EX-99.1 2 a4q2021cbaner.htm EX-99.1 Document

cbanfinalbankcorplogo1.jpg

For additional information, contact:
Tracie Youngblood
EVP & Chief Financial Officer
(229) 426-6000 (Ext 6003)

COLONY BANKCORP REPORTS FOURTH QUARTER AND YEAR END 2021 RESULTS
DECLARES QUARTERLY CASH DIVIDEND OF $0.1075 PER SHARE

FITZGERALD, GA. (January 20, 2022) – Colony Bankcorp, Inc. (Nasdaq: CBAN) (“Colony” or the “Company”) today reported financial results for the fourth quarter of 2021 and for the year ended December 31, 2021. Financial highlights are shown below.

Financial Highlights:

Net income was $4.2 million, or $0.30 per diluted share, for the fourth quarter of 2021. Net income for the year ended December 31, 2021 was $18.7 million, or $1.66 per diluted share.
Operating net income of $5.5 million, or $0.40 per diluted share for the fourth quarter of 2021 and $22.2 million, or $1.98 per diluted share for the year ended December 31, 2021. (see Reconciliation of Non-GAAP Measures).
$50,000 in provision for loan losses was recorded in fourth quarter of 2021 and $700,000 was recorded for the full year of 2021.
Total loans, excluding loans held for sale and PPP, totaled $1.3 billion at December 31, 2021, an increase of $36.6 million, or 2.8% from the prior quarter.
Mortgage production was $99.5 million, with $26.2 million in refinances, and $73.3 million in purchases in the fourth quarter of 2021. Total mortgage production in 2021 was $405.0 million.
Small Business Specialty Lending (“SBSL”) closed $41.6 million in Small Business Administration (“SBA”) loans and sold $24.3 million in SBA loans in the fourth quarter and closed $100.0 million and sold $58.3 million for the year ended December 31, 2021.
Non-recurring charges of $600,000 related to efficiency efforts incurred in the fourth quarter of 2021.
Losses on sales of securities of $200,000 were recognized in the fourth quarter of 2021. Underperforming securities were sold and higher yielding securities were purchased.

The Company also announced that on January 20, 2022, the Board of Directors declared a quarterly cash dividend of $0.1075 per share, to be paid on its common stock on February 18, 2022, to shareholders of record as of the close of business on February 4, 2022. Outstanding shares as of January 20, 2022 were 13,741,848.

Commenting on the announcement, Heath Fountain, President and Chief Executive Officer, said, “First, I would like to thank all of the Colony team members who were involved with the successful integration of the SouthCrest platform in November. These projects are critical to the success of any acquisition and our team dedicated the hours necessary to achieve the best outcome possible. As a result of these efforts, we are currently on track to achieve the efficiencies that were projected for this acquisition.

“Clearly COVID remains a big part of the economic picture, and while we continue to see accelerated loan repayments, our lending team was able to grow net loans over 11% annualized during the quarter which is within our stated goal of 8-12%. Our current expectations are that this level of loan growth should continue into 2022.

“We were also very pleased with the growth in core deposits during the quarter. The majority of the nearly $180 million increase from the third quarter balances occurred in the non-interest bearing and interest bearing deposit categories. While some of this growth was due to seasonally strong public funds deposits, the growth to the overall balance sheet will provide us an excellent base for potential future earnings.”


1


“The Company continues to experience very mild credit losses and non-performing asset levels. Non-performing loans decreased primarily due to one large payoff and multiple smaller upgrades due to recent payment performance.”

“Finally, we continue to have significant opportunities to grow earnings at Colony through merger activity, market dislocation due to other acquisitions, ancillary business line acquisition and additional production hires. We continue to optimize the existing platform to take advantage of these opportunities, and expect to continue our growth as Georgia’s pre-eminent community bank.”

