PRK Park National Corp

Park National Corporation (Park) (NYSE American: PRK) today reported financial results for the fourth quarter and full year of 2024. Park's board of directors declared a quarterly cash dividend of $1.07 per common share, payable on March 10, 2025, to common shareholders of record as of February 14, 2025.

“Our consistent and measured growth stems from our team’s absolute focus on meeting customer needs to produce meaningful results,” said Park Chairman and Chief Executive Officer David Trautman. “Helping customers flourish remains our primary goal.”

Park’s net income for the fourth quarter of 2024 was $38.6 million, a 57.7 percent increase from $24.5 million for the fourth quarter of 2023. Fourth quarter 2024 net income per diluted common share was $2.37, compared to $1.51 for the fourth quarter of 2023. Park's net income for the full year of 2024 was $151.4 million, a 19.5 percent increase from $126.7 million for the full year of 2023. Net income per diluted common share for the full year of 2024 was $9.32 compared to $7.80 for the full year of 2023.

Park’s total loans increased 4.6 percent during 2024. Park's total deposits increased 1.3 percent during 2024, with an increase of 2.7 percent including off balance sheet deposits. The combination of solid loan growth and steady deposits contributed to Park’s success in 2024.

“As we enter the new year, we look forward to the opportunity to deepen relationships with our customers, communities and all stakeholders,” said Park President Matthew Miller. “Our bankers are dedicated to helping all those we serve achieve their financial goals and thrive in 2025.”

Headquartered in Newark, Ohio, Park National Corporation has $9.8 billion in total assets (as of December 31, 2024). Park's banking operations are conducted through its subsidiary The Park National Bank. Other Park subsidiaries are Scope Leasing, Inc. (d.b.a. Scope Aircraft Finance), Guardian Financial Services Company (d.b.a. Guardian Finance Company) and SE Property Holdings, LLC.

Complete financial tables are listed below.

Category: Earnings

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Park cautions that any forward-looking statements contained in this news release or made by management of Park 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, including those described in Park's Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as updated by our filings with the SEC. 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: (1) Park's ability to execute our business plan successfully and within the expected timeframe; (2) adverse changes in future economic and financial market conditions; (3) adverse changes in real estate values and liquidity in our primary market areas; (4) the financial health of our commercial borrowers; (5) adverse changes in federal, state and local governmental law and policy, including the regulatory landscape, capital markets, elevated government debt, potential changes in tax legislation, government shutdown, infrastructure spending and social programs; (6) changes in consumer spending, borrowing and saving habits; (7) our litigation and regulatory compliance exposure; (8) increased credit risk and higher credit losses resulting from loan concentrations; (9) competitive pressures among financial services organizations; (10) changes in accounting policies and practices as may be adopted by regulatory agencies; (11) Park's assumptions and estimates used in applying critical accounting policies and modeling which may prove unreliable, inaccurate or not predictive of actual results; (12) Park's ability to anticipate and respond to technological changes and Park's reliance on, and the potential failure of, a number of third-party vendors to perform as expected; (13) failures in or breaches of Park's operational or security systems or infrastructure, or those of our third-party vendors and other service providers; (14) negative impacts on financial markets and the economy of any changes in the credit ratings of the U.S. Treasury obligations and other U.S. government-backed debt, as well as issues surrounding the levels of U.S., European and Asian government debt and concerns regarding the growth rates and financial stability of certain sovereign governments, supranationals and financial institutions in Europe and Asia; (15) effects of a fall in stock market prices on Park's asset and wealth management businesses; (16) continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends; (17) the impact on Park's business, personnel, facilities or systems of losses related to acts of fraud, scams and schemes of third parties; (18) the impact of widespread natural and other disasters, pandemics, dislocations, regional or national protests and civil unrest (including any resulting branch closures or damages), military or terrorist activities or international hostilities on the economy and financial markets generally and on us or our counterparties specifically; (19) the potential further deterioration of the U.S. economy due to financial, political, or other shocks; (20) the effect of healthcare laws in the U.S. and potential changes for such laws that may increase our healthcare and other costs and negatively impact our operations and financial results; (21) the impact of larger or similar-sized financial institutions encountering problems that may adversely affect the banking industry; and (22) other risk factors relating to the financial services industry.

Park does not undertake, and specifically disclaims any obligation, to publicly release the results of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement was made, or reflect the occurrence of unanticipated events, except to the extent required by law.

