425 1 eqbk-425.htm 425 eqbk-425.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  July 19, 2021

 

EQUITY BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

Kansas

001-37624

72-1532188

(State or other jurisdiction of

incorporation or organization)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

 

 

 

7701 East Kellogg Drive, Suite 300

Wichita, KS

 

 

67207

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: 316.612.6000

 

Former name or former address, if changed since last report: Not Applicable

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Class A, Common Stock, par value $0.01 per share

Trading Symbol

EQBK

Name of each exchange on which registered

The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


 


 

 

 

Item 2.02Results of Operations and Financial Condition.

 

On July 19, 2021, Equity Bancshares, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June 30, 2021.  A copy of the press release is furnished as Exhibit 99.1 and is incorporated by reference herein.

 

The information in this Item 2.02, including Exhibit 99.1, is being furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, unless specifically identified therein as being incorporated therein by reference.

 

Item 7.01Regulation FD Disclosure.

 

Branch Purchase and Assumption

 

On July 19, 2021, Equity Bancshares, Inc. (the ”Company”) announced that Equity Bank (“Equity Bank”), a wholly owned subsidiary of the Company, signed a definitive branch purchase and assumption agreement to acquire the assets and assume the deposits of three bank locations from Security Bank of Kansas City (“Security”), a subsidiary of Valley View Financial Co. (“Valley”) of Overland Park, Kansas.   The Company anticipates closing the transaction in the fourth quarter of 2021.

 

Quarterly Investor Call

 

The Company intends to hold an investor call and webcast to discuss its financial results for the second quarter ended June 30, 2021 on Tuesday, July 20, 2021, at 9:00 a.m. Central Time.  The Company’s presentation to analysts and investors contains additional information about the Company’s financial results for the second quarter ended June 30, 2021 and is furnished as Exhibit 99.2 and is incorporated by reference herein.

 

The information in this Item 7.01, including Exhibit 99.2, is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, unless specifically identified therein as being incorporated therein by reference.

 

Item 8.01Other Events.

 

The only information contained in this Form 8-K being filed for the purposes of Rule 425 of the Securities Act is the information relating solely to the previously announced proposed merger between the Company and American State Bancshares, Inc. contained in the press release furnished herewith as Exhibit 99.1.

 

Item 9.01Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.

 

Description

99.1

 

Earnings Press Release, dated July 19, 2021

99.2

 

Equity Bancshares, Inc. Investor Presentation

104

 

Cover Page Interactive Data File

 

 


 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Equity Bancshares, Inc.

 

 

Date:  July 19, 2021

By: /s/ Eric R. Newell

 

Eric R. Newell

 

Executive Vice President and Chief Financial Officer


 


 

Exhibit 99.1

Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

Equity Bancshares, Inc. Second Quarter Results Include Strong Organic Loan Growth, Company to Acquire St. Joseph Bank Locations, Expanding Missouri Network

 

Annualized organic non-PPP loan growth contributes to $1.03 per diluted share,

Company will acquire three Security Bank of KC branch locations in St. Joseph, Missouri

 

 

WICHITA, Kansas, July 19, 2021 (GLOBE NEWSWIRE) – Equity Bancshares, Inc. (NASDAQ: EQBK), (“Equity”, “the Company”, “we”, “us”, “our”), the Wichita-based holding company of Equity Bank, reported net income of $15.2 million and $1.03 per diluted share for the second quarter ended June 30, 2021.

 

“Our Equity Bank team had an excellent quarter serving our customers, expanding our delivery channels and adding shareholder value.  Exclusive of the Paycheck Protection Program, we organically grew gross loans by $81.8 million, an annualized rate of 14.75%, through the focused efforts of our sales and operational teams,” said Brad S. Elliott, Chairman and CEO of Equity.  “A key component of our results is growth in our core deposit customer base, with new banking products contributing to a $1.1 million increase in service fee revenue, as well as the continued addition of trust and wealth management customer relationships.”

 

Equity customers successfully had $99.7 million of Paycheck Protection Program (“PPP”) loans forgiven during the quarter, resulting in the recognition of fee income totaling $5.7 million in the three-month period ended June 30, 2021.  At June 30, 2021, the total unrecognized fee income associated with PPP loans was $10.7 million.  Through two rounds of PPP, Equity originated more than $610.0 million in PPP loans.

 

Further driving results this quarter was customer and relationship growth within Equity Trust and Wealth Management and Equity’s consumer deposit base, expansion of non-interest income with Equity’s debit card platform and increased transaction activity within our deposit customer base.

 

The Company has announced its expansion into St. Joseph, Missouri, with a definitive branch purchase and assumption agreement to acquire the assets and assume the deposits of three bank locations from Security Bank of Kansas City (“Security”), a subsidiary of Valley View Financial Co. (“Valley”) of Overland Park, Kansas.  Equity anticipates closing the transaction in the fourth quarter of 2021.

 

“We are pleased with the opportunity to offer Equity Bank products and services to customers in Northwest Missouri, and St. Joseph is a great fit within our network,” said Mr. Elliott.  “We have been able to grow loans, fee income and our core deposit base effectively in Western Missouri with a focus on local community banking and we believe this approach will serve customers well in our new St. Joseph region.”

 

“Our recent merger announcement with American State Bancshares, Inc. is a great cultural fit for us as well as an expansion of our Kansas market, and our teams have worked diligently alongside one another.  We remain on target for a closing and conversion of data systems in early October,” said Mr. Elliott.  “I thank everyone on both the Equity and American State Bancshares, Inc. teams for their collaboration and hard work to make sure we continue to deliver excellent customer service while increasing shareholder value.”

 

Notable Items:

 

 

Quarter over quarter, service fee revenue, including deposit services, mortgage banking, trust and wealth and insurance services increased to $6.4 million from $5.3 million, or 20.77%.

 

The Company authorized a second stock repurchase program in the third quarter of 2020 totaling 800,000 shares.  During the quarter ended June 30, 2021, the Company repurchased 73,070 shares at a weighted average cost of $28.94 per share, totaling $2.1 million.  At the end of the quarter, capacity of 180,687 shares remained under the current repurchase program.

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

Additional information attained on the assets purchased through the Almena State Bank (“Almena”) transaction indicated a more positive outcome than originally expected, resulting in a net reduction in reserves on the balance sheet and an increase in gain on acquisition of $663 thousand during the quarter.

 

During the quarter ended June 30, 2021, there was a release of allowance for credit losses of $1.7 million as compared to a release of $5.8 million in the quarter ended March 31, 2021.  The release in the second quarter was driven primarily by improvement in assets specifically assessed for impairment as asset quality improved quarter over quarter.

 

Equity’s Balance Sheet Highlights:

 

 

Total loans held for investment of $2.82 billion at June 30, 2021, as compared to total loans held for investment of $2.80 billion at March 31, 2021.  The periodic change included organic loan production of $81.8 million, or 14.75%.

 

Total deposits of $3.69 billion at June 30, 2021, as compared to $3.63 billion at March 31, 2021.  Checking, savings and money market accounts were $3.03 billion at June 30, 2021, relative to $3.05 billion at March 31, 2021.  Included in the periodic change was a $20.2 million increase in non-interest-bearing deposits.  As compared to December 31, 2020, the Bank has increased non-interest-bearing deposits by $200.9 million, or 25.38%.

 

The allowance for credit losses as of June 30, 2021, was $51.8 million, or 1.84% of total loans and 2.04% of total loans excluding PPP assets.

 

Acquisition of Three Bank Locations in St. Joseph, Missouri

 

Equity will operate each of the three Security locations in St. Joseph as Equity Bank locations following completion of the acquisition, expected in December of 2021.  Joshua J. Means, President of Western Missouri, will oversee the St. Joseph community bank locations.  Equity will operate a total of 16 locations in Missouri, including the three Security locations, eight bank locations in legacy Western Missouri communities and five bank locations on the Missouri side of the Kansas City metropolitan area.

 

In Equity’s Western Missouri region, notable for communities like Warrensburg, Sedalia and Higginsville, deposits as of June 30, 2018, were $478.4 million, compared to $614.8 million as of June 30, 2021.  Total loans in Equity’s Western Missouri region were $147.0 million as of June 30, 2018, compared to $218.3 million as of June 30, 2021, growing by 48.5% during the three-year period.

 

“Each of our Missouri locations delivers outstanding service to our consumer, mortgage and business customers and we expect St. Joseph to serve as a key market for us in Northwest Missouri.  Josh Means and his regional leadership team have helped our local banks grow in loans, fee income and deposits, one relationship at a time,” said Mr. Elliott.  “We are pleased to welcome talented community bankers to our Equity team and to offer St. Joseph-area consumers enhanced commercial and business banking solutions.”

 

Equity announced in May its merger with American State Bancshares, Inc. (“ASBI”), the holding company of American State Bank, a $779 million bank with headquarters in Wichita, Kansas, and 17 locations in its Kansas footprint.  Equity expects to complete the merger with ASBI in October 2021.  Pro forma Equity Bank, including ASBI and Security deposits and locations, will comprise more than 70 locations throughout our four-state footprint and hold more than $5 billion in assets.

 

Pursuant to the terms of the Branch Purchase and Assumption Agreement, between Equity Bank and Security, Equity will acquire certain loans and other branch-related assets and assume certain deposits and other liabilities associated with the Security branches.

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

Financial Results for the Quarter Ended June 30, 2021

 

Net income allocable to common stockholders was $15.2 million, or $1.03 per diluted share, for the three months ended June 30, 2021, as compared to $15.1 million, or $1.02 per diluted share, for the three months ended March 31, 2021, an increase of $91 thousand.  This second quarter increase was attributable to a net interest income increase of $2.9 million and a non-interest income increase of $2.4 million, partially offset by a $4.1 million decrease in reversal of provision for credit losses, a $925 thousand increase in non-interest expense and a $144 thousand increase in provision for income taxes.

 

Net Interest Income

 

Net interest income was $34.6 million for the three months ended June 30, 2021, as compared to $31.8 million for the three months ended March 31, 2021, an increase of $2.9 million, or 9.0%.  The increase in net interest income was primarily driven by a 15-basis point increase in the average yield earned on interest-earning assets, to 3.88% for the quarter ended June 30, 2021, from 3.73% for the quarter ended March 31, 2021.  In addition, there was a 6-basis point decrease in average rate paid on interest-bearing liabilities, to 0.52% for the quarter ended June 30, 2021, from 0.58% for the quarter ended March 31, 2021.  The cost of interest-bearing deposits declined by 5 basis points to 0.31% for the three months ended June 30, 2021 from 0.36% in the previous quarter primarily attributed to the reduction in the cost of time deposits, that slipped 19 basis points between the quarters.

