EX-99.1 2 a1q2022cbaner.htm EX-99.1 Document

cbanfinalbankcorplogo1a.jpg

For additional information, contact:
Andy Borrmann
EVP & Chief Financial Officer
678.734.3505

COLONY BANKCORP REPORTS FIRST QUARTER 2022 RESULTS AND NEW COST INITIATIVE
DECLARES QUARTERLY CASH DIVIDEND OF $0.1075 PER SHARE

FITZGERALD, GA. (April 21, 2022) – Colony Bankcorp, Inc. (Nasdaq: CBAN) (“Colony” or the “Company”) today reported financial results for the first quarter of 2022. Financial highlights are shown below.

Financial Highlights:

Net income increased to $5.3 million, or $0.34 per diluted share, for the first quarter of 2022, compared to net income for the fourth quarter of 2021 of $4.2 million, or $0.30 per diluted share, and $4.9 million, or $0.52 per diluted share, for the first quarter of 2021.
Operating net income of $5.8 million, or $0.37 per diluted share, for the first quarter of 2022 as compared to $5.5 million, or $0.40 per diluted share, for the the fourth quarter of 2021, and $5.0 million, or $0.53 per diluted share, for the first quarter of 2021 (see Reconciliation of Non-GAAP Measures).
$50,000 in provision for loan losses was recorded in first quarter of 2022.
Total loans, excluding loans held for sale and loans that originated under the Paycheck Protection Program (the “PPP”), totaled $1.4 billion at March 31, 2022, an increase of $24.2 million, or 1.8% from the prior quarter.
The Company announced a cost efficiency initiative that is expected to save $3.0 million per year starting in late third quarter 2022.
Mortgage production was $97.2 million, with $23.9 million in refinances, and $70.0 million in purchases in the first quarter of 2022.
Small Business Specialty Lending (“SBSL”) closed $5.8 million in Small Business Administration (“SBA”) loans and sold $13.5 million in SBA loans in the first quarter of 2022.
In February of 2022, the Company issued and sold approximately 3.85 million shares of its common stock in an underwritten public offering, with aggregate proceeds totaling approximately $63.5 million and net proceeds totaling approximately $59.3 million.

The Company also announced that on April 21, 2022, the Board of Directors declared a quarterly cash dividend of $0.1075 per share, to be paid on its common stock on May 20, 2022, to shareholders of record as of the close of business on May 6, 2022. The Company had 17,586,333 shares of its common stock outstanding as of April 20, 2022.

Commenting on the announcement, Heath Fountain, President and Chief Executive Officer, said, “We are happy to kick off 2022 with a successful first quarter, and we are also excited to partner with the new investors and existing shareholders that participated in our capital raise. The resulting increase in common equity continues to strengthen our ability to take advantage of the myriad of opportunities available to Colony.

“I am proud of the way our team handled the truly unprecedented changes in interest rates during the quarter. For Colony, the impacts of the volatility were primarily experienced in unrealized losses in securities driving a lower tangible book value per share and in lower mortgage revenues. Even during this volatility, our lending team was able to grow loan balances (excluding PPP forgiveness) at an over 7% annualized rate during the quarter. We remain comfortable with our expectations of 8-12% loan growth for 2022.

“Today, we are also announcing a new efficiency initiative. Our plan is to reduce our banking division workforce by 24 team members, or 6% of total workforce, which includes closing two branches (Soperton and Luthersville) subject to customary regulatory approvals. This effort will save approximately $3.0 million per year when completed (which is currently expected to be late in the third quarter of 2022), and we are projecting $2.0 million of
1


expenses related to this initiative to be recognized in second quarter of 2022. We are targeting a bank level efficiency ratio of 60% over the next three years, and this will push us further down that road.

“We still 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.