PARK NATIONAL CORPORATION
Financial Highlights
As of or for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023
		2024				2024				2023				Percent change vs.
(in thousands, except common share and per common share data and ratios)	4th QTR				3rd QTR				4th QTR					3Q '24			4Q '23
INCOME STATEMENT:
Net interest income	$	103,445			$	101,114			$	95,074				2.3		%	8.8		%
Provision for credit losses		3,935				5,315				1,809				(26.0	)	%	117.5		%
Other income		31,064				36,530				15,519				(15.0	)	%	100.2		%
Other expense		83,241				85,681				79,043				(2.8	)	%	5.3		%
Income before income taxes	$	47,333			$	46,648			$	29,741				1.5		%	59.2		%
Income taxes		8,703				8,431				5,241				3.2		%	66.1		%
Net income	$	38,630			$	38,217			$	24,500				1.1		%	57.7		%
MARKET DATA:
Earnings per common share - basic (a)	$	2.39			$	2.37			$	1.52				0.8		%	57.2		%
Earnings per common share - diluted (a)		2.37				2.35				1.51				0.9		%	57.0		%
Quarterly cash dividend declared per common share		1.06				1.06				1.05				—		%	1.0		%
Special cash dividend declared per common share		0.50				—				—				N.M.			N.M.
Book value per common share at period end		76.98				76.74				71.06				0.3		%	8.3		%
Market price per common share at period end		171.43				167.98				132.86				2.1		%	29.0		%
Market capitalization at period end		2,770,134				2,713,152				2,141,235				2.1		%	29.4		%
Weighted average common shares - basic (b)		16,156,827				16,151,640				16,113,215				—		%	0.3		%
Weighted average common shares - diluted (b)		16,283,701				16,264,393				16,216,562				0.1		%	0.4		%
Common shares outstanding at period end		16,158,982				16,151,640				16,116,479				—		%	0.3		%
PERFORMANCE RATIOS: (annualized)
Return on average assets (a)(b)		1.54		%		1.53		%		0.98		%		0.7		%	57.1		%
Return on average shareholders' equity (a)(b)		12.32		%		12.56		%		8.81		%		(1.9	)	%	39.8		%
Yield on loans		6.21		%		6.24		%		5.84		%		(0.5	)	%	6.3		%
Yield on investment securities		3.46		%		3.74		%		3.88		%		(7.5	)	%	(10.8	)	%
Yield on money market instruments		4.75		%		5.38		%		5.30		%		(11.7	)	%	(10.4	)	%
Yield on interest earning assets		5.82		%		5.88		%		5.48		%		(1.0	)	%	6.2		%
Cost of interest bearing deposits		1.90		%		2.06		%		1.84		%		(7.8	)	%	3.3		%
Cost of borrowings		3.86		%		3.97		%		4.42		%		(2.8	)	%	(12.7	)	%
Cost of paying interest bearing liabilities		1.99		%		2.15		%		2.01		%		(7.4	)	%	(1.0	)	%
Net interest margin (g)		4.51		%		4.45		%		4.17		%		1.3		%	8.2		%
Efficiency ratio (g)		61.60		%		61.98		%		70.93		%		(0.6	)	%	(13.2	)	%
OTHER DATA (NON-GAAP) AND BALANCE SHEET INFORMATION:
Tangible book value per common share (d)	$	66.89			$	66.62			$	60.87				0.4		%	9.9		%
Average interest earning assets		9,176,540				9,100,594				9,120,407				0.8		%	0.6		%
Pre-tax, pre-provision net income (j)		51,268				51,963				31,550				(1.3	)	%	62.5		%
Note: Explanations for footnotes (a) - (k) are included at the end of the financial tables in the "Financial Reconciliations" section.

PARK NATIONAL CORPORATION
Financial Highlights (continued)
As of or for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023
														Percent change vs.
(in thousands, except ratios)	December 31, 2024				September 30, 2024				December 31, 2023					3Q '24			4Q '23
BALANCE SHEET:
Investment securities	$	1,100,861			$	1,233,297			$	1,429,144				(10.7	)	%	(23.0	)	%
Loans		7,817,128				7,730,984				7,476,221				1.1		%	4.6		%
Allowance for credit losses		87,966				87,237				83,745				0.8		%	5.0		%
Goodwill and other intangible assets		163,032				163,320				164,247				(0.2	)	%	(0.7	)	%
Other real estate owned (OREO)		938				1,119				983				(16.2	)	%	(4.6	)	%
Total assets		9,805,350				9,903,049				9,836,453				(1.0	)	%	(0.3	)	%
Total deposits		8,143,526				8,214,671				8,042,566				(0.9	)	%	1.3		%
Borrowings		280,083				306,964				517,329				(8.8	)	%	(45.9	)	%
Total shareholders' equity		1,243,848				1,239,413				1,145,293				0.4		%	8.6		%
Tangible equity (d)		1,080,816				1,076,093				981,046				0.4		%	10.2		%
Total nonperforming loans		69,932				71,541				61,118				(2.2	)	%	14.4		%
Total nonperforming assets		70,870				72,660				62,101				(2.5	)	%	14.1		%
ASSET QUALITY RATIOS:
Loans as a % of period end total assets		79.72		%		78.07		%		76.01		%		2.1		%	4.9		%
Total nonperforming loans as a % of period end loans		0.89		%		0.93		%		0.82		%		(4.3	)	%	8.5		%
Total nonperforming assets as a % of period end loans + OREO + other nonperforming assets		0.91		%		0.94		%		0.83		%		(3.2	)	%	9.6		%
Allowance for credit losses as a % of period end loans		1.13		%		1.13		%		1.12		%		—		%	0.9		%
Net loan charge-offs	$	3,206			$	4,653			$	2,666				(31.1	)	%	20.3		%
Annualized net loan charge-offs as a % of average loans (b)		0.16		%		0.24		%		0.14		%		(33.3	)	%	14.3		%
CAPITAL & LIQUIDITY:
Total shareholders' equity / Period end total assets		12.69		%		12.52		%		11.64		%		1.4		%	9.0		%
Tangible equity (d) / Tangible assets (f)		11.21		%		11.05		%		10.14		%		1.4		%	10.6		%
Average shareholders' equity / Average assets (b)		12.47		%		12.20		%		11.16		%		2.2		%	11.7		%
Average shareholders' equity / Average loans (b)		16.08		%		15.76		%		14.94		%		2.0		%	7.6		%
Average loans / Average deposits (b)		93.00		%		92.69		%		89.48		%		0.3		%	3.9		%
Note: Explanations for footnotes (a) - (k) are included at the end of the financial tables in the "Financial Reconciliations" section.