Balance Sheet

Total assets were $2.7 billion at December 31, 2021, an increase of $927.7 million, or 52.6%, compared to the same period in 2020. The increase was primarily related to acquisition of SouthCrest Financial Group, Inc. (“SouthCrest”).
Total loans, including loans held for sale, totaled $1.38 billion at December 31, 2021, an increase of $264.2 million, or 23.8% from the same period in 2020. Legacy loan growth was up $116.6 million or 13.4% compared to the same period in 2020. The increase in total loans was primarily the result of the acquisition of SouthCrest offset by the forgiveness of loans under the Paycheck Protection Program (“PPP”).
Total deposits totaled $2.4 billion at December 31, 2021, an increase of $929.6 million, or 64.3%, compared to the same period in 2020. The increase was in all types of deposits and was primarily the result of the acquisition of SouthCrest.
Total borrowings at December 31, 2021 totaled $88.4 million, a decrease of $78.6 million, or 47.1%, compared to the same period in 2020.

Capital

Colony continues to maintain a strong capital position, with ratios that exceed regulatory minimums required to be classified as “well-capitalized.”
Preliminary tier one leverage ratio, tier one capital ratio, total risk-based capital ratio and common equity tier one capital ratio were 7.48%, 11.90%, 12.69%, and 10.46%, respectively, at December 31, 2021.

Fourth Quarter Results of Operations

Net interest income, on a tax-equivalent basis, for the fourth quarter of 2021 totaled $19.2 million, compared to $15.2 million for the fourth quarter 2020. The increase during the quarter is primarily attributable to a full quarter of loan interest income related to loans acquired in the acquisition of SouthCrest.
Net interest margin decreased 42 basis points from prior year fourth quarter of 2020 primarily driven by a decrease in deferred fee income recognized on PPP loans and a decrease in interest rates on loans and investments during 2021 offset by a decrease in rates paid on deposits.     
Noninterest income totaled $10.8 million for the fourth quarter ended December 31, 2021, an increase of $2.8 million, or 34.5%, compared to the same period in 2020. The increase was primarily attributable to SBSL loan sales, Southcrest and insurance acquisitions, growth in interchange fee income and service charges on deposits offset by gain on the sale of assets that happened in the fourth quarter ended December 31, 2021.
Noninterest expense totaled $24.5 million for the fourth quarter ended December 31, 2021, compared to $16.0 million for the same period in 2020. The increase in noninterest expense primarily resulted from a $3.9 million increase in salary expense and $1.4 million increase in acquisition expenses related to the acquisitions of SouthCrest and The Barnes Agency (“Barnes”).

Asset Quality

Nonperforming assets totaled $5.8 million and $13.1 million at December 31, 2021 and September 30, 2021, respectively. Nonaccrual loans decreased $6.7 million due to loan payoffs and loans moved to accruing status that were properly performing.
OREO and repossessed assets totaled $330,000 at December 31, 2021, a decrease of $480,000, or 59% compared to September 30, 2021, primarily related to sale of two OREO properties in the fourth quarter.
Net recoveries on loans charged-off were $17,000, or (0.01)% of average loans for the fourth quarter of 2021, compared to net charge-offs of $144,000 or 0.05% for the third quarter of 2021.
The loan loss reserve was $12.9 million, or 0.96% of total loans, at December 31, 2021, compared to $12.9 million, or 0.98% of total loans, at September 30, 2021.
2



Asset quality remains strong as indicated by the overall improvement in asset quality ratios as of the fourth quarter 2021.

About Colony Bankcorp

Colony Bankcorp, Inc. is the bank holding company for Colony Bank. Founded in 1975 and headquartered in Fitzgerald, Georgia, Colony operates 39 locations throughout Georgia. At Colony Bank, we offer a wide range of banking services including personal banking, business banking, mortgage solutions, government guaranteed lending solutions, and more. We have expanded our services to also include consumer insurance products, such as automotive, homeowners, and other insurance needs for our community. Colony’s common stock is traded on the NASDAQ Global Market under the symbol “CBAN.” For more information, please visit www.colony.bank. You can also follow the Company on social media.

