Colony Bankcorp Reports Third Quarter 2022 Results

Rhea-AI Summary

Colony Bankcorp, Inc. (Nasdaq: CBAN) announced its financial results for Q3 2022, reporting a net income of $5.3 million, or $0.30 per diluted share, stable compared to Q2. Loans increased by 9.21% to $1.59 billion. The company declared a quarterly cash dividend of $0.1075 per share, payable on November 18, 2022. A $12 million stock buyback program was authorized as well. Noninterest income decreased by 13.3% to $8.2 million, while total assets rose to $2.81 billion. The bank remains well-capitalized with strong loan pipelines expected to continue generating significant assets.

Positive

• Net income of $5.3 million for Q3 2022, stable from Q2 2022.
• Loans increased by $133.81 million, or 9.21%, quarter-over-quarter.
• Authorized a $12 million stock buyback program.
• Declared a quarterly cash dividend of $0.1075 per share.

Negative

• Noninterest income fell by $1.3 million, or 13.3%, compared to Q3 2021.
• Provision for loan losses increased to $1.3 million from $1.1 million in Q2 2022.

Declares Quarterly Cash Dividend of $0.1075 Per Share

Announces Share Buyback Authorization

FITZGERALD, Ga.--(BUSINESS WIRE)-- Colony Bankcorp, Inc. (Nasdaq: CBAN) (“Colony” or the “Company”) today reported financial results for the third quarter of 2022. Financial highlights are shown below.

Financial Highlights:

• Net income increased to $5.3 million, or $0.30 per diluted share, for the third quarter of 2022, compared to $3.4 million, or $0.19 per diluted share, for the second quarter of 2022, and $5.6 million, or $0.45 per diluted share, for the third quarter of 2021.
• Operating net income of $5.3 million, or $0.30 per diluted share remained stable for the third quarter of 2022 as compared to $5.2 million, or $0.30 per diluted share, for the second quarter of 2022, and $6.9 million, or $0.57 per diluted share, for the third quarter of 2021 (see Reconciliation of Non-GAAP Measures)..
• Provision for loan losses of $1.3 million was recorded in third quarter of 2022, compared to $1.1 million in the second quarter of 2022, and $150,000 recorded in third quarter of 2021.
• Total loans were $1.59 billion at September 30, 2022, an increase of $133.81 million, or 9.21% from the prior quarter.
• Mortgage production was $99.4 million, and mortgage sales totaled $68.5 million in the third quarter of 2022 compared to $113.7 million and $82.3 million, respectively, for the second quarter of 2022. For the nine months ended September 30, 2022, mortgage production was $310.3 million and mortgage sales totaled $242.0 million.
• Small Business Specialty Lending (“SBSL”) closed $19.4 million in Small Business Administration (“SBA”) loans and sold $14.8 million in SBA loans in the third quarter of 2022 compared to $21.0 million and $18.2 million, respectively, for the second quarter of 2022. For the nine months ended September 30, 2022, loans closed were $46.1 million and loans sold were $46.6 million.
• The Board of Directors authorized a $12 million stock buyback program that will be in place through the end of 2023. This equates to approximately 5% of the current shares outstanding at recent market prices.

The Company also announced that on October 20, 2022, the Board of Directors declared a quarterly cash dividend of $0.1075 per share, to be paid on its common stock on November 18, 2022, to shareholders of record as of the close of business on November 4, 2022. The Company had 17,641,123 shares of its common stock outstanding as of October 19, 2022.

Commenting on the announcement, Heath Fountain, Chief Executive Officer, said, “We are pleased to announce improved operating results for the third quarter, including another quarter of well above trend loan growth that drove a significant increase in net interest income. Earnings quality has also improved during the year, with 90% of the net earnings year to date coming from the core bank versus 75% in both 2021 and 2020. This quarter was one of the most dynamic interest rate environments in which we have operated, and the negative impact of increasing rates to the investment portfolio and our cost of funds is something that we will continue to fight if rates stay here or go higher. Our investments in new lines of business, including merchant services, indirect marine and recreational vehicle lending, and our newest lending markets, continued to be a short term drag of 10bps on return on assets during the quarter. Asset quality continues to improve, and we remain comfortable with the overall risk position of the company. The Board of Directors reinforced this belief by adding a $12 million stock buyback authorization to the capital management tools we previously had available.”

