Annual Statements Open main menu

EQUITY BANCSHARES INC - Quarter Report: 2022 March (Form 10-Q)

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2022

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to ________

Commission File Number 001-37624

 

EQUITY BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

 

 

Kansas

 

72-1532188

(State or other jurisdiction of

incorporation or organization)

 

(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

 

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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

Smaller reporting company

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.  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). ☐ Yes ☒ No

 

As of April 29, 2022, the registrant had 16,276,395 shares of Class A common stock, $0.01 par value per share, outstanding.

 

 


 

TABLE OF CONTENTS

 

Part I

Financial Information

5

Item 1.

Financial Statements

5

 

Consolidated Balance Sheets

5

 

Consolidated Statements of Income

6

 

Consolidated Statements of Comprehensive Income

7

 

Consolidated Statements of Stockholders’ Equity

8

 

Consolidated Statements of Cash Flows

9

 

Condensed Notes to Interim Consolidated Financial Statements

11

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

39

 

Overview

41

 

Critical Accounting Policies

41

 

Results of Operations

42

 

Financial Condition

47

 

Liquidity and Capital Resources

55

 

Non-GAAP Financial Measures

56

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

59

Item 4.

Controls and Procedures

61

Part II

Other Information

62

Item 1.

Legal Proceedings

62

Item 1A.

Risk Factors

62

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

62

Item 3.

Defaults Upon Senior Securities

62

Item 4.

Mine Safety Disclosures

62

Item 5.

Other Information

62

Item 6.

Exhibits

62

 

Important Notice about Information in this Quarterly Report

Unless we state otherwise or the context otherwise requires, references in this Quarterly Report to “we,” “our,” “us,” “the Company” and “Equity” refer to Equity Bancshares, Inc. and its consolidated subsidiaries, including Equity Bank, which we sometimes refer to as “Equity Bank,” “the Bank” or “our Bank.”

The information contained in this Quarterly Report is accurate only as of the date of this Quarterly Report on Form 10-Q and as of the dates specified herein.

2


CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  These forward-looking statements reflect our current views with respect to, among other things, future events and our 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 our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control.  Accordingly, we caution 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 we believe 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.  When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements described under the heading “Item 1A - Risk Factors” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 9, 2022, and in Item 1A – Risk Factors of this Quarterly Report.

There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following:

 

external economic and/or market factors, such as changes in monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System, or the Federal Reserve, inflation or deflation, changes in the demand for loans, and fluctuations in consumer spending, borrowing and savings habits which may have an adverse impact on our financial condition;

 

losses resulting from a decline in the credit quality of the assets that we hold;

 

the occurrence of various events that negatively impact the real estate market, since a significant portion of our loan portfolio is secured by real estate;

 

inaccuracies or changes in the appraised value of real estate securing the loans we originate that could lead to losses if the real estate collateral is later foreclosed upon and sold at a price lower than the appraised value;

 

the loss of our largest loan and depositor relationships;

 

limitations on our ability to lend and to mitigate the risks associated with our lending activities as a result of our size and capital position;

 

differences in our qualitative factors used in our calculation of the allowance for credit losses from actual results;

 

inadequacies in our allowance for credit losses which could require us to take a charge to earnings and thereby adversely affect our financial condition;

 

interest rate fluctuations which could have an adverse effect on our profitability;

 

the impact of the transition from London Interbank Offered Rate (“LIBOR”) and our ability to adequately manage such transition;

 

an economic downturn related to a pandemic, especially one affecting our core market areas;

 

inability of borrowers on deferral to make payments on their loans following the end of the deferral period;

 

potential fraud related to Small Business Administration (“SBA”) loan applications through the Paycheck Protection Program (“PPP”) as part of the U.S. Coronavirus Aid, Relief and Economic Security Act (“CARES Act”);

 

the effects of a pandemic or other widespread public health emergencies;

 

the costs of integrating the businesses we acquire, which may be greater than expected;

 

the departure of key members of our management personnel or our inability to hire qualified management personnel;

 

challenges arising from unsuccessful attempts to expand into new geographic markets, products, or services;

 

a lack of liquidity resulting from decreased loan repayment rates, lower deposit balances, or other factors;

 

inaccuracies in our assumptions about future events which could result in material differences between our financial projections and actual financial performance;

3


 

an inability to keep pace with the rate of technological advances due to a lack of resources to invest in new technologies;

 

disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems;

 

unauthorized access to nonpublic personal information of our customers, which could expose us to litigation or reputational harm;

 

disruptions, security breaches, or other adverse events affecting the third-party vendors who perform several of our critical processing functions;

 

required implementation of new accounting standards that significantly change our existing recognition practices;

 

additional regulatory requirements and restrictions on our business, which could impose additional costs on us;

 

an increase in FDIC deposit insurance assessments, which could adversely affect our earnings;

 

increased capital requirements imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all;

 

restraints on the ability of Equity Bank to pay dividends to us, which could limit our liquidity;

 

a failure in the internal controls we have implemented to address the risks inherent to the banking industry;

 

continued or increasing competition from other financial institutions, credit unions, and non-bank financial services companies, many of which are subject to different regulations than we are;

 

costs arising from the environmental risks associated with making loans secured by real estate;

 

the occurrence of adverse weather or manmade events, which could negatively affect our core markets or disrupt our operations;

 

the effects of new federal tax laws, or changes to existing federal tax laws;

 

the obligation associated with being a public company requires significant resources and management attention;

 

the findings from our investigations into the cyber-attack we suffered in November 2021, including our understanding of the nature, source and duration of the attack, indicate that our products and internal systems are secure and the success of our related mitigation and remediation efforts; and

 

other factors, if any, or changes to previously disclosed risk factors are discussed in “Item 1A - Risk Factors.”

The foregoing factors should not be construed as exhaustive and should be read in conjunction with other cautionary statements that are included in this Quarterly Report.  If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate.  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 we do 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, and it is not possible for us to predict those events or how they may affect us.  In addition, we cannot assess the impact of each factor on our 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 Quarterly Report on Form 10-Q are expressly qualified in their entirety by this cautionary statement.  This cautionary statement should also be considered in connection with any subsequent written or verbal forward-looking statements that we or persons acting on our behalf may issue.

 

4


 

PART I

 

 

Item 1: Financial Statements

EQUITY BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS

March 31, 2022, and December 31, 2021

(Dollar amounts in thousands)

 

 

(Unaudited)

March 31,

 

 

December 31,

 

 

 

2022

 

 

2021

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

89,764

 

 

$

259,131

 

Federal funds sold

 

 

286

 

 

 

823

 

Cash and cash equivalents

 

 

90,050

 

 

 

259,954

 

Available-for-sale securities

 

 

1,352,894

 

 

 

1,327,442

 

Loans held for sale

 

 

1,575

 

 

 

4,214

 

Loans, net of allowance for credit losses of $47,590 and $48,365

 

 

3,194,987

 

 

 

3,107,262

 

Other real estate owned, net

 

 

9,897

 

 

 

9,523

 

Premises and equipment, net

 

 

103,168

 

 

 

104,038

 

Bank-owned life insurance

 

 

120,928

 

 

 

120,787

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

19,890

 

 

 

17,510

 

Interest receivable

 

 

16,923

 

 

 

18,048

 

Goodwill

 

 

54,465

 

 

 

54,465

 

Core deposit intangibles, net

 

 

13,830

 

 

 

14,879

 

Other

 

 

100,016

 

 

 

99,509

 

Total assets

 

$

5,078,623

 

 

$

5,137,631

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Demand

 

$

1,255,793

 

 

$

1,244,117

 

Total non-interest-bearing deposits

 

 

1,255,793

 

 

 

1,244,117

 

Savings, NOW and money market

 

 

2,511,478

 

 

 

2,522,289

 

Time

 

 

612,399

 

 

 

653,598

 

Total interest-bearing deposits

 

 

3,123,877

 

 

 

3,175,887

 

Total deposits

 

 

4,379,670

 

 

 

4,420,004

 

Federal funds purchased and retail repurchase agreements

 

 

48,199

 

 

 

56,006

 

Federal Home Loan Bank advances

 

 

50,000

 

 

 

 

Subordinated debt

 

 

96,010

 

 

 

95,885

 

Contractual obligations

 

 

17,307

 

 

 

17,692

 

Interest payable and other liabilities

 

 

35,422

 

 

 

47,413

 

Total liabilities

 

 

4,626,608

 

 

 

4,637,000

 

Commitments and contingent liabilities, see Notes 11 and 12

 

 

 

 

 

 

 

 

Stockholders’ equity, see Note 7

 

 

 

 

 

 

 

 

Common stock

 

 

204

 

 

 

203

 

Additional paid-in capital

 

 

480,106

 

 

 

478,862

 

Retained earnings

 

 

102,632

 

 

 

88,324

 

Accumulated other comprehensive income (loss), net of tax

 

 

(50,012

)

 

 

1,776

 

Treasury stock

 

 

(80,915

)

 

 

(68,534

)

Total stockholders’ equity

 

 

452,015

 

 

 

500,631

 

Total liabilities and stockholders’ equity

 

$

5,078,623

 

 

$

5,137,631

 

See accompanying condensed notes to interim consolidated financial statements.