Forward-Looking Statements

Certain statements contained in this press release that are not statements of historical fact constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In addition, certain statements may be contained in the Company’s future filings with the SEC, in press releases, and in oral and written statements made by or with the approval of the Company that are not statements of historical fact and constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Examples of forward-looking statements include, but are not limited to: (i) projections and/or expectations of revenues, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statement of plans and objectives of Colony Bankcorp, Inc. or its management or Board of Directors, including those relating to products or services; (iii) statements of future economic performance; (iv) statements regarding growth strategy, capital management, liquidity and funding, and future profitability; (v) statements regarding the effects of the COVID-19 pandemic and related variants on the Company’s business and financial results and conditions; (vi) statements relating to the timing, benefits, costs, and synergies of the recently completed acquisitions of SouthCrest (the “Merger”) and Barnes; and (vii) statements of assumptions underlying such statements. Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties. Factors that might cause such differences include, but are not limited to: the impact of the COVID-19 pandemic and related variants on the Company’s assets, business, cash flows, financial condition, liquidity, prospects and results of operations; potential increases in the provision for loan losses resulting from the COVID-19 pandemic and related variants; the Company’s ability to implement its various strategic and growth initiatives; competitive pressures among financial institutions increasing significantly; economic conditions, either nationally or locally, in areas in which the Company conducts operations being less favorable than expected; interest rate risk; legislation or regulatory changes which adversely affect the ability of the consolidated Company to conduct business combinations or new operations, including changes to statutes, regulations or regulatory policies or practices as a result of, or in response to, COVID-19 and related variants; adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the COVID-19 pandemic and related variants; the risk that the cost savings and any revenue synergies from the Merger and the acquisition of Barnes may not be realized or take longer than anticipated; the risk of successful integration of SouthCrest’s and Barnes’ businesses into the Company; reputation risk and the reaction of each of the Company’s, SouthCrest’s and Barnes’ customers, suppliers, employees or other business partners to the Merger and the Barnes acquisition; the risk that the integration of SouthCrest’s operations into the operations of the Company will be materially delayed or will be more costly or difficult than expected; the the timing and achievement of expected cost reductions following the Merger; the timing and achievement of the recovery of the reduction of tangible book value resulting from the Merger; the risks associated with the Company’s pursuit of future acquisitions; and general competitive, economic, political and market conditions or other unexpected factors or events. These and other factors, risks and uncertainties could cause the actual results, performance or achievements of the Company to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Many of these factors are beyond the Company’s ability to control or predict.

Forward-looking statements speak only as of the date on which such statements are made. These forward-looking statements are based upon information presently known to the Company’s management and are inherently
3


subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and other factors set forth in the Company’s filings with the Securities and Exchange Commission, the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, under the captions “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors,” and in the Company’s quarterly reports on Form 10-Q and current reports on Form 8-K. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events. Readers are cautioned not to place undue reliance on these forward-looking statements.

Explanation of Certain Unaudited Non-GAAP Financial Measures

The measures entitled operating net income; adjusted earnings per diluted share; tangible book value per common share; and operating efficiency ratio; are not measures recognized under U.S. generally accepted accounting principles (GAAP) and therefore are considered non-GAAP financial measures. The most comparable GAAP measures are net income, diluted earnings per share, book value per common share, and efficiency ratio, respectively. Operating net income and operating efficiency ratio both exclude acquisition-related expenses. Adjusted earnings per diluted share includes the adjustments to operating net income. Tangible book value per common share excludes goodwill and other intangibles.

Management uses these non-GAAP financial measures in its analysis of the Company's performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company's performance, and if not provided would be requested by the investor community. The Company believes the non-GAAP measures enhance investors' understanding of the Company's business and performance. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently.