“We recently announced that our CFO, Tracie Youngblood is leaving the Company. I would like to personally thank Ms. Youngblood for her contributions to our success during her tenure. We could not have made the progress we have without her efforts. Further, I look forward to the contributions our new CFO, Andy Borrmann will make in his new role. During his brief tenure with us, he has demonstrated an ability to add significant value to the execution of our strategy. His significant experience and results focused mindset will benefit our team and our shareholders.”

Balance Sheet

Total assets were $2.7 billion at March 31, 2022, a slight decrease from December 31, 2021.
Total loans, including loans held for sale, were at $1.38 billion at March 31, 2022, a slight increase of $2.1 million for the quarter from quarter ended December 31, 2021.
Total deposits were $2.4 billion at March 31, 2022 and December 31, 2021.
Total borrowings at March 31, 2022 totaled $75.9 million, a decrease of $12.5 million or, 14.1%, compared to December 31, 2021.

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 9.47%, 14.65%, 15.40%, and 13.29%, respectively, at March 31, 2022.

First Quarter Results of Operations

Net interest income, on a tax-equivalent basis, for the first quarter of 2022 totaled $19.3 million, compared to $14.4 million for the first quarter 2021. The increase during the quarter is primarily attributable to interest income related to loans acquired in the acquisition of SouthCrest Financial Group, Inc. (“SouthCrest”) in August of 2021.
Net interest margin decreased 37 basis points from first quarter 2021, but only decreased three basis points from fourth quarter 2021.
Noninterest income totaled $9.2 million for the first quarter ended March 31, 2022, an increase of $576,000, or 6.7%, compared to the same period in 2021. The increase was primarily attributable to SBSL loan sales, SouthCrest and insurance company acquisitions, growth in interchange fee income and service charges on deposits offset by decrease in mortgage fee income.
Noninterest expense totaled $21.8 million for the first quarter ended March 31, 2022, compared to $15.8 million for the same period in 2021. The increase in noninterest expense primarily resulted from a $3.3 million increase in salaries and benefits expense, $1.1 million in information technology expenses and professional fees, as well as $448,000 increase in acquisition related expenses primarily due to the amortization of intangibles related to prior acquisitions.

Asset Quality

Nonperforming assets totaled $6.5 million and $5.8 million at March 31, 2022 and December 31, 2021, respectively, an increase of $686,000.
OREO and repossessed assets totaled $294,000 at March 31, 2022, a decrease of $36,000, or 11% compared to the previous quarter.
Net loans charged-off were $41,000, or 0.01% of average loans for the first quarter of 2022, compared to net recoveries of $17,000 or (0.01)% for the fourth quarter of 2021.
The loan loss reserve was $12.9 million, or 0.95% of total loans, at March 31, 2022, compared to $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.

2



Earnings call information

The Company will host a teleconference at 9:00 a.m. EDT on Friday, April 22, 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 583813. A replay of the call will be available until Friday, April 29, 2022. To listen to the replay, dial 1-866-813-9403 and enter the access code 904958.

About Colony Bankcorp

Colony Bankcorp, Inc. is the bank holding company for Colony Bank. Founded in 1975 and headquartered in Fitzgerald, Georgia, Colony operates 41 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; 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; 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
3


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, 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, total equity to total assets, and efficiency ratio, 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.

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, and operating efficiency ratio and the reconciliation of these measures to net income, diluted earnings per share, book value per common share, total equity to total assets, and efficiency ratio, are set forth in the table below.
4


