Colony Bankcorp Reports Fourth Quarter and Year End 2021 Results

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.

“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.

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 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 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.

Colony Bankcorp, Inc.

Reconciliation of Non-GAAP Measures

2021

2020

(dollars in thousands, except per share data)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Operating net income reconciliation

Net income (GAAP)

$

4,159

$

5,583

$

3,997

$

4,919

$

4,900

Acquisition-related expenses

1,592

1,994

865

176

148

Writedown of bank premises

90

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 shares

13,673,998

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

%

Colony Bankcorp, Inc.

Selected Financial Information

2021

2020

(dollars in thousands, except per share data)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

EARNINGS SUMMARY

Net interest income

$

19,022

$

17,868

$

15,069

$

14,283

$

15,151

Provision for loan losses

50

150

500

1,296

Non-interest income

10,815

9,438

7,751

8,576

8,039

Non-interest expense

24,512

21,211

17,465

15,782

15,986

Income taxes

1,116

362

1,358

1,658

1,008

Net income

4,159

5,583

3,997

4,919

4,900

PERFORMANCE MEASURES

Per common share:

Common shares outstanding

13,673,898

13,674,198

9,498,783

9,498,783

9,498,783

Weighted average basic shares

13,673,998

12,344,926

9,498,783

9,498,783

9,498,783

Weighted average diluted shares

13,673,998

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 share

0.30

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 share

0.1025

0.1025

0.1025

0.1025

0.1000

Common book value per share

15.92

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 assets

0.64

1.00

0.91

1.12

1.08

Return on average total equity

7.65

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

ASSET QUALITY

Nonperforming loans (NPLs)

$

5,449

$

12,246

$

9,205

$

10,676

$

9,128

Other real estate owned

281

807

270

518

1,006

Repossessed assets

49

3

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 loans

58,938

61,857

64,818

80,288

75,633

Net loan (recoveries)/charge-offs

(17

)

144

(178

)

(66

)

189

Allowance for loan losses to total loans

0.96

%

0.98

%

1.26

%

1.19

%

1.14

%

Allowance for loan losses to total NPLs

236.92

105.15

140.15

118.89

132.85

Allowance for loan losses to total NPAs

223.40

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 loans

0.41

0.93

0.90

1.00

0.86

NPAs to total assets

0.21

0.52

0.54

0.62

0.58

NPAs to total loans and other real estate owned

0.43

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, net

1,306,796

1,218,102

1,052,645

1,051,179

1,100,729

Loans, held for sale

38,543

24,964

24,139

27,828

51,143

Deposits

2,274,910

1,975,418

1,547,139

1,475,944

1,456,287

Total stockholders’ equity

215,783

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

Colony Bankcorp, Inc.

Average Balance Sheet and Net Interest Analysis

Three Months Ended December 31,

2021

2020

(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, taxable

782,906

3,332

1.69

%

335,228

1,485

1.76

%

Investment securities, tax-exempt 2

101,941

485

1.89

%

31,218

147

1.87

%

Deposits in banks and short term investments

180,784

59

0.13

%

168,876

54

0.13

%

Total interest-earning assets

2,410,970

20,365

3.35

%

1,687,194

16,564

3.89

%

Noninterest-earning assets

178,938

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 time

354,663

381

0.43

%

280,175

630

0.89

%

Total interest-bearing deposits

1,712,297

680

0.16

%

1,123,672

833

0.29

%

Federal Home Loan Bank advances

51,621

252

1.94

%

22,500

116

2.06

%

Paycheck Protection Program Liquidity Facility

%

128,554

118

0.36

%

Other borrowings

37,038

247

2.64

%

38,339

254

2.62

%

Total other interest-bearing liabilities

88,659

499

2.23

%

189,393

488

1.02

%

Total interest-bearing liabilities

1,800,956

1,179

0.26

%

1,313,065

1,321

0.40

%

Noninterest-bearing liabilities:

Demand deposits

$

562,613

$

332,615

Other liabilities

10,556

10,499

Stockholders' equity

215,783

141,570

Total noninterest-bearing liabilities and stockholders' equity

788,952

484,684

Total liabilities and stockholders' equity

$

2,589,908

$

1,797,749

Interest rate spread

3.09

%

3.49

%

Net interest income

$

19,186

$

15,243

Net interest margin

3.16

%

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.

Colony Bankcorp, Inc.