“Finally and similar to our comment last quarter, we do expect to show continued strong asset generation for the next three to six months. The current loan pipelines remain very strong, both in volume and quality, even as we continue to increase loan pricing. While asset quality metrics are strong and improving, we recorded higher provision expense than anticipated due to loan growth being meaningfully higher than projected.”

Balance Sheet

• Total assets were $2.81 billion at September 30, 2022, an increase of $77.2 million from June 30, 2022.
• Total loans, including loans held for sale, were at $1.61 billion at September 30, 2022, an increase of $119.2 million from the quarter ended June 30, 2022.
• Total deposits were $2.41 billion and $2.33 billion at September 30, 2022 and June 30, 2022, respectively, an increase of $78.2 million.
• Total borrowings at September 30, 2022 totaled $158.4 million, an increase of $6.3 million or, 4.1%, compared to June 30, 2022 related to additional Federal Home Loan Bank advances which were offset by the reduction in federal funds purchased.

Capital

• Colony continues to maintain a strong capital position, with ratios that exceed regulatory minimums required to be considered 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 9.28%, 13.04%, 15.78%, and 11.81%, respectively, at September 30, 2022.

Third Quarter and September 30, 2022 Year to Date Results of Operations

• Net interest income, on a tax-equivalent basis, for the third quarter of 2022 totaled $21.0 million, compared to $18.0 million for the third quarter of 2021. Net interest income, on a tax-equivalent basis, for the nine months ended September 30, 2022 totaled $59.5 million, compared to $47.4 million for the nine months ended September 30, 2021. The increase during the quarter and nine months ended September 30, 2022 compared to the same period in 2021 is primarily attributable to increases in loan volume and purchases of investment securities, partially offset by increases in deposit rates.
• Net interest margin for the quarter decreased 23 basis points from the third quarter of 2021, but increased ten basis points from the second quarter of 2022. This is primarily due to an increase in deposit rates and volume along with an increase in borrowings. Net interest margin for the nine months ended September 30, 2022 decreased 30 basis points from the nine months ended September 30, 2021, but increased four points from the second quarter 2022. Two borrowings from the acquisition of SouthCrest Financial Group, Inc. (“SouthCrest”) were called and the remaining mark of approximately $750,000 was recognized in interest expense in the second quarter of 2022.
• Noninterest income totaled $8.2 million for the third quarter ended September 30, 2022, a decrease of $1.3 million, or 13.3%, compared to the same period in 2021. The decrease was primarily attributable to decreases in service charges on deposits, mortgage fee income and SBSL loan sales, partially offset by increases in interchange fee income and service charges on deposit accounts. Noninterest income totaled $27.4 million for the nine months ended September 30, 2022, an increase of $1.9 million, or 7.5%, compared to the same period in 2021. The increase was primarily attributable to growth in interchange fee income, service charges on deposits and increased insurance commissions, offset by a decrease in mortgage fee income.
• Noninterest expense totaled $21.4 million for the third quarter ended September 30, 2022, compared to $21.2 million for the same period in 2021. Noninterest expense totaled $67.6 million for the nine months ended September 30, 2022, compared to $54.1 million for the same period in 2021. The increase for the nine month period was primarily related to increases in salaries, information technology, and communications related to the acquisition of SouthCrest in August of 2021.

Asset Quality

• Nonperforming assets totaled $5.5 million and $5.2 million at September 30, 2022 and June 30, 2022, respectively, an increase of $307,000.
• Other real estate owned and repossessed assets totaled approximately $246,000 at September 30, 2022, and $293,000 at June 30, 2022.
• Net loans charged-off were $198,000, or 0.05% of average loans for the third quarter of 2022, compared to net charge-offs of $58,000 or 0.02% for the second quarter of 2022.
• The loan loss reserve was $15.2 million, or 0.96% of total loans, at September 30, 2022, compared to $14.0 million, or 0.96% of total loans at June 30, 2022, and $12.9 million, or 0.96% of total loans, at December 31, 2021.

As noted above and in the table on page 7, overall asset quality remains strong.

