 31, 2020 to $7.01 billion for the year ended December 31, 2021. The increase in average loans was impacted by the addition of average PPP loans of approximately $257.4 million and $352.6 million for the years ended December 31, 2021 and 2020, respectively, and also resulted in interest and fee income of $18.0 million and $16.7 million for the year ended December 31, 2021 and 2020, respectively. Excluding the impact of PPP loans, the yield on loans was 4.31% for the year ended December 31, 2021, a decrease of 35 basis points compared to 4.66% for the year ended December 31, 2020.
The $18.7 million decrease in interest expense was primarily due to a $15.0 million decrease in interest expense on deposits as well as a $3.7 million decrease in interest expense on borrowings. The decrease in interest expense on deposits was partially the result of a decrease in the cost of deposits of 29 basis points, from 0.41% for the year ended December 31, 2020 to 0.12% for the year ended December 31, 2021. The decrease in the interest expense on deposits was partially offset by a $13.0 million increase in average on-balance sheet interest bearing deposits from $5.24 billion for the year ended December 31, 2020, to $5.25 billion for the year ended December 31, 2021. The increase in on-balance sheet interest bearing deposits was due to an increase in savings deposits, which was partially offset by declines in both higher-cost time deposits and transaction accounts. During the years ended December 31, 2021 and 2020, Park made the decision to participate in two programs to transfer deposits off balance sheet in order to manage growth of the balance sheet. This decision also minimized the increase in interest bearing deposits.
The decrease in interest expense on borrowings was partially the result of a $91.2 million decrease in average borrowings from $403.9 million for the year ended December 31, 2020, to $312.7 million for the year ended December 31, 2021. The cost of borrowings also decreased by 76 basis points, from 1.41% for the year ended December 31, 2020 to 0.65% for the year ended December 31, 2021.
The recovery of credit losses of $8.6 million for the year ended December 31, 2021 represented a difference of $39.4 million, compared to a provision for credit losses of $30.8 million for the year ended December 31, 2020. Refer to the “CREDIT METRICS AND (RECOVERY OF) PROVISION FOR CREDIT LOSSES" section for additional details regarding the level of the (recovery of) provision for credit losses recognized in each period presented above.
Other income of $126.8 million for the year ended December 31, 2021 represented an increase of $2.6 million, or 2.1%, compared to $124.2 million for the year ended December 31, 2020. The $2.6 million increase was primarily related to (i) a $5.6 million increase in income from fiduciary activities; (ii) a $3.7 million increase in debit card fee income; (iii) a $2.9 million increase in miscellaneous income, primarily related to refunds of a consumer insurance product, an increase in income
-45-
from printed check sales and an increase in gain on sale of assets; and (iv) a $1.4 million increase in gain (loss) on equity securities, net. These increases were partially offset by a $3.3 million decrease in gain on sale of debt securities and a $7.7 million decrease in other service income. The decline in other service income was primarily due to declines in investor rate locks, mortgage loans held for sale and fee income from mortgage loan originations, partially offset by an increase in the valuation of mortgage servicing rights.
A summary of mortgage loan originations for the years ended December 31, 2021 and 2020 follows.
| Table 3 - PNB Mortgage Loan Originations | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | YTD 2021 | |||||||||
| Mortgage Loan Origination Volume | ||||||||||||||
| Sold | $ | 191,116 | $ | 142,398 | $ | 123,757 | $ | 98,007 | $ | 555,278 | ||||
| Portfolio | 82,613 | 74,670 | 66,718 | 60,685 | 284,686 | |||||||||
| Construction | 28,987 | 37,266 | 28,486 | 24,816 | 119,555 | |||||||||
| Service released | 1,266 | 2,204 | 4,537 | 5,795 | 13,802 | |||||||||
| Total mortgage loan originations | $ | 303,982 | $ | 256,538 | $ | 223,498 | $ | 189,303 | $ | 973,321 | ||||
| Refinances as a % of Total Mortgage Loan Originations | 71.1 | % | 50.0 | % | 44.8 | % | 44.2 | % | 54.2 | % | ||||
| Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | YTD 2020 | ||||||||||
| Mortgage Loan Origination Volume | ||||||||||||||
| Sold | $ | 85,030 | $ | 248,339 | $ | 355,755 | $ | 325,841 | $ | 1,014,965 | ||||
| Portfolio | 56,018 | 64,351 | 61,227 | 99,077 | 280,673 | |||||||||
| Construction | 33,109 | 33,754 | 40,560 | 29,825 | 137,248 | |||||||||
| Service released | 3,794 | 2,362 | 2,275 | 2,950 | 11,381 | |||||||||
| Total mortgage loan originations | $ | 177,951 | $ | 348,806 | $ | 459,817 | $ | 457,693 | $ | 1,444,267 | ||||
| Refinances as a % of Total Mortgage Loan Originations | 48.1 | % | 67.8 | % | 68.5 | % | 71.4 | % | 66.7 | % |
Total mortgage loan originations decreased $470.9 million, or 32.6%, to $973.3 million for the year ended December 31, 2021 compared to $1,444.3 million for the year ended December 31, 2020.
-46-
The table below reflects PNB's other expense for the years ended December 31, 2021 and 2020.
| Table 4 - PNB Other Expense Information | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, 2021 | December 31, 2020 | $ change | % change | |||||||
| Other expense: | |||||||||||
| Salaries | $ | 120,949 | $ | 122,586 | $ | (1,637) | (1.3) | % | |||
| Employee benefits | 40,895 | 36,282 | 4,613 | 12.7 | % | ||||||
| Occupancy expense | 12,555 | 13,571 | (1,016) | (7.5) | % | ||||||
| Furniture and equipment expense | 10,880 | 18,781 | (7,901) | (42.1) | % | ||||||
| Data processing fees | 30,202 | 11,653 | 18,549 | 159.2 | % | ||||||
| Professional fees and services | 19,980 | 24,444 | (4,464) | (18.3) | % | ||||||
| Marketing | 6,072 | 5,825 | 247 | 4.2 | % | ||||||
| Insurance | 5,621 | 5,804 | (183) | (3.2) | % | ||||||
| Communication | 3,498 | 3,985 | (487) | (12.2) | % | ||||||
| State tax expense | 3,821 | 3,293 | 528 | 16.0 | % | ||||||
| Amortization of intangible assets | 1,798 | 2,263 | (465) | (20.5) | % | ||||||
| FHLB prepayment penalty | — | 10,529 | (10,529) | N.M. | |||||||
| Foundation contributions | 4,000 | 3,000 | 1,000 | 33.3 | % | ||||||
| Miscellaneous | 6,407 | 6,922 | (515) | (7.4) | % | ||||||
| Total other expense | $ | 266,678 | $ | 268,938 | $ | (2,260) | (0.8) | % |
Other expense of $266.7 million for the year ended December 31, 2021 represented a decrease of $2.3 million, or 0.8%, compared to $268.9 million for the year ended December 31, 2020. The decrease in salaries expense was primarily related to decreases in base salary expense, additional compensation expense and vacation accrual, partially offset by increases in officer incentive expense and share-based compensation expense. The increase in employee benefits expense was primarily related to increased pension plan expense, payroll tax expense and group insurance costs. The decrease in occupancy expense was primarily related to decreased lease expense. The decrease in furniture and equipment expense was primarily related to a change in the classification under which software and related maintenance costs were expensed, which are now classified under data processing fees. The impact of this decrease in furniture and equipment expense was partially offset by an increase in depreciation expense on equipment. The increase in data processing fees was related to increased debit card processing costs and other data processing and software costs, partially due to the previously mentioned change in classification from furniture and equipment expense and a change in expensing software costs from other fees within professional fees and services to data processing fees. The decrease in professional fees and services was primarily related to decreased legal expenses, title, appraisal and credit costs and decreases in other fees (due to the change to expensing software costs under data processing fees), partially offset by increases in management and consulting expenses. The decrease in the FHLB prepayment penalty was due to a $10.5 million prepayment penalty on FHLB borrowings of $150 million repaid during the year ended December 31, 2020; there was no similar prepayment during the year ended December 31, 2021. The increase in foundation contributions was due to a $4.0 million contribution to Park's charitable foundation during the year ended December 31, 2021, compared to a $3.0 million contribution made during the year ended December 31, 2020.
-47-
The table below provides certain balance sheet information and financial ratios for PNB as of or for the years ended December 31, 2021 and 2020.
| Table 5 - PNB Balance Sheet Information | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, 2021 | December 31, 2020 | % change from 12/31/20 | ||||||
| Loans | $ | 6,868,935 | $ | 7,165,840 | (4.14) | % | |||
| Loans less PPP loans (1) | 6,794,515 | 6,834,269 | (0.58) | % | |||||
| Allowance for credit losses (2) | 83,111 | 84,321 | (1.43) | % | |||||
| Net loans | 6,785,824 | 7,081,519 | (4.18) | % | |||||
| Investment securities | 1,807,392 | 1,114,742 | 62.14 | % | |||||
| Total assets | 9,538,217 | 9,236,915 | 3.26 | % | |||||
| Total deposits | 8,157,720 | 7,820,983 | 4.31 | % | |||||
| Average assets (3) | 9,814,766 | 9,198,141 | 6.70 | % | |||||
| Efficiency ratio (4) | 58.21 | % | 59.31 | % | (1.85) | % | |||
| Return on average assets | 1.62 | % | 1.35 | % | 20.00 | % |
(1) Excludes $74.4 million of PPP loans at December 31, 2021 and $331.6 million of PPP loans at December 31, 2020.
(2) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses as of December 31, 2021 and the related (recovery of) provision for credit losses for the year ended December 31, 2021 were calculated utilizing this new guidance.
(3) Average assets for the year ended December 31, 2021 and 2020.
(4) Calculated utilizing fully taxable equivalent net interest income which includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate. The taxable equivalent adjustments were $2.9 million for both the year ended December 31, 2021 and the year ended December 31, 2020.
Loans outstanding at December 31, 2021 were $6.87 billion, compared to $7.17 billion at December 31, 2020, a decrease of $296.9 million, or 4.1%. Excluding $74.4 million and $331.6 million of PPP loans at December 31, 2021 and December 31, 2020, respectively, loans outstanding were $6.79 billion at December 31, 2021, compared to $6.83 billion at December 31, 2020, a decrease of $39.8 million, or 0.6%. The table below breaks out the change in loans outstanding, by loan type.
| Table 6 - PNB | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, 2021 | December 31, 2020 | change from 12/31/20 | % change from 12/31/20 | ||||||||
| Home equity | $ | 165,691 | $ | 182,131 | $ | (16,440) | (9.0) | % | ||||
| Installment | 1,685,687 | 1,650,620 | 35,067 | 2.1 | % | |||||||
| Real estate | 1,142,991 | 1,213,820 | (70,829) | (5.8) | % | |||||||
| Commercial (excluding PPP loans) (1)(2) | 3,797,673 | 3,784,153 | 13,520 | 0.4 | % | |||||||
| PPP loans | 74,420 | 331,571 | (257,151) | N.M. | ||||||||
| Other | 2,473 | 3,545 | (1,072) | (30.2) | % | |||||||
| Total loans | $ | 6,868,935 | $ | 7,165,840 | $ | (296,905) | (4.1) | % | ||||
| Total loans (excluding PPP loans) | $ | 6,794,515 | $ | 6,834,269 | $ | (39,754) | (0.6) | % |
(1) Excludes $74.4 million of PPP loans at December 31, 2021 and $331.6 million of PPP loans at December 31, 2020.
(2) Commercial (excluding PPP loans) decreased by $58.8 million, or 1.6% (2.1% annualized), from December 31, 2020 to September 30, 2021 and grew by $72.3 million, or 1.9% (7.7% annualized), from September 30, 2021 to December 31, 2021.
PNB's allowance for credit losses decreased by $1.2 million, or 1.4%, to $83.1 million at December 31, 2021, compared to $84.3 million at December 31, 2020. This decrease included the impact of a $6.7 million increase to the allowance for credit losses as the result of the adoption of ASU 2016-13. Net recoveries were $640,000, or 0.01% of total average loans, for the year ended December 31, 2021 and net charge-offs were $1.2 million, or 0.02% of total average loans, for the year ended December 31, 2020. Refer to the “CREDIT METRICS AND (RECOVERY OF) PROVISION FOR CREDIT LOSSES" section for additional information regarding PNB's loan portfolio and the level of provision for credit losses recognized in each period presented.
-48-
Total deposits at December 31, 2021 were $8.16 billion, compared to $7.82 billion at December 31, 2020, an increase of $336.7 million, or 4.3%. During the years ended December 31, 2021 and 2020, Park made the decision to participate in two programs to transfer deposits off balance sheet in order to manage growth of the balance sheet, as deposits increased significantly throughout the COVID-19 pandemic. At December 31, 2021 and December 31, 2020, Park had $983.1 million and $710.1 million, respectively, in deposits which were off-balance sheet. Total deposits would have increased $609.7 million, or 7.1%, compared to December 31, 2020 had the $983.1 million and $710.1 million in deposits remained on the balance sheet at the respective dates. The table below breaks out the change in deposit balances, by deposit type.
| Table 7 - PNB | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | December 31, 2021 | December 31, 2020 | change from 12/31/20 | % change from 12/31/20 | ||||||||
| Non-interest bearing deposits | $ | 3,320,413 | $ | 2,978,005 | $ | 342,408 | 11.5 | % | ||||
| Transaction accounts | 1,502,876 | 1,381,479 | 121,397 | 8.8 | % | |||||||
| Savings | 2,622,771 | 2,596,926 | 25,845 | 1.0 | % | |||||||
| Certificates of deposit | 711,660 | 864,573 | (152,913) | (17.7) | % | |||||||
| Total deposits | $ | 8,157,720 | $ | 7,820,983 | $ | 336,737 | 4.3 | % | ||||
| Off balance sheet deposits | 983,053 | 710,101 | 272,952 | 38.4 | % | |||||||
| Total deposits including off balance sheet deposits | $ | 9,140,773 | $ | 8,531,084 | $ | 609,689 | 7.1 | % |
All Other
The table below summarizes the All Other net (loss) income for the years ended December 31, 2021, 2020, and 2019.
| Table 8 - All Other Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | |||||
| Net interest income | $ | 1,495 | $ | 1,255 | $ | 4,607 | ||
| Recovery of credit losses (1) | (3,362) | (18,759) | (2,185) | |||||
| Other income | 3,142 | 1,433 | 4,801 | |||||
| Other expense | 16,840 | 17,657 | 26,555 | |||||
| Net (loss) income before income tax benefit | $ | (8,841) | $ | 3,790 | $ | (14,962) | ||
| Income tax benefit | (3,325) | (403) | (4,062) | |||||
| Net (loss) income | $ | (5,516) | $ | 4,193 | $ | (10,900) |
(1) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses as of December 31, 2021 and the related recovery of credit losses for the year ended December 31, 2021 were calculated utilizing this new guidance.
The net interest income for All Other included, for all periods presented, interest income on subordinated debt investments in PNB, which were eliminated in the consolidated Park National Corporation totals, as well as interest income on GFSC loans and SEPH nonaccrual loan relationships. The net interest income for All Other included for the years ended December 31, 2021 and 2020, interest expense on $175.0 million aggregate principal amount of 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 issued by Park in August 2020 (the "Park Subordinated Notes").
Net interest income reflected net interest income of $1.5 million for the year ended December 31, 2021, compared to net interest income of $1.3 million for the year ended December 31, 2020. The change was largely the result of an increase of $7.4 million in loan interest income related to payment collections at SEPH, offset by a decrease of $2.6 million in net interest income from GFSC, and by an increase in interest expense on borrowings of $4.4 million, mainly related to the Park Subordinated Notes.
SEPH had net recoveries of $2.7 million for the year ended December 31, 2021, compared to net recoveries of $19.0 million for the year ended December 31, 2020, and GFSC had net recoveries of $28,000 for the year ended December 31, 2021, compared to net charge-offs of $829,000 for the year ended December 31, 2020.
All Other had other income of $3.1 million for the year ended December 31, 2021, compared to $1.4 million for the year ended December 31, 2020. The change was largely due to an $878,000 increase in income related to partnership
-49-
investments, which went from a $21,000 loss for the year ended December 31, 2020 to an $857,000 gain for the year ended December 31, 2021, and a $410,000 difference in gain (loss) on equity securities, net, which went from a $226,000 loss for the year ended December 31, 2020 to a $184,000 gain for the year ended December 31, 2021.
All Other had other expense of $16.8 million for the year ended December 31, 2021, compared to $17.7 million for the year ended December 31, 2020. The decrease was largely due to a $625,000 decrease in expense at GFSC, as well as a $605,000 decrease in merger-related expenses associated with the Carolina Alliance acquisition.
