EX-99.1 2 v199173_ex99-1.htm
N e w s   R e l e a s e
 
October 18, 2010
Exhibit 99.1                        
 
Park National Corporation reports third quarter 2010
financial results and declares quarterly cash dividend
 
NEWARK, Ohio — Park National Corporation (Park) (NYSE Amex: PRK) today announced financial results for the three month period (third quarter) and nine month period ended September 30, 2010. Park's Board of Directors also declared a $0.94 per common share quarterly cash dividend, payable on December 10, 2010 to common shareholders of record as of November 24, 2010.
 
For the three and nine month periods ended September 30, 2010, Park reported net income of $19.6 million and $61.5 million, respectively, compared to $19.2 million and $61.9 million for the same periods in 2009.
 
The issuance of common shares over the last six quarters resulted in a decline in net income per common share compared to last year. Net income per diluted common share for the third quarter of 2010 was $1.19, a 4.8 percent decline from $1.25 in the third quarter of 2009. Net income per diluted common share for the first nine months of 2010 was $3.79, a 7.6 percent decline from the $4.10 reported for the same period in 2009.
 
Net income for the third quarter of 2010 for Park’s Ohio-based operations was $24.9 million, a 3.5 percent decrease from $25.8 million in the third quarter of 2009. Net income for Park's Ohio-based operations was $81.1 million for the first nine months of 2010, a 2.7 percent increase from the $79.0 million reported in the same period of 2009.
 
Loan portfolio information
 
Mortgage lending activity continues to be very strong as borrowers take advantage of historically low interest rates. Park originated $193 million in residential mortgages during the third quarter of 2010, a $7 million increase over the $186 million originated in the 2009 third quarter. Park’s loan portfolio grew by $16.5 million during the first nine months of 2010, ending the quarter at $4.66 billion.
 
“We continue to be an active lender in the communities we serve, evidenced by residential mortgage originations in third quarter 2010 exceeding levels experienced in 2009. Low interest rates and direct access to lenders continues to fuel activity for new and refinanced loans for residential customers,” said Park Chairman C. Daniel DeLawder. “Park affiliates actively seek new relationships for consumers and businesses alike. It’s a great time to borrow money and we stand ready to help our clients meet their financing goals.”
 
Capital-raising information
 
Capital-raising activities over the past six quarters increased common shares outstanding by 1,323,572 or 9.5 percent, generating a net total of $81 million in additional capital.
 
In 2009, Park sold 904,072 common shares and Series A and Series B Common Share Warrants covering an aggregate of 500,000 common shares at a weighted average price per share of $61.20 for gross proceeds of $55.3 million. After selling expenses and professional fees, Park raised $53.5 million of common equity from these capital-raising activities.
 
Through the first nine months of 2010, Park issued 419,500 common shares upon the exercise of the Series A and Series B Common Share Warrants at a price of $67.75 per common share. After all expenses, Park raised an additional $27.6 million of common equity from the sale of these common shares.
 
Headquartered in Newark, Ohio, Park National Corporation has $7.1 billion in total assets (as of September 30, 2010). Park consists of 13 community bank divisions and two specialty finance companies. Park's Ohio-based banking operations are conducted through Park subsidiary The Park National Bank and its divisions which include Fairfield National Bank Division, Richland Bank Division, Century National Bank Division, First-Knox National Bank Division, Farmers & Savings Bank Division, United Bank Division, Second National Bank Division, Security National Bank Division, Unity National Bank Division and The Park National Bank of Southwest Ohio & Northern Kentucky Division. Park's other banking subsidiary is Vision Bank (headquartered in Panama City, Florida), and its Vision Bank Division (of Gulf Shores, Alabama). Park also includes Scope Leasing, Inc. (d.b.a. Scope Aircraft Finance) and Guardian Financial Services Company (d.b.a. Guardian Finance Company).
 
Complete financial tables are included below.

Park National Corporation
50 N. Third Street, Newark, Ohio 43055
www.parknationalcorp.com

 
 

 