Stock Buyback Authorization

On October 20, 2022, the Board of Directors of the Company authorized a stock buyback program, under which the Company may repurchase up to $12 million of its outstanding common stock. Repurchases under this program may be made from time to time through open market purchases, privately negotiated transactions or such other manners as will comply with applicable laws and regulations. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions and other corporate liquidity requirements and priorities. The buyback program does not obligate the Company to purchase any particular number of shares and there is no guarantee as to the exact number of shares that will be repurchased by the Company. The buyback program is intended to expire at the end of 2023 but may be suspended, modified or terminated by the Company at any time and for any reason, without prior notice.

Earnings call information

The Company will host an earnings conference call at 9:00 a.m. EDT on Friday, October 21, 2022, to discuss the recent results and answer appropriate questions. The conference call can be accessed by dialing 1-844-200-6205 (or 1-929-526-1599 for international participants). The conference call access code is 915766. A replay of the call will be available until Friday, October 28, 2022. To listen to the replay, dial 1-866-813-9403 and enter the access code 356064.

About Colony Bankcorp

Colony Bankcorp, Inc. is the bank holding company for Colony Bank. Founded in 1975 and headquartered in Fitzgerald, Georgia, Colony operates 35 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; and (vi) 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 continued 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; 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; changes in the prices, values and sales volumes of residential and commercial real estate; developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; interest rate risk; legislation or regulatory changes which adversely affect the ability of the consolidated Company to conduct business combinations or new operations; 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; higher inflation and its impacts; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in the stock market prices on our investment securities; the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine; risks related to the Company’s recently completed acquisitions, including that the anticipated benefits from the recently completed acquisitions are not realized in the time frame anticipated or at all as a result of changes in general economic and market conditions or other unexpected factors or events; 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, 2021, 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, tangible equity to tangible assets, operating efficiency ratio and pre-provision net revenue 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, total equity to total assets, efficiency ratio, and net interest income before provision for credit losses, respectively. Operating net income and operating efficiency ratio both exclude acquisition-related expenses. Acquisition-related expenses include fees associated with current period acquisitions and ongoing amortization of intangibles related to prior acquisitions. Adjusted earnings per diluted share includes the adjustments to operating net income. Tangible book value per common share and tangible equity to tangible assets exclude goodwill and other intangibles. Pre-provision net revenue is calculated by adding noninterest income to net interest income before provision for credit losses, and subtracting noninterest expense.

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, tangible equity to tangible assets, operating efficiency ratio, and pre-provision net revenue and the reconciliation of these measures to net income, diluted earnings per share, book value per common share, total equity to total assets, efficiency ratio, and net interest income before provision for credit losses are set forth in the table below.

Colony Bankcorp, Inc.
Reconciliation of Non-GAAP Measures
		2022												2021
(dollars in thousands, except per share data)		Third Quarter				Second Quarter				First Quarter				Fourth Quarter				Third Quarter
Operating net income reconciliation
Net income (GAAP)		$	5,252			$	3,415			$	5,324			$	4,160			$	5,583
FHLB mark from called borrowings			—				751				—				—				—
Severance costs			—				1,346				—				—				—
Acquisition-related expenses			2				1				139				1,261				1,794
Writedown of bank premises			—				—				—				90				—
Income tax benefit			—				(272	)			(26	)			(284	)			(466	)
Operating net income		$	5,254			$	5,241			$	5,437			$	5,227			$	6,911
Weighted average diluted shares			17,645,119				17,586,276				15,877,695				13,673,998				12,344,926
Adjusted earnings per diluted share		$	0.30			$	0.30			$	0.37			$	0.40			$	0.57
Tangible book value per common share reconciliation
Book value per common share (GAAP)		$	12.81			$	13.34			$	14.23			$	15.92			$	15.88
Effect of goodwill and other intangibles			(3.12	)			(3.44	)			(3.40	)			(4.51	)			(4.46	)
Tangible book value per common share		$	9.69			$	9.90			$	10.83			$	11.41			$	11.42
Tangible equity to tangible assets reconciliation
Equity to assets (GAAP)			8.06	%			8.60	%			9.32	%			8.09	%			8.64	%
Effect of goodwill and other intangibles			(1.84	) %			(2.08	) %			(2.07	) %			(2.15	) %			(2.27	) %
Tangible equity to tangible assets			6.22	%			6.52	%			7.25	%			5.93	%			6.37	%
Operating efficiency ratio calculation
Efficiency ratio (GAAP)			73.57	%			83.75	%			76.94	%			82.15	%			77.68	%
Severance costs			—				(4.61	)			—				—				—
Acquisition-related expenses			(0.01	)			—				(2.20	)			(5.33	)			(7.30	)
Writedown of bank premises			—				—				—				(0.30	)			—
Operating efficiency ratio			73.56	%			79.14	%			74.74	%			76.52	%			70.38	%
Pre-provision net revenue
Net interest income before provision for credit losses		$	20,865			$	19,167			$	19,188			$	19,022			$	17,868
Noninterest income			8,179				10,058				9,152				10,815				9,438
		$	29,044			$	29,225			$	28,340			$	29,837			$	27,306
Noninterest expense			21,367				24,476				21,805				24,512				21,211
Pre-provision net revenue		$	7,677			$	4,749			$	6,535			$	5,325			$	6,095