The table below provides certain balance sheet information for All Other as of or for the years ended December 31, 2021 and 2020.
| Table 9 - All Other | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | December 31, 2021 | December 31, 2020 | % change from 12/31/20 | ||||||
| Loans | $ | 2,187 | $ | 11,945 | (81.69) | % | |||
| Allowance for credit losses (1) | 86 | 1,354 | (93.65) | % | |||||
| Net loans | 2,101 | 10,591 | (80.16) | % | |||||
| Total assets | 22,037 | 42,106 | (47.66) | % | |||||
| Average assets (2) | 32,692 | 43,492 | (24.83) | % |
(1) Park adopted ASU 2016-13 effective January 1, 2021. The allowance for credit losses as of December 31, 2021 and the related recovery of credit losses for the year ended December 31, 2021 were calculated utilizing this new guidance.
(2) Average assets for the years ended December 31, 2021 and 2020, respectively.
Park National Corporation
The table below summarizes Park's net income for the years ended December 31, 2021, 2020, and 2019.
| Table 10 - Park Summary Income Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | |||||
| Net interest income | $ | 329,893 | $ | 327,630 | $ | 297,737 | ||
| (Recovery of) provision for credit losses | (11,916) | 12,054 | 6,171 | |||||
| Other income | 129,944 | 125,664 | 97,193 | |||||
| Other expense | 283,518 | 286,595 | 263,988 | |||||
| Income before income taxes | $ | 188,235 | $ | 154,645 | $ | 124,771 | ||
| Income tax expense | 34,290 | 26,722 | 22,071 | |||||
| Net income | $ | 153,945 | $ | 127,923 | $ | 102,700 |
DIVIDENDS ON COMMON SHARES
Cash dividends declared on Park's common shares were $4.52 in 2021, $4.28 in 2020 and $4.24 in 2019. The quarterly cash dividend on Park's common shares was $1.23 per share for the first quarter of 2021, $1.03 per share for the second and third quarter of 2021, and $1.23 per share for the fourth quarter of 2021. The first and fourth quarters of 2021 included a one-time special cash dividend of $0.20 per share. This was the fourth year in a row that Park has declared a special cash dividend ($0.20 twice in 2021, $0.20 in both 2020 and 2019, and $0.25 in 2018), which began in 2018 when the corporate federal income tax rate was reduced from 35% to 21% and has continued each year that the tax rates have remained at the lower level. The quarterly cash dividend on Park's common shares was $1.22 per share for the first quarter of 2020, and $1.02 per share for the second, third, and fourth quarter of 2020. The first quarter of 2020 included a one-time special cash dividend of $0.20 per share. The quarterly cash dividend on Park's common shares was $1.21 per share for the first quarter of 2019, and $1.01 per share for the second, third, and fourth quarter of 2019. The first quarter of 2019 included a one-time special cash dividend of $0.20 per share. Please see the discussion of limitations on Park's ability to pay dividends in the section captioned "Supervision and Regulation of Park and its Subsidiaries – Limits on Dividends and Other Payments" in "ITEM 1. BUSINESS" of this Annual Report on Form 10-K.
-50-
CRITICAL ACCOUNTING POLICIES
The significant accounting policies used in the development and presentation of Park’s consolidated financial statements are listed in "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA." The accounting and reporting policies of Park conform with U.S. GAAP and general practices within the financial services industry. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ from those estimates.
The COVID-19 pandemic has caused significant unprecedented disruption around the world that has affected daily living and negatively impacted the global economy. The effects of the COVID-19 pandemic may meaningfully impact significant estimates such as the allowance for credit losses, goodwill, and pension plan obligations and related expenses.
Allowance for Credit Losses: Park believes the determination of the allowance for credit losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for credit losses is calculated with the objective of maintaining a reserve level believed by management to be sufficient to absorb estimated credit losses over the life of an asset or an off-balance sheet credit exposure. Management’s determination of the adequacy of the allowance for credit losses is based on periodic evaluations of past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows on individually evaluated loans, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change. To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods.
One of the most significant judgments impacting the ACL estimate is the economic forecast for Ohio unemployment, Ohio GDP, and Ohio HPI. Changes in the economic forecasts could significantly affect the estimated credit losses which could potentially lead to materially different allowance levels from one reporting period to the next.
In calculating the ACL, management weighs several different scenarios, including a baseline (most likely) scenario and an adverse scenario. To create a hypothetical sensitivity analysis, management calculated a quantitative allowance using a 100% weighting applied to an adverse scenario. This scenario considers among other things that, (1) new cases, hospitalizations and deaths from COVID rise again, causing some state and local governments to impose restrictions, those that are not vaccinated continue to refuse the vaccines, and worries about the Omicron variant rises; (2) as a result of the unknown Omicron variant, consumers’ uncertainty about the safety of hotels, stores, restaurants and flights rise again and, therefore, spending on travel, retail and hotels decline; and (3) disagreements in the U.S. Congress prevent any additional fiscal support. The adverse scenario forecasts unemployment for the next twelve months to range from 6.6% to 9.4%. Excluding consideration of general reserve adjustments, this sensitivity analysis would result in a hypothetical increase in Park's ACL of $20.7 million as of December 31, 2021.
Refer to the “CREDIT METRICS AND (RECOVERY OF) PROVISION FOR CREDIT LOSSES” section within this "ITEM 7: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" for additional discussion.
Goodwill: Management believes that the accounting for goodwill also involves a higher degree of judgment than most other significant accounting policies. U.S. GAAP establishes standards for the impairment assessment of goodwill. Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in each business acquired. Park’s goodwill, as of December 31, 2021, relates to the value inherent in the banking industry and that value is dependent upon the ability of Park’s national bank subsidiary, PNB, to provide quality, cost-effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base, the inability to deliver cost-effective services over sustained periods or significant credit problems could lead to impairment of goodwill that could, in turn, adversely impact earnings in future periods.
U.S. GAAP requires an annual evaluation of goodwill for impairment, or more frequently if events or changes in circumstances indicate that the asset might be impaired. Park evaluates goodwill for impairment during the second quarter of each year, with financial data as of March 31. Based on the qualitative analysis performed as of April 1, 2021, the Company
-51-
determined that goodwill for Park's reporting unit, PNB, was not impaired. Management continues to monitor economic factors, including economic conditions as a result of the COVID-19 pandemic and responses thereto, to evaluate goodwill impairment. The fair value of the goodwill, which resides on the books of PNB, is evaluated for potential impairment by reviewing the past and projected operating results for PNB, deposit and loan totals for PNB and banking industry comparable information.
Pension Plan: The determination of pension plan obligations and related expenses requires the use of assumptions to estimate the amount of benefits that employees will earn while working, as well as the present value of those benefits. Annual pension expense is principally based on four components: (1) the value of benefits earned by employees for working during the year (service cost), (2) the increase in the liability due to the passage of time (interest cost), and (3) other gains and losses, reduced by (4) the expected return on plan assets for our pension plan.
Assumptions used to measure our annual pension expense include:
•the interest rate used to determine the present value of liabilities (discount rate);
•certain employee-related factors, such as turnover, retirement age and mortality;
•the expected return on assets in our funded pension plan; and
•the rate of salary increases where benefits are based on earnings.
The most significant of these assumption are the discount rate and the expected return on assets. The discount rate utilized for the December 31, 2021 calculation was 3.23% and the expected return on plan assets was 6.92%. Presented below is the estimated impact on Park's projected benefit obligation ("PBO") and 2022 pension expense assuming changes in the significant assumptions.
| Table 11-Pension Sensitivity | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Discount Rate | Expected Return on Plan Assets | ||||||||||||
| (In thousands) | - 25 BPS | +25 BPS | - 50 BPS | +50 BPS | |||||||||
| Change in PBO | $ | 5,560 | $ | (5,260) | N.A. | N.A. | |||||||
| Change in Pension Expense | 110 | (110) | $ | 1,290 | $ | (1,290) |
Our assumptions reflect our historical experience and management’s best judgment regarding future expectations. Due to the significant management judgment involved, our assumptions could have a material impact on the measurement of our pension plan expense and obligation.
ABOUT OUR BUSINESS
Through our national bank subsidiary, PNB, Park is engaged in a general commercial banking and trust business, primarily in Ohio, Kentucky, North Carolina and South Carolina, with the exception of nationwide aircraft loans and nationwide asset-based lending to consumer finance companies. Management believes there are a significant number of consumers and businesses that seek long-term relationships with community-based financial institutions of quality and strength. While not engaging in activities such as foreign lending, nationally syndicated loans or investment banking, Park attempts to meet the needs of our customers for commercial, real estate and consumer loans, and investment, fiduciary and deposit services.
Park’s subsidiaries compete for deposits and loans with other banks, savings associations, credit unions and other types of financial institutions. At December 31, 2021, Park operated 96 financial service offices (including those of PNB and Scope Leasing, Inc. ("Scope Aircraft Finance")) and a network of 116 automated teller machines in 26 Ohio counties, three North Carolina counties, four South Carolina counties and one Kentucky county. SEPH and Guardian each operated one administrative office, located in Newark, Ohio.
SOURCE OF FUNDS
Deposits: Park’s major source of funds is deposits from individuals, businesses and local government entities. These deposits consist of non-interest bearing and interest bearing deposits.
-52-
Average total deposits were $8,187 million in 2021, compared to $7,633 million in 2020, and $6,905 million in 2019. The table below provides a summary of deposit balances as of December 31, 2021 and 2020, along with the change over the past year.
| Table 12 - Year-End Deposits | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31 (In thousands) | 2021 | 2020 | Change | ||||||||
| Non-interest bearing checking | $ | 3,066,419 | $ | 2,727,100 | $ | 339,319 | |||||
| Interest bearing transaction accounts | 1,502,876 | 1,381,479 | 121,397 | ||||||||
| Savings | 2,622,108 | 2,597,827 | 24,281 | ||||||||
| All other time deposits | 711,660 | 864,573 | (152,913) | ||||||||
| Other | 1,465 | 1,379 | 86 | ||||||||
| Total | $ | 7,904,528 | $ | 7,572,358 | $ | 332,170 | |||||
| Off balance sheet deposits | 983,053 | 710,101 | 272,952 | ||||||||
| Total deposits including off balance sheet deposits | $ | 8,887,581 | $ | 8,282,459 | $ | 605,122 |
During the years ended December 31, 2021 and 2020, Park made the decision to participate in two programs in order to manage growth of the balance sheet, as deposits increased significantly throughout the COVID-19 pandemic. At December 31, 2021 and December 31, 2020, Park had $983.1 million and $710.1 million, respectively, in off balance sheet deposits. Total deposits would have increased $605.1 million, or 7.3%, compared to December 31, 2020 had the $983.1 million and $710.1 million in deposits remained on the balance sheet.
The average interest rate paid on interest bearing deposits was 0.12% in 2021, compared to 0.41% in 2020 and 1.01% in 2019. The average cost of interest bearing deposits for each quarter of 2021 was 0.09% for the fourth quarter, 0.11% for the third quarter, 0.13% for the second quarter and 0.16% for the first quarter.
As of December 31, 2021 and 2020, approximately $1.7 billion and $1.8 billion, respectively, of our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies used for the Corporation's regulatory reporting requirements.
The following table provides a summary of the portion of the Corporation's time deposits, by account, that are in excess of the FDIC insurance limit of $250,000, by remaining time until maturity, as of December 31, 2021:
| Table 13 - Maturities of Time Deposits in Excess of FDIC Insurance Limit | |||
|---|---|---|---|
| December 31 (In thousands) | 2021 | ||
| 3 months or less | $ | 12,030 | |
| Over 3 months through 6 months | 12,835 | ||
| Over 6 months through 12 months | 21,595 | ||
| Over 12 months | 17,818 | ||
| Total | $ | 64,278 |
Short-Term Borrowings: Short-term borrowings consist of securities sold under agreements to repurchase, Federal Home Loan Bank advances, Federal Funds purchased and other borrowings. These funds are used to manage the Corporation’s liquidity needs and interest rate sensitivity risk. The average rate paid on short-term borrowings generally moves closely with changes in market interest rates for short-term investments. The average rate paid on short-term borrowings was 0.27% in 2021, compared to 0.40% in 2020 and 1.15% in 2019. The year-end balance for short-term borrowings was $239 million at December 31, 2021, compared to $342 million at December 31, 2020 and $231 million at December 31, 2019.
Long-Term Debt: Long-term debt primarily consists of borrowings from the Federal Home Loan Bank. In addition, Park had a term note with another financial institution which was paid off on August 2, 2021. The average balance of long-term debt and the average cost of long-term debt include the subordinated notes discussed in the following section. In 2021, the average balance of long-term debit was $206 million, compared to $216 million in 2020 and $341 million in 2019. The average interest rate paid on long-term debt was 4.32% in 2021, compared to 3.55% in 2020 and 2.77% in 2019. Average total debt (long-term and short-term) was $493 million in 2021, compared to $495 million in 2020 and $557 million in 2019. Average total debt decreased by $2 million, or 0.3%, in 2021 compared to 2020, and decreased by $62 million, or 11.1%, in 2020
-53-
compared to 2019. Average long-term debt was 42% of average total debt in 2021, compared to 44% of average total debt in 2020 and 61% of average total debt in 2019.
Subordinated Notes: Park assumed, with the 2007 acquisition of Vision's parent holding company, $15.5 million of floating rate junior subordinated notes. The $15.5 million of junior subordinated notes were purchased by Vision Bancshares Trust I ("Trust I") following the issuance of Trust I's $15.0 million of floating rate preferred securities. The interest rate on these junior subordinated notes adjusts every quarter at 148 basis points above the three-month LIBOR interest rate. The maturity date for the junior subordinated notes is December 30, 2035 and the junior subordinated notes may be prepaid, without penalty, after December 30, 2010. These junior subordinated notes qualify as Tier 1 capital under current Federal Reserve Board guidelines.
On August 20, 2020, Park completed the issuance and sale of $175 million aggregate principal amount of its 4.50% Fixed-to-Floating Rate Subordinated Notes due 2030 (the "Subordinated Notes"). The Subordinated Notes initially bear a fixed interest rate of 4.50% per year, payable semi-annually in arrears on March 1 and September 1 of each year, commencing on March 1, 2021. Commencing on September 1, 2025, the Subordinated Notes will bear interest at a floating rate per annum equal to the Benchmark rate, which is expected to be Three-Month Term SOFR, plus a spread of 439 basis points for each quarterly interest period during the floating rate period, payable quarterly in arrears; provided, however, that if the Benchmark rate is less than zero, then the Benchmark rate will be deemed to be zero. The Company may, at its option, beginning with the interest payment date of September 1, 2025 and on any interest payment date thereafter, redeem the Subordinated Notes, in whole or in part, from time to time, subject to obtaining the prior approval of the Federal Reserve Board to the extent the approval of the Federal Reserve Board is then required under the capital adequacy rules of the Federal Reserve Board, at a redemption price equal to 100% of the principal amount of the Subordinated Notes being redeemed, plus accrued and unpaid interest thereon to but excluding the date of redemption. The Subordinated Notes qualify as Tier 2 capital for Park under the Federal Reserve Board's capital adequacy rules.
See "Note 16 - Subordinated Notes" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for additional information about the Subordinated Notes.
Shareholders' Equity: The ratio of total shareholders' equity to total assets was 11.62% at December 31, 2021, compared to 11.21% at December 31, 2020 and 11.32% at December 31, 2019. The ratio of tangible shareholders’ equity [shareholders' equity ($1,110.8 million) less goodwill ($159.6 million) and other intangible assets ($7.5 million)] to tangible assets [total assets ($9,560.3 million) less goodwill ($159.6 million) and other intangible assets ($7.5 million)] was 10.05% at December 31, 2021, compared to 9.57% at December 31, 2020 and 9.51% at December 31, 2019.
In accordance with U.S. GAAP, Park reflects any unrealized holding gain or loss on AFS debt securities, any unrealized net holding gain or loss on cash flow hedging derivatives and any change in the funded status of Park's pension plan, net of income taxes, as accumulated other comprehensive income (loss) which is part of Park’s shareholders’ equity.
The unrealized net holding gain, net of income taxes, on AFS debt securities was $21.2 million at year-end 2021, compared to $40.7 million at year-end 2020 and $17.5 million at year-end 2019.
The unrealized net holding loss, net of income taxes, on cash flow hedging derivatives was $206,000 at year-end 2021, compared to $698,000 at year-end 2020 and $454,000 at year-end 2019.
In accordance with U.S. GAAP, Park adjusts accumulated other comprehensive income to recognize the net actuarial gain or loss reflected in the funding status of Park’s pension plan. See "Note 19 - Benefit Plans" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K for information on the accounting for Park’s pension plan. Pertaining to the funding status of the pension plan, Park recognized a net comprehensive gain of $28.6 million in 2021, compared to a net comprehensive loss of $7.7 million in 2020 and a net comprehensive gain of $3.0 million in 2019. The net comprehensive gain in 2021 was due to greater than expected investment returns on pension plan assets as well as a net decrease in the benefit obligation due to assumption changes. The net comprehensive loss in 2020 was due to changes in actuarial assumptions which were partially offset by increased investment returns on pension plan assets. The net comprehensive gain in 2019 was due to changes in actuarial assumptions being more than offset by increased investment returns on pension plan assets.