These disclosures should not be considered an alternative to GAAP. The computations of operating net income; adjusted earnings per diluted share; tangible book value per common share; and operating efficiency ratio and the reconciliation of these measures to net income, diluted earnings per share, book value per common share, efficiency ratio, are set forth in the table below.
4


Colony Bankcorp, Inc.
Reconciliation of Non-GAAP Measures

20212020
(dollars in thousands, except per share data)
Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
Operating net income reconciliation
Net income (GAAP)$4,159 $5,583 $3,997 $4,919 $4,900 
Acquisition-related expenses1,592 1,994 865 176 148 
Writedown of bank premises90 — — — — 
Gain on sale of Thomaston branch— — — — (1,026)
Income tax expense (benefit)(353)(518)(225)(46)184 
Operating net income $5,488 $7,059 $4,637 $5,049 $4,206 
Weighted average diluted shares13,673,998 12,344,926 9,498,783 9,498,783 9,498,783 
Adjusted earnings per diluted share$0.40 $0.57 $0.49 $0.53 $0.44 
Tangible book value per common share reconciliation
Book value per common share (GAAP)$15.92 $15.88 $15.46 $15.11 $15.21 
Effect of goodwill and other intangibles(4.51)(4.46)(1.89)(1.97)(1.95)
Tangible book value per common share
$11.41 $11.42 $13.57 $13.14 $13.26 
Operating efficiency ratio calculation
Efficiency ratio (GAAP)82.15 %77.68 %76.53 %69.04 %68.93 %
Acquisition-related expenses(5.33)(7.30)(3.79)(0.77)(0.64)
Writedown of bank premises(0.30)— — — — 
Gain on sale of Thomaston branch— %— %— %— %3.19 %
Operating efficiency ratio 76.21 %70.38 %72.74 %68.27 %71.49 %
5


.3
Colony Bankcorp, Inc.
Selected Financial Information

20212020
(dollars in thousands, except per share data)Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
EARNINGS SUMMARY
Net interest income$19,022 $17,868 $15,069 $14,283 $15,151 
Provision for loan losses50 150 — 500 1,296 
Non-interest income10,815 9,438 7,751 8,576 8,039 
Non-interest expense24,512 21,211 17,465 15,782 15,986 
Income taxes1,116 362 1,358 1,658 1,008 
Net income4,159 5,583 3,997 4,919 4,900 
PERFORMANCE MEASURES
Per common share:
Common shares outstanding13,673,898 13,674,198 9,498,783 9,498,783 9,498,783 
Weighted average basic shares13,673,998 12,344,926 9,498,783 9,498,783 9,498,783 
Weighted average diluted shares13,673,998 12,344,926 9,498,783 9,498,783 9,498,783 
Earnings per basic share$0.30 $0.45 $0.42 $0.52 $0.52 
Earnings per diluted share0.30 0.45 0.42 0.52 0.52 
Adjusted earnings per diluted share(b)
0.40 0.57 0.49 0.53 0.44 
Cash dividends declared per share0.1025 0.1025 0.1025 0.1025 0.1000 
Common book value per share15.92 15.88 15.46 15.11 15.21 
Tangible book value per common share(b)
11.41 11.42 13.50 13.14 13.26 
Performance ratios:
Net interest margin (a)
3.16 %3.48 %3.68 %3.50 %3.58 %
Return on average assets0.64 1.00 0.91 1.12 1.08 
Return on average total equity7.65 11.49 11.14 13.71 13.73 
Efficiency ratio
82.15 77.68 76.53 69.04 68.93 
Operating efficiency ratio (b)
76.52 70.38 72.74 68.27 71.49 
6