Colony Bankcorp, Inc.
Selected Financial Information
		2022												2021
(dollars in thousands, except per share data)		Third Quarter				Second Quarter				First Quarter				Fourth Quarter				Third Quarter
EARNINGS SUMMARY
Net interest income		$	20,865			$	19,167			$	19,188			$	19,022			$	17,868
Provision for loan losses			1,320				1,100				50				50				150
Non-interest income			8,179				10,058				9,152				10,815				9,438
Non-interest expense			21,367				24,476				21,805				24,512				21,211
Income taxes			1,105				234				1,161				1,116				362
Net income			5,252				3,415				5,324				4,159				5,583
PERFORMANCE MEASURES
Per common share:
Common shares outstanding			17,641,123				17,581,212				17,586,333				13,673,898				13,674,198
Weighted average basic shares			17,645,119				17,586,276				15,877,695				13,673,998				12,344,926
Weighted average diluted shares			17,645,119				17,586,276				15,877,695				13,673,998				12,344,926
Earnings per basic share		$	0.30			$	0.19			$	0.34			$	0.30			$	0.45
Earnings per diluted share			0.30				0.19				0.34				0.30				0.45
Adjusted earnings per diluted share(b)			0.30				0.30				0.37				0.40				0.57
Cash dividends declared per share			0.1075				0.1075				0.1075				0.1025				0.1025
Common book value per share			12.81				13.34				14.23				15.92				15.88
Tangible book value per common share(b)			9.69				9.90				10.83				11.41				11.42
Pre-provision net revenue(b)		$	7,677			$	4,749			$	6,535			$	5,325			$	6,095
Performance ratios:
Net interest margin (a)			3.25	%			3.15	%			3.13	%			3.16	%			3.48	%
Return on average assets			0.75				0.51				0.81				0.64				1.00
Return on average total equity			8.85				5.68				8.88				7.65				11.49
Efficiency ratio			73.57				83.75				76.94				82.15				77.68
Operating efficiency ratio (b)			73.56				79.14				74.74				76.52				70.38
ASSET QUALITY
Nonperforming loans (NPLs)		$	5,302			$	4,948			$	6,171			$	5,449			$	12,246
Other real estate owned			246				246				246				281				807
Repossessed assets			—				47				48				49				3
Total nonperforming assets (NPAs)			5,548				5,241				6,465				5,779				13,056
Classified loans			17,755				19,247				18,306				19,016				30,300
Criticized loans			43,377				49,204				52,859				58,938				61,857
Net loan (recoveries)/charge-offs			198				58				41				(17	)			144
Allowance for loan losses to total loans			0.96	%			0.96	%			0.95	%			0.96	%			0.98	%
Allowance for loan losses to total NPLs			286.34				282.19				209.35				236.92				105.15
Allowance for loan losses to total NPAs			273.65				266.42				199.83				223.40				98.63
Net (recoveries)/charge-offs to average loans			0.05				0.02				0.01				(0.01	)			0.05
NPLs to total loans			0.33				0.34				0.46				0.41				0.93
NPAs to total assets			0.20				0.19				0.24				0.21				0.52
NPAs to total loans and foreclosed assets			0.35				0.36				0.48				0.43				1.00
AVERAGE BALANCES
Total assets			2,777,390				2,676,612				2,679,242				2,589,908				2,272,904
Loans, net			1,509,202				1,384,795				1,333,784				1,306,796				1,218,102
Loans, held for sale			30,238				29,843				28,650				38,543				24,964
Deposits			2,366,710				2,325,756				2,341,357				2,274,910				1,975,418
Total stockholders’ equity			235,557				241,281				243,120				215,783				197,109
(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 September 30,
	2022									2021
(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	$	1,553,882		$	18,183		4.64	%		$	1,243,066		$	16,085		5.25	%
Investment securities, taxable		809,692			4,711		2.31	%			614,404			2,668		1.76	%
Investment securities, tax-exempt 2		124,038			638		2.04	%			77,255			362		1.90	%
Deposits in banks and short term investments		70,455			278		1.56	%			166,064			57		0.14	%
Total interest-earning assets		2,558,067			23,810		3.69	%			2,100,789			19,172		3.70	%
Noninterest-earning assets		219,323									172,115
Total assets	$	2,777,390								$	2,272,904
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings	$	1,424,171		$	772		0.21	%		$	1,169,693		$	319		0.11	%
Other time		370,282			677		0.72	%			320,484			380		0.48	%
Total interest-bearing deposits		1,794,453			1,449		0.32	%			1,490,177			699		0.19	%
Federal funds purchased		541			3		2.20	%			—			—		—	%
Federal Home Loan Bank advances		96,848			555		2.27	%			42,391			171		1.64	%
Other borrowings		65,741			822		4.96	%			37,289			289		3.14	%
Total other interest-bearing liabilities		163,130			1,380		3.36	%			79,680			460		2.34	%
Total interest-bearing liabilities		1,957,583			2,829		0.57	%			1,569,857			1,159		0.30	%
Noninterest-bearing liabilities:
Demand deposits		572,257								$	485,241
Other liabilities		11,993									20,697
Stockholders' equity		235,557									197,109
Total noninterest-bearing liabilities and stockholders' equity		819,807									703,047
Total liabilities and stockholders' equity	$	2,777,390								$	2,272,904
Interest rate spread							3.12	%								3.40	%
Net interest income				$	20,981								$	18,013
Net interest margin							3.25	%								3.48	%
1 The 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 $33,000 and $73,000 for the quarters ended September 30, 2022 and 2021, respectively, are included in income and fees on loans. Accretion income of $122,000 and $104,000 for the quarter ended September 30, 2022 and 2021 are also included in income and fees on loans. 2 Taxable-equivalent adjustments totaling $83,000 and $72,000 for the quarters ended September 30, 2022 and 2021, respectively, are included in tax-exempt interest on investment securities.