N e w s   R e l e a s e
 
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
 
This news release 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: deterioration in the asset value of Park's loan portfolio may be worse than expected due to a number of factors, such as adverse changes in economic conditions that impair the ability of borrowers to repay their loans, the underlying value of the collateral could prove less valuable than assumed and cash flows may be worse than expected; Park's ability to execute its business plan successfully and within the expected timeframe; general economic and financial market conditions, and weakening in the economy, specifically, the real estate market and credit market, either nationally or in the states in which Park and its subsidiaries do business, may be worse than expected which could decrease the demand for loan, deposit and other financial services and increase loan delinquencies and defaults; the effects of the Gulf of Mexico oil spill; changes in market rates and prices may adversely impact the value of securities, loans, deposits and other financial instruments and the interest rate sensitivity of our consolidated balance sheet; changes in consumer spending, borrowing and saving habits; our liquidity requirements could be adversely affected by changes in our assets and liabilities; competitive factors among financial institutions increase significantly, including product and pricing pressures and our ability to attract, develop and retain qualified bank professionals; the nature, timing and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of Park and its subsidiaries, including changes in laws and regulations concerning taxes, accounting, banking, securities and other aspects of the financial services industry, specifically the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; the effect of fiscal and governmental policies of the United States federal government; demand for loans in the respective market areas served by Park and its subsidiaries, and other risk factors relating to the banking industry as detailed from time to time in Park's reports filed with the Securities and Exchange Commission including those described in "Item 1A. Risk Factors" of Part I of Park's Annual Report on Form 10-K for the fiscal year ended December 31, 2009 and in "Item 1A. Risk Factors" of Part II of Park's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2010. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Park does not undertake, and specifically disclaims any obligation, to publicly release the result 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 is made, or reflect the occurrence of unanticipated events, except to the extent required by law.
 

CONTACTS:
Bethany Lewis, Communications Specialist, 740.349.0421
 
John Kozak, CFO, 740.349.3792

Park National Corporation
50 N. Third Street, Newark, Ohio 43055
www.parknationalcorp.com

 
- 2 -

 


 
Financial Highlights
 
Three months ended September 30, 2010, June 30, 2010, and September 30, 2009
                   
                               
   
2010
   
2009
   
Percent change vs.
 
(in thousands, except share and per share data)
 
3rd QTR
   
2nd QTR
   
3rd QTR
   
2Q '10
   
3Q '09
 
INCOME STATEMENT:
                             
Net interest income
  $ 69,445     $ 68,721     $ 68,462       1.1 %     1.4 %
Provision for loan losses
    14,654       13,250       14,958       10.6 %     -2.0 %
Other income
    17,530       16,647       18,165       5.3 %     -3.5 %
Gain on sale of securities
          3,515             -100.0 %     N/A  
Total other expense
    45,696       47,001       46,052       -2.8 %     -0.8 %
Income before income taxes
  $ 26,625     $ 28,632     $ 25,617       -7.0 %     3.9 %
Income taxes
    7,048       7,466       6,418       -5.6 %     9.8 %
Net income
  $ 19,577     $ 21,166     $ 19,199       -7.5 %     2.0 %
Preferred stock dividends and accretion
    1,452       1,451       1,440       0.1 %     0.8 %
Net income available to common shareholders
  $ 18,125     $ 19,715     $ 17,759       -8.1 %     2.1 %
                                         
MARKET DATA:
                                       
Earnings per common share - basic (b)
  $ 1.19     $ 1.30     $ 1.25       -8.5 %     -4.8 %
Earnings per common share - diluted (b)
    1.19       1.30       1.25       -8.5 %     -4.8 %
Cash dividends per common share
    0.94       0.94       0.94       0.0 %     0.0 %
Common book value per common share at period end
    43.10       42.94       41.45       0.4 %     4.0 %
Stock price per common share at period end
    64.04       65.04       58.34       -1.5 %     9.8 %
Market capitalization at period end
    979,956       989,054       831,927       -0.9 %     17.8 %
                                         
Weighted average common shares - basic (a)
    15,272,720       15,114,846       14,193,411       1.0 %     7.6 %
Weighted average common shares - diluted (a)
    15,272,720       15,114,846       14,193,411       1.0 %     7.6 %
Common shares outstanding at period end
    15,302,244       15,206,854       14,259,971       0.6 %     7.3 %
                                         
PERFORMANCE RATIOS:
                                       
Annualized return on average assets (a)(b)
    1.02 %     1.13 %     1.01 %     -9.7 %     1.0 %
Annualized return on average common equity (a)(b)
    10.90 %     12.27 %     12.18 %     -11.2 %     -10.5 %
Yield on loans
    5.76 %     5.84 %     5.99 %     -1.4 %     -3.8 %
Yield on investments
    4.26 %     4.44 %     4.82 %     -4.1 %     -11.6 %
Yield on earning assets
    5.34 %     5.44 %     5.66 %     -1.8 %     -5.7 %
Cost of interest bearing deposits
    0.91 %     1.04 %     1.48 %     -12.5 %     -38.5 %
Cost of borrowings
    2.91 %     2.94 %     2.73 %     -1.0 %     6.6 %
Cost of paying liabilities
    1.29 %     1.40 %     1.73 %     -7.9 %     -25.4 %
Net interest margin (annualized) (g)
    4.28 %     4.29 %     4.22 %     -0.2 %     1.4 %
Efficiency ratio (g)
    52.21 %     54.75 %     52.71 %     -4.6 %     -0.9 %
                                         
OTHER RATIOS (NON GAAP):
                                       
Annualized return on average tangible assets (a)(b)(e)
    1.03 %     1.14 %     1.02 %     -9.6 %     1.0 %
Annualized return on average tangible common equity (a)(b)(c)
    12.39 %     14.03 %     14.23 %     -11.7 %     -12.9 %
Tangible common book value per common share (d)
  $ 37.93     $ 37.68     $ 35.65       0.7 %     6.4 %
 
 
- 3 -

 

PARK NATIONAL CORPORATION
 
Financial Highlights (continued)
 
Three months ended September 30, 2010, June 30, 2010, and September 30, 2009
             
                     
Percent change vs.
 