 

Provision for Credit Losses

 

During the three months ended June 30, 2021, there was a net release of $1.7 million in the allowance for credit losses recognized through the provision for credit losses as compared to a net release of $5.8 million provision for credit losses for the three months ended March 31, 2021.  For the three months ended June 30, 2021, we had net charge-offs of $567 thousand as compared to $65 thousand for the three months ended March 31, 2021.  The release in the second quarter was driven primarily by improvement in assets individually evaluated for impairment as asset quality improved quarter over quarter.

 

Non-Interest Income

 

Total non-interest income was $9.1 million for the three months ended June 30, 2021, as compared to $6.7 million for the three months ended March 31, 2021, or $8.4 million excluding the $663 thousand net gain on the purchase and assumption of Almena State Bank.  Other non-interest income was $2.1 million, an increase of $774 thousand, or 60.0%, from the quarter ended March 31, 2021.  The increase in other non-interest income was primarily due to income of $917 thousand related to the reversal of potential repurchase obligation on acquired assets as Equity was able to improve our position on those assets during the quarter.

 

During the quarter, service fee revenue, including deposit services, mortgage banking, trust and wealth management, credit cards and insurance increased to $6.4 million from $5.3 million during the first quarter.  The growth was driven by increasing balances, transaction activity and relationship development within our trust and wealth management business line.

 

Non-Interest Expense

 

Total non-interest expense for the quarter ended June 30, 2021, was $25.8 million as compared to $24.9 million for the quarter ended March 31, 2021.  The $925 thousand change is primarily attributed to an increase of $811 thousand in data processing expense, as deposit accounts and activity have increased so too has the associated expense.  The periodic increase also included $308 thousand in merger expense.

 

Asset Quality

 

As of June 30, 2021, Equity’s allowance for credit losses to total loans was 1.84%, as compared to 1.99% at March 31, 2021.  Exclusive of PPP assets, the reserve to total loans was 2.04% as of June 30, 2021 as compared to 2.33% at March

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

31, 2021.  Nonperforming assets were $66.7 million as of June 30, 2021, or 1.56% of total assets, compared to $70.1 million at March 31, 2021, or 1.67% of total assets.  Total classified assets, including loans rated special mention or worse, other real estate owned and other repossessed assets were $103.1 million, or 23.11% of regulatory capital, down from $112.6 million, or 26.45% of regulatory capital as of March 31, 2021.

 

Regulatory Capital

 

The Company’s ratio of common equity tier 1 capital to risk-weighted assets was 12.4%, the total capital to risk-weighted assets was 16.7% and the total leverage ratio was 8.9% at June 30, 2021.  At December 31, 2020, the Company’s common equity tier 1 capital to risk-weighted assets ratio was 12.8%, the total capital to risk-weighted assets ratio was 17.4% and the total leverage ratio was 9.3%.  The Company’s subsidiary, Equity Bank, had a ratio of common equity tier 1 capital to risk-weighted assets of 14.4%, a ratio of total capital to risk-weighted assets of 15.6% and a total leverage ratio of 9.9% at June 30, 2021.  At December 31, 2020, Equity Bank’s ratio of common equity tier 1 capital to risk-weighted assets was 14.5%, the ratio of total capital to risk-weighted assets was 15.7% and the total leverage ratio was 10.1%.

 

Non-GAAP Financial Measures

 

In addition to evaluating the Company’s results of operations in accordance with accounting principles generally accepted in the United States of America (“GAAP”), management periodically supplements this evaluation with an analysis of certain non-GAAP financial measures that are intended to provide the reader with additional perspectives on operating results, financial condition and performance trends, while facilitating comparisons with the performance of other financial institutions.  Non-GAAP financial measures are not a substitute for GAAP measures, rather, they should be read and used in conjunction with the Company’s GAAP financial information.

 

The efficiency ratio is used as a common measure by banks as a comparable metric to understand the Company’s expense structure relative to its total revenue; in other words, for every dollar of total revenue recognized, how much of that dollar is expended.  To improve the comparability of the ratio to our peers, non-core items are excluded.  To improve transparency and acknowledging that banks are not consistent in their definition of the efficiency ratio, we include our calculation of this non-GAAP measure.

 

Return on average assets before income tax provision, provision for loan losses and goodwill impairment is a measure that the Company uses to understand fundamental operating performance before these expenses.  Used as a ratio relative to average assets, we believe it demonstrates the “core” performance and can be viewed as an alternative measure of how efficiently the Company services its asset base.  Used as a ratio relative to average equity, it can function as an alternative measure of the Company’s earnings performance in relationship to its equity.

 

Tangible common equity and related measures are non-GAAP financial measures that exclude the impact of intangible assets, net of deferred taxes, and their related amortization.  These financial measures are useful for evaluating the performance of a business consistently, whether acquired or developed internally.  Return on average tangible common equity is used by management and readers of our financial statements to understand how efficiently the Company is deploying its common equity.  Companies that are able to demonstrate more efficient use of common equity are more likely to be viewed favorably by current and prospective investors.

 

The Company believes that disclosing these non-GAAP financial measures is both useful internally and is expected by our investors and analysts in order to understand the overall performance of the Company.  Other companies may calculate and define their non-GAAP financial measures and supplemental data differently.  A reconciliation of GAAP financial measures to non-GAAP measures and other performance ratios, as adjusted, are included in Table 8 in the following press release tables.

 

Conference Call and Webcast

 

Equity Chairman and Chief Executive Officer, Brad Elliott, and Executive Vice President and Chief Financial Officer, Eric Newell, will hold a conference call and webcast to discuss the 2021 second quarter results on Tuesday, July 20, 2021, at 10:00 a.m. eastern time, 9:00 a.m. central time.

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

Investors, news media and other participants should register for the call or audio webcast at investor.equitybank.com. On Tuesday, July 20, 2021, participants may also dial into the call toll-free at (844) 534-7311 from anywhere in the U.S. or (574) 990-1419 internationally, using conference ID no. 9999830.

 

Participants are encouraged to dial into the call or access the webcast approximately 10 minutes prior to the start time.  Presentation slides to pair with the call or webcast will be posted one hour prior to the call at investor.equitybank.com.

 

A replay of the call and webcast will be available two hours following the close of the call until July 27, 2021, accessible at (855) 859-2056 with conference ID no. 9999830 at investor.equitybank.com.

About Equity Bancshares, Inc.

Equity Bancshares, Inc. is the holding company for Equity Bank, offering a full range of financial solutions, including commercial loans, consumer banking, mortgage loans, trust and wealth management services and treasury management services, while delivering the high-quality, relationship-based customer service of a community bank. Equity’s common stock is traded on the NASDAQ Global Select Market under the symbol “EQBK.” Learn more at www.equitybank.com.

 

Important Additional Information

 

The information contained herein does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval.

 

In connection with the proposed transaction, Equity filed with the Securities and Exchange Commission (“SEC”) a registration statement on Form S-4 to register the shares of Equity common stock to be issued to ASBI stockholders.  The registration statement included a proxy statement/prospectus, which will be sent to the stockholders of ASBI seeking their approval of the proposed transaction.

 

WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT EQUITY, ASB AND THE PROPOSED TRANSACTION.

 

The documents filed by Equity with the SEC may be obtained free of charge at Equity’s investor relations website at investor.equitybank.com or at the SEC’s website at www.sec.gov.  Alternatively, these documents, when available, can be obtained free of charge from Equity upon written request to Equity Bancshares, Inc., Attn:  Investor Relations, 7701 East Kellogg Drive, Suite 300, Wichita, Kansas 67207 or by calling (316) 612-6000.

 

Participants in the Transaction

 

Equity, ASBI and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from ASBI’s stockholders in connection with the proposed transaction under the rules of the SEC.  Information about the directors and executive officers of Equity is set forth in the proxy statement for Equity’s 2021 annual meeting of stockholders filed with the SEC on Schedule 14A on March 18, 2021, and Equity’s annual report on Form 10-K for the year ended December 31, 2020 filed with the SEC on March 9, 2021.  Free copies of these documents may be obtained free of charge as described in the preceding paragraph.  Additional information regarding the interests of these participants and other persons who may be deemed participants in the transaction may be obtained by reading the proxy statement/prospectus regarding the proposed transaction when it becomes available.

 

No Offer or Solicitation

 

This press release shall not constitute an offer to sell, a solicitation of an offer to sell, or the solicitation or an offer to buy any securities.  There will be no sale of securities in any jurisdiction in which such an offer, solicitation or sale would be

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

unlawful prior to registration or qualification under the securities laws of any such jurisdiction.  No offer of securities shall be made except by means of a prospectus meeting the requirement of Section 10 of the Securities Act of 1933, as amended.

 

Special Note Concerning Forward-Looking Statements

 

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  These forward-looking statements reflect the current views of Equity’s management with respect to, among other things, future events and Equity’s financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature.  These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about Equity’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond Equity’s control. Accordingly, Equity cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Equity believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.  Factors that could cause actual results to differ materially from Equity’s expectations include COVID-19 related impacts; competition from other financial institutions and bank holding companies; the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board; changes in the demand for loans; fluctuations in value of collateral and loan reserves; inflation, interest rate, market and monetary fluctuations; changes in consumer spending, borrowing and savings habits; and acquisitions and integration of acquired businesses; and similar variables. The foregoing list of factors is not exhaustive.

 

For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 9, 2021, and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, such as COVID-19, and it is not possible for us to predict those events or how they may affect us. In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue.

 

Investor Contact:

 

Chris Navratil

SVP, Finance

Equity Bancshares, Inc.

(316) 612-6014

cnavratil@equitybank.com

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

Media Contact:

 

John J. Hanley

SVP, Senior Director of Marketing

Equity Bancshares, Inc.