Colony Bankcorp, Inc.
Average Balance Sheet and Net Interest Analysis
	Nine months ended September 30,
	2022									2021
(dollars in thousands)	Average Balances			Income/ Expense			Yields/ Rates			Average Balances			Income/ Expense			Yields/ Rates
Assets
Interest-earning assets:
Loans, net of unearned income 3	$	1,448,661		$	50,526		4.66	%		$	1,133,533		$	43,890		5.18	%
Investment securities, taxable		831,438			12,795		2.06	%			468,561			6,011		1.72	%
Investment securities, tax-exempt 4		116,615			1,661		1.90	%			47,839			677		1.89	%
Deposits in banks and short term investments		101,432			437		0.58	%			165,280			155		0.13	%
Total interest-earning assets		2,498,146			65,419		3.50	%			1,815,213			50,733		3.74	%
Noninterest-earning assets		213,556									121,417
Total assets	$	2,711,702								$	1,936,630
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings	$	1,432,892		$	1,340		0.13	%		$	978,181		$	630		0.09	%
Other time		347,383			1,334		0.51	%			278,508			1,291		0.62	%
Total interest-bearing deposits		1,780,275			2,674		0.20	%			1,256,689			1,921		0.20	%
Federal funds purchased		2,820			22		1.05	%			—			—		—	%
Federal Home Loan Bank advances5		65,191			1,746		3.58	%			29,197			401		1.84	%
Paycheck Protection Program Liquidity Facility		—			—		—	%			34,155			93		0.36	%
Other borrowings		47,675			1,441		4.04	%			37,536			896		3.19	%
Total other interest-bearing liabilities		115,686			3,209		3.71	%			100,888			1,390		1.84	%
Total interest-bearing liabilities		1,895,961			5,883		0.41	%			1,357,577			3,311		0.33	%
Noninterest-bearing liabilities:
Demand deposits	$	564,425								$	411,307
Other liabilities		11,357									5,096
Stockholders' equity		239,959									162,650
Total noninterest-bearing liabilities and stockholders' equity		815,741									579,053
Total liabilities and stockholders' equity	$	2,711,702								$	1,936,630
Interest rate spread							3.09	%								3.41	%
Net interest income				$	59,536								$	47,422
Net interest margin							3.19	%								3.49	%
3 The 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 $95,000 and $206,000 for the nine months ended September 30, 2022 and 2021, respectively, are included in income and fees on loans. Accretion income of $550,000 and $375,000 for the nine months ended September 30, 2022 and 2021 are also included in income and fees on loans. 4 Taxable-equivalent adjustments totaling $216,000 and $135,000 for the nine months ended September 30, 2022 and 2021, respectively, are included in tax-exempt interest on investment securities. 5 Federal Home Loan Bank advances interest expense includes $751,000 for the nine months ended September 30, 2022 and is the recognized mark on two advances that were acquired in the SouthCrest acquisition that were called early.