Colony Bankcorp, Inc.
Selected Financial Information

20212020
(dollars in thousands, except per share data)Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
ASSET QUALITY
Nonperforming loans (NPLs)$5,449 $12,246 $9,205 $10,676 $9,128 
Other real estate owned281 807 270 518 1,006 
Repossessed assets49 29 29 30 
Total nonperforming assets (NPAs)5,779 13,056 9,504 11,223 10,164 
Classified loans 19,016 30,300 30,852 35,182 30,404 
Criticized loans58,938 61,857 64,818 80,288 75,633 
Net loan (recoveries)/charge-offs (17)144 (178)(66)189 
Allowance for loan losses to total loans0.96 %0.98 %1.26 %1.19 %1.14 %
Allowance for loan losses to total NPLs236.92 105.15 140.15 118.89 132.85 
Allowance for loan losses to total NPAs223.40 98.63 135.73 113.10 119.31 
Net (recoveries)/charge-offs to average loans(0.01)0.05 (0.09)(0.02)0.07 
NPLs to total loans0.41 0.93 0.90 1.00 0.86 
NPAs to total assets0.21 0.52 0.54 0.62 0.58 
NPAs to total loans and other real estate owned0.43 1.00 0.93 1.06 0.96 
AVERAGE BALANCES
Total assets $2,589,908 $2,272,904 $1,777,559 $1,774,123 $1,797,749 
Loans, net1,306,7961,218,1021,052,6451,051,1791,100,729
Loans, held for sale38,543 24,964 24,139 27,828 51,143 
Deposits2,274,910 1,975,418 1,547,139 1,475,944 1,456,287 
Total stockholders’ equity215,783 197,109 144,761 145,515 141,570 
(a) Computed using fully taxable-equivalent net income.
(b) Non-GAAP measure - see “Explanation of Certain Unaudited Non-GAAP Financial Measures” for more information and reconciliation to GAAP
7



Colony Bankcorp, Inc.
Average Balance Sheet and Net Interest Analysis
Three Months Ended December 31,
20212020
(dollars in thousands)Average
Balances
Income/
Expense
Yields/
Rates
Average
Balances
Income/
Expense
Yields/
Rates
Assets
Interest-earning assets:
Loans, net of unearned income 1$1,345,339 $16,489 4.86 %$1,151,872 $14,878 5.12 %
Investment securities, taxable782,906 3,332 1.69 %335,228 1,485 1.76 %
Investment securities, tax-exempt 2101,941 485 1.89 %31,218 147 1.87 %
Deposits in banks and short term investments180,784 59 0.13 %168,876 54 0.13 %
Total interest-earning assets2,410,970 20,365 3.35 %1,687,194 16,564 3.89 %
Noninterest-earning assets178,938 110,555 
Total assets$2,589,908 $1,797,749 
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings$1,357,634 $299 0.09 %$843,497 $203 0.10 %
Other time354,663 381 0.43 %280,175 630 0.89 %
Total interest-bearing deposits1,712,297 680 0.16 %1,123,672 833 0.29 %
Federal Home Loan Bank advances51,621 252 1.94 %22,500 116 2.06 %
Paycheck Protection Program Liquidity Facility— — — %128,554 118 0.36 %
Other borrowings37,038 247 2.64 %38,339 254 2.62 %
Total other interest-bearing liabilities88,659 499 2.23 %189,393 488 1.02 %
Total interest-bearing liabilities1,800,956 1,179 0.26 %1,313,065 1,321 0.40 %
Noninterest-bearing liabilities:
Demand deposits$562,613 $332,615 
Other liabilities10,556 10,499 
Stockholders' equity215,783 141,570 
Total noninterest-bearing liabilities and stockholders' equity788,952 484,684 
Total liabilities and stockholders' equity$2,589,908 $1,797,749 
Interest rate spread3.09 %3.49 %
Net interest income$19,186 $15,243 
Net interest margin3.16 %3.58 %

1The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable-equivalent adjustments totaling $61,000 and $61,000 for the quarters ended December 31, 2021 and 2020, respectively, are included in income and fees on loans. Accretion income of $95,000 and $385,000 for the quarter ended December 31, 2021 and 2020 are also included in income and fees on loans.
2Taxable-equivalent adjustments totaling $102,000 and $31,000 for the quarters ended December 31, 2021 and 2020, respectively, are included in tax-exempt interest on investment securities.
8