At year-end 2021, the balance in accumulated other comprehensive loss pertaining to the pension plan was an unrealized loss of $5.8 million, compared to $34.4 million at December 31, 2020 and $26.7 million at December 31, 2019.
-54-
INVESTMENT OF FUNDS
Loans: Average loans were $7,015 million in 2021, compared to $6,990 million in 2020 and $6,208 million in 2019. The average yield on average loan balances was 4.53% in 2021, compared to 4.71% in 2020 and 5.19% in 2019. Approximately 49% of Park’s loan balances mature or reprice within one year (see Table 38). The average yield on average loan balances for each quarter of 2021 was 4.58% for the fourth quarter, 4.47% for the third quarter, 4.60% for the second quarter and 4.48% for the first quarter.
Loan interest income for 2021, 2020, and 2019 included $8.0 million, $453,000 and $256,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. In addition, loan interest income included $3.3 million, $4.4 million and $5.2 million, respectively, of the accretion of loan purchase accounting adjustments related to the acquisitions of NewDominion and Carolina Alliance. Loan interest income for 2021 and 2020 included interest and fee income related to PPP loans of $18.0 million and $16.7 million, respectively. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 4.27%, 4.63% and 5.09%, for the years ended December 31, 2021, 2020, and 2019. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 4.20% for the fourth quarter of 2021, 4.25% for the third quarter of 2021, 4.29% for the second quarter of 2021, and 4.34% for the first quarter of 2021.
At December 31, 2021, loan balances were $6,871 million, compared to $7,178 million at year-end 2020, a decrease of $307 million, or 4.3%. Excluding $74.4 million and $331.6 million of PPP loans at December 31, 2021 and 2020, respectively, loans outstanding at December 31, 2021 were $6,797 million, a decrease of $49 million, or 0.7%, compared to $6,846 million at December 31, 2020. At December 31, 2020, loan balances were $7,178 million, compared to $6,501 million at year-end 2019, an increase of $676 million, or 10.4%. Excluding $331.6 million of PPP loans at December 31, 2020, loans outstanding at December 31, 2020 were $6,846 million, compared to $6,501 million at December 31, 2019, an increase of $345 million, or 5.3%.
The table below reports year-end loan balances by type of loan for the past three years.
| Table 14 - Loans by Type | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| Commercial, financial and agricultural | $ | 1,298,626 | $ | 1,588,989 | $ | 1,185,110 | |||||
| Construction real estate | 321,786 | 343,421 | 331,699 | ||||||||
| Residential real estate | 1,738,707 | 1,813,044 | 1,892,726 | ||||||||
| Commercial real estate | 1,801,792 | 1,748,189 | 1,609,413 | ||||||||
| Consumer | 1,689,679 | 1,659,704 | 1,452,375 | ||||||||
| Leases | 20,532 | 24,438 | 30,081 | ||||||||
| Total loans | $ | 6,871,122 | $ | 7,177,785 | $ | 6,501,404 | |||||
| PPP loans (1) | 74,420 | 331,571 | — | ||||||||
| Total loans less PPP loans | $ | 6,796,702 | $ | 6,846,214 | $ | 6,501,404 |
(1) PPP loans are included in Commercial, financial and agricultural above.
On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans decreased by $258 million, or 7.0%, in 2021. The decrease in 2021 was due to a decrease in commercial, financial and agricultural loans of $290.4 million, a decrease in construction real estate loans of $21.6 million, and an increase in commercial real estate loans of $53.6 million. Included within commercial, financial and agricultural loans were $74.4 million of PPP loans. On a combined basis, year-end commercial, financial and agricultural loans, construction real estate loans and commercial real estate loans increased by $554 million, or 17.7%, in 2020. The increase in 2020 was due to an increase in commercial real estate loans of $138.8 million, an increase in construction real estate loans of $11.7 million and an increase in commercial, financial and agricultural loans of $403.9 million. Included within commercial, financial and agricultural loans were $331.6 million of PPP loans. Excluding $74.4 million and $331.6 million of PPP loans at December 31, 2021 and 2020, respectively, commercial, financial and agricultural loans decreased $33 million, or 2.6% in 2021 and increased $72 million, or 6.1% in 2020.
Consumer loans increased by $30.0 million, or 1.8%, in 2021 and increased $207.3 million, or 14.3%, in 2020. The increase in consumer loans in each of 2021 and 2020 was primarily due to an increase in automobile lending in Ohio.
-55-
Residential real estate loans decreased by $74.3 million, or 4.1%, in 2021 and decreased by $79.7 million, or 4.2%, in 2020. The decrease in 2021 was due to a decrease in mortgage loans secured by residential real estate of $62.7 million, a decrease in home equity loans secured by residential real estate of $16.4 million and a decrease in installment loans secured by residential real estate of $2.8 million, partially offset by an increase in commercial loans secured by residential real estate of $7.6 million.
Leases decreased by $3.9 million to $20.5 million in 2021 and decreased $5.6 million to $24.4 million in 2020.
The table below summarizes the distribution of maturities for loan segments as of December 31, 2021:
| Table 15 - Loan Maturity Distribution | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less (1) | Over One Through Five Years | Over Five Through Fifteen Years | Over Fifteen Years | Total | ||||||||||||||
| December 31, 2021 | ||||||||||||||||||
| (In thousands) | ||||||||||||||||||
| Commercial, financial and agricultural | $ | 331,606 | $ | 685,012 | $ | 184,208 | $ | 97,800 | $ | 1,298,626 | ||||||||
| Construction real estate | 80,560 | 86,056 | 58,565 | 96,605 | 321,786 | |||||||||||||
| Residential real estate | 66,352 | 155,785 | 846,938 | 669,632 | 1,738,707 | |||||||||||||
| Commercial real estate | 106,511 | 322,930 | 755,864 | 616,487 | 1,801,792 | |||||||||||||
| Consumer | 24,832 | 752,373 | 911,568 | 906 | 1,689,679 | |||||||||||||
| Leases | 4,406 | 14,873 | 1,253 | — | 20,532 | |||||||||||||
| Total loans and leases | $ | 614,267 | $ | 2,017,029 | $ | 2,758,396 | $ | 1,481,430 | $ | 6,871,122 |
(1) Nonaccrual loans of $72.7 million are included within the one year or less classification above.
The table below summarizes the composition of the loan portfolio by fixed and adjustable rate as of December 31, 2021 that are contractually due after December 31, 2022:
| Table 16 - Amounts Due After One Year | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Fixed | Adjustable | Total | ||||||||
| Commercial, financial and agricultural | $ | 470,929 | $ | 496,091 | $ | 967,020 | |||||
| Construction real estate | 55,356 | 185,870 | 241,226 | ||||||||
| Residential real estate | 663,284 | 1,009,071 | 1,672,355 | ||||||||
| Commercial real estate | 493,857 | 1,201,424 | 1,695,281 | ||||||||
| Consumer | 1,641,927 | 22,920 | 1,664,847 | ||||||||
| Leases | 16,126 | — | 16,126 | ||||||||
| Total loans and leases | $ | 3,341,479 | $ | 2,915,376 | $ | 6,256,855 |
Investment Securities: Park’s investment securities portfolio is structured to minimize credit risk, provide liquidity and contribute to earnings. As conditions change over time, Park’s overall interest rate risk, liquidity needs and potential return on the investment portfolio will change. Management regularly evaluates the securities in the investment portfolio as circumstances evolve. Circumstances that could result in the sale of a security include: to better manage interest rate risk; to meet liquidity needs; or to improve the overall yield in the investment portfolio.
AFS debt securities are carried on the books at their estimated fair value with the unrealized holding gain or loss, net of income taxes, accounted for as accumulated other comprehensive income (loss). The debt securities that are classified as AFS are free to be sold in future periods in carrying out Park’s investment strategies.
Beginning in 2021, Park began investing in the AAA and AA rated tranches of Collateralized Loan Obligations ("CLOs"). CLOs had a fair value as of December 31, 2021 of $498.7 million. Management closely monitors the credit status of these securities. At December 31, 2021 the market value over collateralization was greater than 120% for each CLO.
Prior to September 1, 2019, Park classified certain types of U.S. Government sponsored entity collateralized mortgage obligations (“CMOs”) and tax-exempt municipal securities that it purchased as Held-To-Maturity ("HTM"). These debt securities had been classified as HTM because they were generally not as liquid as the investment securities that Park classified as AFS. A classification of HTM meant that Park had the positive intent and the ability to hold these securities until maturity.
-56-
On September 1, 2019, Park adopted the portion of ASU 2019-04 which allowed for a one-time reclassification of securities from HTM to AFS. On that date, Park transferred HTM securities with a fair value of $373.9 million to the AFS classification. The transfer occurred at fair value and had a related unrealized gain, net of taxes, of $19.1 million recorded in other comprehensive income.
Average taxable debt investment securities were $1,060 million in 2021, compared to $858 million in 2020 and $1,052 million in 2019. The average yield on taxable debt investment securities was 1.84% in 2021, compared to 2.31% in 2020 and 2.49% in 2019. Average tax-exempt debt investment securities were $288 million in 2021, compared to $289 million in 2020 and $309 million in 2019. The average tax-equivalent yield on tax-exempt debt investment securities was 3.65% in 2021, compared to 3.69% in 2020 and 3.67% in 2019.
Total debt securities (at amortized cost) were $1,727 million at December 31, 2021, compared to $1,008 million at December 31, 2020 and $1,187 million at December 31, 2019. Management purchased debt securities totaling $954 million in 2021 and $354 million in 2020. There were no purchases of debt securities in 2019. Proceeds from repayments, redemptions and maturities of debt securities were $232 million in 2021, compared to $224 million in 2020 and $196 million in 2019.
There were no sales of AFS debt securities in 2021. During 2020, Park sold certain AFS debt securities with a book value of $112.5 million at a gross loss of $64,000, and sold certain AFS debt securities with a book value of $196.4 million at a gross gain of $3.4 million. During 2019, Park sold certain AFS debt investment securities with a book value of $62.4 million at a gross loss of $692,000, and sold certain AFS debt investment securities with a book value of $29.1 million at a gross gain of $271,000.
For the years ended December 31, 2021, 2020, and 2019, the average tax-equivalent yield on the total investment portfolio was 2.22%, 2.66% and 2.76%, respectively. The weighted average remaining maturity of the total investment portfolio was 4.8 years at December 31, 2021, 3.5 years at December 31, 2020 and 4.2 years at December 31, 2019. Obligations of the U.S. Treasury and other U.S. Government sponsored entities and U.S. Government sponsored entities' asset-backed securities were approximately 47.1% of the total investment portfolio at year-end 2021, 66.9% of the total investment portfolio at year-end 2020 and 69.5% of the total investment portfolio at year-end 2019.
Other investment securities (as shown on Park's Consolidated Balance Sheets) consist of stock investments in the FHLB, the FRB and equity securities which includes equity investments in limited partnerships which provide mezzanine funding. Total other investment securities were $61 million at December 31, 2021, compared to $65 million at December 31, 2020 and $70 million at December 31, 2019. Management purchased equity securities totaling $3.6 million in 2020, compared to $100,000 in 2019. There were no equity security purchases in 2021. Management purchased $6.4 million of FRB stock in 2019. There were no FRB stock purchases in 2021 or 2020. Proceeds from the redemption/repurchase of FHLB stock were $8.7 million in 2021, compared to $8.0 million in 2020 and $14.7 million in 2019.
"Gain on equity securities, net" on Park's Consolidated Statements of Income were $5.0 million, $2.2 million and $5.1 million for the years ended December 31, 2021, 2020 and 2019, respectively. These gains on equity securities were made up of gains (losses) on equity investments carried at fair value as well as gains (losses) on equity investments carried at NAV.
For the years ended December 31, 2021, 2020 and 2019, $552,000, $(239,000) and $345,000, respectively, of gains (losses) on equity investments carried at fair value were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
For the years ended December 31, 2021, 2020 and 2019, $4.5 million, $2.4 million and $4.8 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
The average maturity of the investment portfolio would lengthen if long-term interest rates were to increase as principal repayments from mortgage-backed securities and CMOs would decrease and callable securities would price to their maturity dates. At year-end 2021, management estimated that the average maturity of the investment portfolio would lengthen to 4.9 years with a 100 basis point increase in long-term interest rates and would lengthen to 5.1 years with a 200 basis point increase in long-term interest rates. Likewise, the average maturity of the investment portfolio would shorten if long-term interest rates were to decrease as the principal repayments from mortgage-backed securities and CMOs would increase and callable securities would price to their call dates. At year-end 2021, management estimated that the average maturity of the investment portfolio would decrease to 4.1 years with a 100 basis point decrease in long-term interest rates and to 3.8 years with a 200 basis point decrease in long-term interest rates.
-57-
The table below sets forth the carrying value of investment securities, as well as the percentage held within each category at year-end 2021, 2020 and 2019:
| Table 17 - Investment Securities | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| Corporate debt securities | $ | 11,412 | $ | 2,014 | $ | — | |||||
| Obligations of states and political subdivisions | 389,591 | 305,218 | 320,491 | ||||||||
| U.S. Government asset-backed securities | 854,463 | 752,109 | 889,210 | ||||||||
| Collateralized loan obligations | 498,674 | — | — | ||||||||
| FHLB stock | 13,413 | 22,090 | 30,060 | ||||||||
| FRB stock | 14,653 | 14,653 | 14,653 | ||||||||
| Equities | 33,202 | 28,722 | 25,093 | ||||||||
| Total | $ | 1,815,408 | $ | 1,124,806 | $ | 1,279,507 | |||||
| Investments by category as a percentage of total investment securities | |||||||||||
| Corporate debt securities | 0.6 | % | 0.2 | % | — | % | |||||
| Obligations of states and political subdivisions | 21.5 | % | 27.1 | % | 25.0 | % | |||||
| U.S. Government asset-backed securities | 47.1 | % | 66.9 | % | 69.5 | % | |||||
| Collateralized loan obligations | 27.5 | % | — | % | — | % | |||||
| FHLB stock | 0.7 | % | 2.0 | % | 2.3 | % | |||||
| FRB stock | 0.8 | % | 1.2 | % | 1.2 | % | |||||
| Equities | 1.8 | % | 2.6 | % | 2.0 | % | |||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
The carrying value of investments in debt securities at December 31, 2021, is shown in the following table by contractual maturity, except for asset-backed securities and collateralized loan obligations, which are shown as a single total, due to the unpredictability of the timing in principal repayments. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
| Table 18 - Investment Maturity Distribution | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Over Five Through Ten Years | Over Ten Years | Total | ||||||||
| December 31, 2021 | ||||||||||
| (In thousands) | ||||||||||
| Corporate debt securities | $ | 11,412 | $ | — | $ | 11,412 | ||||
| Obligations of states and political subdivisions | 213,154 | 176,437 | 389,591 | |||||||
| Total | $ | 224,566 | $ | 176,437 | $ | 401,003 | ||||
| U.S. Government sponsored entities' asset-backed securities | $ | 854,463 | ||||||||
| Collateralized loan obligations | 498,674 |
ANALYSIS OF EARNINGS
Net Interest Income: Park’s principal source of earnings is net interest income, the difference between total interest income and total interest expense. Net interest income results from average balances outstanding for interest earning assets and interest bearing liabilities in conjunction with the average rates earned and paid on them. (See the table below for three years of history on the average balances of the balance sheet categories as well as the average rates earned on interest earning assets and the average rates paid on interest bearing liabilities.)