(816) 505-4063

jhanley@equitybank.com

 

Unaudited Financial Tables

 

Table 1. Consolidated Statements of Income

 

Table 2. Quarterly Consolidated Statements of Income

 

Table 3. Consolidated Balance Sheets

 

Table 4. Selected Financial Highlights

 

Table 5. Year-To-Date Net Interest Income Analysis

 

Table 6. Quarter-To-Date Net Interest Income Analysis

 

Table 7. Quarter-Over-Quarter Net Interest Income Analysis

 

Table 8. Non-GAAP Financial Measures


 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 1. CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Dollars in thousands, except per share data)

 

 

Three months ended

June 30,

 

 

Six months ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

33,810

 

 

$

32,627

 

 

$

64,811

 

 

$

67,003

 

Securities, taxable

 

 

3,523

 

 

 

4,017

 

 

 

7,322

 

 

 

8,637

 

Securities, nontaxable

 

 

717

 

 

 

880

 

 

 

1,441

 

 

 

1,846

 

Federal funds sold and other

 

 

268

 

 

 

409

 

 

 

556

 

 

 

1,004

 

Total interest and dividend income

 

 

38,318

 

 

 

37,933

 

 

 

74,130

 

 

 

78,490

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,025

 

 

 

3,899

 

 

 

4,435

 

 

 

10,763

 

Federal funds purchased and retail repurchase agreements

 

 

26

 

 

 

24

 

 

 

48

 

 

 

55

 

Federal Home Loan Bank advances

 

 

80

 

 

 

552

 

 

 

145

 

 

 

1,727

 

Federal Reserve Bank discount window

 

 

 

 

 

6

 

 

 

 

 

 

6

 

Bank stock loan

 

 

 

 

 

306

 

 

 

 

 

 

415

 

Subordinated debt

 

 

1,557

 

 

 

255

 

 

 

3,113

 

 

 

538

 

Total interest expense

 

 

3,688

 

 

 

5,042

 

 

 

7,741

 

 

 

13,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

34,630

 

 

 

32,891

 

 

 

66,389

 

 

 

64,986

 

Provision (reversal) for credit losses

 

 

(1,657

)

 

 

12,500

 

 

 

(7,413

)

 

 

22,440

 

Net interest income after provision (reversal) for credit losses

 

 

36,287

 

 

 

20,391

 

 

 

73,802

 

 

 

42,546

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,169

 

 

 

1,365

 

 

 

3,765

 

 

 

3,391

 

Debit card income

 

 

2,679

 

 

 

2,201

 

 

 

5,029

 

 

 

4,244

 

Mortgage banking

 

 

848

 

 

 

831

 

 

 

1,783

 

 

 

1,421

 

Increase in value of bank-owned life insurance

 

 

676

 

 

 

481

 

 

 

1,277

 

 

 

963

 

Net gain on acquisition

 

 

663

 

 

 

 

 

 

585

 

 

 

 

Net gains (losses) from securities transactions

 

 

 

 

 

4

 

 

 

17

 

 

 

12

 

Other

 

 

2,065

 

 

 

850

 

 

 

3,356

 

 

 

1,007

 

Total non-interest income

 

 

9,100

 

 

 

5,732

 

 

 

15,812

 

 

 

11,038

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

12,769

 

 

 

12,695

 

 

 

25,491

 

 

 

26,199

 

Net occupancy and equipment

 

 

2,327

 

 

 

2,119

 

 

 

4,695

 

 

 

4,354

 

Data processing

 

 

3,474

 

 

 

2,763

 

 

 

6,137

 

 

 

5,426

 

Professional fees

 

 

999

 

 

 

943

 

 

 

2,072

 

 

 

2,310

 

Advertising and business development

 

 

799

 

 

 

403

 

 

 

1,481

 

 

 

1,099

 

Telecommunications

 

 

512

 

 

 

390

 

 

 

1,092

 

 

 

877

 

FDIC insurance

 

 

425

 

 

 

414

 

 

 

840

 

 

 

931

 

Courier and postage

 

 

327

 

 

 

353

 

 

 

696

 

 

 

737

 

Free nationwide ATM cost

 

 

513

 

 

 

327

 

 

 

985

 

 

 

747

 

Amortization of core deposit intangibles

 

 

1,030

 

 

 

974

 

 

 

2,064

 

 

 

1,776

 

Loan expense

 

 

181

 

 

 

287

 

 

 

419

 

 

 

521

 

Other real estate owned

 

 

(468

)

 

 

269

 

 

 

(463

)

 

 

577

 

Merger expenses

 

 

460

 

 

 

 

 

 

612

 

 

 

 

Other

 

 

2,458

 

 

 

2,000

 

 

 

4,566

 

 

 

4,141

 

Total non-interest expense

 

 

25,806

 

 

 

23,937

 

 

 

50,687

 

 

 

49,695

 

Income (loss) before income tax

 

 

19,581

 

 

 

2,186

 

 

 

38,927

 

 

 

3,889

 

Provision for income taxes

 

 

4,415

 

 

 

497

 

 

 

8,686

 

 

 

942

 

Net income (loss) and net income (loss) allocable to common stockholders

 

$

15,166

 

 

$

1,689

 

 

$

30,241

 

 

$

2,947

 

Basic earnings (loss) per share

 

$

1.06

 

 

$

0.11

 

 

$

2.10

 

 

$

0.19

 

Diluted earnings (loss) per share

 

$

1.03

 

 

$

0.11

 

 

$

2.06

 

 

$

0.19

 

Weighted average common shares

 

 

14,356,958

 

 

 

15,209,483

 

 

 

14,410,328

 

 

 

15,298,590

 

Weighted average diluted common shares

 

 

14,674,838

 

 

 

15,304,009

 

 

 

14,704,240

 

 

 

15,449,517

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 2. QUARTERLY CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

 

 

June 30,

2021

 

 

March 31,

2021

 

 

December 31,

2020

 

 

September 30,

2020

 

 

June 30,

2020

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

33,810

 

 

$

31,001

 

 

$

35,383

 

 

$

32,278

 

 

$

32,627

 

Securities, taxable

 

 

3,523

 

 

 

3,799

 

 

 

3,408

 

 

 

3,476

 

 

 

4,017

 

Securities, nontaxable

 

 

717

 

 

 

724

 

 

 

913

 

 

 

923

 

 

 

880

 

Federal funds sold and other

 

 

268

 

 

 

288

 

 

 

285

 

 

 

405

 

 

 

409

 

Total interest and dividend income

 

 

38,318

 

 

 

35,812

 

 

 

39,989

 

 

 

37,082

 

 

 

37,933

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,025

 

 

 

2,410

 

 

 

2,755

 

 

 

3,064

 

 

 

3,899

 

Federal funds purchased and retail repurchase agreements

 

 

26

 

 

 

22

 

 

 

25

 

 

 

25

 

 

 

24

 

Federal Home Loan Bank advances

 

 

80

 

 

 

65

 

 

 

94

 

 

 

471

 

 

 

552

 

Federal Reserve Bank discount window

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

Bank stock loan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

306

 

Subordinated debt

 

 

1,557

 

 

 

1,556

 

 

 

1,556

 

 

 

1,415

 

 

 

255

 

Total interest expense

 

 

3,688

 

 

 

4,053

 

 

 

4,430

 

 

 

4,975

 

 

 

5,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

34,630

 

 

 

31,759

 

 

 

35,559

 

 

 

32,107

 

 

 

32,891

 

Provision (reversal) for credit losses

 

 

(1,657

)

 

 

(5,756

)

 

 

1,000

 

 

 

815

 

 

 

12,500

 

Net interest income after provision (reversal) for credit losses

 

 

36,287

 

 

 

37,515

 

 

 

34,559

 

 

 

31,292

 

 

 

20,391

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,169

 

 

 

1,596

 

 

 

1,759

 

 

 

1,706

 

 

 

1,365

 

Debit card income

 

 

2,679

 

 

 

2,350

 

 

 

2,401

 

 

 

2,491

 

 

 

2,201

 

Mortgage banking

 

 

848

 

 

 

935

 

 

 

855

 

 

 

877

 

 

 

831

 

Increase in value of bank-owned life insurance

 

 

676

 

 

 

601

 

 

 

489

 

 

 

489

 

 

 

481

 

Net gain on acquisition

 

 

663

 

 

 

(78

)

 

 

2,145

 

 

 

 

 

 

 

Net gains (losses) from securities transactions

 

 

 

 

 

17

 

 

 

(1

)

 

 

 

 

 

4

 

Other

 

 

2,065

 

 

 

1,291

 

 

 

852

 

 

 

922

 

 

 

850

 

Total non-interest income

 

 

9,100

 

 

 

6,712

 

 

 

8,500

 

 

 

6,485

 

 

 

5,732

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

12,769

 

 

 

12,722

 

 

 

14,053

 

 

 

13,877

 

 

 

12,695

 

Net occupancy and equipment

 

 

2,327

 

 

 

2,368

 

 

 

2,206

 

 

 

2,224

 

 

 

2,119

 

Data processing

 

 

3,474

 

 

 

2,663

 

 

 

2,748

 

 

 

2,817

 

 

 

2,763

 

Professional fees

 

 

999

 

 

 

1,073

 

 

 

1,095

 

 

 

877

 

 

 

943

 

Advertising and business development

 

 

799

 

 

 

682

 

 

 

801

 

 

 

598

 

 

 

403

 

Telecommunications

 

 

512

 

 

 

580

 

 

 

510

 

 

 

486

 

 

 

390

 

FDIC insurance

 

 

425

 

 

 

415

 

 

 

797

 

 

 

360

 

 

 

414

 

Courier and postage

 

 

327

 

 

 

369

 

 

 

338

 

 

 

366

 

 

 

353

 

Free nationwide ATM cost

 

 

513

 

 

 

472

 

 

 

423

 

 

 

439

 

 

 

327

 

Amortization of core deposit intangibles

 

 

1,030

 

 

 

1,034

 

 

 

1,044

 

 

 

1,030

 

 

 

974

 

Loan expense

 

 

181

 

 

 

238

 

 

 

161

 

 

 

107

 

 

 

287

 

Other real estate owned

 

 

(468

)

 

 

5

 

 

 

1,600

 

 

 

133

 

 

 

269

 

Merger expenses

 

 

460

 

 

 

152

 

 

 

299

 

 

 

 

 

 

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

104,831

 

 

 

 

Other

 

 

2,458

 

 

 

2,108

 

 

 

2,385

 

 

 

2,690

 

 

 

2,000

 

Total non-interest expense

 

 

25,806

 

 

 

24,881

 

 

 

28,460

 

 

 

130,835

 

 

 

23,937

 

Income (loss) before income tax

 

 

19,581

 

 

 

19,346

 

 

 

14,599

 

 

 

(93,058

)

 

 

2,186

 

Provision for income taxes (benefit)

 

 

4,415

 

 

 

4,271

 

 

 

2,111

 

 

 

(2,653

)

 

 