Colony Bankcorp, Inc.
Reconciliation of Non-GAAP Measures

20222021
(dollars in thousands, except per share data)
First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
Operating net income reconciliation
Net income (GAAP)$5,324 $4,160 $5,583 $3,997 $4,919 
Acquisition-related expenses624 1,592 1,994 865 176 
Writedown of bank premises— 90 — — — 
Income tax expense (benefit)(119)(353)(518)(225)(46)
Operating net income $5,830 $5,489 $7,059 $4,637 $5,049 
Weighted average diluted shares15,877,695 13,673,998 12,344,926 9,498,783 9,498,783 
Adjusted earnings per diluted share$0.37 $0.40 $0.57 $0.49 $0.53 
Tangible book value per common share reconciliation
Book value per common share (GAAP)$14.23 $15.92 $15.88 $15.46 $15.11 
Effect of goodwill and other intangibles(3.40)(4.51)(4.46)(1.89)(1.97)
Tangible book value per common share
$10.83 $11.41 $11.42 $13.57 $13.14 
Tangible equity to tangible assets reconciliation
Equity to assets (GAAP)9.32 %8.09 %8.64 %8.37 %7.98 %
Effect of goodwill and other intangibles(2.07)%(2.15)%(2.27)%(0.99)%(0.97)%
Tangible equity to tangible assets
7.25 %5.93 %6.37 %7.38 %7.01 %
Operating efficiency ratio calculation
Efficiency ratio (GAAP)76.94 %82.15 %77.68 %76.53 %69.04 %
Acquisition-related expenses(2.20)(5.33)(7.30)(3.79)(0.77)
Writedown of bank premises— (0.30)— — — 
Operating efficiency ratio 74.74 %76.52 %70.38 %72.74 %68.27 %
5



Colony Bankcorp, Inc.
Selected Financial Information

20222021
(dollars in thousands, except per share data)First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
EARNINGS SUMMARY
Net interest income$19,188 $19,022 $17,868 $15,069 $14,283 
Provision for loan losses50 50 150 — 500 
Non-interest income9,152 10,815 9,438 7,751 8,576 
Non-interest expense21,805 24,512 21,211 17,465 15,782 
Income taxes1,161 1,116 362 1,358 1,658 
Net income5,324 4,159 5,583 3,997 4,919 
PERFORMANCE MEASURES
Per common share:
Common shares outstanding17,586,333 13,673,898 13,674,198 9,498,783 9,498,783 
Weighted average basic shares15,877,695 13,673,998 12,344,926 9,498,783 9,498,783 
Weighted average diluted shares15,877,695 13,673,998 12,344,926 9,498,783 9,498,783 
Earnings per basic share$0.34 $0.30 $0.45 $0.42 $0.52 
Earnings per diluted share0.34 0.30 0.45 0.42 0.52 
Adjusted earnings per diluted share(b)
0.37 0.40 0.57 0.49 0.53 
Cash dividends declared per share0.1075 0.1025 0.1025 0.1025 0.1025 
Common book value per share14.23 15.92 15.88 15.46 15.11 
Tangible book value per common share(b)
10.83 11.41 11.42 13.50 13.14 
Performance ratios:
Net interest margin (a)
3.13 %3.16 %3.48 %3.68 %3.50 %
Return on average assets0.81 0.64 1.00 0.91 1.12 
Return on average total equity8.88 7.65 11.49 11.14 13.71 
Efficiency ratio
76.94 82.15 77.68 76.53 69.04 
Operating efficiency ratio (b)
74.74 76.52 70.38 72.74 68.27 
6