Colony Bankcorp, Inc.
Average Balance Sheet and Net Interest Analysis
Year Ended December 31,
20212020
(dollars in thousands)Average
Balances
Income/
Expense
Yields/
Rates
Average
Balances
Income/
Expense
Yields/
Rates
Assets
Interest-earning assets:
Loans, net of unearned income3
$1,186,919 $60,380 5.09 %$1,092,009 $55,802 5.11 %
Investment securities, taxable547,793 9,343 1.71 %336,140 6,875 2.05 %
Investment securities, tax-exempt4
61,476 1,161 1.89 %17,070 331 1.94 %
Deposits in banks and short term investments169,188 214 0.13 %141,641 438 0.31 %
Total interest-earning assets1,965,376 71,098 3.62 %1,586,860 63,446 4.00 %
Noninterest-earning assets135,916 104,375 
Total assets$2,101,292 $1,691,235 
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings$1,073,824 $929 0.09 %$787,030 $1,870 0.24 %
Other time297,704 1,672 0.56 %305,374 3,729 1.22 %
Total interest-bearing deposits1,371,528 2,601 0.19 %1,092,404 5,599 0.51 %
Federal Home Loan Bank advances34,849 691 1.98 %33,249 743 2.23 %
Paycheck Protection Program Liquidity Facility25,546 93 0.36 %90,768 205 — %
Other borrowings32,686 1,012 3.10 %38,527 1,333 3.46 %
Total other interest-bearing liabilities93,081 1,796 1.93 %162,544 2,281 1.40 %
Total interest-bearing liabilities1,464,609 4,397 0.30 %1,254,948 7,880 0.63 %
Noninterest-bearing liabilities:
Demand deposits$449,445 $294,008 
Other liabilities11,197 4,325 
Stockholders' equity176,043 137,954 
Total noninterest-bearing liabilities and stockholders' equity636,685 436,287 
Total liabilities and stockholders' equity$2,101,294 $1,691,235 
Interest rate spread3.32 %3.37 %
Net interest income$66,701 $55,566 
Net interest margin3.39 %3.50 %






3The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable-equivalent adjustments totaling $268,000 and $252,000 for the twelve months ended December 31, 2021 and 2020, respectively, are included in income and fees on loans. Accretion income of $470,000 and $763,000 for the twelve months ended December 31, 2021 and 2020 are also included in income and fees on loans.

4Taxable-equivalent adjustments totaling $244,000 and $69,000 for the twelve months ended December 31, 2021 and 2020, respectively, are included in tax-exempt interest on investment securities.

9


Colony Bankcorp, Inc.
Segment Reporting

20212020
(dollars in thousands)
Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
Banking Division
Net interest income$18,316 $17,181 $14,864 $13,985 $14,752 
Provision for loan losses50 150 — 500 1,296 
Noninterest income4,480 4,340 3,354 3,005 3,952 
Noninterest expenses19,280 16,941 13,366 11,960 11,656 
Income taxes475 434 1,241 1,160 973 
Segment income$2,991 $3,996 $3,611 $3,370 $4,779 

Total segment assets
$2,620,501 $2,499,223 $1,710,345 $1,755,667 $1,709,696 
Full time employees
400 417 294 291 305 
Mortgage Banking Division
Net interest income$114 $138 $123 $168 $299 
Provision for loan losses— — — — — 
Noninterest income3,102 3,104 2,997 3,986 3,420 
Noninterest expenses2,869 2,765 2,887 2,793 2,835 
Income taxes334 (290)60 354 188 
Segment income$13 $767 $173 $1,007 $696 