497

 

Net income (loss) and net income (loss) allocable to common stockholders

 

$

15,166

 

 

$

15,075

 

 

$

12,488

 

 

$

(90,405

)

 

$

1,689

 

Basic earnings (loss) per share

 

$

1.06

 

 

$

1.04

 

 

$

0.85

 

 

$

(6.01

)

 

$

0.11

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

Diluted earnings (loss) per share

 

$

1.03

 

 

$

1.02

 

 

$

0.84

 

 

$

(6.01

)

 

$

0.11

 

Weighted average common shares

 

 

14,356,958

 

 

 

14,464,291

 

 

 

14,760,810

 

 

 

15,040,407

 

 

 

15,209,483

 

Weighted average diluted common shares

 

 

14,674,838

 

 

 

14,734,083

 

 

 

14,934,058

 

 

 

15,040,407

 

 

 

15,304,009

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 3. CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands)

 

 

June 30,

2021

 

 

March 31,

2021

 

 

December 31,

2020

 

 

September 30,

2020

 

 

June 30,

2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

138,869

 

 

$

136,190

 

 

$

280,150

 

 

$

65,534

 

 

$

178,045

 

Federal funds sold

 

 

452

 

 

 

498

 

 

 

548

 

 

 

305

 

 

 

245

 

Cash and cash equivalents

 

 

139,321

 

 

 

136,688

 

 

 

280,698

 

 

 

65,839

 

 

 

178,290

 

Interest-bearing time deposits in other banks

 

 

 

 

 

249

 

 

 

249

 

 

 

499

 

 

 

2,248

 

Available-for-sale securities

 

 

1,041,614

 

 

 

998,100

 

 

 

871,827

 

 

 

798,576

 

 

 

177,228

 

Held-to-maturity securities(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

662,522

 

Loans held for sale

 

 

6,183

 

 

 

8,609

 

 

 

12,394

 

 

 

9,053

 

 

 

4,802

 

Loans, net of allowance for credit losses(2)

 

 

2,763,227

 

 

 

2,740,215

 

 

 

2,557,987

 

 

 

2,691,626

 

 

 

2,772,256

 

Other real estate owned, net

 

 

10,861

 

 

 

10,559

 

 

 

11,733

 

 

 

8,727

 

 

 

7,374

 

Premises and equipment, net

 

 

90,876

 

 

 

90,322

 

 

 

89,412

 

 

 

86,087

 

 

 

87,055

 

Bank-owned life insurance

 

 

103,321

 

 

 

102,645

 

 

 

77,044

 

 

 

76,555

 

 

 

76,066

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

18,454

 

 

 

15,174

 

 

 

16,415

 

 

 

32,545

 

 

 

31,832

 

Interest receivable

 

 

15,064

 

 

 

16,655

 

 

 

15,831

 

 

 

18,110

 

 

 

19,598

 

Goodwill

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

 

 

136,432

 

Core deposit intangibles, net

 

 

13,993

 

 

 

15,023

 

 

 

16,057

 

 

 

17,101

 

 

 

18,131

 

Other

 

 

33,701

 

 

 

30,344

 

 

 

32,108

 

 

 

29,252

 

 

 

31,435

 

Total assets

 

$

4,268,216

 

 

$

4,196,184

 

 

$

4,013,356

 

 

$

3,865,571

 

 

$

4,205,269

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

992,565

 

 

$

972,364

 

 

$

791,639

 

 

$

693,967

 

 

$

756,613

 

Total non-interest-bearing deposits

 

 

992,565

 

 

 

972,364

 

 

 

791,639

 

 

 

693,967

 

 

 

756,613

 

Savings, NOW and money market

 

 

2,035,496

 

 

 

2,074,261

 

 

 

2,029,097

 

 

 

1,816,307

 

 

 

1,800,132

 

Time

 

 

659,494

 

 

 

587,905

 

 

 

626,854

 

 

 

623,344

 

 

 

690,522

 

Total interest-bearing deposits

 

 

2,694,990

 

 

 

2,662,166

 

 

 

2,655,951

 

 

 

2,439,651

 

 

 

2,490,654

 

Total deposits

 

 

3,687,555

 

 

 

3,634,530

 

 

 

3,447,590

 

 

 

3,133,618

 

 

 

3,247,267

 

Federal funds purchased and retail repurchase agreements

 

 

47,184

 

 

 

40,339

 

 

 

36,029

 

 

 

46,295

 

 

 

51,557

 

Federal Home Loan Bank advances

 

 

9,208

 

 

 

9,926

 

 

 

10,144

 

 

 

167,862

 

 

 

344,900

 

Subordinated debt

 

 

87,908

 

 

 

87,788

 

 

 

87,684

 

 

 

87,537

 

 

 

55,575

 

Contractual obligations

 

 

4,469

 

 

 

4,856

 

 

 

5,189

 

 

 

5,478

 

 

 

5,571

 

Interest payable and other liabilities

 

 

18,897

 

 

 

20,930

 

 

 

19,071

 

 

 

22,609

 

 

 

20,633

 

Total liabilities

 

 

3,855,221

 

 

 

3,798,369

 

 

 

3,605,707

 

 

 

3,463,399

 

 

 

3,725,503

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

176

 

 

 

175

 

 

 

174

 

 

 

174

 

 

 

174

 

Additional paid-in capital

 

 

389,394

 

 

 

387,939

 

 

 

386,820

 

 

 

386,017

 

 

 

384,955

 

Retained earnings

 

 

68,625

 

 

 

53,459

 

 

 

50,787

 

 

 

38,299

 

 

 

128,704

 

Accumulated other comprehensive income, net of tax

 

 

13,450

 

 

 

12,019

 

 

 

19,781

 

 

 

21,074

 

 

 

3,390

 

Employee stock loans

 

 

 

 

 

 

 

 

(43

)

 

 

(43

)

 

 

(43

)

Treasury stock

 

 

(58,650

)

 

 

(55,777

)

 

 

(49,870

)

 

 

(43,349

)

 

 

(37,414

)

Total stockholders’ equity

 

 

412,995

 

 

 

397,815

 

 

 

407,649

 

 

 

402,172

 

 

 

479,766

 

Total liabilities and stockholders’ equity

 

$

4,268,216

 

 

$

4,196,184

 

 

$

4,013,356

 

 

$

3,865,571

 

 

$

4,205,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Fair market value of held-to-maturity securities

 

$

 

 

$

 

 

$

 

 

$

 

 

$

689,206

 

(2) Allowance for credit losses

 

 

51,834

 

 

 

55,525

 

 

 

33,709

 

 

 

34,087

 

 

 

34,078

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 4. SELECTED FINANCIAL HIGHLIGHTS (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2020

 

Loans Held-For-Investment by Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,261,214

 

 

$

1,218,537

 

 

$

1,188,696

 

 

$

1,188,329

 

 

$

1,191,336

 

Commercial and industrial

 

 

732,126

 

 

 

820,736

 

 

 

734,495

 

 

 

857,244

 

 

 

883,355

 

Residential real estate

 

 

503,110

 

 

 

438,503

 

 

 

381,958

 

 

 

402,242

 

 

 

442,486

 

Agricultural real estate

 

 

129,020

 

 

 

134,944

 

 

 

133,693

 

 

 

127,349

 

 

 

129,080

 

Agricultural

 

 

97,912

 

 

 

93,764

 

 

 

94,322

 

 

 

83,084

 

 

 

89,040

 

Consumer

 

 

91,679

 

 

 

89,256

 

 

 

58,532

 

 

 

67,465

 

 

 

71,037

 

Total loans held-for-investment

 

 

2,815,061

 

 

 

2,795,740

 

 

 

2,591,696

 

 

 

2,725,713

 

 

 

2,806,334

 

Allowance for credit losses

 

 

(51,834

)

 

 

(55,525

)

 

 

(33,709

)

 

 

(34,087

)

 

 

(34,078

)

Net loans held-for-investment

 

$

2,763,227

 

 

$

2,740,215

 

 

$

2,557,987

 

 

$

2,691,626

 

 

$

2,772,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans to total loans

 

 

1.84

%

 

 

1.99

%

 

 

1.30

%

 

 

1.25

%

 

 

1.21

%

Past due or nonaccrual loans to total loans

 

 

2.09

%

 

 

2.30

%

 

 

1.99

%

 

 

2.12

%

 

 

1.88

%

Nonperforming assets to total assets

 

 

1.56

%

 

 

1.67

%

 

 

1.36

%

 

 

1.55

%

 

 

1.37

%

Nonperforming assets to total loans plus other

    real estate owned

 

 

2.36

%

 

 

2.50

%

 

 

2.10

%

 

 

2.19

%

 

 

2.05

%

Classified assets to bank total regulatory capital

 

 

23.11

%

 

 

26.45

%

 

 

25.50

%

 

 

18.35

%

 

 

20.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Average Balance Sheet Data (QTD Average)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

986,986

 

 

$

947,453

 

 

$

814,114

 

 

$

802,525

 

 

$

877,308

 

Total gross loans receivable

 

 

2,853,145

 

 

 

2,736,918

 

 

 

2,692,223

 

 

 

2,758,680

 

 

 

2,806,865

 

Interest-earning assets

 

 

3,964,633

 

 

 

3,891,140

 

 

 

3,647,730

 

 

 

3,679,168

 

 

 

3,786,629

 

Total assets

 

 

4,231,439

 

 

 

4,143,752

 

 

 

3,910,628

 

 

 

4,041,187

 

 

 

4,159,336

 

Interest-bearing deposits

 

 

2,656,052

 

 

 

2,690,159

 

 

 

2,551,219

 

 

 

2,430,407

 

 

 

2,487,187

 

Borrowings

 

 

171,658

 

 

 

139,360

 

 

 

172,730

 

 

 

377,158

 

 

 

384,727

 

Total interest-bearing liabilities

 

 

2,827,710

 

 

 

2,829,519

 

 

 

2,723,949

 

 

 

2,807,565

 

 

 

2,871,914

 

Total deposits

 

 

3,624,950

 

 

 

3,577,625

 

 

 

2,960,791

 

 

 

3,145,810

 

 

 

3,257,631

 

Total liabilities

 

 

3,827,400

 

 

 

3,748,114

 

 

 

3,501,056

 

 

 

3,558,099

 

 

 

3,675,731

 

Total stockholders' equity

 

 

404,039

 

 

 

395,638

 

 

 

409,572

 

 

 

483,088

 

 

 

483,605

 