Colony Bankcorp, Inc.
Selected Financial Information

20222021
(dollars in thousands, except per share data)First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
ASSET QUALITY
Nonperforming loans (NPLs)$6,171 $5,449 $12,246 $9,205 $10,676 
Other real estate owned246 281 807 270 518 
Repossessed assets48 49 29 29 
Total nonperforming assets (NPAs)6,465 5,779 13,056 9,504 11,223 
Classified loans 18,306 19,016 30,300 30,852 35,182 
Criticized loans52,859 58,938 61,857 64,818 80,288 
Net loan (recoveries)/charge-offs 41 (17)144 (178)(66)
Allowance for loan losses to total loans0.95 %0.96 %0.98 %1.26 %1.19 %
Allowance for loan losses to total NPLs209.35 236.92 105.15 140.15 118.89 
Allowance for loan losses to total NPAs199.83 223.40 98.63 135.73 113.10 
Net (recoveries)/charge-offs to average loans0.01 (0.01)0.05 (0.09)(0.02)
NPLs to total loans0.46 0.41 0.93 0.90 1.00 
NPAs to total assets0.24 0.21 0.52 0.54 0.62 
NPAs to total loans and other real estate owned0.48 0.43 1.00 0.93 1.06 
AVERAGE BALANCES
Total assets 2,679,242 2,589,908 2,272,904 1,777,559 1,774,123 
Loans, net1,333,784 1,306,796 1,218,102 1,052,645 1,051,179 
Loans, held for sale28,650 38,543 24,964 24,139 27,828 
Deposits2,341,357 2,274,910 1,975,418 1,547,139 1,475,944 
Total stockholders’ equity243,120 215,783 197,109 144,761 145,515 
(a) Computed using fully taxable-equivalent net income.
(b) Non-GAAP measure - see “Explanation of Certain Unaudited Non-GAAP Financial Measures” for more information and reconciliation to GAAP
7



Colony Bankcorp, Inc.
Average Balance Sheet and Net Interest Analysis
Three Months Ended March 31,
20222021
(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$1,362,434 $16,060 4.78 %$1,079,007 $13,638 5.13 %
Investment securities, taxable866,445 3,753 1.76 %371,265 1,628 1.78 %
Investment securities, tax-exempt 2111,007 516 1.89 %32,616 155 1.93 %
Deposits in banks and short term investments161,653 56 0.14 %183,376 53 0.12 %
Total interest-earning assets2,501,539 20,385 3.30 %1,666,264 15,474 3.77 %
Noninterest-earning assets177,703 107,859 
Total assets$2,679,242 $1,774,123 
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings$1,445,408 $261 0.07 %$859,462 $165 0.08 %
Other time343,215 338 0.40 %260,438 488 0.76 %
Total interest-bearing deposits1,788,623 599 0.14 %1,119,900 653 0.24 %
Federal Home Loan Bank advances51,678 249 1.95 %22,500 113 2.05 %
Paycheck Protection Program Liquidity Facility— — — %60,602 68 0.46 %
Other borrowings32,181 201 2.53 %61,654 257 1.68 %
Total other interest-bearing liabilities83,859 450 2.18 %144,756 438 1.23 %
Total interest-bearing liabilities1,872,482 1,049 0.23 %1,264,656 1,091 0.35 %
Noninterest-bearing liabilities:
Demand deposits$552,734 $356,044 
Other liabilities10,906 7,908 
Stockholders' equity243,120 145,515 
Total noninterest-bearing liabilities and stockholders' equity806,760 509,467 
Total liabilities and stockholders' equity$2,679,242 $1,774,123 
Interest rate spread3.08 %3.42 %
Net interest income$19,336 $14,383 
Net interest margin3.13 %3.50 %

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 $50,000 and $66,000 for the quarters ended March 31, 2022 and 2021, respectively, are included in income and fees on loans. Accretion income of $269,000 and $209,000 for the quarter ended March 31, 2022 and 2021 are also included in income and fees on loans.
2Taxable-equivalent adjustments totaling $98,000 and $33,000 for the quarters ended March 31, 2022 and 2021, respectively, are included in tax-exempt interest on investment securities.
8


Colony Bankcorp, Inc.
Segment Reporting

20222021
(dollars in thousands)
First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
Banking Division
Net interest income$18,824 $18,316 $17,181 $14,864 $13,985 
Provision for loan losses50 50 150 — 500 
Noninterest income4,300 4,480 4,340 3,354 3,005 
Noninterest expenses17,701 19,280 16,941 13,366 11,960 
Income taxes900 475 434 1,241 1,160 
Segment income$4,473 $2,991 $3,996 $3,611 $3,370 