-58-
| Table 19 - Distribution of Assets, Liabilities and Shareholders' Equity | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2021 | 2020 | 2019 | |||||||||||||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | |||||||||||||||
| ASSETS | ||||||||||||||||||||||||
| Loans (1)(2) | $ | 7,014,517 | $ | 317,912 | 4.53 | % | $ | 6,990,458 | $ | 329,350 | 4.71 | % | $ | 6,208,496 | $ | 321,961 | 5.19 | % | ||||||
| Taxable investment securities | 1,059,809 | 19,458 | 1.84 | % | 857,752 | 19,818 | 2.31 | % | 1,051,540 | 26,213 | 2.49 | % | ||||||||||||
| Tax-exempt investment securities (3) | 288,300 | 10,514 | 3.65 | % | 289,366 | 10,679 | 3.69 | % | 309,197 | 11,335 | 3.67 | % | ||||||||||||
| Money market instruments | 665,714 | 880 | 0.13 | % | 280,952 | 739 | 0.26 | % | 169,703 | 3,947 | 2.33 | % | ||||||||||||
| Total interest earning assets | 9,028,340 | 348,764 | 3.86 | % | 8,418,528 | 360,586 | 4.28 | % | 7,738,936 | 363,456 | 4.70 | % | ||||||||||||
| Non-interest earning assets: | ||||||||||||||||||||||||
| Allowance for credit losses | (87,233) | (71,221) | (54,516) | |||||||||||||||||||||
| Cash and due from banks | 139,678 | 127,214 | 130,372 | |||||||||||||||||||||
| Premises and equipment, net | 89,758 | 81,357 | 69,710 | |||||||||||||||||||||
| Other assets | 676,915 | 685,755 | 589,527 | |||||||||||||||||||||
| TOTAL | $ | 9,847,458 | $ | 9,241,633 | $ | 8,474,029 | ||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
| Interest bearing liabilities: | ||||||||||||||||||||||||
| Transaction accounts | $ | 1,550,138 | $ | 357 | 0.02 | % | $ | 1,687,417 | $ | 3,582 | 0.21 | % | $ | 1,648,896 | $ | 13,249 | 0.80 | % | ||||||
| Savings deposits | 2,924,504 | 1,238 | 0.04 | % | 2,556,475 | 5,560 | 0.22 | % | 2,261,600 | 20,099 | 0.89 | % | ||||||||||||
| Time deposits | 774,825 | 4,711 | 0.61 | % | 994,255 | 12,186 | 1.23 | % | 1,119,358 | 17,494 | 1.56 | % | ||||||||||||
| Total interest bearing deposits | 5,249,467 | 6,306 | 0.12 | % | 5,238,147 | 21,328 | 0.41 | % | 5,029,854 | 50,842 | 1.01 | % | ||||||||||||
| Federal funds purchased | 68 | — | 0.10 | % | 1,872 | 2 | 0.12 | % | 79 | 2 | 2.78 | % | ||||||||||||
| Repurchase agreements | 261,967 | 95 | 0.04 | % | 250,265 | 472 | 0.19 | % | 168,450 | 1,105 | 0.66 | % | ||||||||||||
| Short-term borrowings | 25,025 | 672 | 2.69 | % | 26,750 | 636 | 2.38 | % | 47,371 | 1,369 | 2.89 | % | ||||||||||||
| Long-term debt (4) | 205,883 | 8,887 | 4.32 | % | 215,645 | 7,652 | 3.55 | % | 340,664 | 9,445 | 2.77 | % | ||||||||||||
| Total interest bearing liabilities | 5,742,410 | 15,960 | 0.28 | % | 5,732,679 | 30,090 | 0.52 | % | 5,586,418 | 62,763 | 1.12 | % |
-59-
| Table 19 - Distribution of Assets, Liabilities and Shareholders' Equity-continued | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2021 | 2020 | 2019 | ||||||||||
| (In thousands) | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | Daily Average | Interest | Average Rate | ||||
| Non-interest bearing liabilities: | |||||||||||||
| Demand deposits | 2,937,035 | 2,394,717 | 1,875,628 | ||||||||||
| Other | 102,553 | 105,135 | 89,809 | ||||||||||
| Total non-interest bearing liabilities | 3,039,588 | 2,499,852 | 1,965,437 | ||||||||||
| Shareholders' equity | 1,065,460 | 1,009,102 | 922,174 | ||||||||||
| TOTAL | $ | 9,847,458 | $ | 9,241,633 | $ | 8,474,029 | |||||||
| Tax equivalent net interest income | $ | 332,804 | $ | 330,496 | $ | 300,693 | |||||||
| Net interest spread | 3.58 | % | 3.76 | % | 3.58 | % | |||||||
| Net yield on interest earning assets (net interest margin) | 3.69 | % | 3.93 | % | 3.89 | % |
(1)Loan income includes net loan-related fee income, purchase accounting accretion and origination expense in the aggregate amount of $11.1 million in 2021, $12.9 million in 2020 and $0.6 million in 2019. Loan income also includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2021, 2020 and 2019. The taxable equivalent adjustments were $704,000 in 2021, $623,000 in 2020 and $576,000 in 2019.
(2)For the purpose of the computation for loans, nonaccrual loans are included in the daily average loans outstanding.
(3)Interest income on tax-exempt investment securities includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2021, 2020 and 2019. The taxable equivalent adjustments were $2.2 million in 2021, $2.2 million in 2020 and $2.4 million in 2019.
(4)Includes subordinated notes.
Average interest earning assets for 2021 increased by $610 million, or 7.2% to $9,028 million, compared to $8,419 million for 2020. Average interest earning assets for 2020 increased by $680 million, or 8.8%, to $8,419 million, compared to $7,739 million for 2019. The average yield on interest earning assets decreased by 42 basis points to 3.86% for 2021, compared to 4.28% for 2020 and 4.70% for 2019. For 2019, the acquisition of Carolina Alliance added average interest earning assets of $432.7 million.
Interest income for 2021, 2020, and 2019 included $8.0 million, $453,000 and $256,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB as well as $3.3 million, $4.4 million and $5.2 million of purchase accounting accretion for 2021, 2020 and 2019, respectively. Interest income for 2021 and 2020 included $18.0 million and $16.7 million, respectively, of income related to PPP loans. Excluding the impact of the purchase accounting accretion, SEPH income, and PPP income, the average yield on loans was 4.27%, 4.63% and 5.09%, for the years ended December 31, 2021, 2020 and 2019, respectively, the average yield on earning assets was 3.64%, 4.20% and 4.62%, for the years ended December 31, 2021, 2020 and 2019, respectively, and the net interest margin was 3.46%, 3.82% and 3.80%, for the years ended December 31, 2021, 2020 and 2019, respectively.
Average interest bearing liabilities for 2021 increased by $10 million, or 0.2%, to $5,742 million, compared to $5,733 million for 2020. Average interest bearing liabilities for 2020 increased by $146 million, or 2.6%, to $5,733 million for 2020, compared to $5,586 million for 2019. The average cost of interest bearing liabilities decreased by 24 basis points to 0.28% for 2021, compared to 0.52% for 2020 and 1.12% for 2019. For 2019, the acquisition of Carolina Alliance added average interest bearing liabilities of $368.8 million.
-60-
The table below shows for the years ended December 31, 2021, 2020, and 2019, the average balance and tax equivalent yield by type of loan.
| Table 20 - Average Loans and Tax Equivalent Yield | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2019 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | Average balance | Tax equivalent yield | |||||||||||||||
| Home equity | $ | 168,708 | 3.71 | % | $ | 205,492 | 4.04 | % | $ | 229,916 | 5.59 | % | |||||||||
| Installment loans | 1,688,966 | 4.80 | % | 1,548,059 | 5.17 | % | 1,379,111 | 5.34 | % | ||||||||||||
| Real estate loans | 1,176,885 | 3.73 | % | 1,268,181 | 4.11 | % | 1,246,209 | 4.36 | % | ||||||||||||
| Commercial loans (1) | 3,977,165 | 4.69 | % | 3,964,853 | 4.75 | % | 3,348,599 | 5.39 | % | ||||||||||||
| Other | 2,793 | 12.07 | % | 3,873 | 10.71 | % | 4,661 | 11.70 | % | ||||||||||||
| Total loans and leases before allowance for credit losses | $ | 7,014,517 | 4.53 | % | $ | 6,990,458 | 4.71 | % | $ | 6,208,496 | 5.19 | % |
(1) Commercial loan interest income includes the effects of taxable equivalent adjustments using a 21% federal corporate income tax rate in 2021, 2020 and 2019. The taxable equivalent adjustments were $704,000 in 2021, $623,000 in 2020 and $576,000 in 2019.
Loan interest income for 2021, 2020, and 2019 included $8.0 million, $453,000 and $256,000, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB as well as $3.3 million, $4.4 million and $5.2 million of purchase accounting accretion for 2021, 2020 and 2019, respectively. Below is a summary of the impact of these items on the tax equivalent yield of loans.
•The amount of interest related to SEPH nonaccrual loan relationships and purchase accounting accretion included in home equity loan interest income for 2021, 2020 and 2019 was $479,000, $395,000 and $443,000, respectively. Excluding the impact of these items, the average tax equivalent yield on home equity loans was 3.41%, 3.83% and 5.37%, respectively.
•The amount of interest related to SEPH nonaccrual loan relationships and purchase accounting accretion included in real estate loan interest income for 2021, 2020 and 2019 was $243,000, $391,000 and $617,000. Excluding the impact of these items, the average tax equivalent yield on real estate loans was 3.71%, 4.08% and 4.30%, respectively.
•The amount of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion included in commercial loan interest income for 2021, 2020, and 2019 was $28.5 million, $19.9 million and $4.3 million, respectively. Excluding the impact of these items, the average tax equivalent yield on commercial loans was 4.24%, 4.66% and 5.26%, for 2021, 2020, and 2019, respectively.
•Excluding the impact of interest related to PPP income, SEPH nonaccrual loan relationships and purchase accounting accretion, the average tax equivalent yield on total loans and leases was 4.27%, 4.63% and 5.09%, for 2021, 2020, and 2019, respectively.
The table below shows for the years ended December 31, 2021, 2020, and 2019, the average balance and cost of funds by type of deposit.
| Table 21 - Average Deposits and Cost of Funds | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2021 | 2020 | 2019 | ||||||||||||||||||
| (Dollars in thousands) | Average balance | Cost of funds | Average balance | Cost of funds | Average balance | Cost of funds | |||||||||||||||
| Transaction accounts | $ | 1,550,138 | 0.02 | % | $ | 1,687,417 | 0.21 | % | $ | 1,648,896 | 0.80 | % | |||||||||
| Savings deposits and clubs | 2,924,504 | 0.04 | % | 2,556,475 | 0.22 | % | 2,261,600 | 0.89 | % | ||||||||||||
| Time deposits (1) | 774,825 | 0.61 | % | 994,255 | 1.23 | % | 1,119,358 | 1.56 | % | ||||||||||||
| Total interest bearing deposits (1) | $ | 5,249,467 | 0.12 | % | $ | 5,238,147 | 0.41 | % | $ | 5,029,854 | 1.01 | % |
(1) Time deposit interest expense for 2021, 2020 and 2019 benefited from $46,000, $226,000 and $593,000, respectively, of purchase accounting accretion related to the acquisition of NewDominion for all of 2021, 2020 and 2019 and Carolina Alliance for all of 2021 and 2020 and the second, third and fourth quarters of 2019. Excluding the impact of this accretion, the average cost of funds on time deposits for 2021, 2020 and 2019 was 0.61%, 1.25% and 1.62%, respectively, and the average cost of funds on total interest bearing deposits for 2021, 2020 and 2019 was 0.12%, 0.41% and 1.02%, respectively.
The following table displays (for each quarter of 2021) the average balance of interest earning assets, the net interest income and the tax equivalent net interest income and net interest margin.
-61-
| Table 22 - Quarterly Net Interest Margin | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | Average Interest Earning Assets | Net Interest Income (1) | Tax Equivalent Net Interest Income (1) | Tax Equivalent Net Interest Margin (1) | |||||||||||
| First Quarter | $ | 8,786,301 | $ | 80,734 | $ | 81,448 | 3.76 | % | |||||||
| Second Quarter | 9,062,368 | 83,851 | 84,569 | 3.74 | % | ||||||||||
| Third Quarter | 9,250,939 | 81,602 | 82,319 | 3.53 | % | ||||||||||
| Fourth Quarter | 9,008,863 | 83,706 | 84,468 | 3.72 | % | ||||||||||
| 2021 | $ | 9,028,340 | $ | 329,893 | $ | 332,804 | 3.69 | % |
(1) Net interest income for the first, second, third and fourth quarters of 2021 included $105,000, $2.8 million, $414,000 and $4.6 million, respectively, related to payments received on certain SEPH nonaccrual loan relationships, some of which are participated with PNB. Net interest income for the first, second, third, and fourth quarters of 2021 included $1.1 million, $806,000, $807,000 and $559,000 of purchase accounting accretion related to the acquisition of NewDominion and Carolina Alliance. Net interest income for the first, second, third, and fourth quarters of 2021 included $5.2 million, $5.7 million, $4.6 million and $2.5 million, respectively, related to PPP loans. Excluding the impact of these loan payments and accretion, the tax equivalent net interest margin was 3.61%, 3.47%, 3.35%, and 3.42%, for the first, second, third, and fourth quarters of 2021, respectively, and 3.46% for the year ended December 31, 2021.
In the following table, the change in tax equivalent interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
| Table 23 - Volume/Rate Variance Analysis | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change from 2020 to 2021 | Change from 2019 to 2020 | ||||||||||||||||||||||
| (In thousands) | Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||
| Increase (decrease) in: | |||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||
| Total loans | $ | 1,134 | $ | (12,572) | $ | (11,438) | $ | 40,552 | $ | (33,163) | $ | 7,389 | |||||||||||
| Taxable investments | 4,668 | (5,028) | (360) | (4,830) | (1,565) | (6,395) | |||||||||||||||||
| Tax-exempt investments | (39) | (126) | (165) | (727) | 71 | (656) | |||||||||||||||||
| Money market instruments | 1,014 | (873) | 141 | 2,587 | (5,795) | (3,208) | |||||||||||||||||
| Total interest income | 6,777 | (18,599) | (11,822) | 37,582 | (40,452) | (2,870) | |||||||||||||||||
| Interest expense: | |||||||||||||||||||||||
| Transaction accounts | $ | (291) | $ | (2,934) | $ | (3,225) | $ | 310 | $ | (9,977) | $ | (9,667) | |||||||||||
| Savings accounts | 800 | (5,122) | (4,322) | 2,621 | (17,160) | (14,539) | |||||||||||||||||
| Time deposits | (2,690) | (4,785) | (7,475) | (1,955) | (3,353) | (5,308) | |||||||||||||||||
| Short-term borrowings | 33 | (376) | (343) | 701 | (2,067) | (1,366) | |||||||||||||||||
| Long-term debt | (346) | 1,581 | 1,235 | (3,467) | 1,674 | (1,793) | |||||||||||||||||
| Total interest expense | (2,494) | (11,636) | (14,130) | (1,790) | (30,883) | (32,673) | |||||||||||||||||
| Net variance | $ | 9,271 | $ | (6,963) | $ | 2,308 | $ | 39,372 | $ | (9,569) | $ | 29,803 |
-62-
Other Income: Other income was $129.9 million in 2021, compared to $125.7 million in 2020 and $97.2 million in 2019.
The following table displays total other income for Park in 2021, 2020 and 2019.
| Table 24 - Other Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||||||
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| Income from fiduciary activities | $ | 34,449 | $ | 28,873 | $ | 27,768 | |||||
| Service charges on deposit accounts | 8,832 | 8,445 | 10,835 | ||||||||
| Other service income | 29,812 | 37,611 | 15,500 | ||||||||
| Debit card fee income | 25,865 | 22,160 | 20,250 | ||||||||
| Bank owned life insurance income | 4,897 | 4,789 | 4,557 | ||||||||
| ATM fees | 2,379 | 1,773 | 1,828 | ||||||||
| (Loss) gain on the sale of OREO, net | (4) | 1,207 | (222) | ||||||||
| Net gain (loss) on the sale of debt securities | — | 3,286 | (421) | ||||||||
| Gain on equity securities, net | 5,011 | 2,182 | 5,118 | ||||||||
| Other components of net periodic benefit income | 8,152 | 7,952 | 4,732 | ||||||||
| Miscellaneous | 10,551 | 7,386 | 7,248 | ||||||||
| Total other income | $ | 129,944 | $ | 125,664 | $ | 97,193 |
Income from fiduciary activities increased by $5.6 million, or 19.3%, to $34.4 million in 2021, compared to $28.9 million in 2020. The $28.9 million was an increase of $1.1 million, or 4.0%, compared to $27.8 million in 2019. The increases in fiduciary fee income in 2021 and 2020 were primarily due to improvements in equity market values and also due to an increase in the total account balances serviced by PNB’s Trust Department. PNB charges fiduciary fees largely based on the market value of the trust assets. The average market value of the trust assets managed by PNB was $7.45 billion in 2021, compared to $6.17 billion in 2020 and $5.85 billion in 2019.
Service charges on deposit accounts increased $387,000, or 4.6%, to $8.8 million in 2021, compared to $8.4 million in 2020 and decreased by $2.4 million, or 22.1%, in 2020 compared to $10.8 million in 2019. The increase in 2021 was related to an increase in other non-sufficient funds (NSF) fee income and service charges on demand deposit accounts. The decline in 2020 was related to declines in service charges on deposits, largely as a result of a decline in other NSF fee income and service charges on demand deposit accounts.
Other service income decreased $7.8 million, or 20.7%, to $29.8 million in 2021, compared to $37.6 million in 2020, and increased $22.1 million, or 142.7%, in 2020 compared to $15.5 million in 2019. The decrease in 2021 compared to 2020 was primarily related to a decrease in other service income related to mortgage loan originations, including a $6.4 million decrease in fee income related to a $457.3 million decrease in mortgage loan originations to be sold in the secondary market and a $3.7 million decrease in income related to investor rate locks and loans held for sale, partially offset by a $1.2 million increase in mortgage investor fees and a $927,000 increase in mortgage servicing rights income. The increase in 2020 compared to 2019 was primarily related to an increase in other service income related to mortgage loan originations, including a $17.2 million increase in fee income related to a $686.5 million increase in mortgage loan originations to be sold in the secondary market, a $1.7 million increase in income related to investor rate locks and loans held for sale, and a $2.3 million increase in mortgage servicing rights income.