Tangible common equity*

 

 

356,705

 

 

 

347,262

 

 

 

355,025

 

 

 

329,039

 

 

 

327,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA) annualized

 

 

1.44

%

 

 

1.48

%

 

 

1.27

%

 

 

(8.90

)%

 

 

0.16

%

Return on average assets before income tax,

   provision for loan losses and goodwill

   impairment*

 

 

1.70

%

 

 

1.33

%

 

 

1.59

%

 

 

1.24

%

 

 

1.42

%

Return on average equity (ROAE) annualized

 

 

15.06

%

 

 

15.45

%

 

 

12.13

%

 

 

(74.45

)%

 

 

1.40

%

Return on average equity before income tax,

   provision for loan losses and goodwill

   impairment*

 

 

17.79

%

 

 

13.93

%

 

 

15.15

%

 

 

10.37

%

 

 

12.21

%

Return on average tangible common equity

   (ROATCE) annualized*

 

 

17.98

%

 

 

18.57

%

 

 

14.93

%

 

 

(108.31

)%

 

 

3.03

%

Return on average tangible common equity

   adjusted for goodwill impairment*

 

 

17.98

%

 

 

18.57

%

 

 

14.93

%

 

 

12.01

%

 

 

3.03

%

Yield on loans annualized

 

 

4.75

%

 

 

4.59

%

 

 

5.23

%

 

 

4.65

%

 

 

4.68

%

Cost of interest-bearing deposits annualized

 

 

0.31

%

 

 

0.36

%

 

 

0.43

%

 

 

0.50

%

 

 

0.63

%

Cost of total deposits annualized

 

 

0.22

%

 

 

0.27

%

 

 

0.37

%

 

 

0.39

%

 

 

0.48

%

Net interest margin annualized

 

 

3.50

%

 

 

3.31

%

 

 

3.88

%

 

 

3.47

%

 

 

3.49

%

Efficiency ratio*

 

 

58.85

%

 

 

64.18

%

 

 

67.19

%

 

 

67.38

%

 

 

61.98

%

Non-interest income / average assets

 

 

0.86

%

 

 

0.66

%

 

 

0.86

%

 

 

0.64

%

 

 

0.55

%

Non-interest expense / average assets

 

 

2.45

%

 

 

2.44

%

 

 

2.90

%

 

 

12.88

%

 

 

2.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

8.88

%

 

 

8.73

%

 

 

9.30

%

 

 

8.76

%

 

 

8.52

%

Common Equity Tier 1 Capital Ratio

 

 

12.41

%

 

 

12.53

%

 

 

12.82

%

 

 

12.76

%

 

 

12.02

%

Tier 1 Risk Based Capital Ratio

 

 

12.93

%

 

 

13.08

%

 

 

13.37

%

 

 

13.32

%

 

 

12.57

%

Total Risk Based Capital Ratio

 

 

16.73

%

 

 

17.02

%

 

 

17.35

%

 

 

17.35

%

 

 

15.33

%

Total stockholders' equity to total assets

 

 

9.68

%

 

 

9.48

%

 

 

10.16

%

 

 

10.40

%

 

 

11.41

%

Tangible common equity to tangible assets*

 

 

8.68

%

 

 

8.44

%

 

 

9.05

%

 

 

9.23

%

 

 

8.00

%

Book value per common share

 

$

28.76

 

 

$

27.66

 

 

$

28.04

 

 

$

27.08

 

 

$

31.53

 

Tangible book value per common share*

 

$

25.51

 

 

$

24.34

 

 

$

24.68

 

 

$

23.72

 

 

$

21.29

 

Tangible book value per diluted common share*

 

$

24.98

 

 

$

23.87

 

 

$

24.32

 

 

$

23.57

 

 

$

21.13

 

 

* The value noted is considered a Non-GAAP financial measure.  For a reconciliation of Non-GAAP financial measures, see Table 8. Non-GAAP Financial Measures

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

TABLE 5. YEAR-TO-DATE NET INTEREST INCOME ANALYSIS (Unaudited)

(Dollars in thousands)

 

For the six months ended

 

 

For the six months ended

 

 

June 30, 2021

 

 

June 30, 2020

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

814,895

 

 

$

20,962

 

 

 

5.19

%

 

$

712,115

 

 

$

16,258

 

 

 

4.59

%

Commercial real estate

 

981,482

 

 

 

22,873

 

 

 

4.70

%

 

 

923,625

 

 

 

25,134

 

 

 

5.47

%

Real estate construction

 

254,807

 

 

 

4,531

 

 

 

3.59

%

 

 

260,530

 

 

 

6,413

 

 

 

4.95

%

Residential real estate

 

430,123

 

 

 

9,093

 

 

 

4.26

%

 

 

481,716

 

 

 

10,156

 

 

 

4.24

%

Agricultural real estate

 

136,366

 

 

 

3,384

 

 

 

5.00

%

 

 

134,098

 

 

 

4,046

 

 

 

6.07

%

Agricultural

 

94,596

 

 

 

2,062

 

 

 

4.40

%

 

 

87,892

 

 

 

2,576

 

 

 

5.89

%

Consumer

 

83,083

 

 

 

1,906

 

 

 

4.63

%

 

 

66,128

 

 

 

2,420

 

 

 

7.36

%

Total loans

 

2,795,352

 

 

 

64,811

 

 

 

4.68

%

 

 

2,666,104

 

 

 

67,003

 

 

 

5.05

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

863,801

 

 

 

7,322

 

 

 

1.71

%

 

 

763,992

 

 

 

8,637

 

 

 

2.27

%

Nontaxable securities

 

103,529

 

 

 

1,441

 

 

 

2.81

%

 

 

128,616

 

 

 

1,846

 

 

 

2.89

%

Total securities

 

967,330

 

 

 

8,763

 

 

 

1.83

%

 

 

892,608

 

 

 

10,483

 

 

 

2.36

%

Federal funds sold and other

 

165,408

 

 

 

556

 

 

 

0.68

%

 

 

94,234

 

 

 

1,004

 

 

 

2.14

%

Total interest-earning assets

$

3,928,090

 

 

 

74,130

 

 

 

3.81

%

 

$

3,652,946

 

 

 

78,490

 

 

 

4.32

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

$

2,073,658

 

 

 

1,865

 

 

 

0.18

%

 

$

1,739,527

 

 

 

4,048

 

 

 

0.47

%

Time deposits

 

599,353

 

 

 

2,570

 

 

 

0.86

%

 

 

769,820

 

 

 

6,715

 

 

 

1.75

%

Total interest-bearing deposits

 

2,673,011

 

 

 

4,435

 

 

 

0.33

%

 

 

2,509,347

 

 

 

10,763

 

 

 

0.86

%

FHLB advances

 

23,911

 

 

 

145

 

 

 

1.22

%

 

 

283,231

 

 

 

1,727

 

 

 

1.23

%

Other borrowings

 

131,687

 

 

 

3,161

 

 

 

4.84

%

 

 

86,784

 

 

 

1,014

 

 

 

2.35

%

Total interest-bearing liabilities

$

2,828,609

 

 

 

7,741

 

 

 

0.55

%

 

$

2,879,362

 

 

 

13,504

 

 

 

0.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

66,389

 

 

 

 

 

 

 

 

 

 

$

64,986

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

3.26

%

 

 

 

 

 

 

 

 

 

 

3.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.41

%

 

 

 

 

 

 

 

 

 

 

3.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average loan balances include nonaccrual loans.

 

(2) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets for the period.

 

(3) Tax exempt income is not included in the above table on a tax-equivalent basis.

 

(4) Actual unrounded values are used to calculate the reported yield or rate disclosed.  Accordingly, recalculations using the amounts in thousands as disclosed in this report may not produce the same amounts.

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 6. QUARTER-TO-DATE NET INTEREST INCOME ANALYSIS (Unaudited)

(Dollars in thousands)

 

For the three months ended

 

 

For the three months ended

 

 

June 30, 2021

 

 

June 30, 2020

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

826,647

 

 

$

11,729

 

 

 

5.69

%

 

$

868,302

 

 

$

8,378

 

 

 

3.88

%

Commercial real estate

 

991,033

 

 

 

11,433

 

 

 

4.63

%

 

 

934,186

 

 

 

12,192

 

 

 

5.25

%

Real estate construction

 

253,947

 

 

 

2,352

 

 

 

3.71

%

 

 

253,672

 

 

 

2,837

 

 

 

4.50

%

Residential real estate

 

465,525

 

 

 

4,642

 

 

 

4.00

%

 

 

467,246

 

 

 

4,854

 

 

 

4.18

%

Agricultural real estate

 

131,906

 

 

 

1,687

 

 

 

5.13

%

 

 

130,533

 

 

 

1,955

 

 

 

6.02

%

Agricultural

 

94,407

 

 

 

1,024

 

 

 

4.35

%

 

 

87,830

 

 

 

1,266

 

 

 

5.80

%

Consumer

 

89,680

 

 

 

943

 

 

 

4.22

%

 

 

65,096

 

 

 

1,145

 

 

 

7.07

%

Total loans

 

2,853,145

 

 

 

33,810

 

 

 

4.75

%

 

 

2,806,865

 

 

 

32,627

 

 

 

4.68

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

887,983

 

 

 

3,523

 

 

 

1.59

%

 

 

753,332

 

 

 

4,017

 

 

 

2.14

%

Nontaxable securities

 

99,003

 

 

 

717

 

 

 

2.90

%

 

 

123,976

 

 

 

880

 

 

 

2.86

%

Total securities

 

986,986

 

 

 

4,240

 

 

 

1.72

%

 

 

877,308

 

 

 

4,897

 

 

 

2.25

%

Federal funds sold and other

 

124,502

 

 

 

268

 

 

 

0.86

%

 

 

102,456

 

 

 

409

 

 

 

1.61

%

Total interest-earning assets

$

3,964,633

 

 

 

38,318

 

 

 

3.88

%

 

$

3,786,629

 

 

 

37,933

 

 

 

4.03

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

$

2,068,319

 

 

 

895

 

 

 

0.17

%

 

$

1,754,280

 

 

 

923

 

 

 

0.21

%

Time deposits

 

587,733

 

 

 

1,130

 

 

 

0.77

%

 

 

732,907

 

 

 

2,976

 

 

 

1.63

%

Total interest-bearing deposits

 

2,656,052

 

 

 

2,025

 

 

 

0.31

%

 

 

2,487,187

 

 

 

3,899

 

 

 

0.63

%

FHLB advances

 

37,656

 

 

 

80

 

 

 

0.86

%

 

 

270,785

 

 

 

552

 

 

 

0.82

%

Other borrowings

 

134,002

 

 

 

1,583

 

 

 

4.74

%

 

 

113,942

 

 

 

591

 

 

 

2.09

%

Total interest-bearing liabilities

$

2,827,710

 

 

 

3,688

 

 

 

0.52

%

 

$

2,871,914

 

 

 

5,042

 

 

 

0.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

34,630

 

 

 

 

 

 

 

 

 

 

$

32,891

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

3.36

%

 

 

 

 

 

 

 

 

 

 

3.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.50

%

 

 

 

 

 

 

 

 

 

 

3.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average loan balances include nonaccrual loans.