5


EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

For the Three Months ended March 31, 2022 and 2021

(Dollar amounts in thousands, except per share data)

 

 

(Unaudited)

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

Interest and dividend income

 

 

 

 

 

 

 

 

Loans, including fees

 

$

36,306

 

 

$

31,001

 

Securities, taxable

 

 

5,391

 

 

 

3,799

 

Securities, nontaxable

 

 

655

 

 

 

724

 

Federal funds sold and other

 

 

300

 

 

 

288

 

Total interest and dividend income

 

 

42,652

 

 

 

35,812

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

 

1,722

 

 

 

2,410

 

Federal funds purchased and retail repurchase agreements

 

 

33

 

 

 

22

 

Federal Home Loan Bank advances

 

 

9

 

 

 

65

 

Subordinated debt

 

 

1,599

 

 

 

1,556

 

Total interest expense

 

 

3,363

 

 

 

4,053

 

Net interest income

 

 

39,289

 

 

 

31,759

 

Provision (reversal) for credit losses

 

 

(412

)

 

 

(5,756

)

Net interest income after provision (reversal) for credit losses

 

 

39,701

 

 

 

37,515

 

Non-interest income

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,522

 

 

 

1,596

 

Debit card income

 

 

2,628

 

 

 

2,350

 

Mortgage banking

 

 

562

 

 

 

935

 

Increase in value of bank-owned life insurance

 

 

865

 

 

 

601

 

Net gain on acquisition

 

 

 

 

 

(78

)

Net gain from securities transactions

 

 

40

 

 

 

17

 

Other

 

 

2,405

 

 

 

1,291

 

Total non-interest income

 

 

9,022

 

 

 

6,712

 

Non-interest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

15,068

 

 

 

12,722

 

Net occupancy and equipment

 

 

3,170

 

 

 

2,368

 

Data processing

 

 

3,769

 

 

 

2,663

 

Professional fees

 

 

1,171

 

 

 

1,073

 

Advertising and business development

 

 

976

 

 

 

682

 

Telecommunications

 

 

470

 

 

 

580

 

FDIC insurance

 

 

180

 

 

 

415

 

Courier and postage

 

 

423

 

 

 

369

 

Free nationwide ATM cost

 

 

501

 

 

 

472

 

Amortization of core deposit intangibles

 

 

1,050

 

 

 

1,034

 

Loan expense

 

 

185

 

 

 

238

 

Other real estate owned

 

 

(1

)

 

 

5

 

Merger expenses

 

 

323

 

 

 

152

 

Other

 

 

2,174

 

 

 

2,108

 

Total non-interest expense

 

 

29,459

 

 

 

24,881

 

Income (loss) before income taxes

 

 

19,264

 

 

 

19,346

 

Provision (benefit) for income taxes

 

 

3,614

 

 

 

4,271

 

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

 

$

15,650

 

 

$

15,075

 

Basic earnings (loss) per share

 

$

0.94

 

 

$

1.04

 

Diluted earnings (loss) per share

 

$

0.93

 

 

$

1.02

 

 

 

See accompanying condensed notes to interim consolidated financial statements.

6


EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three Months ended March 31, 2022 and 2021

(Dollar amounts in thousands)

 

 

 

(Unaudited)

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

Net income

 

$

15,650

 

 

$

15,075

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period on

   available-for-sale securities

 

 

(69,339

)

 

 

(10,369

)

Less: reclassification for net gains included in net income

 

 

(79

)

 

 

 

Unrealized holding gains (losses) arising during the period on cash flow hedges

 

 

598

 

 

 

 

Total other comprehensive income (loss)

 

 

(68,820

)

 

 

(10,369

)

Tax effect

 

 

17,032

 

 

 

2,607

 

Other comprehensive income (loss), net of tax

 

 

(51,788

)

 

 

(7,762

)

Comprehensive income (loss)

 

$

(36,138

)

 

$

7,313

 

See accompanying condensed notes to interim consolidated financial statements.

 

 

7


 

EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Three Months ended March 31, 2022 and 2021

(Unaudited)

(Dollar amounts in thousands, except share and per share data)

 

 

 

 

Common Stock

 

 

Additional

 

 

 

 

 

 

Accumulated

Other

 

 

Employee

 

 

 

 

 

 

Total

 

 

 

Shares

Outstanding

 

 

Amount

 

 

Paid-In

Capital

 

 

Retained

Earnings

 

 

Comprehensive

Income (Loss)

 

 

Stock

Loans

 

 

Treasury

Stock

 

 

Stockholders’

Equity

 

Balance at January 1, 2021

 

 

14,540,556

 

 

$

174

 

 

$

386,820

 

 

$

50,787

 

 

$

19,781

 

 

$

(43

)

 

$

(49,870

)

 

$

407,649

 

Implementation of ASU 2016-13,

   current expected credit losses

 

 

 

 

 

 

 

 

 

 

 

(12,403

)

 

 

 

 

 

 

 

 

 

 

 

(12,403

)

Net income

 

 

 

 

 

 

 

 

 

 

 

15,075

 

 

 

 

 

 

 

 

 

 

 

 

15,075

 

Other comprehensive income (loss),

   net of tax effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,762

)

 

 

 

 

 

 

 

 

(7,762

)

Stock-based compensation

 

 

 

 

 

 

 

 

712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

712

 

Common stock issued upon

   exercise of stock options

 

 

11,483

 

 

 

 

 

 

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167

 

Common stock issued under

   stock-based incentive plan

 

 

47,265

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued under

   employee stock purchase plan

 

 

17,621

 

 

 

 

 

 

241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

241

 

Repayment on employee stock loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43

 

 

 

 

 

 

 

43

 

Treasury stock purchase

 

 

(233,012

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,907

)

 

 

(5,907

)

Balance at March 31, 2021

 

 

14,383,913

 

 

$

175

 

 

$

387,939

 

 

$

53,459

 

 

$

12,019

 

 

$

 

 

$

(55,777

)

 

$

397,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2022

 

 

16,760,115

 

 

$

203

 

 

$

478,862

 

 

$

88,324

 

 

$

1,776

 

 

$

 

 

$

(68,534

)

 

$

500,631

 

Net income

 

 

 

 

 

 

 

 

 

 

 

15,650

 

 

 

 

 

 

 

 

 

 

 

 

15,650

 

Other comprehensive income (loss),

   net of tax effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51,788

)

 

 

 

 

 

 

 

 

(51,788

)

Cash dividends - common stock, $0.08 per share

 

 

 

 

 

 

 

 

 

 

 

(1,318

)

 

 

 

 

 

 

 

 

 

 

 

(1,318

)

Dividend equivalents - restricted stock units, $0.08 per share

 

 

 

 

 

 

 

 

 

 

 

(24

)

 

 

 

 

 

 

 

 

 

 

 

(24

)

Stock-based compensation

 

 

 

 

 

 

 

 

804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

804

 

Common stock issued upon

   exercise of stock options

 

 

3,500

 

 

 

 

 

 

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50

 

Common stock issued under

   stock-based incentive plan

 

 

61,460

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued under

   employee stock purchase plan

 

 

14,274

 

 

 

 

 

 

391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

391

 

Treasury stock purchases

 

 

(384,383

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,381

)

 

 

(12,381

)

Balance at March 31, 2022

 

 

16,454,966

 

 

$

204

 

 

$

480,106

 

 

$

102,632

 

 

$

(50,012

)

 

$

 

 

$

(80,915

)

 

$

452,015

 

See accompanying condensed notes to interim consolidated financial statements.

 

 

8


 

EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months ended March 31, 2022 and 2021

(Dollar amounts in thousands)

 

 

 

(Unaudited)

March 31,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

$

15,650

 

 

$

15,075

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

804

 

 

 

712

 

Depreciation

 

 

1,172

 

 

 

1,011

 

Amortization of operating lease right-of-use asset

 

 

175

 

 

 

100

 

Amortization of cloud computing implementation costs

 

 

47

 

 

 

30

 

Provision (reversal) for credit losses

 

 

(412

)

 

 

(5,756

)

Net amortization (accretion) of purchase valuation adjustments

 

 

(1,430

)

 

 

(361

)

Amortization (accretion) of premiums and discounts on securities

 

 

1,926

 

 

 

2,261

 

Amortization of intangible assets

 

 

1,085

 

 

 

1,045

 

Deferred income taxes

 

 

(226

)

 

 

1,687

 

Federal Home Loan Bank stock dividends

 

 

(18

)

 

 

(2

)

Loss (gain) on sales and valuation adjustments on other real estate owned

 

 

(172

)

 

 

(171

)

Net loss (gain) on sales and settlements of securities

 

 

(79

)

 

 

Change in unrealized (gains) losses on equity securities

 

 

39

 

 

 

(17

)

Loss (gain) on disposal of premises and equipment

 

 

(43

)

 

 

(8

)

Loss (gain) on sales of foreclosed assets

 

 

(49

)

 

 

9

 

Loss (gain) on sales of loans

 

 

(463

)

 

 

(793

)

Originations of loans held for sale

 

 

(16,193

)

 

 

(27,907

)

Proceeds from the sale of loans held for sale

 

 

19,295

 

 

 

32,485

 

Increase in the value of bank-owned life insurance

 

 

(865

)

 

 

(601

)

Change in fair value of derivatives recognized in earnings

 

 

(810

)

 

 

(350

)

Gain on acquisition

 

 

 

 

78

 

Payments on operating lease payable

 

 

(205

)

 

 

(123

)

Net change in:

 

 

 

 

 

 

 

 

Interest receivable

 

 

1,125

 

 

 

(824

)

Other assets

 

 

(101

)

 

 

7,553

 

Interest payable and other liabilities

 

 

(12,448

)

 

 

(1,407

)

Net cash provided by (used in) operating activities

 

 

7,804

 

 

 

23,726

 

Cash flows (to) from investing activities

 

 

 

 

 

 

 

 

Purchases of available-for-sale securities

 

 

(153,850

)

 

 

(242,563

)

Proceeds from sales, calls, pay-downs and maturities of available-for-sale securities

 

 

57,134

 

 

 

103,660

 

Net change in loans

 

 

(85,273

)

 

 

(100,306

)

Purchase of mortgage loans

 

 

 

 