PARK NATIONAL CORPORATION
Financial Highlights
Year months ended December 31, 2024 and December 31, 2023
(in thousands, except common share and per common share data and ratios)		2024				2023				Percent change vs '23
INCOME STATEMENT:
Net interest income	$	398,019			$	373,113				6.7		%
Provision for credit losses		14,543				2,904				400.8		%
Other income		122,588				92,634				32.3		%
Other expense		321,339				309,239				3.9		%
Income before income taxes	$	184,725			$	153,604				20.3		%
Income taxes		33,305				26,870				23.9		%
Net income	$	151,420			$	126,734				19.5		%
MARKET DATA:
Earnings per common share - basic (a)	$	9.38			$	7.84				19.6		%
Earnings per common share - diluted (a)		9.32				7.80				19.5		%
Quarterly cash dividend declared per common share		4.24				4.20				1.0		%
Special cash dividend declared per common share		0.50				—				N.M.
Weighted average common shares - basic (b)		16,143,708				16,163,500				(0.1	)	%
Weighted average common shares - diluted (b)		16,244,797				16,250,019				—		%
PERFORMANCE RATIOS:
Return on average assets (a)(b)		1.53		%		1.27		%		20.5		%
Return on average shareholders' equity (a)(b)		12.65		%		11.55		%		9.5		%
Yield on loans		6.14		%		5.55		%		10.6		%
Yield on investment securities		3.74		%		3.73		%		0.3		%
Yield on money market instruments		5.16		%		5.00		%		3.2		%
Yield on interest earning assets		5.78		%		5.18		%		11.6		%
Cost of interest bearing deposits		1.97		%		1.52		%		29.6		%
Cost of borrowings		4.05		%		3.79		%		6.9		%
Cost of paying interest bearing liabilities		2.08		%		1.67		%		24.6		%
Net interest margin (g)		4.41		%		4.11		%		7.3		%
Efficiency ratio (g)		61.44		%		65.87		%		(6.7	)	%
ASSET QUALITY RATIOS:
Net loan charge-offs	$	10,322			$	4,921				109.8		%
Net loan charge-offs as a % of average loans (b)		0.14		%		0.07		%		100.0		%
CAPITAL & LIQUIDITY
Average shareholders' equity / Average Assets (b)		12.09		%		11.02		%		9.7		%
Average shareholders' equity / Average loans (b)		15.69		%		15.19		%		3.3		%
Average loans / Average deposits (b)		92.34		%		86.39		%		6.9		%
OTHER DATA (NON-GAAP) AND BALANCE SHEET INFORMATION:
Average interest earning assets		9,085,850				9,171,721				(0.9	)	%
Pre-tax, pre-provision net income (j)		199,268				156,508				27.3		%
Note: Explanations for footnotes (a) - (k) are included at the end of the financial tables in the "Financial Reconciliations" section.