 

(2) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets for the period.

 

(3) Tax exempt income is not included in the above table on a tax-equivalent basis.

 

 

 

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 7. QUARTER-OVER-QUARTER NET INTEREST INCOME ANALYSIS (Unaudited)

(Dollars in thousands)

 

For the three months ended

 

 

For the three months ended

 

 

June 30, 2021

 

 

March 31, 2021

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

826,647

 

 

$

11,729

 

 

 

5.69

%

 

$

803,012

 

 

$

9,234

 

 

 

4.66

%

Commercial real estate

 

991,033

 

 

 

11,433

 

 

 

4.63

%

 

 

971,825

 

 

 

11,441

 

 

 

4.77

%

Real estate construction

 

253,947

 

 

 

2,352

 

 

 

3.71

%

 

 

255,677

 

 

 

2,178

 

 

 

3.45

%

Residential real estate

 

465,525

 

 

 

4,642

 

 

 

4.00

%

 

 

394,329

 

 

 

4,452

 

 

 

4.58

%

Agricultural real estate

 

131,906

 

 

 

1,687

 

 

 

5.13

%

 

 

140,875

 

 

 

1,696

 

 

 

4.88

%

Agricultural

 

94,407

 

 

 

1,024

 

 

 

4.35

%

 

 

94,787

 

 

 

1,037

 

 

 

4.44

%

Consumer

 

89,680

 

 

 

943

 

 

 

4.22

%

 

 

76,413

 

 

 

963

 

 

 

5.11

%

Total loans

 

2,853,145

 

 

 

33,810

 

 

 

4.75

%

 

 

2,736,918

 

 

 

31,001

 

 

 

4.59

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

887,983

 

 

 

3,523

 

 

 

1.59

%

 

 

839,349

 

 

 

3,799

 

 

 

1.84

%

Nontaxable securities

 

99,003

 

 

 

717

 

 

 

2.90

%

 

 

108,104

 

 

 

724

 

 

 

2.72

%

Total securities

 

986,986

 

 

 

4,240

 

 

 

1.72

%

 

 

947,453

 

 

 

4,523

 

 

 

1.94

%

Federal funds sold and other

 

124,502

 

 

 

268

 

 

 

0.86

%

 

 

206,769

 

 

 

288

 

 

 

0.56

%

Total interest-earning assets

$

3,964,633

 

 

 

38,318

 

 

 

3.88

%

 

$

3,891,140

 

 

 

35,812

 

 

 

3.73

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

$

2,068,319

 

 

 

895

 

 

 

0.17

%

 

$

2,079,057

 

 

 

971

 

 

 

0.19

%

Time deposits

 

587,733

 

 

 

1,130

 

 

 

0.77

%

 

 

611,102

 

 

 

1,439

 

 

 

0.96

%

Total interest-bearing deposits

 

2,656,052

 

 

 

2,025

 

 

 

0.31

%

 

 

2,690,159

 

 

 

2,410

 

 

 

0.36

%

FHLB advances

 

37,656

 

 

 

80

 

 

 

0.86

%

 

 

10,013

 

 

 

65

 

 

 

2.63

%

Other borrowings

 

134,002

 

 

 

1,583

 

 

 

4.74

%

 

 

129,347

 

 

 

1,578

 

 

 

4.96

%

Total interest-bearing liabilities

$

2,827,710

 

 

 

3,688

 

 

 

0.52

%

 

$

2,829,519

 

 

 

4,053

 

 

 

0.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

34,630

 

 

 

 

 

 

 

 

 

 

$

31,759

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

3.36

%

 

 

 

 

 

 

 

 

 

 

3.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.50

%

 

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average loan balances include nonaccrual loans.

 

(2) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets for the period.

 

(3) Tax exempt income is not included in the above table on a tax-equivalent basis.

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

 

TABLE 8. NON-GAAP FINANCIAL MEASURES (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

19,581

 

 

$

19,346

 

 

$

14,599

 

 

$

(93,058

)

 

$

2,186

 

Add: goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

104,831

 

 

 

 

Less: tax effect

 

 

4,415

 

 

 

4,271

 

 

 

2,111

 

 

 

2,652

 

 

 

497

 

Adjusted income

 

$

15,166

 

 

$

15,075

 

 

$

12,488

 

 

$

9,121

 

 

$

1,689

 

Weighted average common shares outstanding

 

 

14,356,958

 

 

 

14,464,291

 

 

 

14,760,810

 

 

 

15,040,407

 

 

 

15,209,483

 

Effect of weighted average dilutive shares assuming

    positive net income

 

 

317,880

 

 

 

269,792

 

 

 

173,248

 

 

 

82,804

 

 

 

94,526

 

Weighted average diluted shares

 

 

14,674,838

 

 

 

14,734,083

 

 

 

14,934,058

 

 

 

15,123,211

 

 

 

15,304,009

 

Diluted earnings per share adjusted for goodwill

    impairment

 

$

1.03

 

 

$

1.02

 

 

$

0.84

 

 

$

0.60

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

412,995

 

 

$

397,815

 

 

$

407,649

 

 

$

402,172

 

 

$

479,766

 

Less: goodwill

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

 

 

136,432

 

Less: core deposit intangibles, net

 

 

13,993

 

 

 

15,023

 

 

 

16,057

 

 

 

17,101

 

 

 

18,131

 

Less: mortgage servicing asset, net

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

2

 

Less: naming rights, net

 

 

1,109

 

 

 

1,119

 

 

 

1,130

 

 

 

1,141

 

 

 

1,152

 

Tangible common equity

 

$

366,292

 

 

$

350,072

 

 

$

358,861

 

 

$

352,328

 

 

$

324,049

 

Common shares issued at period end

 

 

14,360,172

 

 

 

14,383,913

 

 

 

14,540,556

 

 

 

14,853,487

 

 

 

15,218,301

 

Diluted common shares outstanding at period end

 

 

14,664,603

 

 

 

14,668,287

 

 

 

14,756,378

 

 

 

14,945,282

 

 

 

15,334,144

 

Book value per common share

 

$

28.76

 

 

$

27.66

 

 

$

28.04

 

 

$

27.08

 

 

$

31.53

 

Tangible book value per common share

 

$

25.51

 

 

$

24.34

 

 

$

24.68

 

 

$

23.72

 

 

$

21.29

 

Tangible book value per diluted common share

 

$

24.98

 

 

$

23.87

 

 

$

24.32

 

 

$

23.57

 

 

$

21.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,268,216

 

 

$

4,196,184

 

 

$

4,013,356

 

 

$

3,865,571

 

 

$

4,205,269

 

Less: goodwill

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

 

 

136,432

 

Less: core deposit intangibles, net

 

 

13,993

 

 

 

15,023

 

 

 

16,057

 

 

 

17,101

 

 

 

18,131

 

Less: mortgage servicing asset, net

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

2

 

Less: naming rights, net

 

 

1,109

 

 

 

1,119

 

 

 

1,130

 

 

 

1,141

 

 

 

1,152

 

Tangible assets

 

$

4,221,513

 

 

$

4,148,441

 

 

$

3,964,568

 

 

$

3,815,727

 

 

$

4,049,552

 

Total stockholders' equity to total assets

 

 

9.68

%

 

 

9.48

%

 

 

10.16

%

 

 

10.40

%

 

 

11.41

%

Tangible common equity to tangible assets

 

 

8.68

%

 

 

8.44

%

 

 

9.05

%

 

 

9.23

%

 

 

8.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average stockholders' equity

 

$

404,039

 

 

$

395,638

 

 

$

409,572

 

 

$

483,088

 

 

$

483,605

 

Less: average intangible assets

 

 

47,334

 

 

 

48,376

 

 

 

54,547

 

 

 

154,049

 

 

 

156,194

 

Average tangible common equity

 

$

356,705

 

 

$

347,262

 

 

$

355,025

 

 

$

329,039

 

 

$

327,411

 

Net income (loss) allocable to common stockholders

 

$

15,166

 

 

$

15,075

 

 

$

12,488

 

 

$

(90,405

)

 

$

1,689

 

Add:  goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

104,831

 

 

 

 

Less: tax effect of goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

5,305

 

 

 

 

Adjusted net income (loss) plus goodwill

    impairment

 

 

15,166

 

 

 

15,075

 

 

 

12,488

 

 

 

9,121

 

 

 

1,689

 

Amortization of intangible assets

 

 

1,041

 

 

 

1,045

 

 

 

1,055

 

 

 

1,043

 

 

 

986

 

Less: tax effect of intangible assets amortization

 

 

219

 

 

 

219

 

 

 

222

 

 

 

234

 

 

 

207

 

Adjusted net income (loss) allocable to common

    stockholders

 

$

15,988

 

 

$

15,901

 

 

$

13,321

 

 

$

9,930

 

 

$

2,468

 

Return on total average stockholders' equity

    (ROAE) annualized

 

 

15.06

%

 

 

15.45

%

 

 

12.13

%

 

 

(74.45

)%

 

 

1.40

%

Return on average tangible common equity

    (ROATCE) annualized

 

 

17.98

%

 

 

18.57

%

 

 

14.93

%

 

 

(108.31

)%

 

 

3.03

%

Adjusted return on average tangible common

    equity

 

 

17.98

%

 

 

18.57

%

 

 

14.93

%

 

 

12.01

%

 

 

3.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

25,806

 

 

$

24,881

 

 

$

28,460

 

 

$

130,835

 

 

$

23,937

 

 


Equity Bancshares, Inc.