(89,450

)

Purchase of government guaranteed loans

 

 

(2,293

)

 

 

 

Purchase of premises and equipment

 

 

(309

)

 

 

(1,921

)

Proceeds from sale of premises and equipment

 

 

50

 

 

 

8

 

Proceeds from sale of foreclosed assets

 

 

20,063

 

 

 

37

 

Net redemptions (purchases) of Federal Home Loan Bank and Federal Reserve

    Bank stock

 

 

(2,362

)

 

 

1,243

 

Net redemptions (purchases) of correspondent and miscellaneous other stock

 

 

 

 

(68

)

Proceeds from sale of other real estate owned

 

 

205

 

 

 

1,402

 

Purchase of bank-owned life insurance

 

 

 

 

(25,000

)

Proceeds from bank-owned life insurance death benefits

 

 

723

 

 

 

Net cash provided by (used in) investing activities

 

 

(165,912

)

 

 

(352,958

)

Cash flows (to) from financing activities

 

 

 

 

 

 

 

 

Net increase (decrease) in deposits

 

 

(40,311

)

 

 

186,931

 

Net change in federal funds purchased and retail repurchase agreements

 

 

(7,807

)

 

 

4,310

 

Net borrowings (repayments) on Federal Home Loan Bank line of credit

 

 

20,000

 

 

 

 

9


Proceeds from Federal Home Loan Bank term advances

 

 

122,128

 

 

 

 

Principal repayments on Federal Home Loan Bank term advances

 

 

(92,128

)

 

 

(214

)

Proceeds from Federal Reserve Bank discount window

 

 

1,000

 

 

 

1,000

 

Principal payments on Federal Reserve Bank discount window

 

 

(1,000

)

 

 

(1,000

)

Principal payments on employee stock loans

 

 

 

 

43

 

Proceeds from the exercise of employee stock options

 

 

50

 

 

 

167

 

Proceeds from employee stock purchase plan

 

 

391

 

 

 

241

 

Debt issuance cost

 

 

 

 

(16

)

Purchase of treasury stock

 

 

(12,381

)

 

 

(5,907

)

Net change in contractual obligations

 

 

(385

)

 

 

(333

)

Dividends paid on common stock

 

 

(1,353

)

 

 

 

Net cash provided by (used in) financing activities

 

 

(11,796

)

 

 

185,222

 

Net change in cash and cash equivalents

 

 

(169,904

)

 

 

(144,010

)

Cash and cash equivalents, beginning of period

 

 

259,954

 

 

 

280,698

 

Ending cash and cash equivalents

 

$

90,050

 

 

$

136,688

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Interest paid

 

$

4,739

 

 

$

3,035

 

Income taxes paid, net of refunds

 

 

82

 

 

 

 

Supplemental noncash disclosures:

 

 

 

 

 

 

 

 

Other real estate owned acquired in settlement of loans

 

 

555

 

 

 

60

 

Other repossessed assets acquired in settlement of loans

 

$

20

 

 

$

59

 

 

See accompanying condensed notes to interim consolidated financial statements.

 

10


 

EQUITY BANCSHARES, INC.

CONDENSED NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2022

(Unaudited)

(Dollar amounts in thousands, except per share data)

 

 

NOTE 1 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The interim consolidated financial statements include the accounts of Equity Bancshares, Inc., its wholly-owned subsidiaries, EBAC, LLC and Equity Bank and Equity Bank’s wholly-owned subsidiaries, EBHQ, LLC and SA Holdings, Inc.  These entities are collectively referred to as the “Company”.  All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited condensed interim consolidated financial statements have been prepared in accordance with United States Generally Accepted Accounting Principles (“GAAP”) for interim financial information and in accordance with guidance provided by the Securities and Exchange Commission.  Accordingly, they do not include all the information and footnotes required by GAAP for complete financial information.  The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes.  Actual results could differ from those estimates.  In the opinion of management, the interim statements reflect all adjustments necessary for a fair presentation of the financial position, results of operations and cash flows of the Company on a consolidated basis and all such adjustments are of a normal recurring nature.  These financial statements and the accompanying notes should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2021, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 9, 2022.  Operating results for the three months ended March 31, 2022, are not necessarily indicative of the results that may be expected for the year ending December 31, 2022, or any other period.

Reclassifications

Some items in prior financial statements were reclassified to conform to the current presentation.  Management determined the items reclassified are immaterial to the consolidated financial statements taken as a whole and did not result in a change in equity or net income for the periods reported.

Recent Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Facilitation of the Effects of Reference Rate Reform on Financial Reporting.  ASU 2020-04 provides optional expedients and exceptions for applying GAAP to transactions affected by reference rate reform if certain criteria are met.  The transactions primarily include contract modifications; hedging relationships; and sale or transfer of debt securities classified as held-to-maturity.  The guidance was effective immediately for the Company and the amendments may be applied prospectively through December 31, 2022.  The Company’s contracts issued prior to December 31, 2021, are primarily LIBOR tenures that will continue to be published until June 30, 2023, and the Company has reviewed the respective fallback language of these contracts and believes that the language is operational.  The Company will continually evaluate these contracts until the indexes are no longer published; however, the financial impact on our financial condition, results of operations and cash flows will depend on the population of contracts that are still outstanding on the date the underlying indexes are no longer published.

In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848).  ASU 2021-01 clarify that certain optional expedients and exceptions that are noted in Topic 848 apply to derivatives that are affected by the discounting transition. Certain provisions, if elected by the Company, apply to derivative instruments that use an interest rate for managing, discounting or contract price alignment that is modified as a result of reference rate reform.  The guidance was effective immediately for the Company and the amendments may be applied prospectively through December 31, 2022.  The Company’s contracts issued prior to December 31, 2021, are primarily LIBOR tenures that will continue to be published until June 30, 2023, and the Company has reviewed the respective fallback language of these contracts and believes that the language is operational.  The Company will continually evaluate these contracts until the indexes are no longer published; however, the financial impact on the Company’s financial condition, results of operations and cash flows will depend on the population of contracts that are still outstanding on the date the underlying indexes are no longer published.

In March 2022, the FASB issued ASU 2022-01, Derivatives and Hedging (Topic 815), Fair Value Hedging – Portfolio Layer Method.  ASU 2022-01 expands the current last-of-layer method to allow multiple hedged layers of a single closed portfolio; expands the scope of the portfolio layer method to include nonprepayable financial assets; addresses the types of hedging instruments that are

11


eligible in a single-layer hedge; provided additional guidance on the accounting for and disclosure of hedging basis adjustments; and provided guidance on how hedge basis adjustments should be considered when determining credit losses for the assets included in the closed portfolio.  The guidance will be effective for the Company in fiscal years beginning after December 15, 2022, and interim periods within those fiscal years.  This guidance requires a modified retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings on the initial application date.  The Company is currently evaluating the guidance but does not expect it will have a material financial impact on its financial condition, results of operations and cash flows.

In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326), Trouble Debt Restructurings and Vintage Disclosures.  ASU 2022-02 eliminates the accounting guidance for TDRs by creditors, while enhancing disclosure requirements for loan restructurings by creditor when a borrower is experiencing financial difficulty.  Creditors will be required to apply the refinancing and restructuring guidance to determine whether a modification results in a new loan or a continuation of an existing loan.  Additionally, ASU 2022-02 requires that public business entities disclose gross write offs by year of origination for financing receivables and net investment in leases within the scope of Financial Instruments – Credit Losses – Measured at Amortized Cost of the Accounting Standards Codification.  The guidance is effective for the Company for fiscal years beginning after December 31, 2022, including interim periods within those fiscal years.  The Company is permitted to apply the guidance prospectively or through a modified retrospective method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption.  Since the Company had adopted ASU 2016-13 effective January 1, 2021, the Company is permitted to early adopt the guidance in totality or individually for the topics covered in this update.  The Company will not be early adopting this guidance and does not expect the guidance to have a material financial impact on our financial condition, results of operations and cash flows, but will impact the Company’s future loan disclosures.

 

NOTE 2 – SECURITIES

The amortized cost and fair value of available-for-sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) are listed below.

 

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Allowance

for Credit

Losses

 

 

Fair

Value

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

123,724

 

 

$

 

 

$

(8,489

)

 

$

 

 

$

115,235

 

U.S. Treasury securities

 

 

257,151

 

 

 

 

 

 

(13,895

)

 

 

 

 

 

243,256

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

625,214

 

 

 

896

 

 

 

(29,595

)

 

 

 

 

 

596,515

 

Private label residential mortgage-backed securities

 

 

207,043

 

 

 

 

 

 

(10,761

)

 

 

 

 

 

196,282

 

Corporate

 

 

56,576

 

 

 

322

 

 

 

(559

)

 

 

 

 

 

56,339

 

Small Business Administration loan pools

 

 

15,708

 

 

 

 

 

 

(435

)

 

 

 

 

 

15,273

 

State and political subdivisions

 

 

134,469

 

 

 

877

 

 

 

(5,352

)

 

 

 

 

 

129,994

 

 

 

$

1,419,885

 

 

$

2,095

 

 

$

(69,086

)

 

$

 

 

$

1,352,894

 

 

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Allowance

for Credit

Losses

 

 

Fair

Value

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

124,898

 

 

$

13

 

 

$

(1,504

)

 

$

 

 

$

123,407

 

U.S. Treasury securities

 

 

157,289

 

 

 

 

 

 

(1,687

)

 

 

 

 

 

155,602

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

661,584

 

 

 

10,215

 

 

 

(6,912

)

 

 

 

 

 

664,887

 

Private label residential mortgage-backed securities

 

 

173,717

 

 

 

 

 

 

(2,029

)

 

 

 

 

 

171,688

 

Corporate

 

 

52,555

 

 

 

1,437

 

 

 

(215

)

 

 

 

 

 

53,777

 

Small Business Administration loan pools

 

 

16,568

 

 

 

13

 

 

 

(106

)

 

 

 

 

 

16,475

 

State and political subdivisions

 

 

138,404

 

 

 

3,618

 

 

 

(416

)

 

 

 

 

 

141,606

 

 

 

$

1,325,015

 

 

$

15,296

 

 

$

(12,869

)

 

$

 

 

$

1,327,442

 

 

12


 

The fair value and amortized cost of debt securities at March 31, 2022, by contractual maturity, is shown below.  Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately.