BALANCE SHEET:
 
September 30,
2010
   
June 30,
2010
   
September 30,
2009
   
2Q '10
   
3Q '09
 
Investment securities
  $ 1,896,969     $ 1,845,594     $ 1,873,953       2.8 %     1.2 %
Loans
    4,656,902       4,655,997       4,615,101       0.0 %     0.9 %
Allowance for loan losses
    117,405       120,676       110,040       -2.7 %     6.7 %
Goodwill and other intangibles
    79,199       80,021       82,735       -1.0 %     -4.3 %
Other real estate owned
    52,837       46,456       47,015       13.7 %     12.4 %
Total assets
    7,090,456       7,093,098       6,970,678       0.0 %     1.7 %
Total deposits
    5,100,030       5,168,814       5,114,976       -1.3 %     -0.3 %
Borrowings
    1,003,624       1,008,748       1,066,757       -0.5 %     -5.9 %
Stockholders' equity
    756,627       749,939       687,327       0.9 %     10.1 %
Common equity
    659,539       653,053       591,035       1.0 %     11.6 %
Tangible common equity (d)
    580,340       573,032       508,300       1.3 %     14.2 %
Nonperforming loans
    237,194       237,854       207,212       -0.3 %     14.5 %
Nonperforming assets
    290,031       284,310       254,227       2.0 %     14.1 %
Past due 90 day loans and still accruing
    10,700       17,283       4,849       -38.1 %     120.7 %
                                         
ASSET QUALITY RATIOS:
                                       
Loans as a % of period end assets
    65.68 %     65.64 %     66.21 %     0.1 %     -0.8 %
Nonperforming loans as a % of period end loans
    5.09 %     5.11 %     4.49 %     -0.4 %     13.4 %
Past due 90 day loans as a % of period end loans
    0.23 %     0.37 %     0.11 %     -37.8 %     109.1 %
Nonperforming assets / Period end loans + OREO
    6.16 %     6.05 %     5.45 %     1.8 %     13.0 %
Allowance for loan losses as a % of period end loans
    2.52 %     2.59 %     2.38 %     -2.7 %     5.9 %
Net loan charge-offs
  $ 17,925     $ 12,248     $ 9,722       46.4 %     84.4 %
Annualized net loan charge-offs as a % of average loans (a)
    1.53 %     1.07 %     0.84 %     43.0 %     82.1 %
                                         
CAPITAL & LIQUIDITY:
                                       
Total equity / Period end assets
    10.67 %     10.57 %     9.86 %     0.9 %     8.2 %
Common equity / Period end assets
    9.30 %     9.21 %     8.48 %     1.0 %     9.7 %
Tangible common equity (d) / Tangible assets (f)
    8.28 %     8.17 %     7.38 %     1.3 %     12.2 %
Average equity / Average assets (a)
    10.73 %     10.56 %     9.67 %     1.6 %     11.0 %
Average equity / Average loans (a)
    16.27 %     16.09 %     14.63 %     1.1 %     11.2 %
Average loans / Average deposits (a)
    89.64 %     88.85 %     89.82 %     0.9 %     -0.2 %
 
 
- 4 -

 

PARK NATIONAL CORPORATION
 
Financial Highlights (continued)
 
Nine months ended September 30, 2010 and 2009
                 
                   
   
September 30,
   
September 30,
   
Percent
 
(in thousands, except share and per share data)
 
2010
   
2009
   
change
 
INCOME STATEMENT:
                 
Net interest income
  $ 205,546     $ 204,689       0.4 %
Provision for loan losses
    44,454       43,101       3.1 %
Other income
    50,887       57,132       -10.9 %
Gain on sale of securities
    11,819       7,340       61.0 %
Total other expense
    140,587       142,065       -1.0 %
Income before income taxes
  $ 83,211     $ 83,995       -0.9 %
Income taxes
    21,689       22,099       -1.9 %
Net income
  $ 61,522     $ 61,896       -0.6 %
Preferred stock dividends and accretion
    4,355       4,321       0.8 %
Net income available to common shareholders
  $ 57,167     $ 57,575       -0.7 %
                         
MARKET DATA:
                       