Colony Bankcorp, Inc.
Segment Reporting
		2022										2021
(dollars in thousands)		Third Quarter			Second Quarter				First Quarter			Fourth Quarter			Third Quarter
Banking Division
Net interest income		$	20,508		$	18,819			$	18,824		$	18,316		$	17,181
Provision for loan losses			1,320			1,100				50			50			150
Noninterest income			4,288			5,187				4,300			4,480			4,340
Noninterest expenses			17,537			19,504				17,701			19,280			16,941
Income taxes			1,047			227				900			475			434
Segment income		$	4,892		$	3,175			$	4,473		$	2,991		$	3,996
Total segment assets		$	2,738,082		$	2,664,966			$	2,627,450		$	2,620,501		$	2,499,223
Full time employees			396			396				404			400			417
Mortgage Banking Division
Net interest income		$	17		$	57			$	71		$	114		$	138
Provision for loan losses			—			—				—			—			—
Noninterest income			2,345			2,736				2,912			3,102			3,104
Noninterest expenses			2,289			2,799				2,711			2,869			2,765
Income taxes			10			(7	)			101			334			(290	)
Segment income		$	63		$	1			$	171		$	13		$	767
Total segment assets		$	16,905		$	20,183			$	19,417		$	25,149		$	21,184
Full time employees			61			59				62			55			53
Small Business Specialty Lending Division
Net interest income		$	340		$	291			$	293		$	592		$	549
Provision for loan losses			—			—				—			—			—
Noninterest income			1,546			2,135				1,940			3,233			1,994
Noninterest expenses			1,541			2,173				1,393			2,363			1,505
Income taxes			48			14				160			307			218
Segment income		$	297		$	239			$	680		$	1,155		$	820
Total segment assets		$	50,925		$	43,553			$	39,921		$	46,065		$	23,291
Full time employees			29			28				28			26			24
Total Consolidated
Net interest income		$	20,865		$	19,167			$	19,188		$	19,022		$	17,868
Provision for loan losses			1,320			1,100				50			50			150
Noninterest income			8,179			10,058				9,152			10,815			9,438
Noninterest expenses			21,367			24,476				21,805			24,512			21,211
Income taxes			1,105			234				1,161			1,116			362
Segment income		$	5,252		$	3,415			$	5,324		$	4,159		$	5,583
Total segment assets		$	2,805,912		$	2,728,702			$	2,686,788		$	2,691,715		$	2,543,698
Full time employees			486			483				494			481			494