 

 

 

Available-for-Sale

 

 

 

Amortized

Cost

 

 

Fair

Value

 

Within one year

 

$

6,325

 

 

$

6,363

 

One to five years

 

 

235,854

 

 

 

227,053

 

Five to ten years

 

 

263,257

 

 

 

248,913

 

After ten years

 

 

82,192

 

 

 

77,768

 

Mortgage-backed securities

 

 

832,257

 

 

 

792,797

 

Total debt securities

 

$

1,419,885

 

 

$

1,352,894

 

 

The carrying value of securities pledged as collateral, to secure public deposits and for other purposes, was approximately $844,630 at March 31, 2022, and $892,182 at December 31, 2021.

The following tables show gross unrealized losses and fair value, aggregated by investment category, and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2022, and December 31, 2021.

 

 

 

Less Than 12 Months

 

 

12 Months or More

 

 

Total

 

 

 

Fair

Value

 

 

Unrealized

Loss

 

 

Fair

Value

 

 

Unrealized

Loss

 

 

Fair

Value

 

 

Unrealized

Loss

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

115,235

 

 

$

(8,489

)

 

$

 

 

$

 

 

$

115,235

 

 

$

(8,489

)

U.S. Treasury securities

 

 

243,256

 

 

 

(13,895

)

 

 

 

 

 

 

 

 

243,256

 

 

 

(13,895

)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

433,989

 

 

 

(19,841

)

 

 

97,065

 

 

 

(9,754

)

 

 

531,054

 

 

 

(29,595

)

Private label residential mortgage-backed securities

 

 

191,560

 

 

 

(10,490

)

 

 

4,722

 

 

 

(271

)

 

 

196,282

 

 

 

(10,761

)

Corporate

 

 

26,441

 

 

 

(559

)

 

 

 

 

 

 

 

 

26,441

 

 

 

(559

)

Small Business Administration loan pools

 

 

6,431

 

 

 

(374

)

 

 

8,842

 

 

 

(61

)

 

 

15,273

 

 

 

(435

)

State and political subdivisions

 

 

61,392

 

 

 

(5,352

)

 

 

 

 

 

 

 

 

61,392

 

 

 

(5,352

)

Total temporarily impaired securities

 

$

1,078,304

 

 

$

(59,000

)

 

$

110,629

 

 

$

(10,086

)

 

$

1,188,933

 

 

$

(69,086

)

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

117,618

 

 

$

(1,504

)

 

$

 

 

$

 

 

$

117,618

 

 

$

(1,504

)

U.S. Treasury securities

 

 

155,601

 

 

 

(1,687

)

 

 

 

 

 

 

 

 

155,601

 

 

 

(1,687

)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

378,057

 

 

 

(6,860

)

 

 

2,868

 

 

 

(52

)

 

 

380,925

 

 

 

(6,912

)

Private label residential mortgage-backed securities

 

 

159,381

 

 

 

(1,978

)

 

 

2,208

 

 

 

(51

)

 

 

161,589

 

 

 

(2,029

)

Corporate

 

 

4,785

 

 

 

(215

)

 

 

 

 

 

 

 

 

4,785

 

 

 

(215

)

Small Business Administration loan pools

 

 

15,459

 

 

 

(106

)

 

 

 

 

 

 

 

 

15,459

 

 

 

(106

)

State and political subdivisions

 

 

28,443

 

 

 

(416

)

 

 

 

 

 

 

 

 

28,443

 

 

 

(416

)

Total temporarily impaired securities

 

$

859,344

 

 

$

(12,766

)

 

$

5,076

 

 

$

(103

)

 

$

864,420

 

 

$

(12,869

)

 

 

As of March 31, 2022, the Company held 413 available-for-sale securities in an unrealized loss position.

Unrealized losses on securities have not been recognized into income because the security issuers are of high credit quality, management does not intend to sell, it is more likely than not that the Company will not be required to sell the securities prior to their anticipated recovery and the decline in fair value is largely due to changes in interest rates.  The fair value is expected to recover as the securities approach maturity.

13


The proceeds from sales and the associated gains and losses on available-for-sale securities reclassified from other comprehensive income to income are listed below.

 

 

Three Months Ended

March 31,

 

 

 

2022

 

Proceeds

 

$

3,265

 

Gross gain

 

 

115

 

Gross losses

 

 

36

 

Income tax expense on net realized gains

 

 

20

 

There were no proceeds from sales of available-for-sale securities during the three months ended March 31, 2021.  

 

 

NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES

 

Types of loans and normal collateral securing those loans are listed below.

Commercial real estate:  Commercial real estate loans include all loans secured by nonfarm, nonresidential properties and by multifamily residential properties, as well as 1-4 family investment-purpose real estate loans.

Commercial and industrial:  Commercial and industrial loans include loans used to purchase fixed assets, provide working capital or meet other financing needs of the business.  Loans are normally secured by the assets being purchased or already owned by the borrower, inventory or accounts receivable.  These may include SBA and other guaranteed or partially guaranteed types of loans.

Residential real estate:  Residential real estate loans include loans secured by primary or secondary personal residences.

Agricultural real estate:  Agricultural real estate loans are loans typically secured by farmland.

Agricultural:  Agricultural loans are primarily operating lines subject to annual farming revenues including productivity/yield of the agricultural commodities produced.  These loans may be secured by growing crops, stored crops, livestock, equipment, and miscellaneous receivables.

Consumer:  Consumer loans may include installment loans, unsecured and secured personal lines of credit, overdraft protection and letters of credit.  These loans are generally secured by consumer assets but may be unsecured.

The following table lists categories of loans at March 31, 2022, and December 31, 2021.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Commercial real estate

 

$

1,552,134

 

 

$

1,486,148

 

Commercial and industrial

 

 

629,181

 

 

 

567,497

 

Residential real estate

 

 

613,928

 

 

 

638,087

 

Agricultural real estate

 

 

198,844

 

 

 

198,330

 

Agricultural

 

 

150,077

 

 

 

166,975

 

Consumer

 

 

98,413

 

 

 

98,590

 

Total loans

 

 

3,242,577

 

 

 

3,155,627

 

Allowance for credit losses

 

 

(47,590

)

 

 

(48,365

)

Net loans

 

$

3,194,987

 

 

$

3,107,262

 

 

Included in the commercial and industrial loan balances at March 31, 2022, and December 31, 2021, are $20,256 and $44,783 of loans that were originated under the SBA PPP program. At March 31, 2022, and December 31, 2021, unamortized loan fees on these loans were $498 thousand and $1.3 million.

From time to time, the Company has purchased pools of residential real estate loans originated by other financial institutions to hold for investment with the intent to diversify the residential real estate portfolio.  During the quarter ended March 31, 2022, the Company did not purchase any pools of residential mortgage loans. During the first three months of 2021, the Company purchased two pools of residential real estate loans totaling $89,450.  As of March 31, 2022, and December 31, 2021, residential real estate loans include $359,376 and $372,069 of purchased residential real estate loans.

14


The Company occasionally purchases the government guaranteed portion of loans originated by other financial institutions to hold for investment. During the quarter ended March 31, 2022, the Company purchased $2,293 in guaranteed loans from governmental agencies.  No such purchases were made in the three months ended March 31, 2021.

The unamortized discount of merger purchase accounting adjustments related to non-purchase credit deteriorated loans included in the loan totals above are $5,687 with related loans of $444,568 at March 31, 2022, and $6,649 with related loans of $527,422 at December 31, 2021.

Overdraft deposit accounts are reclassified and included in consumer loans above.  These accounts totaled $516 at March 31, 2022, and $886 at December 31, 2021.

The following tables present the activity in the allowance for credit losses by class for the three-month periods ended March 31, 2022 and 2021.

 

March 31, 2022

 

Commercial

Real Estate

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Agricultural

Real

Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

22,478

 

 

$

12,248

 

 

$

5,560

 

 

$

2,235

 

 

$

3,756

 

 

$

2,088

 

 

$

48,365

 

Provision for credit losses

 

 

(492

)

 

 

1,572

 

 

 

402

 

 

 

(700

)

 

 

(1,284

)

 

 

90

 

 

 

(412

)

Loans charged-off

 

 

(283

)

 

 

(44

)

 

 

(2

)

 

 

 

 

 

 

 

 

(205

)

 

 

(534

)

Recoveries

 

 

61

 

 

 

38

 

 

 

 

 

 

7

 

 

 

 

 

 

65

 

 

 

171

 

Total ending allowance balance

 

$

21,764

 

 

$

13,814

 

 

$

5,960

 

 

$

1,542

 

 

$

2,472

 

 

$

2,038

 

 

$

47,590

 

 

March 31, 2021

 

Commercial

Real Estate

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Agricultural

Real

Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, prior to adoption

   of ASC 326

 

$

9,012

 

 

$

12,456

 

 

$

4,559

 

 

$

904

 

 

$

758

 

 

$

6,020

 

 

$

33,709

 

Cumulative effect adjustment of adopting

   ASC 326

 

 

5,612

 

 

 

4,167

 

 

 

8,870

 

 

 

167

 

 

 

(207

)

 

 

(2,877

)

 

 

15,732

 

Impact of adopting ASC 326 - PCD loans

 

 

4,627

 

 

 

1,680

 

 

 

221

 

 

 

1,186

 

 

 

4,306

 

 

 

-

 

 

 

12,020

 

Provision for credit losses

 

 

(4,207

)

 

 

1,646

 

 

 

(2,131

)

 

 

(345

)

 

 

(511

)

 

 

(323

)

 

 

(5,871

)

Loans charged-off

 

 

(53

)

 

 

(7

)

 

 

(9

)

 

 

(12

)

 

 

 

 

 

(210

)

 

 

(291

)

Recoveries

 

 

127

 

 

 

23

 

 

 

1

 

 

 

 

 

 

3

 

 

 

72

 

 

 

226

 

Total ending allowance balance

 

$

15,118

 

 

$

19,965

 

 

$

11,511

 

 

$

1,900

 

 

$

4,349

 

 

$

2,682

 

 

$

55,525

 

 

The following tables present the recorded investment in loans and the balance in the allowance for credit losses by portfolio and class based on method to determine allowance for credit loss as of March 31, 2022, and December 31, 2021.