Total segment assets
$2,627,450 $2,620,501 $2,499,223 $1,710,345 $1,755,667 
Full time employees
404 400 417 294 291 
Mortgage Banking Division
Net interest income$71 $114 $138 $123 $168 
Provision for loan losses— — — — — 
Noninterest income2,912 3,102 3,104 2,997 3,986 
Noninterest expenses2,711 2,869 2,765 2,887 2,793 
Income taxes101 334 (290)60 354 
Segment income$171 $13 $767 $173 $1,007 

Total segment assets
$19,417 $25,149 $21,184 $25,149 $27,478 
Full time employees62 55 53 53 51 
Small Business Specialty Lending Division
Net interest income$293 $592 $549 $82 $130 
Provision for loan losses— — — — — 
Noninterest income1,940 3,233 1,994 1,400 1,585 
Noninterest expenses1,393 2,363 1,505 1,212 1,029 
Income taxes160 307 218 57 144 
Segment income$680 $1,155 $820 $213 $542 
Total segment assets
$39,921 $46,065 $23,291 $20,024 $15,901 
Full time employees28 26 24 24 23 
Total Consolidated
Net interest income$19,188 $19,022 $17,868 $15,069 $14,283 
Provision for loan losses50 50 150 — 500 
Noninterest income9,152 10,815 9,438 7,751 8,576 
Noninterest expenses21,805 24,512 21,211 17,465 15,782 
Income taxes1,161 1,116 362 1,358 1,658 
Segment income$5,324 $4,159 $5,583 $3,997 $4,919 
Total segment assets
$2,686,788 $2,691,715 $2,543,698 $1,755,518 $1,799,046 
Full time employees494 481 494 371 365 
9


Colony Bankcorp, Inc.
Consolidated Balance Sheets

March 31, 2022December 31, 2021
(dollars in thousands)
(unaudited)(audited)
ASSETS


Cash and due from banks$23,594 $18,975 
Interest-bearing deposits in banks and federal funds sold132,823 178,257 
Cash and cash equivalents156,417197,232
Investment securities available for sale, at fair value653,292 938,164 
Investment securities held to maturity, at amortized cost307,009 — 
Other investments, at cost13,827 14,012 
Loans held for sale24,228 38,150 
Loans, net of unearned income1,354,032 1,337,977 
Allowance for loan losses(12,919)(12,910)
Loans, net 1,341,113 1,325,067 
Premises and equipment43,010 43,033 
Other real estate246 281 
Goodwill52,902 52,906 
Other intangible assets6,924 7,389 
Bank owned life insurance55,488 55,159 
Deferred income taxes, net14,546 3,644 
Other assets17,786 16,678 
Total assets$2,686,788 $2,691,715 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Deposits:
Noninterest-bearing$557,985 $552,576 
Interest-bearing1,792,801 1,822,032 
Total deposits
2,350,786 2,374,608 
Federal Home Loan Bank advances51,712 51,656 
Other borrowed money24,229 36,792 
Accrued expenses and other liabilities9,784 10,952 
Total liabilities$2,436,511 $2,474,008 
Stockholders’ equity
Common stock, $1 par value; 20,000,000 shares authorized, 17,586,333 and 13,673,898 issued and outstanding, respectively$17,586 $13,674 
Paid in capital166,859 111,021 
Retained earnings103,036 99,189 
Accumulated other comprehensive loss, net of tax(37,204)(6,177)
Total stockholders’ equity 250,277 217,707 
Total liabilities and stockholders’ equity$2,686,788 $2,691,715 
10


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

Three months ended March 31,
20222021
(dollars in thousands, except per share data)
Interest income:


Loans, including fees$16,010 13,573 
Investment securities4,171 1,750 
Deposits in banks and short term investments56 53 
Total interest income20,237 15,376 
Interest expense:
Deposits599 654 
Federal Home Loan Bank advances249 114 
Paycheck Protection Program Liquidity Facility— 68 
Other borrowings201 257 
Total interest expense1,049 1,093 
Net interest income
19,188 14,283 
Provision for loan losses50 500 
Net interest income after provision for loan losses19,138 13,783 
Noninterest income:
Service charges on deposits1,825 1,222 
Mortgage fee income2,912 3,995 
Gain on sale of SBA loans1,726 1,471 
(Loss)/Gain on sale of securities24 (4)
Interchange fees2,000 1,530 
BOLI Income312 208 
Other353 154 
Total noninterest income
9,152 8,576 
Noninterest expense:
Salaries and employee benefits13,272 9,955 
Occupancy and equipment1,619 1,326 
Acquisition related624 176 
Information technology expenses2,354 1,592 
Professional fees869 486 
Advertising and public relations766 580 
Communications437 218 
Other1,864 1,449 
Total noninterest expense
21,805 15,782 
Income before income taxes6,485 6,577 
Income taxes1,161 1,658 
Net income$5,324 $4,919 
Earnings per common share:
Basic$0.34 $0.52 
Diluted0.34 0.52 
Dividends declared per share0.1075 0.1000 
Weighted average common shares outstanding:
Basic15,877,695 9,498,783 
Diluted15,877,695 9,498,783 
11



Colony Bankcorp, Inc.
Quarterly Comparison
20222021
(dollars in thousands, except per share data)
First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
Assets$2,686,788 $2,691,715 $2,512,581 $1,755,518 $1,799,047 
Loans, net1,341,113 1,325,067 1,296,983 1,009,747 1,050,082 
Deposits2,350,786 2,374,608 2,195,122 1,542,214 1,525,884 
Total equity250,277 217,707 217,130 146,894 143,487 
Net income5,324 4,160 5,583 3,997 4,919 
Earnings per basic share$0.34 $0.30 $0.45 $0.42 $0.52 


Key Performance Ratios:


Return on average assets0.81 %0.64 %1.00 %0.91 %1.12 %
Return on average total equity8.88 %7.65 %11.49 %11.14 %13.71 %
Total equity to total assets9.32 %8.09 %8.64 %8.37 %7.98 %
Tangible equity to tangible assets (a)
7.25 %5.93 %6.37 %7.38 %7.01 %
Net interest margin3.13 %3.16 %3.48 %3.68 %3.50 %
(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
20222021
(dollars in thousands)First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
Core$1,093,126 $990,063 $931,793 $905,850 $888,800 
PPP387 8,486 16,999 58,769 102,633 
Purchased260,519 339,428 361,068 57,999 71,342 
Total$1,354,032 $1,337,977 $1,309,860 $1,022,618 $1,062,775 


12


Colony Bankcorp, Inc.
Quarterly Loans by Location Comparison
20222021
(dollars in thousands)First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
Atlanta$246,629 $281,040 $278,473 $436 $492 
Augusta38,462 36,268 28,064 30,521 23,982 
Middle Georgia117,336 117,788 100,804 73,458 73,543 
Northwest Georgia38,430 27,167 24,334 2,703 1,698 
Coastal Georgia237,621 235,799 233,648 236,985 235,094 
South Central Georgia345,421 336,849 352,057 361,821 371,227 
Southwest Georgia118,263 105,937 99,385 95,870 97,575 
West Georgia168,071 161,678 160,663 148,271 148,457 
Small Business Specialty Lending39,934 23,101 8,850 14,923 7,906 
Paycheck Protection Program387 8,486 16,999 55,425 102,633 
Purchase Accounting(697)(948)(1,025)(565)(668)
Other4,175 4,812 7,608 2,770 836 
Total$1,354,032 $1,337,977 $1,309,860 $1,022,618 $1,062,775 


Colony Bankcorp, Inc.
Quarterly PPP Fees Comparison
20222021
(dollars in thousands)First QuarterFourth QuarterThird QuarterSecond QuarterFirst Quarter
PPP loan fee income$505 $502 $1,556 $1,581 $1,212 
Unearned income on PPP loans12 517 1,019 2,573 3,077 
13