Debit card fee income, which is generated from debit card transactions, increased $3.7 million, or 16.7%, to $25.9 million in 2021, compared to $22.2 million in 2020, and increased $1.9 million, or 9.4%, in 2020 compared to $20.3 million in 2019. The increases in 2021 and 2020 were attributable to continued increases in the volume of debit card transactions, which increased 10.0% in 2021 from 2020, and increased 4.4% in 2020 from 2019, and increases in total sale dollars of debit card transactions, which increased 17.1% in 2021 from 2020, and increased 12.5% in 2020 from 2019. In addition, the increase in 2020 was attributable to changes in our point of sale network. Park continues to focus on deposit offerings that provide incentives for our customers to use their debit card.
-63-
(Loss) gain on the sale of OREO, net, reflected a loss of $4,000 in 2021, a decrease of $1.2 million, compared to income of $1.2 million in 2020, and the income of $1.2 million in 2020 reflected an increase of $1.4 million, compared to a loss of $222,000 in 2019. The decrease in 2021 and the increase in 2020 were primarily due to a $1.2 million gain on the sale of two OREO properties during 2020, one of which was participated to PNB from SEPH.
During 2020, Park sold certain AFS debt securities with a book value of $112.5 million at a gross loss of $64,000, and sold certain AFS debt securities with a book value of $196.4 million at a gross gain of $3.4 million. During 2019, Park sold certain AFS debt securities with a book value of $62.4 million at a gross loss of $692,000, and sold certain AFS debt securities with a book value of $29.1 million at a gross gain of $271,000. No debt securities were sold in 2021.
During the years ended December 31, 2021, 2020 and 2019, $552,000, $(239,000) and $345,000, respectively, of gains (losses) on equity investments carried at fair value were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income. For the years ended December 31, 2021, 2020 and 2019, $4.5 million, $2.4 million and $4.8 million, respectively, of gains on equity investments carried at NAV were recorded within "Gain on equity securities, net" on Park's Consolidated Statements of Income.
Other components of net periodic pension benefit income increased by $200,000, or 2.5% to $8.2 million in 2021, compared to $8.0 million in 2020, and increased $3.2 million, or 68.0%, to $8.0 million in 2020, compared to $4.7 million in 2019. The increases in 2021 and 2020 were largely due to an increase in the expected return on plan assets as a result of the increased value of plan assets.
Miscellaneous income increased by $3.2 million, or 42.9%, to $10.6 million in 2021, compared to $7.4 million in 2020, and increased $138,000, or 1.9%, to $7.4 million in 2020, compared to $7.2 million in 2019. The increase in 2021 was primarily related to refunds of a consumer insurance product, an increase in income from printed check sales and an increase in gain on sale of assets.
Other Expense: Other expense was $283.5 million in 2021, compared to $286.6 million in 2020 and $264.0 million in 2019. Other expense decreased by $3.1 million, or 1.1%, in 2021 and increased by $22.6 million, or 8.6% in 2020. The following table displays total other expense for Park for 2021, 2020 and 2019.
| Table 25 - Other Expense | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||
| (In thousands) | 2021 | 2020 | 2019 | |||||||
| Salaries | $ | 125,585 | $ | 128,040 | $ | 119,514 | ||||
| Employee benefits | 41,603 | 37,115 | 36,806 | |||||||
| Occupancy expense | 13,039 | 13,802 | 12,815 | |||||||
| Furniture and equipment expense | 10,887 | 18,805 | 17,032 | |||||||
| Data processing fees | 30,539 | 11,659 | 10,750 | |||||||
| Professional fees and services | 27,450 | 31,303 | 33,317 | |||||||
| Marketing | 6,073 | 5,828 | 5,753 | |||||||
| Insurance | 5,917 | 6,423 | 3,130 | |||||||
| Communication | 3,539 | 4,084 | 5,351 | |||||||
| State tax expense | 4,255 | 3,991 | 3,829 | |||||||
| Amortization of intangible assets | 1,798 | 2,263 | 2,355 | |||||||
| FHLB prepayment penalty | — | 10,529 | 612 | |||||||
| Foundation contributions | 4,000 | 3,000 | 1,500 | |||||||
| Miscellaneous | 8,833 | 9,753 | 11,224 | |||||||
| Total other expense | $ | 283,518 | $ | 286,595 | $ | 263,988 | ||||
| Full-time equivalent employees | 1,685 | 1,755 | 1,907 |
Salaries expense decreased by $2.5 million, to $125.6 million in 2021, compared to $128.0 million in 2020, and increased by $8.5 million, or 7.1%, in 2020 compared to $119.5 in 2019. The decrease in 2021 was due to a $4.2 million decrease in salary expense, primarily related to a $3.2 million decrease in severance and restructuring related expense, a $1.1
-64-
million decrease in expense related to the vacation accrual, a $1.0 million decrease in base salary expense and a $1.0 million decrease in additional compensation expense, partially offset by a $3.3 million increase in incentive compensation expense and a $347,000 increase in share-based compensation expenses related to PBRSU awards granted under the Park 2013 Long-Term Incentive Plan (the "2013 Incentive Plan") (prior to 2017) and both PBRSU and TBRSU awards granted under the Park 2017 Long-Term Incentive Plan for Employees (the "2017 Employee LTIP"). The increase in 2020 was due to a $4.6 million increase in salary expense, which was primarily related to increases in base salary and $3.6 million in severance and restructuring related expense, a $1.9 million increase in additional compensation expense, an $850,000 increase in expense related to the vacation accrual and a $1.0 million increase in share-based compensation expenses.
Park had 1,685 full-time equivalent employees at year-end 2021, compared to 1,755 full-time equivalent employees at year-end 2020 and 1,907 full-time equivalent employees at year-end 2019. During 2020, Park closed 23 offices, which resulted in the significant reduction in full-time equivalent employees during 2020.
Employee benefits expense increased $4.5 million, or 12.1%, to $41.6 million in 2021, compared to $37.1 million in 2020, and increased $309,000, or 0.8%, in 2020 compared to $36.8 million in 2019. The increase in 2021 was due to a $2.7 million increase in group insurance costs, a $1.6 million increase in pension plan expense and a $693,000 increase in payroll tax expense, partially offset by a $496,000 decrease in miscellaneous employee benefits. The increase in 2020 was due to a $2.4 million increase in pension plan expense, a $505,000 increase in miscellaneous employee benefits and a $300,000 increase in the KSOP match, partially offset by a $3.0 million decrease in group insurance costs.
Occupancy expense decreased $763,000, or 5.5%, to $13.0 million in 2021, compared to $13.8 million in 2020, and increased by $987,000, or 7.7%, in 2020 compared to $12.8 million in 2019. The $763,000 decrease in 2021 was primarily the result of decreased lease expense, which was mainly the result of the closure of some leased branches in 2020. The $987,000 increase in 2020 was primarily the result of increased depreciation on premises and a write-down in the right-of-use lease asset related to branches that closed September 30, 2020.
Furniture and equipment expense decreased $7.9 million, or 42.1%, to $10.9 million in 2021, compared to $18.8 million in 2020. and increased $1.8 million, or 10.4%, in 2020 compared to $17.0 million in 2019. The decrease in 2021 was primarily related to a change in the classification under which software and related maintenance costs are expensed, which are now classified under data processing fees, partially offset by increases in depreciation of furniture and equipment. The increase in 2020 was primarily related to increased expenses related to repairs and maintenance on equipment, which also included software maintenance and costs, as well as increased depreciation on furniture and equipment.
Data processing fees increased by $18.9 million, or 161.9%, to $30.5 million in 2021, compared to $11.7 million in 2020, and increased $909,000, or 8.5%, in 2020 compared to $10.8 million in 2019. The increase in 2021 was related to increased other data processing and software costs, partially due to the previously mentioned change in classification from furniture and equipment expense and a change in expensing software costs from other fees within professional fees and services to data processing fees. The increase was also impacted by changes in debit card processing costs, which increased $832,000. Overall data processing and software costs across all line items, excluding debit card processing costs, increased $2.3 million. The increase in 2020 was related to increased mortgage processing costs, debit card processing costs and other data processing and software costs.
Professional fees and services decreased $3.9 million, or 12.3%, to $27.5 million, compared to $31.3 million for 2020, and decreased by $2.0 million, or 6.0%, in 2020 compared to $33.3 million in 2019. This subcategory of total other expense includes legal fees, management consulting fees, directors' fees, audit fees, regulatory examination fees and memberships in industry associations. The decrease in professional fees and services expense in 2021 was primarily due to decreases in other fees (due to the change in expensing software costs under data processing fees), credit costs and title and appraisal costs, partially offset by increases in legal expense. The decrease in professional fees and services expense in 2020 was largely related to a $4.4 million decrease in fees related to the acquisition of Carolina Alliance and a $1.0 million decrease in legal expense, partially offset by a $2.1 million increase in management and consulting expense and a $1.2 million increase in title, appraisal and credit costs.
Insurance expense decreased by $506,000, or 7.9%, to $5.9 million, compared to $6.4 million in 2020, and increased by $3.3 million, or 105.2%, in 2020 compared to $3.1 million in 2019. The decrease in 2021 was impacted by a decrease in the average FDIC assessment rate compared to 2020. The increase in 2020 was primarily due to the utilization of a $2.2 million assessment credit to reduce the FDIC insurance expense during the third and fourth quarters of 2019. 2020 was also impacted by an increase in the assessment base compared to 2019.
-65-
Communication expense decreased by $545,000, or 13.3%, to $3.5 million in 2021, compared to $4.1 million in 2020, and decreased $1.3 million, or 23.7%, in 2020 compared to $5.4 million in 2019. The decrease in 2021 was primarily related to lower telephone, cable and data related communication costs. The decrease in 2020 was primarily related to a change in statement mailing and production costs, which resulted in lower direct postage expense, but was more than offset by an increase in supply expense which is included in miscellaneous expense.
The subcategory "Miscellaneous" other expense includes expenses for supplies, travel, and other miscellaneous expense. The subcategory Miscellaneous other expense decreased by $920,000, or 9.4%, to $8.8 million in 2021, compared to $9.8 million in 2020. The $9.8 million in 2020 was a decrease of $1.5 million, or 13.1%, compared to $11.2 million in 2019. The decrease in 2021 was primarily related to a decrease in supply expense, operating lease depreciation, OREO expense and training and travel related related expenses, partially offset by an increase in non-loan related losses. The decrease in 2020 was primarily due to a decrease in training and travel related expenses as well as a decrease in non-loan related losses.
Efficiency Ratio: The following table details the calculation of the efficiency ratio for the years ended December 31, 2021, 2020, and 2019.
| Table 26- Efficiency ratio(1) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2021 | 2020 | 2019 | ||||||
| Net interest income | $ | 329,893 | $ | 327,630 | $ | 297,737 | |||
| Add: Tax equivalent adjustment (2) | 2,911 | 2,866 | 2,956 | ||||||
| Net interest income - Fully tax equivalent | $ | 332,804 | $ | 330,496 | $ | 300,693 | |||
| Total other income | $ | 129,944 | $ | 125,664 | $ | 97,193 | |||
| Total other expense | $ | 283,518 | $ | 286,595 | $ | 263,988 | |||
| Efficiency ratio | 61.27 | % | 62.83 | % | 66.35 | % | |||
| (1) Calculated by dividing "Total other expense" by the sum of fully-tax equivalent net interest income and "Total other income." | |||||||||
| (2) The tax equivalent adjustment to net interest income was calculated assuming a 21% corporate federal income tax rate for 2021, 2020 and 2019. |
Items Impacting Comparability: From time to time, revenue, expenses, and/or taxes are impacted by items judged by management of Park to be outside of ordinary banking activities and/or by items that, while they may be associated with ordinary banking activities, are so unusually large that their outsized impact is believed by management of Park at that time to be infrequent or short term in nature. Most often, these items impacting comparability of period results are due to merger and acquisition activities, management restructuring, branch closures, a rebranding initiative, COVID-19 related expenses and revenue and expenses related to former Vision Bank loan relationships. In other cases, they may result from management's decisions associated with significant corporate actions outside of the ordinary course of business.
The following table details those items which management believes impacts the comparability of current and prior period amounts.
| Table 27 - Items impacting comparability | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (in thousands, except share and per share data) | 2021 | 2020 | 2019 | Affected Line Item | |||||
| Net interest income | $ | 329,893 | $ | 327,630 | $ | 297,737 | |||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 3,257 | 4,443 | 5,193 | Interest and fees on loans | |||||
| less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions | 46 | 226 | 593 | Interest on deposits | |||||
| less interest income on former Vision Bank relationships | 7,985 | 453 | 256 | Interest and fees on loans | |||||
| Net interest income - adjusted | $ | 318,605 | $ | 322,508 | $ | 291,695 | |||
| (Recovery of) provision for credit losses | $ | (11,916) | $ | 12,054 | $ | 6,171 | |||
| less recoveries on former Vision Bank relationships | (3,169) | (21,982) | (3,042) | (Recovery of) provision for credit losses | |||||
| (Recovery of) provision for credit losses - adjusted | $ | (8,747) | $ | 34,036 | $ | 9,213 | |||
| Other income | $ | 129,944 | $ | 125,664 | $ | 97,193 | |||
| less net gain (loss) on sale of former Vision Bank OREO properties | — | 1,208 | (111) | (Loss) gain on the sale of OREO, net |
-66-
| Table 27 - Items impacting comparability (continued) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (in thousands, except share and per share data) | 2021 | 2020 | 2019 | Affected Line Item | |||||
| less other service income related to former Vision Bank relationships | 525 | 590 | 52 | Other service income | |||||
| less rebranding initiative related expenses | — | (572) | — | Miscellaneous | |||||
| less net gain (loss) on the sale of debt securities in the ordinary course of business | 3,286 | (421) | Net gain (loss) on the sale of debt securities | ||||||
| Other income - adjusted | $ | 129,419 | $ | 121,152 | $ | 97,673 | |||
| Other expense | $ | 283,518 | $ | 286,595 | $ | 263,988 | |||
| less merger-related expenses related to NewDominion and Carolina Alliance acquisitions | 8 | 117 | 3,567 | Salaries | |||||
| less merger-related expenses related to NewDominion and Carolina Alliance acquisitions | — | — | 1 | Occupancy expense | |||||
| less merger-related expenses related to NewDominion and Carolina Alliance acquisitions | — | — | 16 | Data processing fees | |||||
| less merger-related expenses related to NewDominion and Carolina Alliance acquisitions | — | 496 | 4,856 | Professional fees and services | |||||
| less merger-related expenses related to NewDominion and Carolina Alliance acquisitions | 16 | 16 | 16 | Insurance | |||||
| less merger-related expenses related to NewDominion and Carolina Alliance acquisitions | — | — | 421 | Miscellaneous | |||||
| less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions | 1,798 | 2,263 | 2,355 | Amortization of intangible assets | |||||
| less Foundation contributions | 4,000 | 3,000 | 1,500 | Foundation contributions | |||||
| less severance and restructuring charges | 367 | 3,596 | 107 | Salaries | |||||
| less severance and restructuring charges | — | 847 | — | Employee benefits | |||||
| less FDIC assessment credit | — | — | (2,193) | Insurance | |||||
| less rebranding initiative related expenses | — | 72 | — | Employee benefits | |||||
| less rebranding initiative related expenses | 308 | 47 | — | Occupancy expense | |||||
| less rebranding initiative related expenses | 1,050 | 75 | — | Furniture and equipment expense | |||||
| less rebranding initiative related expenses | 591 | — | — | Data processing fees | |||||
| less rebranding initiative related expenses | — | 23 | — | Marketing | |||||
| less rebranding initiative related expenses | 136 | 734 | 1,073 | Professional fees and services | |||||
| less rebranding initiative related expenses | — | 2 | 90 | Communication | |||||
| less rebranding initiative related expenses (including trade name intangible expense) | — | 87 | 1,313 | Miscellaneous | |||||
| less COVID-19 related expenses (bonuses and calamity pay) | 2,122 | 3,622 | — | Salaries | |||||
| less extra direct compensation related to collection of payments on former Vision Bank loan relationships | — | 1,900 | — | Salaries | |||||
| less management and consulting expenses related to collection of payments on former Vision Bank loan relationships | 1,361 | 2,383 | 622 | Professional fees and services | |||||
| less FHLB prepayment penalty | — | 10,529 | 612 | FHLB prepayment penalty | |||||
| Other expense - adjusted | $ | 271,761 | $ | 256,786 | $ | 249,632 | |||
| Tax effect of adjustments to net income identified above (1) | $ | (677) | $ | (379) | $ | 1,208 | |||
| Net income - reported | $ | 153,945 | $ | 127,923 | $ | 102,700 | |||
| Net income - adjusted | $ | 151,397 | $ | 126,495 | $ | 107,244 | |||
| (1) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate for 2021, 2020 and 2019. |
Income Taxes: Income tax expense was $34.3 million in 2021, compared to $26.7 million in 2020 and $22.1 million in 2019. Income tax expense as a percentage of income before taxes was 18.2% in 2021, 17.3% in 2020 and 17.7% in 2019. The difference between the statutory federal corporate income tax rate of 21% for 2021 and Park’s effective tax rate reflected permanent tax differences, primarily consisting of tax-exempt interest income from municipal investments and loans, qualified affordable housing and historical tax credits, bank owned life insurance income, and dividends paid on common shares held within Park’s salary deferral plan, offset by the impact of state income taxes. Park's permanent federal tax differences for 2021 were approximately $6.3 million in 2021, compared to $6.7 million for 2020. Park expects permanent federal tax differences for 2022 will be approximately $5.8 million.