 

March 31, 2022

 

Commercial

Real Estate

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Agricultural

Real

Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

1,078

 

 

$

1,322

 

 

$

852

 

 

$

676

 

 

$

2,178

 

 

$

95

 

 

$

6,201

 

Collectively evaluated for credit losses

 

 

20,686

 

 

 

12,492

 

 

 

5,108

 

 

 

866

 

 

 

294

 

 

 

1,943

 

 

 

41,389

 

Total

 

$

21,764

 

 

$

13,814

 

 

$

5,960

 

 

$

1,542

 

 

$

2,472

 

 

$

2,038

 

 

$

47,590

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

3,810

 

 

$

8,263

 

 

$

4,682

 

 

$

5,274

 

 

$

5,649

 

 

$

368

 

 

$

28,046

 

Collectively evaluated for credit losses

 

 

1,548,324

 

 

 

620,918

 

 

 

609,246

 

 

 

193,570

 

 

 

144,428

 

 

 

98,045

 

 

 

3,214,531

 

Total

 

$

1,552,134

 

 

$

629,181

 

 

$

613,928

 

 

$

198,844

 

 

$

150,077

 

 

$

98,413

 

 

$

3,242,577

 

15


 

 

 

December 31, 2021

 

Commercial

Real Estate

 

 

Commercial

and

Industrial

 

 

Residential

Real

Estate

 

 

Agricultural

Real

Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

4,381

 

 

$

3,650

 

 

$

892

 

 

$

1,488

 

 

$

3,546

 

 

$

75

 

 

$

14,032

 

Collectively evaluated for credit losses

 

 

18,097

 

 

 

8,598

 

 

 

4,668

 

 

 

747

 

 

 

210

 

 

 

2,013

 

 

 

34,333

 

Total

 

$

22,478

 

 

$

12,248

 

 

$

5,560

 

 

$

2,235

 

 

$

3,756

 

 

$

2,088

 

 

$

48,365

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

45,421

 

 

$

13,786

 

 

$

5,362

 

 

$

14,959

 

 

$

13,049

 

 

$

357

 

 

$

92,934

 

Collectively evaluated for credit losses

 

 

1,440,727

 

 

 

553,711

 

 

 

632,725

 

 

 

183,371

 

 

 

153,926

 

 

 

98,233

 

 

 

3,062,693

 

Total

 

$

1,486,148

 

 

$

567,497

 

 

$

638,087

 

 

$

198,330

 

 

$

166,975

 

 

$

98,590

 

 

$

3,155,627

 

 

The following table presents information related to nonaccrual loans and the level of collateral that supports the nonaccrual loans at March 31, 2022, and December 31, 2021.

 

 

March 31, 2022

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance for

Credit Losses

Allocated

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,010

 

 

 

818

 

 

$

 

 

 

409

 

 

$

 

Commercial and industrial

 

 

1

 

 

 

 

 

 

 

 

 

982

 

 

 

 

Residential real estate

 

 

1,466

 

 

 

1,106

 

 

 

 

 

 

767

 

 

 

1

 

Agricultural real estate

 

 

1,795

 

 

 

1,660

 

 

 

 

 

 

1,660

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

Subtotal

 

 

4,272

 

 

 

3,584

 

 

 

 

 

 

3,842

 

 

 

1

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

3,386

 

 

 

2,822

 

 

 

1,057

 

 

 

4,827

 

 

 

 

Commercial and industrial

 

 

8,078

 

 

 

3,711

 

 

 

631

 

 

 

4,152

 

 

 

 

Residential real estate

 

 

3,760

 

 

 

3,416

 

 

 

846

 

 

 

4,031

 

 

 

 

Agricultural real estate

 

 

3,671

 

 

 

2,419

 

 

 

639

 

 

 

2,579

 

 

 

 

Agricultural

 

 

6,666

 

 

 

4,386

 

 

 

1,832

 

 

 

5,281

 

 

 

 

Consumer

 

 

430

 

 

 

358

 

 

 

94

 

 

 

316

 

 

 

 

Subtotal

 

 

25,991

 

 

 

17,112

 

 

 

5,099

 

 

 

21,186

 

 

 

 

Total

 

$

30,263

 

 

 

20,696

 

 

$

5,099

 

 

 

25,028

 

 

$

1

 

16


 

 

 

 

December 31, 2021

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance for

Credit Losses

Allocated

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

336

 

 

$

3

 

Commercial and industrial

 

 

6,060

 

 

 

1,964

 

 

 

 

 

 

521

 

 

 

101

 

Residential real estate

 

 

609

 

 

 

429

 

 

 

 

 

 

126

 

 

 

4

 

Agricultural real estate

 

 

1,795

 

 

 

1,660

 

 

 

 

 

 

2,178

 

 

 

82

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

1,725

 

 

 

 

Consumer

 

 

49

 

 

 

49

 

 

 

 

 

 

10

 

 

 

2

 

Subtotal

 

 

8,513

 

 

 

4,102

 

 

 

 

 

 

4,896

 

 

 

192

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

7,690

 

 

 

6,833

 

 

 

1,632

 

 

 

6,985

 

 

 

19

 

Commercial and industrial

 

 

4,976

 

 

 

4,593

 

 

 

1,800

 

 

 

25,881

 

 

 

119

 

Residential real estate

 

 

5,170

 

 

 

4,646

 

 

 

888

 

 

 

3,204

 

 

 

41

 

Agricultural real estate

 

 

3,726

 

 

 

2,738

 

 

 

637

 

 

 

3,224

 

 

 

56

 

Agricultural

 

 

8,836

 

 

 

6,175

 

 

 

2,307

 

 

 

6,028

 

 

 

113

 

Consumer

 

 

314

 

 

 

274

 

 

 

74

 

 

 

251

 

 

 

8

 

Subtotal

 

 

30,712

 

 

 

25,259

 

 

 

7,338

 

 

 

45,573

 

 

 

356

 

Total

 

$

39,225

 

 

$

29,361

 

 

$

7,338

 

 

$

50,469

 

 

$

548

 

 

The following tables present the aging of the recorded investment in past due loans as of March 31, 2022, and December 31, 2021, by portfolio and class of loans.

March 31, 2022

 

30 - 59

Days

Past Due

 

 

60 - 89

Days

Past Due

 

 

Greater

Than

90 Days

Past

Due Still On

Accrual

 

 

Nonaccrual

 

 

Loans Not

Past Due

 

 

Total

 

Commercial real estate

 

$

1,305

 

 

$

304

 

 

$

 

 

$

3,640

 

 

$

1,546,885

 

 

$

1,552,134

 

Commercial and industrial

 

 

1,207

 

 

 

8

 

 

 

 

 

 

3,711

 

 

 

624,255

 

 

 

629,181

 

Residential real estate

 

 

557

 

 

 

 

 

 

 

 

 

4,522

 

 

 

608,849

 

 

 

613,928

 

Agricultural real estate

 

 

886

 

 

 

 

 

 

 

 

 

4,079

 

 

 

193,879

 

 

 

198,844

 

Agricultural

 

 

1,571

 

 

 

 

 

 

 

 

 

4,386

 

 

 

144,120

 

 

 

150,077

 

Consumer

 

 

160

 

 

 

40

 

 

 

 

 

 

358

 

 

 

97,855

 

 

 

98,413

 

Total

 

$

5,686

 

 

$

352

 

 

$

 

 

$

20,696

 

 

$

3,215,843

 

 

$

3,242,577

 

 

 

December 31, 2021

 

30 - 59

Days

Past Due

 

 

60 - 89

Days

Past Due

 

 

Greater

Than

90 Days

Past

Due Still On

Accrual

 

 

Nonaccrual

 

 

Loans Not

Past Due

 

 

Total

 

Commercial real estate

 

$

4,633

 

 

$

408

 

 

$

256

 

 

$

6,833

 

 

$

1,474,018

 

 

$

1,486,148

 

Commercial and industrial

 

 

424

 

 

 

88

 

 

 

 

 

 

6,557

 

 

 

560,428

 

 

 

567,497

 

Residential real estate

 

 

620

 

 

 

1,126

 

 

 

 

 

 

5,075

 

 

 

631,266

 

 

 

638,087

 

Agricultural real estate

 

 

28

 

 

 

57

 

 

 

 

 

 

4,398

 

 

 

193,847

 

 

 

198,330

 

Agricultural

 

 

5

 

 

 

 

 

 

 

 

 

6,175

 

 

 

160,795

 

 

 

166,975

 

Consumer

 

 

316

 

 

 

61

 

 

 

 

 

 

323

 

 

 

97,890

 

 

 

98,590

 

Total

 

$

6,026

 

 

$

1,740

 

 

$

256

 

 

$

29,361

 

 

$

3,118,244

 

 

$

3,155,627

 

17


 

 

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  Consumer loans are considered pass credits unless downgraded due to payment status or reviewed as part of a larger credit relationship.  Loans that participated in the short-term deferral program are not automatically considered classified solely due to a deferral, are subject to ongoing monitoring and will be downgraded or placed on nonaccrual if a noted weakness exists.  The Company uses the following definitions for risk ratings.