Earnings per common share - basic (b)
  $ 3.79     $ 4.10       -7.6 %
Earnings per common share - diluted (b)
    3.79       4.10       -7.6 %
Cash dividends per common share
    2.82       2.82       0.0 %
                         
Weighted average common shares - basic (a)
    15,090,113       14,055,580       7.4 %
Weighted average common shares - diluted (a)
    15,090,113       14,055,580       7.4 %
                         
PERFORMANCE RATIOS:
                       
Annualized return on average assets (a)(b)
    1.08 %     1.10 %     -1.8 %
Annualized return on average common equity (a)(b)
    11.85 %     13.62 %     -13.0 %
Yield on loans
    5.82 %     6.07 %     -4.1 %
Yield on investments
    4.38 %     4.91 %     -10.8 %
Yield on earning assets
    5.41 %     5.72 %     -5.4 %
Cost of interest bearing deposits
    1.03 %     1.60 %     -35.6 %
Cost of borrowings
    2.92 %     2.40 %     21.7 %
Cost of paying liabilities
    1.39 %     1.78 %     -21.9 %
Net interest margin (annualized) (g)
    4.26 %     4.23 %     0.7 %
Efficiency ratio (g)
    54.50 %     53.94 %     1.0 %
                         
ASSET QUALITY RATIOS:
                       
Net loan charge-offs
  $ 43,766     $ 33,149       32.0 %
Annualized net loan charge-offs as a % of average loans (a)
    1.27 %     0.97 %     30.9 %
                         
CAPITAL AND LIQUIDITY:
                       
Average equity / Average assets (a)
    10.52 %     9.42 %     11.7 %
Average equity / Average loans (a)
    16.04 %     14.43 %     11.2 %
Average loans / Average deposits (a)
    88.89 %     91.79 %     -3.2 %
                         
OTHER RATIOS (NON GAAP):
                       
Annualized return on average tangible assets (a)(b)(e)
    1.10 %     1.11 %     -0.9 %
Annualized return on average tangible common equity (a)(b)(c)
    13.54 %     16.00 %     -15.4 %

 
- 5 -

 

PARK NATIONAL CORPORATION
Financial Highlights (continued)
               
(a) Averages are for the quarters ended September 30, 2010, June 30, 2010, and September 30, 2009, and the nine-month periods ended September 30, 2010 and September 30, 2009.
               
(b) Reported measure uses net income available to common shareholders.
 
               
(c) Net income available to common shareholders for each period divided by average tangible common equity during the period.  Average tangible common equity equals average stockholders' equity during the applicable period less (i) average preferred stock during the applicable period and (ii) average goodwill and other intangibles during the applicable period.

RECONCILIATION OF AVERAGE STOCKHOLDERS' EQUITY TO AVERAGE TANGIBLE COMMON EQUITY:
 
   
THREE MONTHS ENDED
   
NINE MONTHS ENDED
 
   
September 30, 2010
   
June 30, 2010
   
September 30, 2009
   
September 30, 2010
   
September 30, 2009
 
AVERAGE STOCKHOLDERS' EQUITY
  $ 756,939     $ 741,006     $ 674,541     $ 741,837     $ 661,174  
Less:  Average preferred stock
    96,972       96,770       96,183       96,771       95,994  
          Average goodwill and other intangibles
    79,651       80,469       83,261       80,492       84,194  
AVERAGE TANGIBLE COMMON EQUITY
  $ 580,316     $ 563,767     $ 495,097     $ 564,574     $ 480,986  

(d) Tangible common equity equals ending stockholders' equity less preferred stock and goodwill and other intangibles, in each case at the end of the period.
 

RECONCILIATION OF STOCKHOLDERS' EQUITY TO TANGIBLE COMMON EQUITY:
             
   
September 30, 2010
   
June 30, 2010
   
September 30, 2009
 
STOCKHOLDERS' EQUITY
  $ 756,627     $ 749,939     $ 687,327  
Less: Preferred stock
    97,088       96,886       96,292  
          Goodwill and other intangibles
    79,199       80,021       82,735  
TANGIBLE COMMON EQUITY
  $ 580,340     $ 573,032     $ 508,300  

(e) Net income available to common shareholders for each period divided by average tangible assets during the period.  Average tangible assets equals average assets less average goodwill and other intangibles.
 

RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS:
       
   
THREE MONTHS ENDED
   
NINE MONTHS ENDED
 
   
September 30, 2010
   
June 30, 2010
   
September 30, 2009
   
September 30, 2010
   
September 30, 2009
 
AVERAGE ASSETS
  $ 7,052,789     $ 7,018,710     $ 6,975,918     $ 7,052,488     $ 7,021,726  
Less:  Average goodwill and other intangibles
    79,651       80,469       83,261       80,492       84,194  
AVERAGE TANGIBLE ASSETS
  $ 6,973,138     $ 6,938,241     $ 6,892,657     $ 6,971,996     $ 6,937,532  
 
(f) Tangible common equity divided by tangible assets. Tangible assets equals total assets less goodwill and other intangibles.
 

RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
                 
   
September 30, 2010
   
June 30, 2010
   
September 30, 2009
 
TOTAL ASSETS
  $ 7,090,456     $ 7,093,098     $ 6,970,678  
Less: Goodwill and other intangibles
    79,199       80,021       82,735  
TANGIBLE ASSETS
  $ 7,011,257     $ 7,013,077     $ 6,887,943  

 
- 6 -

 

PARK NATIONAL CORPORATION
Financial Highlights (continued)
                 
(g) Efficiency ratio is calculated by taking total other expense divided by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown below assuming a 35% tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis.

RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
 
   
THREE MONTHS ENDED
   
NINE MONTHS ENDED
 
   
September 30, 2010
   
June 30, 2010
   
September 30, 2009
   
September 30, 2010
   
September 30, 2009
 
Interest income
  $ 86,682     $ 87,242     $ 91,868     $ 261,126     $ 277,325  
Fully taxable equivalent adjustment
    553       473       478       1,507       1,577  
Fully taxable equivalent interest income
  $ 87,235     $ 87,715     $ 92,346     $ 262,633     $ 278,902  
Interest expense
    17,237       18,521       23,406       55,580       72,636  
Fully taxable equivalent net interest income
  $ 69,998     $ 69,194     $ 68,940     $ 207,053     $ 206,266  
 
 
- 7 -

 

PARK NATIONAL CORPORATION
 
Consolidated Statements of Income
 
                         
                         
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
(in thousands, except share and per share data)
 
2010
   
2009
   
2010
   
2009
 
                         
Interest income:
                       
   Interest and fees on loans
  $ 67,123     $ 69,339     $ 200,287     $ 206,923  
   Interest on:
                               
      Obligations of U.S. Government, its agencies
                               
         and other securities
    19,333       22,204       60,071       69,233  
      Obligations of states and political subdivisions
    192       316       613       1,131  
   Other interest income
    34       9       155       38  
         Total interest income
    86,682       91,868       261,126       277,325  
                                 
Interest expense:
                               
   Interest on deposits:
                               
      Demand and savings deposits
    1,263       2,768       4,620       8,482  
      Time deposits
    8,532       13,362       28,700       41,536  
   Interest on borrowings
    7,442       7,276       22,260       22,618  
      Total interest expense
    17,237       23,406       55,580       72,636  
                                 
         Net interest income
    69,445       68,462       205,546       204,689  
                                 
Provision for loan losses
    14,654       14,958       44,454       43,101  
                                 
         Net interest income after provision for loan losses
    54,791       53,504       161,092       161,588  
                                 
Other income
    17,530       18,165       50,887       57,132  
                                 
Gain on sale of securities
                11,819       7,340  
                                 
Other expense:
                               
   Salaries and employee benefits
    24,500       25,589       73,684       76,410  
   Occupancy expense
    2,840       2,772       8,750       8,812  
   Furniture and equipment expense
    2,624       2,463       7,820       7,339  
   Other expense
    15,732       15,228       50,333       49,504  
      Total other expense
    45,696       46,052       140,587       142,065  
                                 
         Income before income taxes
    26,625       25,617       83,211       83,995  
                                 
Income taxes
    7,048       6,418       21,689       22,099  
                                 
         Net income
  $ 19,577     $ 19,199     $ 61,522     $ 61,896  
                                 
Preferred stock dividends and accretion
    1,452       1,440       4,355       4,321  
                                 
         Net income available to common shareholders
  $ 18,125     $ 17,759     $ 57,167     $ 57,575  
                                 
Per Common Share:
                               
         Net income  - basic
  $ 1.19     $ 1.25     $ 3.79     $ 4.10  
         Net income  - diluted
  $ 1.19     $ 1.25     $ 3.79     $ 4.10  
                                 
         Weighted average shares - basic
    15,272,720       14,193,411       15,090,113       14,055,580  
         Weighted average shares - diluted
    15,272,720       14,193,411       15,090,113       14,055,580  
 
 
- 8 -

 

PARK NATIONAL CORPORATION
 
Consolidated Balance Sheets
 
                   
                   
                   
                   
(in thousands, except share data)
 
September 30, 2010
   
Dec. 31, 2009
   
September 30, 2009
 
                   
Assets
                 
                   
   Cash and due from banks
  $ 115,795     $ 116,802     $ 127,079  
   Money market instruments
    17,791       42,289       10,583  
   Investment securities
    1,896,969       1,863,560       1,873,953  
   Loans
    4,656,902       4,640,432       4,615,101  
   Allowance for loan losses
    117,405       116,717       110,040  
      Loans, net
    4,539,497       4,523,715       4,505,061  
   Bank premises and equipment, net
    70,401       69,091       67,194  
   Goodwill and other intangibles
    79,199       81,799       82,735  
   Other real estate owned
    52,837       41,240       47,015  
   Other assets
    317,967       301,833       257,058  
                         