CREDIT METRICS AND (RECOVERY OF) PROVISION FOR CREDIT LOSSES
The (recovery of) provision for credit losses is the amount added to/subtracted from the allowance for credit losses to ensure the allowance is sufficient to absorb estimated credit losses over the life of a loan. The amount of the provision for credit losses is determined by management based on relevant information about past events, including historical credit loss experience
-67-
on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets.
Section 4014 of the CARES Act provided financial institutions with optional temporary relief from having to comply with ASU 2016-13 including the CECL methodology for estimating the allowance for credit losses. This temporary relief was set to expire on the earlier of the date on which the national emergency concerning COVID-19 terminated or December 31, 2020, with adoption being effective retrospectively as of January 1, 2020.
Section 540 of the Consolidated Appropriations Act, 2021, amended Section 4014 of the CARES Act by extending the relief period provided in the CARES Act. The Consolidated Appropriations Act, 2021, modified the CARES Act so that temporary relief was to expire on the earlier of the first day of the fiscal year that begins after the date on which the national emergency concerning COVID-19 terminates or January 1, 2022.
Park elected to delay the implementation of ASU 2016-13 following the approval of the CARES Act and continued to use the incurred loss methodology for estimating the allowance for credit losses in 2020. ASU 2016-13 requires financial institutions to calculate an allowance utilizing a reasonable and supportable forecast period which Park has established as a one-year period. In the unprecedented circumstances surrounding the COVID-19 pandemic and the response thereto, Park believed that adopting ASU 2016-13 in the first quarter of 2020 would have added an unnecessary level of subjectivity and volatility to the calculation of the allowance for credit losses. With the approval of the Consolidated Appropriations Act, 2021, management elected to further delay adoption of ASU 2016-13 to January 1, 2021. This allowed Park to utilize the CECL standard for the entire year of adoption.
The adoption of ASU 2016-13 on January 1, 2021 resulted in a $6.1 million increase to the allowance for credit losses and a $3.9 million increase to the allowance for unfunded credit losses. A cumulative effect adjustment resulting in an $8.0 million decrease to retained earnings and a $2.1 million increase to deferred tax assets was also recorded.
The table below provides additional information on the (recovery of) provision for credits losses and the ACL for 2021, 2020 and 2019.
| Table 28 - ACL Activity | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | |||||
| ACL, beginning balance | $ | 85,675 | $ | 56,679 | $ | 51,512 | ||
| Cumulative change in accounting principle; adoption of ASU 2016-13 | 6,090 | — | — | |||||
| Charge-offs | 5,093 | 10,304 | 11,177 | |||||
| Recoveries | (8,441) | (27,246) | (10,173) | |||||
| Net (recoveries) charge-offs | (3,348) | (16,942) | 1,004 | |||||
| (Recovery of) provision for credit losses: | (11,916) | 12,054 | 6,171 | |||||
| ACL, ending balance | $ | 83,197 | $ | 85,675 | $ | 56,679 | ||
| Average loans | $ | 7,014,517 | $ | 6,990,458 | $ | 6,208,496 | ||
| Net (recoveries) charge-offs as a percentage of average loans | (0.05) | % | (0.24) | % | 0.02 | % |
For the year ended December 31, 2021, gross income of $4.2 million would have been recognized on loans that were nonaccrual as of December 31, 2021 had these loans been current in accordance with their original terms. Interest income on nonaccrual loans may be recorded on a cash basis and be included in earnings only when Park expects to receive the entire recorded investment of the loan. Of the $4.2 million that would have been recognized, approximately $2.7 million was included in interest income for the year ended December 31, 2021.
Charge-offs for 2021 included the charge-off of $15,000 in specific reserves for which provision expense had been recognized in a prior year, compared to $283,000 for 2020 and $236,000 for 2019. Net (recoveries) charge-offs adjusted for changes in specific reserves as a percentage of average loans for the years ended December 31, 2021, 2020 and 2019 were (0.10)%, (0.24)%, and 0.06%, respectively.
SEPH, as a non-bank subsidiary of Park, does not carry an ACL balance, but recognizes a provision for credit losses when a charge-off is taken and recognizes a recovery of credit losses when a recovery is received.
-68-
At year-end 2021, the allowance for credit losses was $83.2 million, or 1.21%, of total loans outstanding, compared to $85.7 million, or 1.19%, of total loans outstanding at year-end 2020, and $56.7 million, or 0.87% of total loans outstanding at year-end 2019.
The following table provides additional information related to the allowance for credit losses for Park including information related to specific reserves and general reserves, at December 31, 2021, December 31, 2020 and December 31, 2019. Also included is the January 1, 2021 allowance for credit losses calculated under the CECL methodology prescribed in ASU 2016-13.
| Table 29- Allowance for Credit Losses Summary | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 12/31/2021 (CECL methodology) | 1/1/2021 (CECL methodology) | 12/31/2020 (Incurred Loss methodology) | 12/31/2019 (Incurred Loss methodology) | |||||||
| Total allowance for credit losses | $ | 83,197 | $ | 91,764 | $ | 85,675 | $ | 56,679 | |||
| Allowance on PCD loans (PCI loans for the periods ended in 2020 and 2019) | — | 52 | 167 | 268 | |||||||
| Allowance on purchased loans excluded from the general reserve | — | — | 678 | — | |||||||
| Specific reserves on individually evaluated loans | 1,616 | 5,434 | 5,434 | 5,230 | |||||||
| General reserves on collectively evaluated loans | $ | 81,581 | $ | 86,278 | $ | 79,396 | $ | 51,181 | |||
| Total loans | $ | 6,871,122 | $ | 7,177,537 | $ | 7,177,785 | $ | 6,501,404 | |||
| PCD loans (PCI loans for periods ended in 2020 and 2019) | 7,149 | 10,903 | 11,153 | 14,331 | |||||||
| Purchased loans excluded from collectively evaluated loans | — | — | 360,056 | 548,436 | |||||||
| Individually evaluated loans | 74,502 | 108,274 | 108,407 | 77,459 | |||||||
| Collectively evaluated loans | $ | 6,789,471 | $ | 7,058,360 | $ | 6,698,169 | $ | 5,861,178 | |||
| Allowance for credit losses as a % of period end loans | 1.21 | % | 1.28 | % | 1.19 | % | 0.87 | % | |||
| Allowance for credit losses as a % of period end loans (excluding PPP loans) (1) | 1.22 | % | 1.34 | % | 1.25 | % | N.A | ||||
| General reserve as a % of collectively evaluated loans | 1.20 | % | 1.22 | % | 1.19 | % | 0.87 | % | |||
| General reserve as a % of collectively evaluated loans (excluding PPP loans) (1) | 1.21 | % | 1.28 | % | 1.24 | % | N.A |
(1) Excludes $74.4 million of PPP loans and $77,000 in related allowance at December 31, 2021; $331.6 million of PPP loans and $337,000 in related allowance at January 1, 2021; and $331.6 million of PPP loans and $337,000 in related allowance at December 31, 2020.
-69-
The allowance for credit losses of $83.2 million at December 31, 2021 represented an $8.6 million, or 9.3%, decrease compared to $91.8 million at January 1, 2021 as calculated under the CECL methodology. The decline since January 1, 2021 was largely due to a $4.7 million decrease in general reserves, taking into consideration improved economic forecasts while balancing the risks associated with the COVID-19 pandemic and the delta and omicron variants, particularly in high risk portfolios such as hotels and accommodations, restaurants and food service and strip shopping centers. Additionally, there was a $3.8 million decrease in specific reserves on individually evaluated loans from $5.4 million at January 1, 2021 to $1.6 million at December 31, 2021.
The allowance for credit losses of $85.7 million at December 31, 2020 represented a $29.0 million, or 51.2%, increase compared to $56.7 million at December 31, 2019. This increase was largely the result of a $28.2 million increase in general reserves on total originated loans and a $204,000 increase in specific reserves. As of December 31, 2020, a $678,000 allowance had been established for performing purchased loans and a $167,000 allowance had been established for PCI loans. In addition to the established allowance related to purchased loans, as of December 31, 2020, these loans had a remaining purchase accounting discount of $7.2 million. The $28.2 million increase in general reserves was the result of the estimated increase in incurred losses as a result of the impact of the COVID-19 pandemic. This estimate was established based on consideration of Park's then existing environmental loss factors, modification programs Park had put in place, and balances of high risk portfolios such as hotel and accommodations, restaurants and food service and strip shopping centers.
Management believes that the allowance for credit losses at year-end 2021 is adequate to absorb estimated life of loan credit losses in the loan portfolio. See "Note 1 - Summary of Significant Accounting Policies" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K, and the discussion under the heading “CRITICAL ACCOUNTING POLICIES” earlier in this Management's Discussion and Analysis of Financial Condition and Results of Operations, for additional information on management’s evaluation of the adequacy of the allowance for credit losses.
-70-
ACL Detail by Loan Type: The following tables breakdown the allowance for credit losses and components by loan type.
The table below provides a summary of Park's loan loss experience over the past three years:
| Table 30 - Summary of Loan Credit Loss Experience | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| Average loans | $ | 7,014,157 | $ | 6,990,458 | $ | 6,208,496 | |||||
| Allowance for credit losses: | |||||||||||
| Beginning balance | 85,675 | 56,679 | 51,512 | ||||||||
| Adoption of ASU 2016-13 | 6,090 | — | — | ||||||||
| Charge-offs: | |||||||||||
| Commercial, financial and agricultural | 957 | 1,468 | 2,231 | ||||||||
| Construction real estate | — | 6 | — | ||||||||
| Residential real estate | 49 | 356 | 224 | ||||||||
| Commercial real estate | 35 | 1,824 | 415 | ||||||||
| Consumer | 4,052 | 6,634 | 8,307 | ||||||||
| Leases | — | 16 | — | ||||||||
| Total charge-offs | $ | 5,093 | $ | 10,304 | $ | 11,177 | |||||
| Recoveries: | |||||||||||
| Commercial financial, and agricultural | $ | 639 | $ | 20,765 | $ | 1,241 | |||||
| Construction real estate | 2,299 | 1,122 | 2,682 | ||||||||
| Residential real estate | 941 | 991 | 787 | ||||||||
| Commercial real estate | 802 | 738 | 720 | ||||||||
| Consumer | 3,759 | 3,629 | 4,742 | ||||||||
| Leases | 1 | 1 | 1 | ||||||||
| Total recoveries | $ | 8,441 | $ | 27,246 | $ | 10,173 | |||||
| Net (recoveries) charge-offs | $ | (3,348) | $ | (16,942) | $ | 1,004 | |||||
| (Recovery) provision included in earnings | (11,916) | 12,054 | 6,171 | ||||||||
| Ending balance | $ | 83,197 | $ | 85,675 | $ | 56,679 | |||||
| Ratio of net (recoveries) charge-offs to average loans | (0.05) | % | (0.24) | % | 0.02 | % | |||||
| Ratio of allowance for credit losses | |||||||||||
| to end of year loans | 1.21 | % | 1.19 | % | 0.87 | % |
-71-
The follow table presents net-charge offs (recoveries), average loans outstanding, and net charge-offs as a percentage of average loans, by type of loan over the past three years:
| Table 31- Net Charge-Offs (Recoveries) to Average Loans | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
| (in thousands) | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||
| Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | Net Charge-offs (Recoveries) | Average Loans | Net Charge-offs (Recoveries) as a % of Average Loans | ||||||||||||||||||||||||
| Commercial, financial, and agricultural | $ | 318 | $ | 1,435,221 | 0.02 | % | $ | (19,297) | $ | 1,545,426 | (1.25) | % | $ | 990 | $ | 1,164,701 | 0.09 | % | ||||||||||||||
| Construction real estate | (2,299) | 331,882 | (0.69) | % | (1,116) | 346,664 | (0.32) | % | (2,682) | 295,538 | (0.91) | % | ||||||||||||||||||||
| Residential real estate | (892) | 1,771,880 | (0.05) | % | (635) | 1,867,956 | (0.03) | % | (548) | 1,859,002 | (0.03) | % | ||||||||||||||||||||
| Commercial real estate | (767) | 1,766,346 | (0.04) | % | 1,086 | 1,655,747 | 0.07 | % | (320) | 1,513,623 | (0.02) | % | ||||||||||||||||||||
| Consumer | 293 | 1,686,849 | 0.02 | % | 3,005 | 1,546,574 | 0.19 | % | 3,565 | 1,367,045 | 0.26 | % | ||||||||||||||||||||
| Leases | (1) | 22,339 | — | % | 15 | 28,091 | 0.05 | % | (1) | 8,587 | (0.01) | % | ||||||||||||||||||||
| Total | $ | (3,348) | $ | 7,014,517 | (0.05) | % | $ | (16,942) | $ | 6,990,458 | (0.24) | % | $ | 1,004 | $ | 6,208,496 | 0.02 | % |
The following table summarizes Park's allocation of the allowance for credit losses for the past three years:
| Table 32- Allocation of Allowance for Credit Losses | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | 2021 | 2020 | 2019 | ||||||||||||
| (In thousands) | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | Allowance | Percent of Loans Per Category | |||||||||
| Commercial, financial, and agricultural | $ | 14,025 | 18.90 | % | $ | 25,608 | 22.14 | % | $ | 20,203 | 18.23 | % | |||
| Construction real estate | 5,758 | 4.68 | % | 7,288 | 4.78 | % | 5,311 | 5.10 | % | ||||||
| Residential real estate | 11,424 | 25.31 | % | 11,363 | 25.26 | % | 8,610 | 29.11 | % | ||||||
| Commercial real estate | 25,466 | 26.22 | % | 23,480 | 24.36 | % | 10,229 | 24.76 | % | ||||||
| Consumer | 26,286 | 24.59 | % | 17,418 | 23.12 | % | 12,211 | 22.34 | % | ||||||
| Leases | 238 | 0.30 | % | 518 | 0.34 | % | 115 | 0.46 | % | ||||||
| Total | $ | 83,197 | 100.00 | % | $ | 85,675 | 100.00 | % | $ | 56,679 | 100.00 | % |
As of December 31, 2021, Park had no concentrations of loans exceeding 10% to borrowers engaged in the same or similar industries nor did Park have any loans to foreign governments.
Nonperforming Assets: Nonperforming assets include: 1) loans whose interest is accounted for on a nonaccrual basis; 2) troubled debt restructurings (TDRs) on accrual status; 3) loans which are contractually past due 90 days or more as to principal or interest payments, where interest continues to accrue; 4) OREO which results from taking possession of property that served as collateral for a defaulted loan; and 5) other nonperforming assets. As of December 31, 2021, 2020 and 2019, other nonperforming assets consisted of aircraft acquired as part of a loan workout.
Generally, management obtains updated appraisal information for nonperforming loans and OREO annually. As new appraisal information is received, management performs an evaluation of the appraisal and applies a discount for anticipated disposition costs to determine the net realizable value of the collateral, which is compared to the outstanding principal balance to determine if additional write-downs are necessary.
-72-
The following is a summary of Park’s nonperforming assets at the end of each of the last three years:
| Table 33 - Nonperforming Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| Nonaccrual loans | $ | 72,722 | $ | 117,368 | $ | 90,080 | |||||
| Accruing TDRs | 28,323 | 20,788 | 21,215 | ||||||||
| Loans past due 90 days or more and accruing | 1,607 | 1,458 | 2,658 | ||||||||
| Total nonperforming loans | $ | 102,652 | $ | 139,614 | $ | 113,953 | |||||
| OREO | 775 | 1,431 | 4,029 | ||||||||
| Other nonperforming assets | 2,750 | 3,164 | 3,599 | ||||||||
| Total nonperforming assets | $ | 106,177 | $ | 144,209 | $ | 121,581 | |||||
| Percentage of nonperforming loans to total loans | 1.49 | % | 1.95 | % | 1.75 | % | |||||
| Percentage of nonperforming assets to total loans | 1.55 | % | 2.01 | % | 1.87 | % | |||||
| Percentage of nonperforming assets to total assets | 1.11 | % | 1.55 | % | 1.42 | % | |||||
| Percentage of nonaccrual loans to total loans | 1.06 | % | 1.64 | % | 1.39 | % | |||||
| Allowance for credit losses to nonaccrual loans | 114.40 | % | 73.00 | % | 62.92 | % |
Included in OREO totals above were $594,000 of SEPH OREO at both December 31, 2021 and December 31, 2020 and $929,000 of SEPH OREO at December 31, 2019.