Pass:  Loans classified as pass include all loans that do not fall under one of the three following categories.

Special Mention:  Loans classified as special mention have a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard:  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful:  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

18


Based on the most recent analysis performed, the risk category of loans, by type and year of origination, at March 31, 2022, is as follows.

March 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans

Amortized Cost

 

 

Revolving Loans

Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

106,730

 

 

$

288,567

 

 

$

202,242

 

 

$

150,844

 

 

$

141,302

 

 

$

215,915

 

 

$

427,111

 

 

$

1,374

 

 

$

1,534,085

 

Special mention

 

 

 

 

 

125

 

 

 

 

 

 

 

 

 

13

 

 

 

8,648

 

 

 

 

 

 

 

 

 

8,786

 

Substandard

 

 

 

 

 

4,719

 

 

 

398

 

 

 

213

 

 

 

75

 

 

 

3,247

 

 

 

611

 

 

 

 

 

 

9,263

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

106,730

 

 

$

293,411

 

 

$

202,640

 

 

$

151,057

 

 

$

141,390

 

 

$

227,810

 

 

$

427,722

 

 

$

1,374

 

 

$

1,552,134

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

85,018

 

 

$

146,488

 

 

$

91,722

 

 

$

54,953

 

 

$

9,078

 

 

$

18,481

 

 

$

190,669

 

 

$

2,094

 

 

$

598,503

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,306

 

 

 

4,533

 

 

 

 

 

 

 

 

 

5,839

 

Substandard

 

 

21

 

 

 

4,214

 

 

 

2,920

 

 

 

10,178

 

 

 

1,544

 

 

 

928

 

 

 

5,034

 

 

 

 

 

 

24,839

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

$

85,039

 

 

$

150,702

 

 

$

94,642

 

 

$

65,131

 

 

$

11,928

 

 

$

23,942

 

 

$

195,703

 

 

$

2,094

 

 

$

629,181

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

4,913

 

 

$

324,960

 

 

$

23,114

 

 

$

18,512

 

 

$

57,899

 

 

$

127,000

 

 

$

52,613

 

 

$

191

 

 

$

609,202

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

 

 

 

 

 

24

 

Substandard

 

 

 

 

 

 

 

 

104

 

 

 

47

 

 

 

227

 

 

 

4,250

 

 

 

74

 

 

 

 

 

 

4,702

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

4,913

 

 

$

324,960

 

 

$

23,218

 

 

$

18,559

 

 

$

58,126

 

 

$

131,274

 

 

$

52,687

 

 

$

191

 

 

$

613,928

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

5,912

 

 

$

34,360

 

 

$

32,119

 

 

$

16,500

 

 

$

10,971

 

 

$

33,770

 

 

$

52,300

 

 

$

300

 

 

$

186,232

 

Special mention

 

 

430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

486

 

 

 

32

 

 

 

 

 

 

948

 

Substandard

 

 

140

 

 

 

1,789

 

 

 

80

 

 

 

6,026

 

 

 

475

 

 

 

1,842

 

 

 

1,312

 

 

 

 

 

 

11,664

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

6,482

 

 

$

36,149

 

 

$

32,199

 

 

$

22,526

 

 

$

11,446

 

 

$

36,098

 

 

$

53,644

 

 

$

300

 

 

$

198,844

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

8,584

 

 

$

16,415

 

 

$

15,857

 

 

$

5,234

 

 

$

3,284

 

 

$

4,059

 

 

$

85,600

 

 

$

75

 

 

$

139,108

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

86

 

 

 

32

 

 

 

430

 

 

 

 

 

 

 

 

 

548

 

Substandard

 

 

 

 

 

3,598

 

 

 

2,219

 

 

 

2,108

 

 

 

1,106

 

 

 

307

 

 

 

1,083

 

 

 

 

 

 

10,421

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

8,584

 

 

$

20,013

 

 

$

18,076

 

 

$

7,428

 

 

$

4,422

 

 

$

4,796

 

 

$

86,683

 

 

$

75

 

 

$

150,077

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

29,616

 

 

$

27,029

 

 

$

12,902

 

 

$

5,867

 

 

$

2,871

 

 

$

5,013

 

 

$

14,755

 

 

$

1

 

 

$

98,054

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

22

 

 

 

30

 

 

 

136

 

 

 

112

 

 

 

19

 

 

 

40

 

 

 

 

 

 

 

 

 

359

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

29,638

 

 

$

27,059

 

 

$

13,038

 

 

$

5,979

 

 

$

2,890

 

 

$

5,053

 

 

$

14,755

 

 

$

1

 

 

$

98,413

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

240,773

 

 

$

837,819

 

 

$

377,956

 

 

$

251,910

 

 

$

225,405

 

 

$

404,238

 

 

$

823,048

 

 

$

4,035

 

 

$

3,165,184

 

Special mention

 

 

430

 

 

 

125

 

 

 

 

 

 

86

 

 

 

1,351

 

 

 

14,121

 

 

 

32

 

 

 

 

 

 

16,145

 

Substandard

 

 

183

 

 

 

14,350

 

 

 

5,857

 

 

 

18,684

 

 

 

3,446

 

 

 

10,614

 

 

 

8,114

 

 

 

 

 

 

61,248

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

241,386

 

 

$

852,294

 

 

$

383,813

 

 

$

270,680

 

 

$

230,202

 

 

$

428,973

 

 

$

831,194

 

 

$

4,035

 

 

$

3,242,577

 

19


 

Based on the analysis performed at December 31, 2021, the risk category of loans, by type and year of origination is as follows.

December 31, 2021

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans

Amortized Cost

 

 

Revolving Loans

Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

301,947

 

 

$

212,444

 

 

$

159,374

 

 

$

134,465

 

 

$

72,249

 

 

$

164,363

 

 

$

409,109

 

 

$

594

 

 

$

1,454,545

 

Special mention

 

 

126

 

 

 

885

 

 

 

 

 

 

11,817

 

 

 

1,168

 

 

 

8,705

 

 

 

 

 

 

 

 

 

22,701

 

Substandard

 

 

1,687

 

 

 

401

 

 

 

145

 

 

 

77

 

 

 

828

 

 

 

5,764

 

 

 

 

 

 

 

 

 

8,902

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

303,760

 

 

$

213,730

 

 

$

159,519

 

 

$

146,359

 

 

$

74,245

 

 

$

178,832

 

 

$

409,109

 

 

$

594

 

 

$

1,486,148

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

170,263

 

 

$

100,457

 

 

$

57,955

 

 

$

11,019

 

 

$

17,327

 

 

$

8,855

 

 

$

155,181

 

 

$

9,726

 

 

$

530,783

 

Special mention

 

 

19

 

 

 

 

 

 

1,958

 

 

 

1,482

 

 

 

284

 

 

 

5,750

 

 

 

 

 

 

 

 

 

9,493

 

Substandard

 

 

4,200

 

 

 

5,410

 

 

 

10,238

 

 

 

1,417

 

 

 

444

 

 

 

43

 

 

 

5,469

 

 

 

 

 

 

27,221

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

$

174,482

 

 

$

105,867

 

 

$

70,151

 

 

$

13,918

 

 

$

18,055

 

 

$

14,648

 

 

$

160,650

 

 

$

9,726

 

 

$

567,497

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

336,775

 

 

$

24,633

 

 

$

22,520

 

 

$

60,461

 

 

$

34,453

 

 

$

102,363

 

 

$

51,584

 

 

$

184

 

 

$

632,973

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

25

 

Substandard

 

 

 

 

 

79

 

 

 

48

 

 

 

159

 

 

 

1,909

 

 

 

2,740

 

 

 

154

 

 

 

 

 

 

5,089

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

336,775

 

 

$

24,712

 

 

$

22,568

 

 

$

60,620

 

 

$

36,362

 

 

$

105,128

 

 

$

51,738

 

 

$

184

 

 

$

638,087

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

38,412

 

 

$

36,667

 

 

$

18,442

 

 

$

12,142

 

 

$

14,432

 

 

$

21,792

 

 

$

42,541

 

 

$

 

 

$

184,428

 

Special mention

 

 

682

 

 

 

 

 

 

 

 

 

 

 

 

40

 

 

 

456

 

 

 

32

 

 

 

 

 

 

1,210

 

Substandard

 

 

1,705

 

 

 

206

 

 

 

6,020

 

 

 

592

 

 

 

2,530

 

 

 

554

 

 

 

1,085

 

 

 

 

 

 

12,692

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

40,799

 

 

$

36,873

 

 

$

24,462

 

 

$

12,734

 

 

$

17,002

 

 

$

22,802

 

 

$

43,658

 

 

$

 

 

$

198,330

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

27,637

 

 

$

17,393

 

 

$

6,391

 

 

$

2,399

 

 

$

2,930

 

 

$

1,593

 

 

$

93,982

 

 

$

172

 

 

$

152,497

 

Special mention

 

 

 

 

 

 

 

 

90

 

 

 

1,299

 

 

 

 

 

 

645

 

 

 

 

 

 

 

 

 

2,034

 

Substandard

 

 

3,456

 

 

 

2,112

 

 

 

1,414

 

 

 

1,651

 

 

 

137

 

 

 

1,164

 

 

 

2,510

 

 

 