Average Balance Sheet and Net Interest Analysis

Year Ended December 31,

2021

2020

(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, taxable

547,793

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 investments

169,188

214

0.13

%

141,641

438

0.31

%

Total interest-earning assets

1,965,376

71,098

3.62

%

1,586,860

63,446

4.00

%

Noninterest-earning assets

135,916

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 time

297,704

1,672

0.56

%

305,374

3,729

1.22

%

Total interest-bearing deposits

1,371,528

2,601

0.19

%

1,092,404

5,599

0.51

%

Federal Home Loan Bank advances

34,849

691

1.98

%

33,249

743

2.23

%

Paycheck Protection Program Liquidity Facility

25,546

93

0.36

%

90,768

205

%

Other borrowings

32,686

1,012

3.10

%

38,527

1,333

3.46

%

Total other interest-bearing liabilities

93,081

1,796

1.93

%

162,544

2,281

1.40

%

Total interest-bearing liabilities

1,464,609

4,397

0.30

%

1,254,948

7,880

0.63

%

Noninterest-bearing liabilities:

Demand deposits

$

449,445

$

294,008

Other liabilities

11,197

4,325

Stockholders' equity

176,043

137,954

Total noninterest-bearing liabilities and stockholders' equity

636,685

436,287

Total liabilities and stockholders' equity

$

2,101,294

$

1,691,235

Interest rate spread

3.32

%

3.37

%

Net interest income

$

66,701

$

55,566

Net interest margin

3.39

%

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.

Colony Bankcorp, Inc.

Segment Reporting

2021

2020

(dollars in thousands)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Banking Division

Net interest income

$

18,316

$

17,181

$

14,864

$

13,985

$

14,752

Provision for loan losses

50

150

500

1,296

Noninterest income

4,480

4,340

3,354

3,005

3,952

Noninterest expenses

19,280

16,941

13,366

11,960

11,656

Income taxes

475

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 income

3,102

3,104

2,997

3,986

3,420

Noninterest expenses

2,869

2,765

2,887

2,793

2,835

Income taxes

334

(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 employees

55

53

53

51

43

Small Business Specialty Lending Division

Net interest income

$

592

$

549

$

82

$

130

$

100

Provision for loan losses

Noninterest income

3,233

1,994

1,400

1,585

667

Noninterest expenses

2,363

1,505

1,212

1,029

1,495

Income taxes

307

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 employees

26

24

24

23

21

Total Consolidated

Net interest income

$

19,022

$

17,868

$

15,069

$

14,283

$

15,151

Provision for loan losses

50

150

500

1,296

Noninterest income

10,815

9,438

7,751

8,576

8,039

Noninterest expenses

24,512

21,211

17,465

15,782

15,986

Income taxes

1,116

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 employees

481

494

371

365

369

Colony Bankcorp, Inc.

Consolidated Balance Sheets

December 31, 2021

December 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 sold

178,257

166,288

Cash and cash equivalents

197,232

183,506

Investment securities available for sale, at fair value

947,992

380,814

Other investments, at cost

4,184

3,296

Loans held for sale

38,150

52,386

Loans, net of unearned income

1,337,977

1,059,503

Allowance for loan losses

(12,910

)

(12,127

)

Loans, net

1,325,067

1,047,376

Premises and equipment

43,033

32,057

Other real estate

281

1,006

Goodwill

52,906

15,992

Other intangible assets

8,724

2,566

Bank owned life insurance

55,159

31,547

Other assets

18,987

13,428

Total assets

$

2,691,715

$

1,763,974

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Deposits:

Noninterest-bearing

$

552,576

$

326,999

Interest-bearing

1,822,032

1,118,028

Total deposits

2,374,608

1,445,027

Federal Home Loan Bank advances

51,656

22,500

Paycheck Protection Program Liquidity Facility

106,789

Other borrowed money

36,792

37,792

Accrued expenses and other liabilities

10,952

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 capital

111,021

43,215

Retained earnings

99,189

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

Colony Bankcorp, Inc.