PRESS RELEASE - 07/19/2021

Less: merger expense

 

 

460

 

 

 

152

 

 

 

299

 

 

 

 

 

 

 

Less: goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

104,831

 

 

 

 

Non-interest expense, excluding merger expense and

    goodwill impairment

 

$

25,346

 

 

$

24,729

 

 

$

28,161

 

 

$

26,004

 

 

$

23,937

 

Net interest income

 

$

34,630

 

 

$

31,759

 

 

$

35,559

 

 

$

32,107

 

 

$

32,891

 

Non-interest income

 

 

9,100

 

 

 

6,712

 

 

 

8,500

 

 

 

6,485

 

 

 

5,732

 

Less: net gain on acquisition

 

 

663

 

 

 

(78

)

 

 

2,145

 

 

 

 

 

 

 

Less: net gains (losses) from securities transactions

 

 

 

 

 

17

 

 

 

(1

)

 

 

 

 

 

4

 

Non-interest income, excluding gains (losses) from

    securities transactions

 

$

8,437

 

 

$

6,773

 

 

$

6,356

 

 

$

6,485

 

 

$

5,728

 

Net interest income plus non-interest income,

    excluding net gain on acquisition and net gains

    (losses) from securities transactions

 

$

43,067

 

 

$

38,532

 

 

$

41,915

 

 

$

38,592

 

 

$

38,619

 

Non-interest expense less goodwill impairment to

    net interest income plus non-interest income

 

 

59.01

%

 

 

64.67

%

 

 

64.60

%

 

 

67.38

%

 

 

61.98

%

Efficiency ratio

 

 

58.85

%

 

 

64.18

%

 

 

67.19

%

 

 

67.38

%

 

 

61.98

%

Net income (loss) allocable to common stockholders

 

$

15,166

 

 

$

15,075

 

 

$

12,488

 

 

$

(90,405

)

 

$

1,689

 

Add: income tax provision

 

 

4,415

 

 

 

4,271

 

 

 

2,111

 

 

 

(2,653

)

 

 

497

 

Add: provision (reversal) of credit losses

 

 

(1,657

)

 

 

(5,756

)

 

 

1,000

 

 

 

815

 

 

 

12,500

 

Add: goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

104,831

 

 

 

 

Adjusted net income

 

$

17,924

 

 

$

13,590

 

 

$

15,599

 

 

$

12,588

 

 

$

14,686

 

Total average assets

 

$

4,231,439

 

 

$

4,143,752

 

 

$

3,910,628

 

 

$

4,041,187

 

 

$

4,159,336

 

Total average stockholders' equity

 

$

404,039

 

 

$

395,638

 

 

$

409,572

 

 

$

483,088

 

 

$

483,605

 

Return on average assets (ROAA) annualized

 

 

1.44

%

 

 

1.48

%

 

 

1.27

%

 

 

(8.90

)%

 

 

0.16

%

Adjusted return on average assets

 

 

1.70

%

 

 

1.33

%

 

 

1.59

%

 

 

1.24

%

 

 

1.42

%

Adjusted return on average equity

 

 

17.79

%

 

 

13.93

%

 

 

15.15

%

 

 

10.37

%

 

 

12.21

%

 

 

 


 

 

Second Quarter 2021 Results Presentation July 19, 2021 Exhibit 99.2

 


 

Disclaimers Special Note Concerning Forward-Looking Statements  This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  These forward-looking statements reflect the current views of Equity’s management with respect to, among other things, future events and Equity’s financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature.  These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about Equity’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond Equity’s control. Accordingly, Equity cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Equity believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.  Factors that could cause actual results to differ materially from Equity’s expectations include COVID-19 related impacts; competition from other financial institutions and bank holding companies; the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board; changes in the demand for loans; fluctuations in value of collateral and loan reserves; inflation, interest rate, market and monetary fluctuations; changes in consumer spending, borrowing and savings habits; and acquisitions and integration of acquired businesses; and similar variables. The foregoing list of factors is not exhaustive. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 9, 2021, and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, such as COVID-19, and it is not possible for us to predict those events or how they may affect us. In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue. NON-GAAP FINANCIAL MEASURES  This presentation contains certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures.  Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of this presentation.  Numbers in the presentation may not sum due to rounding.

 


 

Disclaimers Important Additional Information The information contained herein does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval.   In connection with the proposed transaction, Equity intends to file with the Securities and Exchange Commission (“SEC”) a registration statement on Form S-4 to register the shares of Equity common stock to be issued to ASB stockholders. The registration statement will include a proxy statement/prospectus, which will be sent to the stockholders of ASB seeking their approval of the proposed transaction.   WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT EQUITY, ASB AND THE PROPOSED TRANSACTION.   The documents filed by Equity with the SEC may be obtained free of charge at Equity’s investor relations website at investor.equitybank.com or at the SEC’s website at www.sec.gov. Alternatively, these documents, when available, can be obtained free of charge from Equity upon written request to Equity Bancshares, Inc., Attn: Investor Relations, 7701 East Kellogg Drive, Suite 300, Wichita, Kansas 67207 or by calling (316) 612-6000.   Participants in the Transaction   Equity, ASB and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from ASB’s stockholders in connection with the proposed transaction under the rules of the SEC. Information about the directors and executive officers of Equity is set forth in the proxy statement for Equity’s 2021 annual meeting of stockholders filed with the SEC on Schedule 14A on March 18, 2021, and Equity’s annual report on Form 10-K for the year ended December 31, 2020 filed with the SEC on March 9, 2021. Free copies of these documents may be obtained free of charge as described in the preceding paragraph. Additional information regarding the interests of these participants and other persons who may be deemed participants in the transaction may be obtained by reading the proxy statement/prospectus regarding the proposed transaction when it becomes available.

 


 

EQBK’s Value Proposition 3

 


 

      Proforma Franchise Overview 4 Current Security Bank Location Current ASBI Location Equity Bank Location

 


 

      Security Bank of Kansas City Bank Location Purchase 5 Security Bank Locations

 


 

       Executive Leadership 6 Founded Equity Bank in 2002 2018 EY Entrepreneur of the Year National Finalist 2014 Most Influential CEO, Wichita Business Journal Served as Regional President of Sunflower Bank prior to forming Equity Bank Served as Director of Sales and Marketing for Koch Industries Brad Elliott Chairman & CEO Years at Equity: 19 | Years in Banking: 32 Greg Kossover EVP, COO & CFO Became COO in April 2020 Served as CFO from 2013 to 2020  EQBK Board of Directors, 2011-current Served as president of Physicians Development Group  Served as CEO of Value Place, LLC, growing the franchise to more than 150 locations in 25 states Greg Kossover Chief Operating Officer Years at Equity: 8 | Years in Banking: 21 Eric Newell Chief Financial Officer Years at Equity 1 | Years in Banking: 19 Craig Anderson President Years at Equity: 3 | Years in Banking: 39 Became President in April 2020 Served as COO from 2018 to 2020 Joined Equity Bank in March 2018 Served as President of UMBF Commercial Banking  More than 38 years of banking experience, concentrated in commercial lending roles Joined Equity Bank in April 2020 Served as CFO at United Bank in Hartford, CT ($7.3B assets) Served as CFO and head of Treasury at Rockville Bank, Glastonbury, Conn. Served as Analyst for AllianceBernstein and Fitch Began career as examiner with FDIC

 


 

     Diverse Market Segments 7 Source: S&P Market Intelligence. Equity Bancshares, Inc. operating market reported above includes all bank locations and counties in which Equity Bank operates. Diverse market segments with economies based on transportation, manufacturing and healthcare Top employers in the region operate in a diverse array of industries including telecommunications, professional services, aircraft manufacturing, OEM manufacturing and transportation. Equity Bancshares ranks in the Top 10 for market share in 22 of the 27 counties served and ranks in the Top 5 in 19 of those counties.

 


 

        Continue Building Value via Strategic Execution 8 2009 $8.8MM of TARP issued Opened 2 branches in Overland Park, KS 2014 Repurchased 1.3mm shares Refinanced TARP with Loan Close/Sell 3 branches and opened branch at Waterfront 2012 First Community Bancshares (FCB) merger $20.4M Capital Raise 2011 Repaid TARP with SBLF Purchase of 4 branches from Citizens Bancshares (Topeka) 2003-2004 Acquisition of National Bank of Andover Rebrand as Equity Bank 2005 Purchase of 2 Wichita branches from Hillcrest Bancshares 2006 Charter of FNB of Sarcoxie, MO acquisition Acquisition of Mortgage Centre, LLC Opened 2 branches in MO 2008 Ellis State Bank acquisition (Ellis/Hays) Branch opened in Lee’s Summit, MO 2010 $20.0M Capital Raise to fund growth 2013 Integrate FCB and double earnings CFO and CRO roles filled Implement repositioning initiatives 2007 Signature Bank KC acquisition Phase I Phase II Phase III Start-Up 2003 - 2007 Growth 2008 - 2011 Leverage Infrastructure Profitably 2012 - 2016 2015 First Independence (FFSL) merger IPO 2016 Community First (CFBI) merger Completed $35.4M private placement capital raise (PIPE) Phase IV Platform for Best in Class 2017-present 2017 Closed Prairie State, Patriot Bank, and Eastman Bank mergers $2.2B $610MM (1) (2) (3) $4.3B (4) 2018 Hired President: Craig Anderson Closed Kansas Bank Corporation, Adams Dairy Bank, and City Bank and Trust mergers. 2019 Hired Gaylyn McGregor and launched ETWM Implemented Q2 digital banking platform Closed acquisition of three branches in Guymon and Cordell, Oklahoma from Mid-First Bank (February) 2020 Hire of Eric Newell as CFO Consolidated three branches Closed Almena State Bank FDIC assisted transaction Note: Gray shading indicates capital activity. (1) Data as of 12/31/2007. (2) Data as of 12/31/2011. (3) Data as of 12/31/2016. (4) As reported for the quarter ended 6/30/2021. Completed $75MM subordinated debt issuance, bolstering capital in uncertain times while not diluting current shareholders 2021 Announced merger with American State Bancshares (expected to close in Q4) Announced purchase of three bank locations from Security Bank in St. Joseph, MO.

 


 

9      Proven Track Record of Executing on M&A  Since July 2015, EQBK has closed and integrated 9 bank acquisitions Pricing Multiples Transaction Impact

 


 

10       Uniquely Positioned for Growth There are over 650 bank offices with deposits less than $750MM in our operating market.