 

 

 

12,444

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

31,093

 

 

$

19,505

 

 

$

7,895

 

 

$

5,349

 

 

$

3,067

 

 

$

3,402

 

 

$

96,492

 

 

$

172

 

 

$

166,975

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

40,692

 

 

$

15,171

 

 

$

7,186

 

 

$

3,640

 

 

$

2,228

 

 

$

3,551

 

 

$

25,799

 

 

$

1

 

 

$

98,268

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

6

 

 

 

154

 

 

 

94

 

 

 

15

 

 

 

24

 

 

 

29

 

 

 

 

 

 

 

 

 

322

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

40,698

 

 

$

15,325

 

 

$

7,280

 

 

$

3,655

 

 

$

2,252

 

 

$

3,580

 

 

$

25,799

 

 

$

1

 

 

$

98,590

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

915,726

 

 

$

406,765

 

 

$

271,868

 

 

$

224,126

 

 

$

143,619

 

 

$

302,517

 

 

$

778,196

 

 

$

10,677

 

 

$

3,053,494

 

Special mention

 

 

827

 

 

 

885

 

 

 

2,048

 

 

 

14,598

 

 

 

1,492

 

 

 

15,581

 

 

 

32

 

 

 

 

 

 

35,463

 

Substandard

 

 

11,054

 

 

 

8,362

 

 

 

17,959

 

 

 

3,911

 

 

 

5,872

 

 

 

10,294

 

 

 

9,218

 

 

 

 

 

 

66,670

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

927,607

 

 

$

416,012

 

 

$

291,875

 

 

$

242,635

 

 

$

150,983

 

 

$

328,392

 

 

$

787,446

 

 

$

10,677

 

 

$

3,155,627

 

Troubled Debt Restructurings (“TDR”)

Consistent with accounting and regulatory guidance, the Company recognizes a TDR when the Company, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that would not normally be considered.  Regardless of the form of concession granted, the Company’s objective in offering a TDR is to increase the probability of repayment of the borrower’s loans.

20


The following table summarizes the Company’s TDRs by accrual status at March 31, 2022, and December 31, 2021. The allowance for credit losses on nonaccrual loans represents specific loan reserves, while the allowance on accrual loans represents collectively evaluated estimated losses.

March 31, 2022

 

Nonaccrual

 

 

Related

Allowance for

Credit Losses

 

 

Accrual

 

 

Related

Allowance for

Credit Losses

 

 

Total TDR

Loan Balance

 

 

Total Related

Allowance for

Credit Losses

 

Commercial real estate

 

$

2,567

 

 

$

810

 

 

$

2,976

 

 

$

104

 

 

$

5,543

 

 

$

914

 

Commercial and industrial

 

 

2,332

 

 

 

327

 

 

 

1,839

 

 

 

 

 

 

4,171

 

 

 

327

 

Residential real estate

 

 

1,529

 

 

 

106

 

 

 

 

 

 

 

 

 

1,529

 

 

 

106

 

Agricultural real estate

 

 

1,842

 

 

 

471

 

 

 

 

 

 

 

 

 

1,842

 

 

 

471

 

Agricultural

 

 

1,752

 

 

 

752

 

 

 

1,693

 

 

 

344

 

 

 

3,445

 

 

 

1,096

 

Total troubled debt restructurings

 

$

10,022

 

 

$

2,466

 

 

$

6,508

 

 

$

448

 

 

$

16,530

 

 

$

2,914

 

 

December 31, 2021

 

Nonaccrual

 

 

Related

Allowance for

Credit Losses

 

Commercial real estate

 

$

5,784

 

 

$

1,370

 

Commercial and industrial

 

 

54

 

 

 

27

 

Residential real estate

 

 

1,547

 

 

 

13

 

Agricultural real estate

 

 

2,122

 

 

 

488

 

Agricultural

 

 

1,292

 

 

 

480

 

Total troubled debt restructurings

 

$

10,799

 

 

$

2,378

 

 

At March 31, 2022, and December 31, 2021, there were no commitments to lend additional amounts on these loans.

During the three months ended March 31, 2022, there was a total of $6.3 million in loan modifications considered to be troubled debt restructurings.  There were no loan modifications considered to be troubled debt restructurings that occurred during the three-month period ended March 31, 2021.  There was no interest income recognized on loans modified as TDRs during the three months ended March 31, 2022.

The Company had $752 thousand in agricultural loans that subsequently defaulted on their modified terms within the twelve months preceding March 31, 2022, as compared to no loans at March 31, 2021.  Default is determined at 90 or more days past due, charge-off, or foreclosure.

As of March 31, 2022, the Company had no loans deferred as compared to December 31, 2021, with 20 deferrals of either the full loan payment or the principal component of the loan payment on outstanding loan balances of $36.3 million in connection with the COVID-19 relief provided by the CARES Act.  These deferrals were not considered troubled debt restructurings based on the CARES Act, Consolidated Appropriations Act (“CAA”), or regulatory guidance.

The following table lists loans included in the payment deferral program under the CARES Act by deferment type and category at December 31, 2021. There were no CARES Act deferred loans at March 31, 2022.

 

 

December 31, 2021

 

 

 

Commercial

Real Estate

 

 

Commercial

and

Industrial

 

 

Total

 

3 months principal and interest, then 6 months principal only

 

$

31,884

 

 

$

3,052

 

 

$

34,936

 

6 months principal and interest, then 9 months principal only

 

 

971

 

 

 

398

 

 

 

1,369

 

Total loans

 

$

32,855

 

 

$

3,450

 

 

$

36,305

 

 

The classification status of loans participating in the payment deferral program at December 31, 2021, is listed below. There were no such deferrals at March 31, 2022.

 

 

December 31, 2021

 

 

 

Unclassified

 

 

Classified

 

 

Total

 

Commercial real estate

 

$

32,855

 

 

$

 

 

$

32,855

 

Commercial and industrial

 

 

3,450

 

 

 

 

 

 

3,450

 

Total loans

 

$

36,305

 

 

$

 

 

$

36,305

 

21


 

 

Allowance for Credit Losses on Off-Balance-Sheet Credit Exposures

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk from a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company.  The allowance for credit losses on off-balance-sheet credit exposures is adjusted as a provision for credit loss expense recognized within other non-interest expense on the consolidated statements of income and included in other liabilities on the consolidated balance sheets.  The estimated credit loss includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.  The estimate of expected credit loss is based on the historical loss rate for the class of loan the commitments would be classified as if funded.

The following table lists allowance for credit losses on off-balance-sheet credit exposures as of March 31, 2022, and December 31, 2021.

 

Allowance for

Credit Losses

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Commercial real estate

 

$

450

 

 

$

484

 

Commercial and industrial

 

 

417

 

 

 

1,323

 

Residential real estate

 

 

15

 

 

 

16

 

Agricultural

 

 

4

 

 

 

3

 

Consumer

 

 

343

 

 

 

397

 

Total allowance for credit losses

 

$

1,229

 

 

$

2,223

 

 

 

NOTE 4 – DERIVATIVE FINANCIAL INSTRUMENTS

The Company is exposed to interest-rate risk primarily from the effect of interest rate changes on its interest-earning assets and its sources of funding these assets.  The Company will periodically enter into interest rate swaps or interest rate caps/floors to manage certain interest rate risk exposure.

Interest Rate Swaps Designated as Fair Value Hedges

The Company periodically enters into interest rate swaps to hedge the fair value of certain commercial real estate loans.  These transactions are designated as fair value hedges.  In this type of transaction, the Company typically receives from the counterparty a variable-rate cash flow based on the one-month London Interbank Offered Rate (“LIBOR”) plus a spread to this index and pays a fixed-rate cash flow equal to the customer loan rate.  At March 31, 2022, the portfolio of interest rate swaps had a weighted average maturity of 8.6 years, a weighted average pay rate of 4.63% and a weighted average rate received of 3.17%.  At December 31, 2021, the portfolio of interest rate swaps had a weighted average maturity of 8.8 years, a weighted average pay rate of 4.63% and a weighted average rate received of 3.11%.

Interest Rate Swaps Designated as Cash Flow Hedges

The Company acquired a swap agreement designed to offset interest expense of acquired subordinated debentures.  This agreement is designated as a cash flow hedge and is marked to market through other comprehensive income. At March 31, 2022, this interest rate swap had a maturity of 13.5 years, a pay rate of 2.81% and a rate received of 2.00%.  At December 31, 2021, this interest rate swap had a maturity of 13.7 years, a pay rate of 2.81% and a rate received of 1.92%.

Stand-Alone Derivatives

The Company periodically enters into interest rate swaps with our borrowers and simultaneously enters into swaps with a counterparty with offsetting terms for the purpose of providing our borrowers long-term fixed rate loans.  Neither swap is designated as a hedge and both are marked to market through earnings.  At March 31, 2022, this portfolio of interest rate swaps had a weighted average maturity of 7.8 years, weighted average pay rate of 4.37% and a weighted average rate received of 4.18%.  At December 31, 2021, this portfolio of interest rate swaps had a weighted average maturity of 8.2 years, weighted average pay rate of 4.35% and weighted average rate received of 4.16%.

22


Reconciliation of Derivative Fair Values and Gains/(Losses)

The notional amount of a derivative contract is a factor in determining periodic interest payments or cash flows received or paid.  The notional amount of derivatives serves as a level of involvement in various types of derivatives.  The notional amount does not represent the Company’s overall exposure to credit or market risk, generally, the exposure is significantly smaller.

