PARK NATIONAL CORP /OH/ (PRK) FY 2022 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
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-