Colony Bankcorp, Inc.
Consolidated Balance Sheets
		September 30, 2022				December 31, 2021
(dollars in thousands)		(unaudited)				(audited)
ASSETS
Cash and due from banks		$	18,533			$	18,975
Interest-bearing deposits in banks and federal funds sold			66,507				178,257
Cash and cash equivalents			85,040				197,232
Investment securities available for sale, at fair value			439,716				938,164
Investment securities held to maturity, at amortized cost			468,306				—
Other investments, at cost			12,850				14,012
Loans held for sale			23,945				38,150
Loans, net of unearned income			1,586,613				1,337,977
Allowance for loan losses			(15,182	)			(12,910	)
Loans, net			1,571,431				1,325,067
Premises and equipment			41,249				43,033
Other real estate			246				281
Goodwill			48,923				52,906
Other intangible assets			6,065				7,389
Bank owned life insurance			55,157				55,159
Deferred income taxes, net			30,614				3,644
Other assets			22,370				16,678
Total assets		$	2,805,912			$	2,691,715
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Deposits:
Noninterest-bearing		$	558,347			$	552,576
Interest-bearing			1,851,315				1,822,032
Total deposits			2,409,662				2,374,608
Federal Home Loan Bank advances			95,000				51,656
Other borrowed money			63,364				36,792
Accrued expenses and other liabilities			11,819				10,952
Total liabilities		$	2,579,845			$	2,474,008
Stockholders’ equity
Common stock, $1 par value; 20,000,000 shares authorized, 17,641,123 and 13,673,898 issued and outstanding, respectively		$	17,641			$	13,674
Paid in capital			167,608				111,021
Retained earnings			107,918				99,189
Accumulated other comprehensive loss, net of tax			(67,100	)			(6,177	)
Total stockholders’ equity			226,067				217,707
Total liabilities and stockholders’ equity		$	2,805,912			$	2,691,715

Colony Bankcorp, Inc.
Consolidated Statements of Income (unaudited)
		Three months ended September 30,							Nine months ended September 30,
		2022				2021			2022				2021
(dollars in thousands, except per share data)
Interest income:
Loans, including fees		$	18,150				16,013		$	50,431				43,684
Investment securities			5,266				2,954			14,240				6,546
Deposits in banks and short term investments			278				58			437				154
Total interest income			23,694				19,025			65,108				50,384
Interest expense:
Deposits			1,449				698			2,674				1,921
Federal funds purchased			3				—			22				—
Federal Home Loan Bank advances			555				170			1,746				401
Paycheck Protection Program Liquidity Facility			—				—			—				93
Other borrowings			822				289			1,441				802
Total interest expense			2,829				1,157			5,883				3,217
Net interest income			20,865				17,868			59,225				47,167
Provision for loan losses			1,320				150			2,470				650
Net interest income after provision for loan losses			19,545				17,718			56,755				46,517
Noninterest income:
Service charges on deposits			2,104				1,792			5,823				4,278
Mortgage fee income			1,708				3,107			7,356				10,107
Gain on sale of SBA loans			1,215				1,813			4,805				4,548
(Loss)/Gain on sale of securities			(96	)			—			(72	)			137
Interchange fees			2,179				1,745			6,338				4,941
BOLI income			312				280			977				710
Other			757				701			2,157				754
Total noninterest income			8,179				9,438			27,384				25,475
Noninterest expense:
Salaries and employee benefits			12,154				11,826			40,498				31,907
Occupancy and equipment			1,645				1,599			4,872				4,169
Acquisition related			2				1,994			142				3,031
Information technology expenses			2,491				2,045			7,394				5,493
Professional fees			881				804			2,773				1,975
Advertising and public relations			876				674			2,406				1,817
Communications			471				310			1,325				837
Other			2,847				1,959			8,238				4,884
Total noninterest expense			21,367				21,211			67,648				54,113
Income before income taxes			6,357				5,945			16,491				17,879
Income taxes			1,105				362			2,500				3,379
Net income		$	5,252			$	5,583		$	13,991			$	14,500
Earnings per common share:
Basic		$	0.30			$	0.45		$	0.82			$	1.39
Diluted			0.30				0.45			0.82				1.39
Dividends declared per share			0.1075				0.1025			0.3225				0.3075
Weighted average common shares outstanding:
Basic			17,645,119				12,344,926			17,042,838				10,447,496
Diluted			17,645,119				12,344,926			17,042,838				10,447,496