PARK NATIONAL CORPORATION
Consolidated Statements of Income
		Three Months Ended						Twelve Month Ended
		December 31						December 31
(in thousands, except share and per share data)			2024			2023			2024			2023
Interest income:
Interest and fees on loans		$	120,870		$	108,495		$	467,602		$	399,795
Interest on debt securities:
Taxable			8,641			13,055			41,718			52,786
Tax-exempt			1,351			2,248			5,524			10,966
Other interest income			2,751			1,408			8,121			8,123
Total interest income			133,613			125,206			522,965			471,670
Interest expense:
Interest on deposits:
Demand and savings deposits			19,802			19,467			82,789			71,776
Time deposits			7,658			6,267			29,594			12,677
Interest on borrowings			2,708			4,398			12,563			14,104
Total interest expense			30,168			30,132			124,946			98,557
Net interest income			103,445			95,074			398,019			373,113
Provision for credit losses			3,935			1,809			14,543			2,904
Net interest income after provision for credit losses			99,510			93,265			383,476			370,209
Other income			31,064			15,519			122,588			92,634
Other expense			83,241			79,043			321,339			309,239
Income before income taxes			47,333			29,741			184,725			153,604
Income taxes			8,703			5,241			33,305			26,870
Net income		$	38,630		$	24,500		$	151,420		$	126,734
Per common share:
Net income - basic		$	2.39		$	1.52		$	9.38		$	7.84
Net income - diluted		$	2.37		$	1.51		$	9.32		$	7.80
Weighted average common shares - basic			16,156,827			16,113,215			16,143,708			16,163,500
Weighted average common shares - diluted			16,283,701			16,216,562			16,244,797			16,250,019
Cash dividends declared:
Quarterly dividend		$	1.06		$	1.05		$	4.24		$	4.20
Special dividend		$	0.50		$	—		$	0.50		$	—

PARK NATIONAL CORPORATION
Consolidated Balance Sheets
(in thousands, except share data)	December 31, 2024				December 31, 2023
Assets
Cash and due from banks	$	122,363			$	160,477
Money market instruments		38,203				57,791
Investment securities		1,100,861				1,429,144
Loans		7,817,128				7,476,221
Allowance for credit losses		(87,966	)			(83,745	)
Loans, net		7,729,162				7,392,476
Bank premises and equipment, net		69,522				74,211
Goodwill and other intangible assets		163,032				164,247
Other real estate owned		938				983
Other assets		581,269				557,124
Total assets	$	9,805,350			$	9,836,453
Liabilities and Shareholders' Equity
Deposits:
Noninterest bearing	$	2,612,708			$	2,628,234
Interest bearing		5,530,818				5,414,332
Total deposits		8,143,526				8,042,566
Borrowings		280,083				517,329
Other liabilities		137,893				131,265
Total liabilities	$	8,561,502			$	8,691,160
Shareholders' Equity:
Preferred shares (200,000 shares authorized; no shares outstanding at December 31, 2024 and December 31, 2023)	$	—			$	—
Common shares (No par value; 20,000,000 shares authorized; 17,623,104 shares issued at December 31, 2024 and December 31, 2023)		463,706				463,280
Total shareholders' equity	$	1,243,848			$	1,145,293
Total liabilities and shareholders' equity	$	9,805,350			$	9,836,453

PARK NATIONAL CORPORATION
Consolidated Average Balance Sheets
	Three Months Ended							Twelve Months Ended
	December 31,							December 31,
(in thousands)		2024			2023				2024			2023
Assets
Cash and due from banks	$	122,949		$	134,593			$	129,070		$	147,414
Money market instruments		230,591			105,425				157,292			162,544
Investment securities		1,167,467			1,544,942				1,265,680			1,716,037
Loans		7,757,229			7,387,512				7,627,419			7,222,479
Allowance for credit losses		(87,608	)		(85,493	)			(85,930	)		(87,002	)
Loans, net		7,669,621			7,302,019				7,541,489			7,135,477
Bank premises and equipment, net		70,615			76,718				72,689			79,443
Goodwill and other intangible assets		163,221			164,466				163,669			164,960
Other real estate owned		1,079			1,342				1,192			1,654
Other assets		582,785			560,683				570,183			550,025
Total assets	$	10,008,328		$	9,890,188			$	9,901,264		$	9,957,554
Liabilities and Shareholders' Equity
Deposits:
Noninterest bearing	$	2,593,128		$	2,694,148			$	2,564,009		$	2,814,259
Interest bearing		5,747,671			5,561,845				5,696,185			5,546,015
Total deposits		8,340,799			8,255,993				8,260,194			8,360,274
Borrowings		279,149			394,423				309,996			371,955
Other liabilities		140,700			136,046				133,954			128,182
Total liabilities	$	8,760,648		$	8,786,462			$	8,704,144		$	8,860,411
Shareholders' Equity:
Preferred shares	$	—		$	—			$	—		$	—
Common shares		462,146			461,864				461,433			460,973
Accumulated other comprehensive loss, net of taxes		(41,229	)		(108,219	)			(60,619	)		(98,154	)
Retained earnings		978,267			906,091				949,160			884,711
Treasury shares		(151,504	)		(156,010	)			(152,854	)		(150,387	)
Total shareholders' equity	$	1,247,680		$	1,103,726			$	1,197,120		$	1,097,143
Total liabilities and shareholders' equity	$	10,008,328		$	9,890,188			$	9,901,264		$	9,957,554