Park classifies loans as nonaccrual when a loan 1) is maintained on a cash basis because of deterioration in the financial condition of the borrower, 2) payment in full of principal or interest is not expected, or 3) principal or interest has been in default for a period of 90 days for commercial loans and 120 days for all other loans. As a result, loans may be classified as nonaccrual despite being current with their contractual terms. The following table details the delinquency status of nonaccrual loans at December 31, 2021, 2020, and 2019.
| Table 34 - Delinquency Status of Nonaccrual Loans | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | December 31, 2019 | |||||||||||||||||||
| (In thousands) | Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | |||||||||||||||
| Nonaccrual loans - current | $ | 53,259 | 0.78 | % | $ | 92,600 | 1.29 | % | $ | 66,282 | 1.02 | % | |||||||||
| Nonaccrual loans - past due | 19,463 | 0.28 | % | 24,768 | 0.35 | % | 23,798 | 0.37 | % | ||||||||||||
| Total nonaccrual loans | $ | 72,722 | 1.06 | % | $ | 117,368 | 1.64 | % | $ | 90,080 | 1.39 | % |
Credit Quality Indicators: When determining the quarterly credit loss provision, Park reviews the grades of commercial loans. These loans are graded from 1 to 8. A grade of 1 indicates little or no credit risk and a grade of 8 is considered a loss. Commercial loans that are pass-rated (graded an 1 through a 4) are considered to be of acceptable credit risk. Commercial loans graded a 5 (special mention) are considered to be watch list credits and a higher PD is applied to these loans. Commercial loans graded a 6 (substandard), also considered to be watch list credits, represent higher credit risk than those rated special mention and, as a result, a higher PD is applied to these loans. Commercial loans that are graded a 7 (doubtful) are shown as nonperforming and Park charges these loans down to their fair value by taking a partial charge-off or recording a specific reserve. Any commercial loan graded an 8 (loss) is completely charged-off.
-73-
The following table highlights the credit trends within the commercial loan portfolio.
| Table 35- Commercial Credit Trends | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial loans * (In thousands) | December 31, 2021 | December 31, 2020 | December 31, 2019 | |||||
| Pass rated | $ | 3,712,784 | $ | 3,893,205 | $ | 3,418,159 | ||
| Special Mention | 75,397 | 102,812 | 27,367 | |||||
| Substandard | — | 109 | 973 | |||||
| Individually evaluated for impairment | 74,502 | 108,407 | 77,459 | |||||
| Accruing PCD (PCI loans for periods ended December 31, 2020 and 2019) | 6,630 | 10,296 | 13,364 | |||||
| Total | $ | 3,869,313 | $ | 4,114,829 | $ | 3,537,322 |
*Commercial loans include: (1) commercial, financial and agricultural loans; (2) commercial real estate loans; (3) commercial related loans in the construction portfolio; (4) commercial related loans in the residential real estate portfolio; and (5) leases.
Park’s watch list includes all criticized and classified commercial loans, defined by Park as loans rated special mention or worse. Park had $75.4 million of collectively evaluated commercial loans included on the watch list at December 31, 2021, compared to $102.9 million at December 31, 2020, and $28.3 million at December 31, 2019. The existing conditions of these loans do not warrant classification as nonaccrual. However, these loans have shown some weakness and management performs additional analysis regarding each borrower's ability to comply with payment terms.
The $75.4 million of collectively evaluated commercial watch list loans as of December 31, 2021 is elevated compared to pre-pandemic levels, an increase of $48.6 million compared to $26.8 million at March 31, 2020. This $48.6 million increase was largely due to $54.1 million of hotels and accommodations loans that were downgraded to special mention or substandard as a result of the impact of COVID-19. In addition to the $54.1 million in hotels and accommodations loans that were downgraded to special mention, $15.3 million in hotels and accommodations loans were downgraded to impaired status. Park is closely monitoring the impact of COVID-19 on its borrowers' ability to repay their loans in accordance with contractual terms. As additional information becomes available, management will continue to evaluate loans to ensure appropriate risk classification.
Delinquencies have remained low over the past 36 months since January 1, 2019. Delinquent and accruing loans were $15.1 million, or 0.22% of total loans at December 31, 2021, compared to $20.1 million, or 0.28% of total loans at December 31, 2020, and $23.8 million, or 0.37% of total loans at December 31, 2019.
Individually Evaluated Loans: Loans that do not share risk characteristics are evaluated on an individual basis. Park has determined that any commercial loans which have been placed on nonaccrual status or classified as TDRs will be individually evaluated and are labeled as individually evaluated. Individual analysis will establish a specific reserve for loans in scope. Specific reserves on individually evaluated commercial loans are typically based on management’s best estimate of the fair value of collateral securing these loans. The amount ultimately charged off for these loans may be different from the specific reserve as the ultimate liquidation of the collateral may be for an amount different from management’s estimate.
Individually evaluated were $74.5 million at December 31, 2021, a decrease of $33.9 million, compared to $108.4 million at December 31, 2020, and a decrease of $3.0 million at December 31, 2020, compared to $77.5 million at December 31, 2019. The $74.5 million of individually evaluated commercial loans at December 31, 2021 included $17.5 million of loans modified in a TDR which were then currently on accrual status and performing in accordance with the restructured terms, up from $8.8 million at December 31, 2020.
At December 31, 2021, Park had taken partial charge-offs of $624,000 related to the $74.5 million of the individually evaluated commercial loans, compared to partial charge-offs of $655,000 related to the $108.4 million of individually evaluated commercial loans at December 31, 2020 and compared to partial charge-offs of $719,000 related to the $77.5 million of individually evaluated commercial loans at December 31, 2019.
-74-
The table below provides additional information related to Park's individually evaluated commercial loans at December 31, 2021, 2020, and 2019.
| Table 36 - Individually Evaluated Commercial Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Years ended December 31, | |||||||||||
| (In thousands) | 2021 | 2020 | 2019 | ||||||||
| Unpaid principal balance | $ | 75,126 | $ | 109,062 | $ | 78,178 | |||||
| Prior charge-offs | 624 | 655 | 719 | ||||||||
| Remaining principal balance | 74,502 | 108,407 | 77,459 | ||||||||
| Specific reserves | 1,616 | 5,434 | 5,230 | ||||||||
| Book value, after specific reserves | $ | 72,886 | $ | 102,973 | $ | 72,229 |
Loans Acquired with Deteriorated Credit Quality: In conjunction with the NewDominion acquisition, Park acquired loans with a book value of $277.9 million as of the July 1, 2018 acquisition date. These loans were recorded at the initial fair value of $272.8 million. Loans acquired with deteriorated credit quality (ASC 310-30) with a book value of $5.1 million were recorded at the initial fair value of $4.9 million. In conjunction with the Carolina Alliance acquisition, Park acquired loans and leases with a book value of $589.7 million as of the April 1, 2019 acquisition date. These loans and leases were recorded at the initial fair value of $578.6 million. Loans and leases acquired with deteriorated credit quality (ASC 310-30) with a book value of $19.9 million were recorded at the initial fair value of $18.4 million
Upon adoption of CECL on January 1, 2021, $52,000 of the credit discount on PCD loans was reclassified to the allowance for credit losses. At December 31, 2021, there was no allowance for credit losses on PCD loans. The carrying amount of loans acquired with deteriorated credit quality at December 31, 2021 was $7.1 million. The carrying amount of loans acquired with deteriorated credit quality at December 31, 2020 was $11.2 million, of which none were considered impaired due to additional credit deterioration post acquisition. The carrying amount of loans acquired with deteriorated credit quality at December 31, 2019 was $14.3 million, of which $5,000 were considered impaired due to additional credit deterioration post acquisition.
Allowance for Credit Losses: The allowance for credit losses is calculated on a quarterly basis. The methodology for calculating the ACL and assumptions made as of December 31, 2021 are detailed below.
Quantitative Considerations
The ACL is primarily calculated utilizing a DCF model. Key inputs and assumptions used in this model are discussed below:
•Forecast model - For each portfolio segment, a loss driver analysis ("LDA") was performed in order to identify appropriate loss drivers and create a regression model for use in forecasting cash flows. The LDA analysis utilized Park's own FFIEC Call Report data for the commercial, financial and agricultural and residential real estate portfolio segments. Peer data was incorporated into the analysis for the commercial real estate, construction real estate, and consumer portfolio segments. Park plans to update the LDA annually; however, due to the impact of COVID-19, the LDA analysis was last updated in the fourth quarter of 2019.
•Probability of default – PD is the probability that an asset will be in default within a given time frame. Park has defined default to be when a charge-off has occurred, a loan is placed on nonaccrual, or a loan is greater than 90 days past due. Whenever possible, Park utilizes its own loan-level PDs for the reasonable and supportable forecast period. When loan-level data is not available reflecting the forecasted economic conditions, a forecast model is utilized to estimate PDs.
•Loss given default – LGD is the percentage of the asset not expected to be collected due to default. Whenever possible, Park utilizes its own loan-level LGDs for the reasonable and supportable forecast period. When it is not possible to use Park's own LGDs, the LGD is derived using a method referred to as Frye Jacobs.
•Prepayments and curtailments – Prepayments and curtailments are calculated based on Park’s own data utilizing a three-year average. This analysis is updated annually in the fourth quarter and was last updated in the fourth quarter of 2021.
•Forecast and reversion – Park has established a one-year reasonable and supportable forecast period with a one-year straight line reversion to the long-term historical average.
-75-
•Economic forecast - Park utilizes a third party to provide economic forecasts under various scenarios, which are weighted in order to reflect model risk in the current economic environment. The scenario weighting is evaluated by management on a quarterly basis.
◦As of January 1, 2021, the date of CECL adoption, Park weighted a "most likely" scenario 80%, a "slower near-term growth" scenario 10%, and a "moderate recession" scenario 10%. As of January 1, 2021, the "most likely" scenario forecasted Ohio unemployment to range between 5.31% and 5.79% during the next four quarters.
◦As of March 31, 2021, the "most likely" scenario forecasted Ohio unemployment to decrease significantly, to a range between 3.70% and 4.93% during the next four quarters. In determining the appropriate weighting of scenarios at March 31, 2021, management considered this improved economic forecast while balancing the risks associated with the COVID-19 pandemic, including the risk of pandemic-related losses lagging behind the projected improvement in unemployment. The calculation utilizing the 80% "most likely" scenario, 10% "slower near-term growth" scenario, and 10% "moderate recession scenario" resulted in a quantitative reserve of $58 million, which would have resulted in a decline of $17 million from the quantitative reserve of $75 million as of January 1, 2021. Management then considered the reason for this decline and whether or not it was appropriate given the economic environment at March 31, 2021. Upon review, management noted that the decline was the result of a significant decrease in forecasted unemployment. The March 31, 2021 "most likely" scenario forecasted unemployment rates lower than any post-1975 Ohio unemployment rates of record. Given the uncertainty at March 31, 2021 due to the COVID-19 pandemic, management did not believe that such a significant decrease in reserves was appropriate and sought to re-evaluate the weightings in order to calculate a more accurate life of loan loss estimate. Management determined it was appropriate to weight the "most likely" scenario 50% and the "moderate recession" scenario 50%.
◦As of December 31, 2021, the "most likely" scenario forecasted Ohio unemployment to decrease, to a range between 3.32% and 3.97%, during the next four quarters. In determining the appropriate weighting of scenarios at December 31, 2021, management considered the range of forecasted unemployment as well as a number of economic indicators. While some economic indications continued to be optimistic, the Omicron variant, rising inflation, volatility in consumer confidence, employment, supply chain and workforce challenges continued to cause uncertainty to the overall economic environment. Considering these factors, management determined it was appropriate to maintain the previous quarter weighting, and weigh the "most likely" scenario 50% and the "moderate recession" scenario 50% at December 31, 2021.
Qualitative Considerations
Park reviews various internal and external factors to consider the need for any qualitative adjustments to the quantitative model. Factors considered include the following:
•The nature and volume of Park’s financial assets; the existence, growth, and effect of any concentrations of credit and the volume and severity of past due financial assets, the volume of nonaccrual assets, and the volume and severity of adversely classified or graded assets. Specifically, management considers:
◦Trends (e.g., growth, reduction) in specific categories of the loan portfolio, as well as adjustments to the types of loans offered by Park.
◦Level of and trend in loan delinquencies, troubled loans, commercial watch list loans and nonperforming loans.
◦Level of and trend in new nonaccrual loans.
◦Level of and trend in loan charge-offs and recoveries.
•Park's lending policies and procedures, including changes in lending strategies, underwriting standards and practices for collections, write-offs, and recoveries.
•The quality of Park’s credit review function.
•The experience, ability, and depth of Park’s lending, investment, collection, and other relevant management and staff.
•The effect of other external factors such as the regulatory, legal and technological environments; competition; and events such as natural disasters or pandemics.
•Actual and expected changes in international, national, regional, and local economic and business conditions and developments in the markets in which Park operates that affect the collectibility of financial assets.
•Where the U.S. economy is within a given credit cycle.
•The extent that there is government assistance (stimulus).
During 2020, Park added an additional reserve for three industries at particularly high risk due to the COVID-19 pandemic: hotels and accommodations; restaurants and food service; and strip shopping centers. These industries have experienced high levels of deferrals and have been particularly impacted by shut downs of non-essential businesses, increased health department regulations, and changes in consumer behavior. Management expects that a relatively higher percentage of the 4-rated credits in these portfolios will eventually migrate to special mention, substandard, or impaired status. In adopting CECL, management determined it was appropriate to retain and maintain this qualitative adjustment throughout 2021 as this
-76-
adjustment takes into account the additional risk in these portfolios, which is not captured in the quantitative calculation. As of December 31, 2021, additional reserves totaling $5.2 million were added for these portfolios on top of the quantitative reserve already calculated. This represented an increase from $3.8 million as of December 31, 2020, which had been calculated under the previous incurred loss methodology.
A breakout of the 4-rated balances within these portfolios and the additional reserve related to these portfolios is detailed in the following table:
| Table 37 - Additional COVID-19 Reserves | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | |||||||||||||
| (in thousands) | 4-Rated Balance | Additional Reserve | 4-Rated Balance | Additional Reserve | ||||||||||
| Hotels and accommodations | $ | 148,018 | $ | 2,226 | $ | 96,909 | $ | 1,391 | ||||||
| Restaurants and food service | 40,648 | 917 | 33,409 | 637 | ||||||||||
| Strip shopping centers | 184,171 | 2,033 | 177,706 | 1,731 | ||||||||||
| Total | $ | 372,837 | $ | 5,176 | $ | 308,024 | $ | 3,759 |
Additionally, management applied a 1.00% reserve to all hotels and accommodations loans in the collectively evaluated population to account for increased valuation risk. This was consistent with 2020 year end and considered various economic conditions due to COVID-19 variants, continued volatility in the hotel industry, and travel trends, all of which impacted valuations. At December 31, 2021, Park's originated hotels and accommodation loans included in the population of collectively evaluated loans had a balance of $203.9 million with an additional reserve related to valuation risks of $2.0 million. At December 31, 2020, Park's originated hotels and accommodation loans included in the population of collectively evaluated loans had a balance of $181.4 million with an additional reserve related to valuation risks of $1.8 million.
There is still a significant amount of uncertainty related to the economic impact of COVID-19, including the duration of the pandemic, the risk related to new variants, future government programs that may be established in response to the pandemic, and the resiliency of the U.S. economy. Management will continue to evaluate its estimate of expected credit losses as new information becomes available.
As of December 31, 2021, Park had $74.4 million of PPP loans which were included in the commercial, financial and agricultural portfolio segment compared to $331.6 million as of December 31, 2020. These loans are guaranteed by the SBA and thus have not been reserved for using the same methodology as the rest of Park’s loan portfolio. A 10 basis point reserve was calculated for these loans to reflect minimal credit risk as of December 31, 2021 and 2020.
CAPITAL RESOURCES
Liquidity and Interest Rate Sensitivity Management: Park’s objective in managing its liquidity is to maintain the ability to continuously meet the cash flow needs of customers, such as borrowings or deposit withdrawals, while at the same time seeking higher yields from longer-term lending and investing activities.
Cash and cash equivalents decreased by $151.3 million during 2021 to $219.2 million at year end. Cash provided by operating activities was $157.3 million in 2021, $111.6 million in 2020 and $111.6 million in 2019. Net income was the primary source of cash provided by operating activities during each year.
Cash used in investing activities was $412.1 million in 2021 and $455.9 million in 2020, while cash provided by investing activities was $60.1 million in 2019. Investment securities transactions and loan originations/repayments are the major uses or sources of cash in investing activities. Proceeds from the sale, repayment or maturity of investment securities provide cash and purchases of investment securities use cash. Net investment securities transactions used cash of $709.5 million in 2021 and provided cash of $188.1 million in 2020 and $302.2 million in 2019. Cash provided by the net paydown in the loan portfolio was $312.2 million in 2021, and cash used by the net increase in the loan portfolio was $620.2 million in 2020 and $216.4 million in 2019.