            Total assets
  $ 7,090,456     $ 7,040,329     $ 6,970,678  
                         
                         
Liabilities and Stockholders' Equity
                       
                         
   Deposits:
                       
      Noninterest bearing
  $ 909,619     $ 897,243     $ 817,897  
      Interest bearing
    4,190,411       4,290,809       4,297,079  
         Total deposits
    5,100,030       5,188,052       5,114,976  
   Borrowings
    1,003,624       1,053,850       1,066,757  
   Other liabilities
    230,175       81,163       101,618  
         Total liabilities
  $ 6,333,829     $ 6,323,065     $ 6,283,351  
                         
                         
   Stockholders' Equity:
                       
      Preferred Stock (200,000 shares authorized in 2010 and 2009;
                       
         100,000 shares issued in 2010 and 2009)
  $ 97,088     $ 96,483     $ 96,292  
      Common stock (No par value; 20,000,000 shares authorized
                       
         in 2010 and 2009;  16,151,076 shares issued at September 30, 2010,
                       
        16,151,112 at December 31, 2009, and 16,151,123 at September 30, 2009)
    301,206       301,208       301,209  
      Common stock warrants
    4,509       5,361       4,297  
      Accumulated other comprehensive income, net of taxes
    12,354       15,661       20,018  
      Retained earnings
    428,876       423,872       447,122  
      Treasury stock (848,832 shares at September 30, 2010, 1,268,332 at
                       
        December 31, 2009 and 1,891,152 shares at September 30, 2009)
    (87,406 )     (125,321 )     (181,611 )
         Total stockholders' equity
  $ 756,627     $ 717,264     $ 687,327  
                         
            Total liabilities and stockholders' equity
  $ 7,090,456     $ 7,040,329     $ 6,970,678  
 
 
- 9 -

 

PARK NATIONAL CORPORATION
 
Consolidated Average Balance Sheets
 
                         
                         
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
(in thousands)
 
2010
   
2009
   
2010
   
2009
 
                         
Assets
                       
                         
   Cash and due from banks
  $ 122,405     $ 109,935     $ 115,944     $ 111,988  
   Money market instruments
    67,923       31,661       95,917       25,571  
   Investment securities
    1,811,797       1,881,061       1,821,587       1,957,788  
   Loans
    4,651,739       4,610,716       4,624,692       4,582,037  
   Allowance for loan losses
    122,717       104,763       120,158       101,821  
      Loans, net
    4,529,022       4,505,953       4,504,534       4,480,216  
   Bank premises and equipment, net
    70,206       67,124       69,684       67,846  
   Goodwill and other intangibles
    79,651       83,261       80,492       84,194  
   Other real estate owned
    47,971       44,155       45,379       36,535  
   Other assets
    323,814       252,768       318,951       257,588  
                                 
            Total assets
  $ 7,052,789     $ 6,975,918     $ 7,052,488     $ 7,021,726  
                                 
                                 
Liabilities and Stockholders' Equity
                               
                                 
   Deposits:
                               
      Noninterest bearing
  $ 906,376     $ 817,625     $ 889,933     $ 805,488  
      Interest bearing
    4,283,050       4,315,622       4,312,565       4,186,578  
         Total deposits
    5,189,426       5,133,247       5,202,498       4,992,066  
   Borrowings
    1,014,433       1,058,303       1,021,029       1,257,673  
   Other liabilities
    91,991       109,827       87,124       110,813  
         Total liabilities
  $ 6,295,850     $ 6,301,377     $ 6,310,651     $ 6,360,552  
                                 
                                 
   Stockholders' Equity:
                               
      Preferred stock
  $ 96,972     $ 96,183     $ 96,771     $ 95,994  
      Common stock
    301,206       301,209       301,219       301,209  
      Common stock warrants
    4,590       4,297       4,962       4,297  
      Accumulated other comprehensive income, net of taxes
    15,462       10,160       16,930       10,752  
      Retained earnings
    428,878       450,506       428,500       449,007  
      Treasury stock
    (90,169 )     (187,814 )     (106,545 )     (200,085 )
         Total stockholders' equity
  $ 756,939     $ 674,541     $ 741,837     $ 661,174  
                                 
            Total liabilities and stockholders' equity
  $ 7,052,789     $ 6,975,918     $ 7,052,488     $ 7,021,726  
 
 
- 10 -

 

PARK NATIONAL CORPORATION
 
Consolidated Statements of Income - Linked Quarters
 
                               
                               