PARK NATIONAL CORPORATION
Consolidated Statements of Income - Linked Quarters
	2024		2024		2024		2024		2023
(in thousands, except per share data)	4th QTR		3rd QTR		2nd QTR		1st QTR		4th QTR
Interest income:
Interest and fees on loans	$	120,870	$	120,203	$	115,318	$	111,211	$	108,495
Interest on debt securities:
Taxable		8,641		10,228		10,950		11,899		13,055
Tax-exempt		1,351		1,381		1,382		1,410		2,248
Other interest income		2,751		1,996		1,254		2,120		1,408
Total interest income		133,613		133,808		128,904		126,640		125,206
Interest expense:
Interest on deposits:
Demand and savings deposits		19,802		22,762		20,370		19,855		19,467
Time deposits		7,658		7,073		7,525		7,338		6,267
Interest on borrowings		2,708		2,859		3,172		3,824		4,398
Total interest expense		30,168		32,694		31,067		31,017		30,132
Net interest income		103,445		101,114		97,837		95,623		95,074
Provision for credit losses		3,935		5,315		3,113		2,180		1,809
Net interest income after provision for credit losses		99,510		95,799		94,724		93,443		93,265
Other income		31,064		36,530		28,794		26,200		15,519
Other expense		83,241		85,681		75,189		77,228		79,043
Income before income taxes		47,333		46,648		48,329		42,415		29,741
Income taxes		8,703		8,431		8,960		7,211		5,241
Net income	$	38,630	$	38,217	$	39,369	$	35,204	$	24,500
Per common share:
Net income - basic	$	2.39	$	2.37	$	2.44	$	2.18	$	1.52
Net income - diluted	$	2.37	$	2.35	$	2.42	$	2.17	$	1.51

PARK NATIONAL CORPORATION
Detail of other income and other expense - Linked Quarters
	2024			2024		2024		2024			2023
(in thousands)	4th QTR			3rd QTR		2nd QTR		1st QTR			4th QTR
Other income:
Income from fiduciary activities	$	11,122		$	10,615	$	10,728	$	10,024		$	8,943
Service charges on deposit accounts		2,319			2,362		2,214		2,106			2,054
Other service income		3,277			3,036		2,906		2,524			2,349
Debit card fee income		6,511			6,539		6,580		6,243			6,583
Bank owned life insurance income		1,519			2,057		1,565		2,629			1,373
ATM fees		415			471		458		496			517
Pension settlement gain		365			5,783		—		—			—
Loss on sale of debt securities, net		(128	)		—		—		(398	)		(7,875	)
Gain (loss) on equity securities, net		1,852			1,557		358		(687	)		353
Other components of net periodic benefit income		2,651			2,204		2,204		2,204			1,893
Miscellaneous		1,161			1,906		1,781		1,059			(671	)
Total other income	$	31,064		$	36,530	$	28,794	$	26,200		$	15,519
Other expense:
Salaries	$	37,254		$	38,370	$	35,954	$	35,733		$	36,192
Employee benefits		10,129			10,162		9,873		11,560			10,088
Occupancy expense		2,929			3,731		2,975		3,181			3,344
Furniture and equipment expense		2,375			2,571		2,454		2,583			2,824
Data processing fees		10,450			11,764		9,542		8,808			9,605
Professional fees and services		10,465			7,842		6,022		6,817			7,015
Marketing		1,949			1,464		1,164		1,741			1,716
Insurance		1,600			1,640		1,777		1,718			1,708
Communication		1,104			955		1,002		1,036			993
State tax expense		1,145			1,116		1,129		1,110			1,158
Amortization of intangible assets		288			287		320		320			334
Foundation contributions		—			2,000		—		—			1,000
Miscellaneous		3,553			3,779		2,977		2,621			3,066
Total other expense	$	83,241		$	85,681	$	75,189	$	77,228		$	79,043