Colony Bankcorp, Inc.
Quarterly Comparison
		2022												2021
(dollars in thousands, except per share data)		Third Quarter				Second Quarter				First Quarter				Fourth Quarter				Third Quarter
Assets		$	2,805,912			$	2,728,702			$	2,686,788			$	2,691,715			$	2,512,581
Loans, net			1,571,431				1,438,842				1,341,113				1,325,067				1,296,983
Deposits			2,409,662				2,331,511				2,350,786				2,374,608				2,195,122
Total equity			226,067				234,595				250,277				217,707				217,130
Net income			5,252				3,415				5,324				4,160				5,583
Earnings per basic share		$	0.30			$	0.19			$	0.34			$	0.30			$	0.45
Key Performance Ratios:
Return on average assets			0.75	%			0.51	%			0.81	%			0.64	%			1.00	%
Return on average total equity			8.85	%			5.68	%			8.88	%			7.65	%			11.49	%
Total equity to total assets			8.06	%			8.60	%			9.32	%			8.09	%			8.64	%
Tangible equity to tangible assets (a)			6.22	%			6.52	%			7.25	%			5.93	%			6.37	%
Net interest margin			3.25	%			3.15	%			3.13	%			3.16	%			3.48	%
(a) Non-GAAP measure - see “Explanation of Certain Unaudited Non-GAAP Financial Measures” for more information and reconciliation to GAAP.

Colony Bankcorp, Inc.
Quarterly Loan Comparison
		2022									2021
(dollars in thousands)		Third Quarter			Second Quarter			First Quarter			Fourth Quarter			Third Quarter
Core		$	1,372,159		$	1,217,498		$	1,093,126		$	990,063		$	931,793
Paycheck Protection Program (“PPP”)			98			128			387			8,486			16,999
Purchased			214,356			235,179			260,519			339,428			361,068
Total		$	1,586,613		$	1,452,805		$	1,354,032		$	1,337,977		$	1,309,860

Colony Bankcorp, Inc.
Quarterly Loans by Location Comparison
		2022													2021
(dollars in thousands)		Third Quarter					Second Quarter				First Quarter				Fourth Quarter				Third Quarter
Atlanta		$	342,944				$	287,460			$	246,629			$	281,040			$	278,473
Augusta			47,532					36,545				38,462				36,268				28,064
Birmingham			7,291					2,255				—				—				—
Middle Georgia			168,725					146,159				117,336				117,788				100,804
Northwest Georgia			45,482					38,520				38,430				27,167				24,334
Coastal Georgia			266,626					259,248				237,621				235,799				233,648
South Central Georgia			354,746					348,273				345,421				336,849				352,057
Southwest Georgia			125,309					127,783				118,263				105,937				99,385
West Georgia			191,371					181,791				168,071				161,678				160,663
Small Business Specialty Lending			35,169					23,411				39,934				23,101				8,850
Paycheck Protection Program			98					128				387				8,486				16,999
Purchase Accounting			(492	)				(614	)			(697	)			(948	)			(1,025	)
Other			1,812					1,846				4,175				4,812				7,608
Total		$	1,586,613				$	1,452,805			$	1,354,032			$	1,337,977			$	1,309,860

Colony Bankcorp, Inc.
Quarterly PPP Fees Comparison
		2022									2021
(dollars in thousands)		Third Quarter			Second Quarter			First Quarter			Fourth Quarter			Third Quarter
PPP loan fee income		$	—		$	6		$	505		$	502		$	1,556
Unearned income on PPP loans			6			6			12			517			1,019

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20221020006077/en/

Andy Borrmann

EVP & Chief Financial Officer

678.734.3505

Source: Colony Bankcorp, Inc.

FAQ

What are the financial results for Colony Bankcorp (CBAN) for Q3 2022?

Colony Bankcorp reported a net income of $5.3 million, or $0.30 per diluted share, for Q3 2022.

When is the dividend for Colony Bankcorp (CBAN) being paid?

The quarterly cash dividend of $0.1075 per share will be paid on November 18, 2022.

What is the amount of the stock buyback program authorized by Colony Bankcorp (CBAN)?

A $12 million stock buyback program has been authorized.

How much did total loans increase for Colony Bankcorp (CBAN) in Q3 2022?

Total loans increased by $133.81 million, or 9.21%, to $1.59 billion.

What was the trend in noninterest income for Colony Bankcorp (CBAN) in Q3 2022?

Noninterest income decreased by $1.3 million, or 13.3%, compared to Q3 2021.