Cash provided by financing activities was $103.5 million in 2021 and $554.8 million in 2020, while cash used in financing activities was $179.0 million in 2019. A major source of cash provided by or used in financing activities is the net change in deposits. Deposits increased and provided $332.2 million of cash in 2021, $520.0 million of cash in 2020 and $159.7 million of cash in 2019. Other major sources of cash from financing activities are short-term borrowings and long-term debt. In 2021, net short-term borrowings decreased and used $103.4 million in cash and net long-term debt decreased and used $32.5
-77-
million in cash. In 2020, net short-term borrowings increased and provided $111.6 million in cash and net long-term debt increased and provided $2.1 million in cash. In 2019, net short-term borrowings decreased and used $20.1 million in cash and net long-term debt decreased and used $208.1 million in cash. Cash used in the repurchase of common shares was $16.0 million in 2021, $7.5 million in 2020 and $40.5 million in 2019. Finally, cash declined by $74.3 million in 2021, $70.4 million in 2020 and $69.1 million in 2019, from the payment of cash dividends.
Funds are available from a number of sources, including the capital markets, the investment securities portfolio, the core deposit base, FHLB borrowings and the capability to securitize or package loans for sale. In the opinion of Park's management, the present funding sources provide more than adequate liquidity for Park to meet our cash flow needs.
The following table shows interest rate sensitivity data for five different time intervals as of December 31, 2021:
| Table 38 - Interest Rate Sensitivity | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-3 | 3-12 | 1-3 | 3-5 | Over 5 | |||||||||||||||||||
| (In thousands) | Months | Months | Years | Years | Years | Total | |||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
| Investment securities (1) | $ | 557,903 | $ | 137,478 | $ | 271,734 | $ | 370,254 | $ | 451,262 | $ | 1,788,631 | |||||||||||
| Money market instruments | 74,673 | — | — | — | — | 74,673 | |||||||||||||||||
| Loans (1) | 1,853,301 | 1,498,476 | 2,004,159 | 1,056,642 | 458,544 | 6,871,122 | |||||||||||||||||
| Total interest earning assets | 2,485,877 | 1,635,954 | 2,275,893 | 1,426,896 | 909,806 | 8,734,426 | |||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||
| Interest bearing transaction accounts (2) | $ | 502,812 | $ | — | $ | 1,000,064 | $ | — | $ | — | $ | 1,502,876 | |||||||||||
| Savings accounts (2) | 1,011,301 | — | 1,610,807 | — | — | 2,622,108 | |||||||||||||||||
| Time deposits | 190,442 | 266,694 | 185,508 | 64,297 | 4,719 | 711,660 | |||||||||||||||||
| Other | 1,465 | — | — | — | — | 1,465 | |||||||||||||||||
| Total deposits | 1,706,020 | 266,694 | 2,796,379 | 64,297 | 4,719 | 4,838,109 | |||||||||||||||||
| Short-term borrowings | 238,786 | — | — | — | — | 238,786 | |||||||||||||||||
| Subordinated notes | 15,000 | — | — | 173,210 | — | 188,210 | |||||||||||||||||
| Total interest bearing liabilities | 1,959,806 | 266,694 | 2,796,379 | 237,507 | 4,719 | 5,265,105 | |||||||||||||||||
| Interest rate sensitivity gap | 526,071 | 1,369,260 | (520,486) | 1,189,389 | 905,087 | 3,469,321 | |||||||||||||||||
| Cumulative rate sensitivity gap | 526,071 | 1,895,331 | 1,374,845 | 2,564,234 | 3,469,321 | ||||||||||||||||||
| Cumulative gap as a | |||||||||||||||||||||||
| percentage of total | |||||||||||||||||||||||
| interest earning assets | 6.02 | % | 21.70 | % | 15.74 | % | 29.36 | % | 39.72 | % |
(1)Investment securities and loans that are subject to prepayment are shown in the table by the earlier of their re-pricing date or their expected repayment date and not by their contractual maturity date. Nonaccrual loans of $72.7 million are included within the three-month to twelve-month maturity category.
(2)Management considers interest bearing transaction accounts and savings accounts to be core deposits and, therefore, not as rate sensitive as other deposit accounts and borrowed money. Accordingly, only 33% of interest bearing transaction accounts and 39% of savings accounts are considered to re-price within one year. If all of the interest bearing transaction accounts and savings accounts were considered to re-price within one year, the one-year cumulative gap would change from a positive 21.70% to a negative 8.19%.
The interest rate sensitivity gap analysis provides an overall picture of Park’s static interest rate risk position. At December 31, 2021, the cumulative interest earning assets maturing or repricing within twelve months were $4,122 million compared to the cumulative interest bearing liabilities maturing or repricing within twelve months of $2,227 million. For the twelve-month cumulative interest rate sensitivity gap position, rate sensitive assets exceeded rate sensitive liabilities by $1,895 million or 21.7% of interest earning assets.
A positive twelve-month cumulative rate sensitivity gap (assets exceed liabilities) would suggest that Park’s net interest margin would increase if interest rates were to increase. Conversely, a negative twelve-month cumulative rate sensitivity gap would suggest that Park’s net interest margin would decrease if interest rates were to increase. However, the usefulness of the interest rate sensitivity gap analysis as a forecasting tool in projecting net interest income is limited. The gap analysis does not consider the magnitude, timing or frequency by which assets or liabilities will reprice during a period and also
-78-
contains assumptions as to the repricing of interest bearing transaction accounts and savings accounts that may not prove to be correct.
The cumulative twelve-month interest rate sensitivity gap position at year-end 2020 was a positive $1,295 million or 15.29% of total interest earning assets. The percentage of interest earning assets maturing or repricing within one year was 47.2% at year-end 2021, compared to 45.7% at year-end 2020. The percentage of interest bearing liabilities maturing or repricing within one year was 42.3% at year-end 2021, compared to 47.7% at year-end 2020.
Management supplements the interest rate sensitivity gap analysis with periodic simulations of balance sheet sensitivity under various interest rate and what-if scenarios to better forecast and manage the net interest margin. Park’s management uses an earnings simulation model to analyze net interest income sensitivity to movements in interest rates. This model is based on actual cash flows and repricing characteristics for balance sheet instruments and incorporates market-based assumptions regarding the impact of changing interest rates on the prepayment rate of certain assets and liabilities. This model also includes management’s projections for activity levels of various balance sheet instruments and non-interest fee income and operating expense. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates are also incorporated into this earnings simulation model. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure net interest income and net income. Actual results will differ from simulated results due to the timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies.
Management uses a 50 basis point change in market interest rates per quarter for a total of 200 basis points per year in evaluating the impact of changing interest rates on net interest income and net income over a twelve-month horizon. At December 31, 2021, the earnings simulation model projected that net income would increase by 7.5% using a rising interest rate scenario and decrease by 15.1% using a declining interest rate scenario over the next year. At December 31, 2020, the earnings simulation model projected that net income would decrease by 2.9% using a rising interest rate scenario and decrease by 8.8% using a declining interest rate scenario over the next year. At December 31, 2019, the earnings simulation model projected that net income would decrease by 1.9% using a rising interest rate scenario and increase by 0.5% using a declining interest rate scenario over the next year. Consistently, over the past several years, Park’s earnings simulation model has projected that changes in interest rates would have only a small impact on net income and the net interest margin. Park’s net interest margin was 3.69% in 2021, 3.93% in 2020 and 3.89% in 2019.
CONTRACTUAL OBLIGATIONS
In the ordinary course of operations, Park enters into certain contractual obligations. The following table summarizes Park’s significant and determinable obligations by payment date at December 31, 2021.
Further discussion of the nature of each specified obligation is included in the referenced Note to the Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" of this Annual Report on Form 10-K.
| Table 39 - Contractual Obligations (1) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | Payments Due In | ||||||||||||||||||||
| 0-1 | 1-3 | 3-5 | Over 5 | ||||||||||||||||||
| (In thousands) | Note | Years | Years | Years | Years | Total | |||||||||||||||
| Deposits without stated maturity | 12 | $ | 7,192,868 | $ | — | $ | — | $ | — | $ | 7,192,868 | ||||||||||
| Certificates of deposit | 12 | 450,374 | 199,396 | 61,757 | 133 | 711,660 | |||||||||||||||
| Short-term borrowings | 14 | 238,786 | — | — | — | 238,786 | |||||||||||||||
| Subordinated notes | 16 | — | — | — | 188,210 | 188,210 | |||||||||||||||
| Operating leases | 26 | 3,108 | 4,858 | 2,992 | 4,496 | 15,454 | |||||||||||||||
| Defined benefit pension plan (2) | 19 | 12,775 | 23,602 | 24,765 | 61,702 | 122,844 | |||||||||||||||
| Supplemental Executive Retirement Plan | 19 | 652 | 1,788 | 1,989 | 31,430 | 35,859 | |||||||||||||||
| Total contractual obligations | $ | 7,898,563 | $ | 229,644 | $ | 91,503 | $ | 285,971 | $ | 8,505,681 |
(1) Amounts do not include associated interest payments.
(2) Pension payments reflect 10 years of payments, through 2031.
-79-
As of December 31, 2021, Park had $28.5 million in unfunded commitments related to investments in qualified affordable housing projects which are not included in "Table 39 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner. Park expects that the current commitments will be funded between 2022 and 2032.
As of December 31, 2021, Park had $8.4 million in unfunded commitments related to certain equity investments which are not included in "Table 39 - Contractual Obligations" above. Commitments are funded when capital calls are made by the general partner.
The Corporation’s operating lease obligations represent short-term and long-term lease and rental payments for facilities and equipment.
Commitments, Contingent Liabilities, and Off-Balance Sheet Arrangements: In order to meet the financing needs of our customers, the Corporation issues loan commitments and standby letters of credit. At December 31, 2021, the Corporation had $1.4 billion of loan commitments for commercial, commercial real estate, and residential real estate loans and had $18.2 million of standby letters of credit. At December 31, 2020, the Corporation had $1.4 billion of loan commitments for commercial, commercial real estate, and residential real estate loans and had $17.0 million of standby letters of credit.
Commitments to extend credit under loan commitments and standby letters of credit do not necessarily represent future cash requirements. These commitments often expire without being drawn upon. However, all of the loan commitments and standby letters of credit were permitted to be drawn upon in 2021. See "Note 24 - Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentration of Credit Risk" of the Notes to Consolidated Financial Statements included in "ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA" in this Annual Report on Form 10-K, for additional information on loan commitments and standby letters of credit.
The Corporation did not have any unrecorded significant contingent liabilities at December 31, 2021.
Capital: Park’s primary means of maintaining capital adequacy is through retained earnings. At December 31, 2021, the Corporation’s total shareholders’ equity was $1,110.8 million, compared to $1,040.3 million at December 31, 2020. Total shareholders’ equity at December 31, 2021 was 11.62% of total assets, compared to 11.21% of total assets at December 31, 2020.
Tangible shareholders’ equity was $943.7 million [total shareholders' equity ($1,110.8 million) less goodwill ($159.6 million) and other intangible assets ($7.5 million)] at December 31, 2021, and was $871.4 million [total shareholders’ equity ($1,040.3 million) less goodwill ($159.6 million) and other intangible assets ($9.3 million)] at December 31, 2020. At December 31, 2021, tangible shareholders' equity was 10.05% of total tangible assets [total assets ($9,560 million) less goodwill ($159.6 million) and other intangible assets ($7.5 million)], compared to 9.57% of total tangible assets [total assets ($9,279 million) less goodwill ($159.6 million) and other intangible assets ($9.3 million)] at December 31, 2020.
Net income was $153.9 million in 2021, $127.9 million in 2020 and $102.7 million in 2019.
Cash dividends declared for Park's common shares were $74.6 million in 2021, $70.6 million in 2020 and $69.5 million in 2019. On a per share basis, the cash dividends declared were $4.52 per common share in 2021, $4.28 per common share in 2020 and $4.24 per common share in 2019.
-80-
The table below shows the repurchases and issuances of common shares and treasury shares for 2019 through 2021.
| Table 40 | ||||
|---|---|---|---|---|
| (In thousands, except share data) | Treasury Shares | Number of Common Shares | ||
| Balance at January 1, 2019 | $ | (90,373) | 15,698,178 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (171) | ||
| Common shares issued for the acquisition of CAB Financial Corporation | — | 1,037,205 | ||
| Treasury shares repurchased | (40,535) | (421,253) | ||
| Treasury shares reissued for share-based compensation awards | 1,926 | 18,983 | ||
| Treasury shares reissued for director grants | 1,349 | 13,500 | ||
| Balance at December 31, 2019 | $ | (127,633) | 16,346,442 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (36) | ||
| Treasury shares repurchased | (7,507) | (76,000) | ||
| Treasury shares reissued for share-based compensation awards | 3,031 | 30,341 | ||
| Treasury shares reissued for director grants | 1,343 | 13,450 | ||
| Balance at December 31, 2020 | $ | (130,766) | 16,314,197 | |
| Cash payment for fractional shares in dividend reinvestment plan | — | (45) | ||
| Treasury shares repurchased | (16,048) | (137,659) | ||
| Treasury shares reissued for share-based compensation awards | 2,964 | 29,670 | ||
| Treasury shares reissued for director grants | 1,360 | 13,400 | ||
| Balance at December 31, 2021 | $ | (142,490) | 16,219,563 |
Park issued 1,037,205 new common shares, which had not already been held as treasury shares, during 2019 in the acquisitions of CABF, but did not issue any new common shares, which had not already been held as treasury shares, in 2020 or 2021. Common shares had a balance of $461.8 million, $460.7 million and $459.4 million at December 31, 2021, 2020, and 2019, respectively.
Accumulated other comprehensive income (loss) (net) reflected income of $15.2 million at December 31, 2021 and $5.6 million at December 31, 2020, compared to a loss of $9.6 million at December 31, 2019. During 2021, the change in net unrealized holding gain (loss) on AFS debt securities, net of income tax, was a loss of $19.5 million. During the 2020 year, the change in net unrealized holding gain (loss) on AFS debt securities, net of income tax, was a gain of $23.2 million. During the 2019 year, the change in net unrealized holding gain (loss) on AFS debt securities, net of income tax, was a gain of $37.7 million. Additionally, Park recognized an other comprehensive gain of $28.6 million, net of tax, related to the change in pension plan assets and benefit obligations in 2021, compared to an other comprehensive loss of $7.7 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2020, and an other comprehensive gain of $3.0 million, net of income tax, related to the change in pension plan assets and benefit obligations in 2019. Finally, during the 2021 year, Park recognized an other comprehensive gain of $492,000, net of income tax, related to an unrealized net holding gain on cash flow hedging derivatives, compared to an other comprehensive loss of $244,000, net of income tax, related to an unrealized net holding loss on cash flow hedging derivatives in 2020, and an other comprehensive loss of $454,000, net of income tax, related to an unrealized net holding loss on cash flow hedging derivatives in 2019.
Financial institution regulators have established guidelines for minimum capital ratios for banks, thrifts and bank holding companies. Park has elected not to include the net unrealized gain or loss on AFS debt securities in computing regulatory capital. During the first quarter of 2015, Park adopted the Basel III regulatory capital framework as approved by the federal banking agencies. The adoption of this framework modified the calculation of the various capital ratios, added an additional ratio, common equity tier 1, and revised the adequately and well-capitalized thresholds under the prompt corrective action regulations applicable to PNB. Additionally, under this framework, in order to avoid limitations on capital distributions, including dividend payments and stock repurchases, and certain discretionary bonus payments to executive officers, Park must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The capital conservation buffer was fully phased in at 2.50% on January 1, 2019. The amounts shown below as the adequately capitalized ratio plus capital conservation buffer includes the 2.50% buffer. The Federal Reserve Board also adopted capital requirements Park must maintain to be deemed "well capitalized" and remain a financial holding company.
-81-
Park and PNB met each of the well-capitalized ratio guidelines applicable to them at December 31, 2021. The following table indicates the capital ratios for PNB and Park at December 31, 2021 and December 31, 2020.
| Table 41 - PNB and Park Capital Ratios | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2021 | |||||||||||
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 8.58 | % | 11.05 | % | 11.05 | % | 12.56 | % | |||
| Park | 9.77 | % | 12.57 | % | 12.37 | % | 16.05 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
| As of December 31, 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Leverage | Tier 1 Risk-Based | Common Equity Tier 1 | Total Risk-Based | ||||||||
| PNB | 8.59 | % | 10.66 | % | 10.66 | % | 12.16 | % | |||
| Park | 9.63 | % | 11.92 | % | 11.72 | % | 15.43 | % | |||
| Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | |||
| Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | |||
| Well-capitalized ratio - PNB | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % | |||
| Well-capitalized ratio - Park | N/A | 6.00 | % | N/A | 10.00 | % |
Effects of Inflation: Balance sheets of financial institutions typically contain assets and liabilities that are monetary in nature and, therefore, differ greatly from most commercial and industrial companies which have significant investments in premises, equipment and inventory. During periods of inflation, financial institutions that are in a net positive monetary position will experience a decline in purchasing power, which does have an impact on growth. Another significant effect on internal equity growth is other expenses, which tend to rise during periods of inflation.
Management believes the most significant impact on financial results is the Corporation's ability to align our asset/liability management program to react to changes in interest rates.