 


 

11 Equity Bank Today Percentages are reflective of 2021 year-to-date growth Checking Accounts 85,279 Online Banking Users 70,491 Bill Pay Subscribers 19,958 $993M +25% NIB Deposits 11,816 +6% Business Checking 59.9% +9% Online Banking Adoption 13,417 +18% Mobile Deposit Active Users

 


 

Diversified Loan Portfolio(1, 2) 12 Year-to-Date Loan Yield(3) 4.51% 5.43% 5.74% 5.73% For financial statement reporting, management considers other factors in addition to purpose when assessing risk and identifying reporting classes. As such, the above is not intended to reconcile to the Company’s loan disclosures within the applicable financial statement. Composition excludes the impact of PPP loans as of each applicable date. For the Year-to-Date periods ended December 31, 2020 and June 30, 2021, yield has been adjusted to exclude PPP loans, including these loans yield would be 5.00% and 4.68%, respectively. 5.19%

 


 

Credit Quality & Capital Ratios 13 Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. (1) Capital Ratios Total Reserve Ratio Classified Assets

 


 

Asset Quality – Quarter-over-Quarter 14 Nonperforming Assets Net Charge-Offs (NCO)/ Average Loans Nonaccrual Detail Includes loans 90+ days past due and other repossessed assets which are not highlighted in the table. Excludes Bank owned branch assets, totaling $1.0M, classified as Other Real Estate Owned within the Statements of Condition. (1,2) Reduction in NPAs / Assets driven by a reduction in non-performing loans, including non-accrual and loans greater than 90 days past due, of $3.7 million. Net charge-offs include $480 thousand related to fully reserved PCD assets. Net charge-offs unrelated to CECL gross-ups were $90 thousand for the quarter. Reserve remains well positioned for any losses which materialize from the COVID pandemic and associated response. OREO remained materially consistent during the quarter and is primarily comprised of income producing CRE assets totaling $6.1 million. (2)

 


 

        CECL Results 15 The company adopted ASC 326, Financials Instruments – Credit Losses ( “CECL”), on January 1, 2021. Dollars in thousands Impact of CECL adoption(1) and Subsequent Intra-Quarter Movement

 


 

      Bank Liquidity & Dividend Capacity 16 Dividend Capacity from the Bank Liquidity Analysis Amortized Cost Carrying Value Unrealized Gain / (Loss) Description Portfolio Characteristics

 


 

      Tangible Book Value Growth 17 Tangible Book Value per Share(1) and Tangible Common Equity (1) TBV CAGR 2017 – Q2 2021: 10.6% Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation.

 


 

      Tangible Book Value 18 Tangible Book Value per Share(1) Intra-Quarter movement Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation.

 


 

Fully integrated digital banking platform with an adoption rate of 59.9% among core banking customers Continued emphasis on development of relationships to drive growth in non-interest bearing deposits. Year-to-date growth of more than $200 million. 19         Strong Core Deposit Franchise For the quarter ended June 30, 2021. Includes interest and non-interest bearing deposits. Core deposits excludes time deposits > $100K. Dollars in thousands. Cost of Deposits: 0.22%(1) Deposit Composition Core Deposits / Total Deposits (2) Total Deposits & Loan to Deposit Ratio

 


 

20         Core Deposit Growth Includes the impact of non-interest bearing deposits Dollars in millions Cost of Deposits(1) 0.22% 0.96% 1.30% 0.91% 0.52%

 


 

      Robust Growth 21 Gross Loans ($Millions) Total Deposits ($Millions) Tangible Book Value per Share(1) Pre-Tax, Pre-Provision Net Revenue ($Thousands)(2) Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Excludes merger expenses and gain on acquisition in all applicable periods, as well as the impact of the goodwill impairment charge taken during the third quarter 2020 of ($104.8M).

 


 

        Net Interest Income & Net Interest Margin 22 ($) Thousands (1) (1) (1) Excludes the impact of PPP loans. Including these balances the second, third, fourth quarter 2020, first and second quarter 2021 results would be 3.49%, 3.47%, 3.88%, 3.31% and 3.50%, respectively, while YTD 2020 and 2021 results would be 3.63% and 3.41%, respectively. Annual Results

 


 

        Interest Income & Net Interest Margin 23 Government Programs PPP fee income increased due to forgiveness received by borrowers during the quarter. However, due to current year originations, more than $10 million in deferred fee balances remain on the books at quarter end. Increasing average balances as a % of AEA drives down yield %. Non-Interest Bearing Deposits Non-interest bearing deposits are up more than $200M as of 6/30 from 12/31/20. Continued emphasis on growing these relationships provides liquidity and investable dollars without associated costs. Roll on Rates The current interest rate environment is driving yields on assets down. As the Bank continues to see paydowns on debt and investment assets, NII and NIM will be challenged. Rate Protection Proactive effort to book variable rate assets subject to floor levels. As of 6/30, approximately 67% of variable rate loans are subject to a floor, of which, 86% had reached their floor. Investment Portfolio Bond portfolio designed to be short and positioned to take advantage of rate rise opportunities. Deployment of Excess Cash With stimulus programs and continued effort to drive deposits, excess cash balances will be re-deployed in earning assets which we believe will drive up net interest income while driving down net interest margin. Adjusted Second Quarter NIM Net Interest Income Period over Period

 


 

        Income Performance Metrics 24 Non-GAAP financial measure. Refer to the non-GAAP reconciliation at the end of this presentation. Excludes impact of goodwill impairment recognized during the third quarter 2020. Return on Tangible Common Equity(1) Efficiency Ratio(1) 2H 2020, exclusive of goodwill impairment, shows continual improvement as compared to prior year. 1H 2021 continued positive results, partially impacted by provision for credit losses benefit. Commentary 2H 2020, maintained efficiency ratio, while keeping locations open to service customers through the COVID environment. 1H 2021, growing non-interest income lines, including credit card, debit card, and TWM as well as PPP fee income recognition provided benefit. (2) (2)

 


 

25 2021 Second Quarter Highlights Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Year-over-Year is a comparison to comparable quarter end in previous year. Quarter-over-Quarter is comparison to previous quarter. Diluted EPS $1.03 Revenue $47.4M ROAE 15.06% $34.6M Net Interest Income + $23M +10% Annualized NIB Deposits $1.6M Income from Almena State Bank asset improvement $250K +88% Trust and Wealth Management Income Quarter over Quarter(2) + $3.3M +59% Non-interest Income Year over Year(2)

 


 

Second Quarter Highlights - Continued 26 Favorable (unfavorable) comparison to previous period. Year-over-Year is a comparison to comparable quarter end in previous year. Quarter-over-Quarter is a comparison to prior quarter end. Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation for additional detail. Excludes merger expenses and gain on acquisition. Adjusted to exclude the impact of PPP loans. Excludes gain / (loss) on sale of securities.

 


 

27 Outlook on Key Business Drivers Average Deposits $3,400-3,700M $3,625M 3-8% growth Key Driver Q2’21 Results Q2’21 Outlook Average Loans(1) $2,400-$2,500M $2,461M 3-8% growth Net Interest Margin(1) 3.15-3.35% 3.13% Contraction Non-Interest Income(2) $6.5-7.0M $7.5M 10-20% growth Non-Interest Expense (3) $24-26M $25.3M 0-3% decline Tangible Book Value $350-370M $366M 5-10% growth Considerations & Expectations Continued uncertainty of the lasting impact of COVID-19 from 2020 as well as severity of impact in 2021 bring challenges for precision of outlook. Focus on continued balance sheet strength and security while continuing to pursue growth. FY’21 Outlook NOTE: Figures presented in this outlook represent forward-looking statements and are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Please see Special Note Concerning Forward-Looking Statements. Excluding the impact of PPP loans. Excluding Net Gain on Acquisition and reversal of repurchase obligation on Almena assets ($917 thousand). Excluding Merger Expenses. Average Earning Assets(1) $3,500-$3,700M $3,572M 3-8% growth Annual Effective Tax Rate 23-25% 22.5% 23-25% Q3’21 Outlook $3,400-3,700M $2,400-$2,600M 2.90-3.10% $6.5-7.5M $24-$26M $370-380M $3,500-$3,700M 23-25%

 


 

28 Focus Variables for Outlook & Forecast Business activity creates opportunity for lending and deposit growth. Pandemic response and resolution will be significant driver. Directly related to credit quality as well as trust in our business. Stimulus efforts and associated effect may have significant impact. Impacts rates on our product offerings and applies pressure to earnings. Must be able to manage cost and profit yields effectively. Providing customers with rates and services that are competitive with our peers. Irrational operators may have short term impact on opportunities. Growth strategy must be flexible to the other variables that affect our investment options. U.S. politics affect banking regulations, international relationships, tax policies and more. Economic Environment Customer Needs Cost of Funding Competitive Market Investment Opportunities Political Environment Our outlook requires clarity around certain variables, including:

 


 

29 Adjusted Operating Performance Trends – Quarter-over-Quarter(1) Adjusted Diluted Earnings Per Share (3) Efficiency Ratio(1,2) & Non-Interest Expense / Average Assets(3) Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Does not include gains on sales and settlement of securities, merger expenses, or gain on acquisition in any period presented, as applicable. Does not include merger expense or gain on acquisition in any period presented, as applicable. The third quarter 2020 does not include loss on impairment of goodwill. See the non-GAAP reconciliation at the end of the presentation for additional detail on these balances. Adjusted Net Income(3) Pre-Tax, Pre-Provision Net Revenue(3)

 


 

30 Government Facilitated Lending Programs Equity was an active participant in the first round of PPP. Funding more than $375M in loans to protect jobs and businesses within our footprint. The management team has worked expeditiously to obtain forgiveness on behalf of our borrowers. Through the end of the second quarter, more than 94% of these loans have received a forgiveness payment. Equity was also an active participant in round 2 of the program, funding 4,311 loans totaling $278M in paycheck protection for our customers and communities. Commentary Dollars in thousands

 


 

Appendix 31

 


 

Selected Income Statement Data 32

 


 

Selected Balance Sheet Data 33 Demonstrating balance sheet strength Includes interest-bearing deposits in other banks. Includes Federal Reserve Bank and Federal Home Loan Bank stock. Includes loans held-for-sale.

 


 

Capitalization 34 (1) Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Maintaining a strong regulatory capital position

 


 

The subsequent tables present non-GAAP reconciliations of the following calculations: Tangible Common Equity (TCE) to Tangible Assets (TA) Ratio Tangible Book Value per Common Share Return on Average Tangible Common Equity (ROATCE) Efficiency Ratio 35

 


 

TCE to TA and Tangible Book Value per Share 36

 


 

ROATCE and Efficiency Ratio 37

 


 

investor.equitybank.com