Total segment assets
$25,149 $21,184 $25,149 $27,478 $50,266 
Full time employees55 53 53 51 43 
Small Business Specialty Lending Division
Net interest income$592 $549 $82 $130 $100 
Provision for loan losses— — — — — 
Noninterest income3,233 1,994 1,400 1,585 667 
Noninterest expenses2,363 1,505 1,212 1,029 1,495 
Income taxes307 218 57 144 (153)
Segment income$1,155 $820 $213 $542 $(575)
Total segment assets
$46,065 $23,291 $20,024 $15,901 $4,012 
Full time employees26 24 24 23 21 
Total Consolidated
Net interest income$19,022 $17,868 $15,069 $14,283 $15,151 
Provision for loan losses50 150 — 500 1,296 
Noninterest income10,815 9,438 7,751 8,576 8,039 
Noninterest expenses24,512 21,211 17,465 15,782 15,986 
Income taxes1,116 362 1,358 1,658 1,008 
Segment income$4,159 $5,583 $3,997 4,919 $4,900 
Total segment assets
$2,691,715 $2,543,698 $1,755,518 $1,799,046 $1,763,974 
Full time employees481 494 371 365 369 
10


Colony Bankcorp, Inc.
Consolidated Balance Sheets

December 31, 2021December 31, 2020
(dollars in thousands)
(unaudited)(audited)
ASSETS


Cash and due from banks$18,975 $17,218 
Interest-bearing deposits in banks and federal funds sold178,257 166,288 
Cash and cash equivalents197,232183,506
Investment securities available for sale, at fair value947,992 380,814 
Other investments, at cost4,184 3,296 
Loans held for sale38,150 52,386 
Loans, net of unearned income1,337,977 1,059,503 
Allowance for loan losses(12,910)(12,127)
Loans, net 1,325,067 1,047,376 
Premises and equipment43,033 32,057 
Other real estate281 1,006 
Goodwill52,906 15,992 
Other intangible assets8,724 2,566 
Bank owned life insurance55,159 31,547 
Other assets18,987 13,428 
Total assets$2,691,715 $1,763,974 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Deposits:
Noninterest-bearing$552,576 $326,999 
Interest-bearing1,822,032 1,118,028 
Total deposits
2,374,608 1,445,027 
Federal Home Loan Bank advances51,656 22,500 
Paycheck Protection Program Liquidity Facility— 106,789 
Other borrowed money36,792 37,792 
Accrued expenses and other liabilities10,952 7,378 
Total liabilities$2,474,008 $1,619,486 
Stockholders’ equity
Common stock, $1 par value; 20,000,000 shares authorized, 13,673,898 and 9,498,783 issued and outstanding, respectively$13,674 $9,499 
Paid in capital111,021 43,215 
Retained earnings99,189 84,993 
Accumulated other comprehensive (loss) income, net of tax(6,177)6,781 
Total stockholders’ equity 217,707 144,488 
Total liabilities and stockholders’ equity$2,691,715 $1,763,974 
11


Colony Bankcorp, Inc.
Consolidated Statements of Income (unaudited)

Three months ended December 31,Twelve months ended December 31,
2021202020212020
(dollars in thousands, except per share data)
Interest income:


Loans, including fees$16,428 14,818 $60,112 55,550 
Investment securities3,715 1,601 10,260 7,137 
Deposits in banks and short term investments58 53 214 438 
Total interest income20,201 16,472 70,586 63,125 
Interest expense:
Deposits679 833 2,601 5,599 
Federal Home Loan Bank advances253 116 691 743 
Paycheck Protection Program Liquidity Facility— 118 93 205 
Other borrowings247 254 1,012 1,333 
Total interest expense1,179 1,321 4,397 7,880 
Net interest income
19,022 15,151 66,189 55,245 
Provision for loan losses50 1,296 700 6,558 
Net interest income after provision for loan losses18,972 13,855 65,489 48,687 
Noninterest income:
Service charges on deposits1,935 1,387 6,213 5,293 
Mortgage fee income3,106 3,443 13,213 9,149 
Gain on sale of SBA loans2,999 596 7,547 1,600 
(Loss)/Gain on sale of securities(224)(83)(87)926 
Gain on sale of assets— 1,026 — 1,082 
Interchange fees1,988 1,363 6,929 4,988 
BOLI Income331 195 1,041 743 
Other680 112 1,434 463 
Total noninterest income
10,815 8,039 36,290 24,244 
Noninterest expense:
Salaries and employee benefits13,689 9,810 45,596 34,141 
Occupancy and equipment1,979 1,339 6,149 5,311 
Acquisition related1,592 148 4,617 862 
Information technology expenses2,180 1,611 7,673 5,746 
Professional fees976 908 2,951 2,250 
Advertising and public relations840 635 2,657 2,111 
Communications536 203 1,373 835 
Writedown of bank premises90 — — 582 
FHLB prepayment penalty— — — 925 
Other2,630 1,332 7,609 5,538 
Total noninterest expense
24,512 15,986 78,625 58,301 
Income before income taxes5,275 5,908 23,154 14,630 
Income taxes1,116 1,008 4,495 2,815 
Net income$4,159 $4,900 $18,659 $11,815 
Earnings per common share:
Basic$0.30 $0.52 $1.66 $1.24 
Diluted0.30 0.52 1.66 1.24 
Dividends declared per share0.1025 0.1000 0.4100 0.4000 
Weighted average common shares outstanding:
Basic13,673,898 9,498,783 11,254,130 9,498,783 
Diluted13,673,898 9,498,783 11,254,130 9,498,783 
12