PARK NATIONAL CORPORATION
Asset Quality Information
		Year ended December 31,
(in thousands, except ratios)			2024				2023				2022				2021				2020
Allowance for credit losses:
Allowance for credit losses, beginning of period		$	83,745			$	85,379			$	83,197			$	85,675			$	56,679
Cumulative change in accounting principle; adoption of ASU 2022-02 in 2023 and ASU 2016-13 in 2021			—				383				—				6,090				—
Charge-offs			18,334				10,863				9,133				5,093				10,304
Recoveries			8,012				5,942				6,758				8,441				27,246
Net charge-offs (recoveries)			10,322				4,921				2,375				(3,348	)			(16,942	)
Provision for (recovery of) credit losses			14,543				2,904				4,557				(11,916	)			12,054
Allowance for credit losses, end of period		$	87,966			$	83,745			$	85,379			$	83,197			$	85,675
General reserve trends:
Allowance for credit losses, end of period		$	87,966			$	83,745			$	85,379			$	83,197			$	85,675
Allowance on accruing purchased credit deteriorated ("PCD") loans (purchased credit impaired ("PCI") loans for years 2020 and prior)			—				—				—				—				167
Allowance on purchased loans excluded from collectively evaluated loans (for years 2020 and prior)			N.A.				N.A.				N.A.				N.A.				678
Specific reserves on individually evaluated loans			1,299				4,983				3,566				1,616				5,434
General reserves on collectively evaluated loans		$	86,667			$	78,762			$	81,813			$	81,581			$	79,396
Total loans		$	7,817,128			$	7,476,221			$	7,141,891			$	6,871,122			$	7,177,785
Accruing PCD loans (PCI loans for years 2020 and prior)			2,174				2,835				4,653				7,149				11,153
Purchased loans excluded from collectively evaluated loans (for years 2020 and prior)			N.A.				N.A.				N.A.				N.A.				360,056
Individually evaluated loans (k)			53,149				45,215				78,341				74,502				108,407
Collectively evaluated loans		$	7,761,805			$	7,428,171			$	7,058,897			$	6,789,471			$	6,698,169
Asset Quality Ratios:
Net charge-offs (recoveries) as a % of average loans			0.14		%		0.07		%		0.03		%		(0.05	)	%		(0.24	)	%
Allowance for credit losses as a % of period end loans			1.13		%		1.12		%		1.20		%		1.21		%		1.19		%
General reserve as a % of collectively evaluated loans			1.12		%		1.06		%		1.16		%		1.20		%		1.19		%
Nonperforming assets:
Nonaccrual loans		$	68,178			$	60,259			$	79,696			$	72,722			$	117,368
Accruing troubled debt restructurings (for years 2022 and prior) (k)			N.A.				N.A.				20,134				28,323				20,788
Loans past due 90 days or more			1,754				859				1,281				1,607				1,458
Total nonperforming loans		$	69,932			$	61,118			$	101,111			$	102,652			$	139,614
Other real estate owned			938				983				1,354				775				1,431
Other nonperforming assets			—				—				—				2,750				3,164
Total nonperforming assets		$	70,870			$	62,101			$	102,465			$	106,177			$	144,209
Percentage of nonaccrual loans to period end loans			0.87		%		0.81		%		1.12		%		1.06		%		1.64		%
Percentage of nonperforming loans to period end loans			0.89		%		0.82		%		1.42		%		1.49		%		1.95		%
Percentage of nonperforming assets to period end loans			0.91		%		0.83		%		1.43		%		1.55		%		2.01		%
Percentage of nonperforming assets to period end total assets			0.72		%		0.63		%		1.04		%		1.11		%		1.55		%
Note: Explanations for footnotes (a) - (k) are included at the end of the financial tables in the "Financial Reconciliations" section.

PARK NATIONAL CORPORATION
Asset Quality Information (continued)
		Year ended December 31,
(in thousands, except ratios)		2024		2023		2022		2021		2020
New nonaccrual loan information:
Nonaccrual loans, beginning of period		$	60,259	$	79,696	$	72,722	$	117,368	$	90,080
New nonaccrual loans			65,535		48,280		64,918		38,478		103,386
Resolved nonaccrual loans			57,616		67,717		57,944		83,124		76,098
Nonaccrual loans, end of period		$	68,178	$	60,259	$	79,696	$	72,722	$	117,368
Individually evaluated commercial loan portfolio information (period end): (k)
Unpaid principal balance		$	58,158	$	47,564	$	80,116	$	75,126	$	109,062
Prior charge-offs			5,009		2,349		1,775		624		655
Remaining principal balance			53,149		45,215		78,341		74,502		108,407
Specific reserves			1,299		4,983		3,566		1,616		5,434
Book value, after specific reserves		$	51,850	$	40,232	$	74,775	$	72,886	$	102,973
Note: Explanations for footnotes (a) - (k) are included at the end of the financial tables in the "Financial Reconciliations" section.