                               
   
2010
   
2010
   
2010
   
2009
   
2009
 
(in thousands, except per share data)
 
3rd QTR
   
2nd QTR
   
1st QTR
   
4th QTR
   
3rd QTR
 
                               
Interest income:
                             
   Interest and fees on loans
  $ 67,123     $ 66,723     $ 66,441     $ 68,676     $ 69,339  
   Interest on:
                                       
      Obligations of U.S. Government, its agencies
                                       
         and other securities
    19,333       20,263       20,475       21,325       22,204  
      Obligations of states and political subdivisions
    192       204       217       286       316  
   Other interest income
    34       52       69       78       9  
         Total interest income
    86,682       87,242       87,202       90,365       91,868  
                                         
Interest expense:
                                       
   Interest on deposits:
                                       
      Demand and savings deposits
    1,263       1,582       1,775       2,333       2,768  
      Time deposits
    8,532       9,518       10,650       12,269       13,362  
   Interest on borrowings
    7,442       7,421       7,397       6,961       7,276  
      Total interest expense
    17,237       18,521       19,822       21,563       23,406  
                                         
         Net interest income
    69,445       68,721       67,380       68,802       68,462  
                                         
Provision for loan losses
    14,654       13,250       16,550       25,720       14,958  
                                         
         Net interest income after provision for loan losses
    54,791       55,471       50,830       43,082       53,504  
                                         
Other income
    17,530       16,647       16,710       16,718       18,165  
                                         
Gain on sale of securities
          3,515       8,304              
                                         
Other expense:
                                       
   Salaries and employee benefits
    24,500       24,013       25,171       24,815       25,589  
   Occupancy expense
    2,840       2,793       3,117       2,740       2,772  
   Furniture and equipment expense
    2,624       2,564       2,632       2,395       2,463  
   Other expense
    15,732       17,631       16,970       16,710       15,228  
      Total other expense
    45,696       47,001       47,890       46,660       46,052  
                                         
         Income before income taxes
    26,625       28,632       27,954       13,140       25,617  
                                         
Income taxes
    7,048       7,466       7,175       844       6,418  
                                         
         Net income
  $ 19,577     $ 21,166     $ 20,779     $ 12,296     $ 19,199  
                                         
Preferred stock dividends and accretion
    1,452       1,451       1,452       1,441       1,440  
                                         
         Net income available to common shareholders
  $ 18,125     $ 19,715     $ 19,327     $ 10,855     $ 17,759  
                                         
Per Common Share:
                                       
         Net income  - basic
  $ 1.19     $ 1.30     $ 1.30     $ 0.74     $ 1.25  
         Net income  - diluted
  $ 1.19     $ 1.30     $ 1.30     $ 0.74     $ 1.25  
 
 
- 11 -

 

PARK NATIONAL CORPORATION
 
Detail of other income and other expense - Linked Quarters
 
                               
                               
                               
   
2010
   
2010
   
2010
   
2009
   
2009
 
(in thousands)
 
3rd QTR
   
2nd QTR
   
1st QTR
   
4th QTR
   
3rd QTR
 
                               
Other income:
                             
   Income from fiduciary activities
  $ 3,314     $ 3,528     $ 3,422     $ 3,397     $ 3,071  
   Service charges on deposits
    5,026       5,092       4,746       5,604       5,788  
   Other service income
    3,909       3,476       2,982       3,588       3,895  
   Checkcard fee income
    2,900       2,765       2,444       2,488       2,342  
   Bank owned life insurance income
    1,313       1,254       1,216       1,329       1,297  
   Other
    1,068       532       1,900       312       1,772  
      Total other income
  $ 17,530     $ 16,647     $ 16,710     $ 16,718     $ 18,165  
                                         
Other expense:
                                       
   Salaries and employee benefits
  $ 24,500     $ 24,013     $ 25,171     $ 24,815     $ 25,589  
   Net occupancy expense
    2,840       2,793       3,117       2,740       2,772  
   Furniture and equipment expense
    2,624       2,564       2,632       2,395       2,463  
   Data processing fees
    1,403       1,394       1,593       1,544       1,323  
   Professional fees and services
    4,477       5,299       4,856       5,385       3,725  
   Amortization of intangibles
    822       842       936       937       936  
   Marketing
    840       946       902       943       983  
   Insurance
    2,316       2,333       2,198       2,376       2,254  
   Communication
    1,696       1,647       1,769       1,720       1,652  
   State taxes
    865       838       845       424       892  
   Other
    3,313       4,332       3,871       3,381       3,463  
      Total other expense
  $ 45,696     $ 47,001     $ 47,890     $ 46,660     $ 46,052  
 
 
- 12 -

 

PARK NATIONAL CORPORATION
 
Asset Quality Information
 
                                     
                                     