Consolidated Statements of Income (unaudited)

Three months ended December 31,

Twelve months ended December 31,

2021

2020

2021

2020

(dollars in thousands, except per share data)

Interest income:

Loans, including fees

$

16,428

14,818

$

60,112

55,550

Investment securities

3,715

1,601

10,260

7,137

Deposits in banks and short term investments

58

53

214

438

Total interest income

20,201

16,472

70,586

63,125

Interest expense:

Deposits

679

833

2,601

5,599

Federal Home Loan Bank advances

253

116

691

743

Paycheck Protection Program Liquidity Facility

118

93

205

Other borrowings

247

254

1,012

1,333

Total interest expense

1,179

1,321

4,397

7,880

Net interest income

19,022

15,151

66,189

55,245

Provision for loan losses

50

1,296

700

6,558

Net interest income after provision for loan losses

18,972

13,855

65,489

48,687

Noninterest income:

Service charges on deposits

1,935

1,387

6,213

5,293

Mortgage fee income

3,106

3,443

13,213

9,149

Gain on sale of SBA loans

2,999

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 fees

1,988

1,363

6,929

4,988

BOLI Income

331

195

1,041

743

Other

680

112

1,434

463

Total noninterest income

10,815

8,039

36,290

24,244

Noninterest expense:

Salaries and employee benefits

13,689

9,810

45,596

34,141

Occupancy and equipment

1,979

1,339

6,149

5,311

Acquisition related

1,592

148

4,617

862

Information technology expenses

2,180

1,611

7,673

5,746

Professional fees

976

908

2,951

2,250

Advertising and public relations

840

635

2,657

2,111

Communications

536

203

1,373

835

Writedown of bank premises

90

582

FHLB prepayment penalty

925

Other

2,630

1,332

7,609

5,538

Total noninterest expense

24,512

15,986

78,625

58,301

Income before income taxes

5,275

5,908

23,154

14,630

Income taxes

1,116

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

Diluted

0.30

0.52

1.66

1.24

Dividends declared per share

0.1025

0.1000

0.4100

0.4000

Weighted average common shares outstanding:

Basic

13,673,898

9,498,783

11,254,130

9,498,783

Diluted

13,673,898

9,498,783

11,254,130

9,498,783

Colony Bankcorp, Inc.

Quarterly Comparison

2021

2020

(dollars in thousands, except per share data)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Assets

$

2,691,715

$

2,512,581

$

1,755,518

$

1,799,047

$

1,763,974

Loans, net

1,325,067

1,296,983

1,009,747

1,050,082

1,047,376

Deposits

2,374,608

2,195,122

1,542,214

1,525,884

1,445,027

Total equity

217,707

217,130

146,894

143,487

144,488

Net income

4,159

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 assets

0.64

%

1.00

%

0.91

%

1.12

%

1.08

%

Return on average total equity

7.65

%

11.49

%

11.14

%

13.71

%

13.73

%

Total equity to total assets

8.09

%

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 margin

3.16

%

3.48

%

3.68

%

3.50

%

3.58

%

Colony Bankcorp, Inc.

Quarterly Loan Comparison

2021

2020

(dollars in thousands)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Core

$

990,063

$

931,793

$

905,850

$

888,800

$

873,426

PPP

8,486

16,999

58,769

102,633

101,147

Purchased

339,428

361,068

57,999

71,342

84,930

Total

$

1,337,977

$

1,309,860

$

1,022,618

$

1,062,775

$

1,059,503

Colony Bankcorp, Inc.

Quarterly Loans by Location Comparison

2021

2020

(dollars in thousands)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Atlanta

$

281,040

$

278,473

$

436

$

492

$

562

Augusta

36,268

28,064

30,521

23,982

20,432

Middle Georgia

117,788

100,804

73,458

73,543

68,838

Northwest Georgia

27,167

24,334

2,703

1,698

Coastal Georgia

235,799

233,648

236,985

235,094

230,184

South Central Georgia

336,849

352,057

361,821

371,227

372,947

Southwest Georgia

105,937

99,385

95,870

97,575

104,132

West Georgia

161,678

160,663

148,271

148,457

154,819

Small Business Specialty Lending

23,101

8,850

14,923

7,906

4,537

Paycheck Protection Program

8,486

16,999

55,425

102,633

101,147

Purchase Accounting

(948

)

(1,025

)

(565

)

(668

)

(876

)

Other

4,812

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

2021

2020

(dollars in thousands)

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

PPP loan fee income

$

502

$

1,556

$

1,581

$

1,212

$

1,324

Unearned income on PPP loans

517

1,019

2,573

3,077

2,072

CBAN-ER

Contacts:

Tracie Youngblood
EVP & Chief Financial Officer (229) 426-6000 (Ext 6003)

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.