PARK NATIONAL CORPORATION
Financial Reconciliations
NON-GAAP RECONCILIATIONS
	THREE MONTHS ENDED													TWELVE MONTHS ENDED
(in thousands, except share and per share data)	December 31, 2024				September 30, 2024				December 31, 2023					December 31, 2024				December 31, 2023
Net interest income	$	103,445			$	101,114			$	95,074				$	398,019			$	373,113
less purchase accounting accretion related to NewDominion and Carolina Alliance acquisitions		250				281				124					1,154				633
less interest income on former Vision Bank relationships		38				9				35					54				631
Net interest income - adjusted	$	103,157			$	100,824			$	94,915				$	396,811			$	371,849
Provision for credit losses	$	3,935			$	5,315			$	1,809				$	14,543			$	2,904
less recoveries on former Vision Bank relationships		—				(234	)			—					(1,304	)			(788	)
Provision for credit losses - adjusted	$	3,935			$	5,549			$	1,809				$	15,847			$	3,692
Other income	$	31,064			$	36,530			$	15,519				$	122,588			$	92,634
less loss on sale of debt securities, net		(128	)			—				(7,875	)				(526	)			(7,875	)
less pension settlement gain		365				5,783				—					6,148				—
less impact of strategic initiatives		117				—				(1,038	)				775				(1,038	)
less Vision related OREO valuation adjustments, net		—				1				(370	)				115				(370	)
less other service income related to former Vision Bank relationships		299				—				40					312				175
Other income - adjusted	$	30,411			$	30,746			$	24,762				$	115,764			$	101,742
Other expense	$	83,241			$	85,681			$	79,043				$	321,339			$	309,239
less core deposit intangible amortization related to NewDominion and Carolina Alliance acquisitions		288				287				334					1,215				1,323
less Foundation contribution		—				2,000				1,000					2,000				1,000
less special incentive		—				1,700				—					1,700				—
less building demolition costs		44				349				—					458				—
less direct expenses related to collection of payments on former Vision Bank loan relationships		215				—				—					215				100
Other expense - adjusted	$	82,694			$	81,345			$	77,709				$	315,751			$	306,816
Tax effect of adjustments to net income identified above (i)	$	(83	)		$	(414	)		$	2,188				$	(787	)		$	1,991
Net income - reported	$	38,630			$	38,217			$	24,500				$	151,420			$	126,734
Net income - adjusted (h)	$	38,319			$	36,659			$	32,730				$	148,459			$	134,222
Diluted earnings per common share	$	2.37			$	2.35			$	1.51				$	9.32			$	7.80
Diluted earnings per common share, adjusted (h)	$	2.35			$	2.25			$	2.02				$	9.14			$	8.26
Annualized return on average assets (a)(b)		1.54		%		1.53		%		0.98		%			1.53		%		1.27		%
Annualized return on average assets, adjusted (a)(b)(h)		1.52		%		1.47		%		1.31		%			1.50		%		1.35		%
Annualized return on average tangible assets (a)(b)(e)		1.56		%		1.56		%		1.00		%			1.56		%		1.29		%
Annualized return on average tangible assets, adjusted (a)(b)(e)(h)		1.55		%		1.49		%		1.34		%			1.52		%		1.37		%
Annualized return on average shareholders' equity (a)(b)		12.32		%		12.56		%		8.81		%			12.65		%		11.55		%
Annualized return on average shareholders' equity, adjusted (a)(b)(h)		12.22		%		12.05		%		11.76		%			12.40		%		12.23		%
Annualized return on average tangible equity (a)(b)(c)		14.17		%		14.52		%		10.35		%			14.65		%		13.60		%
Annualized return on average tangible equity, adjusted (a)(b)(c)(h)		14.06		%		13.93		%		13.83		%			14.37		%		14.40		%
Efficiency ratio (g)		61.60		%		61.98		%		70.93		%			61.44		%		65.87		%
Efficiency ratio, adjusted (g)(h)		61.63		%		61.55		%		64.48		%			61.31		%		64.28		%
Annualized net interest margin (g)		4.51		%		4.45		%		4.17		%			4.41		%		4.11		%
Annualized net interest margin, adjusted (g)(h)		4.50		%		4.43		%		4.17		%			4.39		%		4.09		%
Note: Explanations for footnotes (a) - (k) are included at the end of the financial tables in the "Financial Reconciliations" section.