                                     
   
Quarter ended
   
Year ended December 31,
 
(in thousands, except ratios)
 
September 30, 2010
   
June 30,
2010
   
March 31,
2010
   
2009
   
2008
   
2007
 
                                     
Allowance for loan losses:
                                   
   Allowance for loan losses, beginning of period
  $ 120,676     $ 119,674     $ 116,717     $ 100,088     $ 87,102     $ 70,500  
   Charge-offs
    19,205       13,273       15,578       59,022       62,916       27,776  
   Recoveries
    1,280       1,025       1,985       6,830       5,415       5,568  
      Net charge-offs
    17,925       12,248       13,593       52,192       57,501       22,208  
   Provision for loan losses
    14,654       13,250       16,550       68,821       70,487       29,476  
   Allowance for loan losses of acquired bank
                                  9,334  
   Allowance for loan losses, end of period
  $ 117,405     $ 120,676     $ 119,674     $ 116,717     $ 100,088     $ 87,102  
                                                 
                                                 
Asset Quality Ratios:
                                               
   Net charge-offs as a % of average loans (annualized for quarterly periods)
    1.53 %     1.07 %     1.19 %     1.14 %     1.32 %     0.55 %
   Allowance for loan losses as a % of period end loans
    2.52 %     2.59 %     2.60 %     2.52 %     2.23 %     2.06 %
                                                 
                                                 
Nonperforming Assets:
                                               
   Nonaccrual loans
  $ 237,194     $ 237,640     $ 230,498     $ 233,544     $ 159,512     $ 101,128  
   Renegotiated loans
          214       60       142       2,845       2,804  
   Loans past due 90 days or more
    10,700       17,283       11,853       14,773       5,421       4,545  
      Total nonperforming loans
  $ 247,894     $ 255,137     $ 242,411     $ 248,459     $ 167,778     $ 108,477  
   Other real estate owned - Ohio-based operations
    9,658       9,554       10,802       6,037       6,149       6,369  
   Other real estate owned - Vision Bank
    43,179       36,902       35,052       35,203       19,699       7,074  
      Total nonperforming assets
  $ 300,731     $ 301,593     $ 288,265     $ 289,699     $ 193,626     $ 121,920  
   Percentage of nonperforming loans to period end loans
    5.32 %     5.48 %     5.27 %     5.35 %     3.74 %     2.57 %
   Percentage of nonperforming assets to period end loans
    6.46 %     6.48 %     6.27 %     6.24 %     4.31 %     2.89 %
   Percentage of nonperforming assets to period end assets
    4.24 %     4.25 %     4.02 %     4.11 %     2.74 %     1.88 %
                                                 
                                                 
New nonaccrual loan information:
                                               
   Nonaccrual loans, beginning of period
  $ 237,640     $ 230,498     $ 233,544     $ 159,512     $ 101,128     $ 16,004  
   New nonaccrual loans
    34,104       30,870       30,252       184,181       141,749       113,720  
   Resolved nonaccrual loans
    34,550       23,728       33,298       110,149       83,365       28,596  
      Nonaccrual loans, end of period
  $ 237,194     $ 237,640     $ 230,498     $ 233,544     $ 159,512     $ 101,128  
                                                 
                                                 
Impaired Commercial Loan Portfolio Information (period end):
                                               
   Unpaid principal balance
  $ 254,356     $ 250,305     $ 244,822     $ 245,092     $ 171,310     $ 100,307  
   Prior charge-offs
    48,201       46,731       46,175       43,949       29,967       10,226  
   Remaining principal balance
    206,155       203,574       198,647       201,143       141,343       90,081  
   Specific reserves
    35,293       38,767       38,739       36,721       8,875       3,492  
   Book value, after specific reserve
  $ 170,862     $ 164,807     $ 159,908     $ 164,422     $ 132,468     $ 86,589  
                                                 
                                                 
Vision Bank Commercial Land & Development (CL&D) Loan Portfolio Information:
                                               
   CL&D loans, period end
  $ 175,988     $ 192,051     $ 200,112     $ 218,205     $ 251,443     $ 295,743  
   Performing CL&D loans, period end
    93,361       97,562       116,672       132,788       191,712       260,195  
   Impaired CL&D loans, period end
    82,627       94,489       83,440       85,417       59,731       35,548  
   Specific reserve on impaired CL&D loans
    19,644       25,006       24,404       21,706       3,134       1,184  
   Book value of impaired CL&D loans, after specific reserve
  $ 62,983     $ 69,483     $ 59,036     $ 63,711     $ 56,597     $ 34,364  
                                                 
   Cumulative prior charge-offs on impaired Vision Bank CL&D loans, period end
  $ 26,141     $ 23,973     $ 26,334     $ 24,931     $ 18,839     $ 7,399  
 
 
- 13 -