Colony Bankcorp, Inc.
Quarterly Comparison
20212020
(dollars in thousands, except per share data)
Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
Assets$2,691,715 $2,512,581 $1,755,518 $1,799,047 $1,763,974 
Loans, net1,325,067 1,296,983 1,009,747 1,050,082 1,047,376 
Deposits2,374,608 2,195,122 1,542,214 1,525,884 1,445,027 
Total equity217,707 217,130 146,894 143,487 144,488 
Net income4,159 5,583 3,997 4,919 4,900 
Earnings per basic share$0.30 $0.45 $0.42 $0.52 $0.52 


Key Performance Ratios:


Return on average assets0.64 %1.00 %0.91 %1.12 %1.08 %
Return on average total equity7.65 %11.49 %11.14 %13.71 %13.73 %
Total equity to total assets8.09 %8.64 %8.37 %7.98 %8.19 %
Tangible equity to tangible assets
5.93 %6.37 %7.38 %7.01 %7.21 %
Net interest margin3.16 %3.48 %3.68 %3.50 %3.58 %


Colony Bankcorp, Inc.
Quarterly Loan Comparison
20212020
(dollars in thousands)Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
Core$990,063 $931,793 $905,850 $888,800 $873,426 
PPP8,486 16,999 58,769 102,633 101,147 
Purchased339,428 361,068 57,999 71,342 84,930 
Total$1,337,977 $1,309,860 $1,022,618 $1,062,775 $1,059,503 


13


Colony Bankcorp, Inc.
Quarterly Loans by Location Comparison
20212020
(dollars in thousands)Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
Atlanta$281,040 $278,473 $436 $492 $562 
Augusta36,268 28,064 30,521 23,982 20,432 
Middle Georgia117,788 100,804 73,458 73,543 68,838 
Northwest Georgia27,167 24,334 2,703 1,698 — 
Coastal Georgia235,799 233,648 236,985 235,094 230,184 
South Central Georgia336,849 352,057 361,821 371,227 372,947 
Southwest Georgia105,937 99,385 95,870 97,575 104,132 
West Georgia161,678 160,663 148,271 148,457 154,819 
Small Business Specialty Lending23,101 8,850 14,923 7,906 4,537 
Paycheck Protection Program8,486 16,999 55,425 102,633 101,147 
Purchase Accounting(948)(1,025)(565)(668)(876)
Other4,812 7,608 2,770 836 2,781 
Total$1,337,977 $1,309,860 $1,022,618 $1,062,775 $1,059,503 


Colony Bankcorp, Inc.
Quarterly PPP Fees Comparison
20212020
(dollars in thousands)Fourth QuarterThird QuarterSecond QuarterFirst QuarterFourth Quarter
PPP loan fee income$502 $1,556 $1,581 $1,212 $1,324 
Unearned income on PPP loans517 1,019 2,573 3,077 2,072 
14