PARK NATIONAL CORPORATION
Financial Reconciliations (continued)
(a) Reported measure uses net income
(b) Averages are for the three months ended December 31, 2024, September 30, 2024, and December 31, 2023 and the twelve months ended December 31, 2024 and December 31, 2023, as appropriate
(c) Net income for each period divided by average tangible equity during the period. Average tangible equity equals average shareholders' equity during the applicable period less average goodwill and other intangible assets during the applicable period.
RECONCILIATION OF AVERAGE SHAREHOLDERS' EQUITY TO AVERAGE TANGIBLE EQUITY:
	THREE MONTHS ENDED							TWELVE MONTHS ENDED
	December 31, 2024		September 30, 2024		December 31, 2023			December 31, 2024		December 31, 2023
AVERAGE SHAREHOLDERS' EQUITY	$	1,247,680	$	1,210,565	$	1,103,726		$	1,197,120	$	1,097,143
Less: Average goodwill and other intangible assets		163,221		163,509		164,466			163,669		164,960
AVERAGE TANGIBLE EQUITY	$	1,084,459	$	1,047,056	$	939,260		$	1,033,451	$	932,183
(d) Tangible equity divided by common shares outstanding at period end. Tangible equity equals total shareholders' equity less goodwill and other intangible assets, in each case at the end of the period.
RECONCILIATION OF TOTAL SHAREHOLDERS' EQUITY TO TANGIBLE EQUITY:
	December 31, 2024		September 30, 2024		December 31, 2023
TOTAL SHAREHOLDERS' EQUITY	$	1,243,848	$	1,239,413	$	1,145,293
Less: Goodwill and other intangible assets		163,032		163,320		164,247
TANGIBLE EQUITY	$	1,080,816	$	1,076,093	$	981,046
(e) Net income for each period divided by average tangible assets during the period. Average tangible assets equal average assets less average goodwill and other intangible assets, in each case during the applicable period.
RECONCILIATION OF AVERAGE ASSETS TO AVERAGE TANGIBLE ASSETS
	THREE MONTHS ENDED							TWELVE MONTHS ENDED
	December 31, 2024		September 30, 2024		December 31, 2023			December 31, 2024		December 31, 2023
AVERAGE ASSETS	$	10,008,328	$	9,920,633	$	9,890,188		$	9,901,264	$	9,957,554
Less: Average goodwill and other intangible assets		163,221		163,509		164,466			163,669		164,960
AVERAGE TANGIBLE ASSETS	$	9,845,107	$	9,757,124	$	9,725,722		$	9,737,595	$	9,792,594
(f) Tangible equity divided by tangible assets. Tangible assets equal total assets less goodwill and other intangible assets, in each case at the end of the period.
RECONCILIATION OF TOTAL ASSETS TO TANGIBLE ASSETS:
	December 31, 2024		September 30, 2024		December 31, 2023
TOTAL ASSETS	$	9,805,350	$	9,903,049	$	9,836,453
Less: Goodwill and other intangible assets		163,032		163,320		164,247
TANGIBLE ASSETS	$	9,642,318	$	9,739,729	$	9,672,206
(g) Efficiency ratio is calculated by dividing total other expense by the sum of fully taxable equivalent net interest income and other income. Fully taxable equivalent net interest income reconciliation is shown assuming a 21% corporate federal income tax rate. Additionally, net interest margin is calculated on a fully taxable equivalent basis by dividing fully taxable equivalent net interest income by average interest earning assets, in each case during the applicable period.
RECONCILIATION OF FULLY TAXABLE EQUIVALENT NET INTEREST INCOME TO NET INTEREST INCOME
	THREE MONTHS ENDED							TWELVE MONTHS ENDED
	December 31, 2024		September 30, 2024		December 31, 2023			December 31, 2024		December 31, 2023
Interest income	$	133,613	$	133,808	$	125,206		$	522,965	$	471,670
Fully taxable equivalent adjustment		617		594		838			2,432		3,726
Fully taxable equivalent interest income	$	134,230	$	134,402	$	126,044		$	525,397	$	475,396
Interest expense		30,168		32,694		30,132			124,946		98,557
Fully taxable equivalent net interest income	$	104,062	$	101,708	$	95,912		$	400,451	$	376,839
(h) Adjustments to net income for each period presented are detailed in the non-GAAP reconciliations of net interest income, provision for credit losses, other income, other expense and tax effect of adjustments to net income.
(i) The tax effect of adjustments to net income was calculated assuming a 21% corporate federal income tax rate.
(j) Pre-tax, pre-provision ("PTPP") net income is calculated as net income, plus income taxes, plus the provision for credit losses, in each case during the applicable period. PTPP net income is a common industry metric utilized in capital analysis and review. PTPP is used to assess the operating performance of Park while excluding the impact of the provision for credit losses.

RECONCILIATION OF PRE-TAX, PRE-PROVISION NET INCOME
	THREE MONTHS ENDED							TWELVE MONTHS ENDED
	December 31, 2024		September 30, 2024		December 31, 2023			December 31, 2024		December 31, 2023
Net income	$	38,630	$	38,217	$	24,500		$	151,420	$	126,734
Plus: Income taxes		8,703		8,431		5,241			33,305		26,870
Plus: Provision for credit losses		3,935		5,315		1,809			14,543		2,904
Pre-tax, pre-provision net income	$	51,268	$	51,963	$	31,550		$	199,268	$	156,508
(k) Effective January 1, 2023, Park adopted Accounting Standards Update ("ASU") 2022-02. Among other things, this ASU eliminated the concept of troubled debt restructurings ("TDRs"). As a result of the adoption of this ASU and elimination of the concept of TDRs, total nonperforming loans ("NPLs") and total nonperforming assets ("NPAs") each decreased by $20.1 million effective January 1, 2023. Additionally, as a result of the adoption of this ASU, individually evaluated loans decreased by $11.5 million effective January 1, 2023.

Media contact: Michelle Hamilton, 740.349.6014, media@parknationalbank.com

Investor contact: Brady Burt, 740.322.6844, investor@parknationalbank.com