The following table shows the notional balances and fair values (including net accrued interest) of the derivatives outstanding by derivative type at March 31, 2022, and December 31, 2021.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Notional

Amount

 

 

Derivative

Assets

 

 

Derivative

Liabilities

 

 

Notional

Amount

 

 

Derivative

Assets

 

 

Derivative

Liabilities

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

26,164

 

 

$

1,116

 

 

$

 

 

$

26,663

 

 

$

 

 

$

369

 

Derivatives designated as cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

7,500

 

 

 

1,184

 

 

 

 

 

$

7,500

 

 

$

602

 

 

$

 

Total derivatives designated as hedging relationships

 

 

33,664

 

 

 

2,300

 

 

 

 

 

 

34,163

 

 

 

602

 

 

 

369

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

146,849

 

 

 

1,419

 

 

 

1,499

 

 

 

150,780

 

 

 

4,419

 

 

 

5,184

 

Total derivatives not designated as hedging

   instruments

 

 

146,849

 

 

 

1,419

 

 

 

1,499

 

 

 

150,780

 

 

 

4,419

 

 

 

5,184

 

Total

 

$

180,513

 

 

 

3,719

 

 

 

1,499

 

 

$

184,943

 

 

 

5,021

 

 

 

5,553

 

Cash collateral

 

 

 

 

 

 

 

 

 

(4,311

)

 

 

 

 

 

 

 

 

 

(8,441

)

Netting adjustments

 

 

 

 

 

 

3,589

 

 

 

3,589

 

 

 

 

 

 

 

2,994

 

 

 

2,994

 

Net amount presented in Balance Sheet

 

 

 

 

 

$

7,308

 

 

$

777

 

 

 

 

 

 

$

8,015

 

 

$

106

 

 The table below lists designated and qualifying hedged items in fair value hedges at March 31, 2022, and December 31, 2021.

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Carrying Amount

 

 

Hedging Fair Value Adjustment

 

 

Fair Value Adjustments on Discontinued Hedges

 

 

Carrying Amount

 

 

Hedging Fair Value Adjustment

 

 

Fair Value Adjustments on Discontinued Hedges

 

Commercial real estate loans

 

$

26,161

 

 

$

(1,145

)

 

$

 

 

$

26,661

 

 

$

213

 

 

$

 

Total

 

$

26,161

 

 

$

(1,145

)

 

$

 

 

$

26,661

 

 

$

213

 

 

$

 

 

 

The Company reports hedging derivative gains (losses) as adjustments to loan interest income along with the related net interest settlements and the derivative gains (losses) and net interest settlements for economic derivatives are reported in other income. For the three months period ended March 31, 2022 and 2021, the Company recorded net gains (losses) on derivatives and hedging activities.

 

 

 

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

38

 

 

$

 

Total net gain (loss) related to derivatives designated as hedging instruments

 

 

38

 

 

 

 

Derivatives designated as cash flow hedges:

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

 

 

 

 

Total net gain (loss) related to derivatives designated as cash flow hedges

 

 

 

 

 

 

Total net gains (losses) related to hedging relationships

 

 

38

 

 

 

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

Economic hedges:

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

675

 

 

 

350

 

Total net gains (losses) related to derivatives not

   designated as hedging instruments

 

 

675

 

 

 

350

 

Net gains (losses) on derivatives and hedging activities

 

$

713

 

 

$

350

 

23


 

 

 

 

 

The following table shows the recorded net gains (losses) on derivatives and the related hedged items in fair value hedging relationships and the impact of those derivatives on the Company’s net interest income for the three-month periods ended March 31, 2022 and 2021.

 

 

 

March 31, 2022

 

 

 

Gain/(Loss)

on Derivatives

 

 

Gain/(Loss)

on Hedged

Items

 

 

Net Fair Value

Hedge

Gain/(Loss)

 

 

Effect of

Derivatives on

Net Interest

Income

 

Commercial real estate loans

 

$

1,396

 

 

$

(1,358

)

 

$

38

 

 

$

(157

)

Total

 

$

1,396

 

 

$

(1,358

)

 

$

38

 

 

$

(157

)

 

 

 

 

March 31, 2021

 

 

 

Gain/(Loss)

on Derivatives

 

 

Gain/(Loss)

on Hedged

Items

 

 

Net Fair Value

Hedge

Gain/(Loss)

 

 

Effect of

Derivatives on

Net Interest

Income

 

Commercial real estate loans

 

$

(204

)

 

$

204

 

 

$

 

 

$

(28

)

Total

 

$

(204

)

 

$

204

 

 

$

 

 

$

(28

)

 

 

NOTE 5 – LEASE OBLIGATIONS

Right-of-use asset and lease obligations by type of property for the periods ended March 31, 2022, and December 31, 2021, are listed below.

 

 

March 31, 2022

 

Operating Leases

 

Right-of-Use

Asset

 

 

Lease

Liability

 

 

Weighted

Average

Lease Term

in Years

 

 

Weighted

Average

Discount

Rate

 

Land and building leases

 

$

5,805

 

 

$

5,773

 

 

 

13.3

 

 

 

2.31

%

Total operating leases

 

$

5,805

 

 

$

5,773

 

 

 

13.3

 

 

 

2.31

%

 

 

 

December 31, 2021

 

Operating Leases

 

Right-of-Use

Asset

 

 

Lease

Liability

 

 

Weighted

Average

Lease Term

in Years

 

 

Weighted

Average

Discount

Rate

 

Land and building leases

 

$

5,963

 

 

$

5,928

 

 

 

13.3

 

 

 

2.30

%

Total operating leases

 

$

5,963

 

 

$

5,928

 

 

 

13.3

 

 

 

2.30

%

 

Operating lease costs for the three months ended March 31, 2022 and 2021, are listed below.

 

 

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

Operating lease cost

 

$

208

 

 

$

125

 

Short-term lease cost

 

 

 

 

 

 

Variable lease cost

 

 

12

 

 

 

10

 

Total operating lease cost

 

$

220

 

 

$

135

 

24


 

 

There were no sales and leaseback transactions, leverage leases, lease transactions with related parties or leases that had not yet commenced during the three months ended March 31, 2022.

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liability is listed below.

Lease Payments

 

March 31,

2022

 

Due in one year or less

 

$

748

 

Due after one year through two years

 

 

652

 

Due after two years through three years

 

 

553

 

Due after three years through four years

 

 

556

 

Due after four years through five years

 

 

553

 

Thereafter

 

 

3,869

 

Total undiscounted cash flows

 

 

6,931

 

Discount on cash flows

 

 

(1,158

)

Total operating lease liability

 

$

5,773

 

 

NOTE 6 – BORROWINGS

Federal funds purchased and retail repurchase agreements

Federal funds purchased and retail repurchase agreements as of March 31, 2022, and December 31, 2021, are listed below.

 

 

 

March 31,

2022

 

 

December 31,

2021

 

Federal funds purchased

 

$

 

 

$

 

Retail repurchase agreements

 

 

48,199

 

 

 

56,006

 

Securities sold under agreements to repurchase (retail repurchase agreements) consist of obligations of the Company to other parties.  The obligations are secured by residential mortgage-backed securities held by the Company with a fair value of $56,714 and $55,605 at March 31, 2022, and December 31, 2021.  The agreements are on a day-to-day basis and can be terminated on demand.

The following table presents the borrowing usage and interest rate information for federal funds purchased and retail repurchase agreements at March 31, 2022, and December 31, 2021.

 

 

 

March 31,

2022

 

 

December 31,

2021

 

Average daily balance during the period

 

$

54,209

 

 

$

45,819

 

Average interest rate during the period

 

 

0.25

%

 

 

0.23

%

Maximum month-end balance year-to-date

 

$

52,117

 

 

$

56,006

 

Weighted average interest rate at period-end

 

 

0.25

%

 

 

0.23

%

 

Federal Home Loan Bank advances

Federal Home Loan Bank advances as of March 31, 2022, are as follows.

 

 

March 31,

2022

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

Federal Home Loan Bank line of credit advances

 

$

20,000

 

 

0.47%

 

 

Federal Home Loan Bank fixed-rate term advances

 

 

30,000

 

 

0.45%

 

 

Total Federal Home Loan Bank advances

 

$

50,000

 

 

 

 

 

 

 

 

There were no Federal Home Loan Bank line of credit advances outstanding as of December 31, 2021.

 

At March 31, 2022, and December 31, 2021, the Company had undisbursed advance commitments (letters of credit) with the Federal Home Loan Bank of $14,575 and $17,025.  These letters of credit were obtained in lieu of pledging securities to secure public fund deposits that are over the FDIC insurance limit.

25


The advances, Mortgage Partnership Finance credit enhancement obligations and letters of credit were collateralized by certain qualifying loans of $520,928 and securities of $13,598 for a total of $534,526 at March 31, 2022, and qualifying loans of $694,892 and securities of $15,409 for a total of $710,302 at December 31, 2021.  Based on this collateral and the Company’s holdings of Federal Home Loan Bank stock, the Company was eligible to borrow an additional $467,904 and $691,149 at March 31, 2022, and December 31, 2021.

Federal Reserve Bank discount window

At March 31, 2022, to support the $401,841 borrowing capacity from the Federal Reserve Bank, the Company has pledged loans with an outstanding balance of $472,655 and securities with a fair value of $38,850.  No borrowings were secured from this facility at periods ended March 31, 2022, or December 31, 2021.

Bank stock loan

The Company entered into an agreement with an unaffiliated financial institution that provided for a maximum borrowing facility of $40,000, secured by the Company’s stock in Equity Bank.  The loan was renewed and amended on June 30, 2020, with a maturity date of August 15, 2021, and was extended to February 11, 2022.  Each draw of funds on the facility will create a separate note that is repayable over a term of five years.  Each note will bear interest at the greater of a variable interest rate equal to the prime rate published in the “Money Rates” section of The Wall Street Journal (or any generally recognized successor), floating daily, or a floor of 3.50%.  Accrued interest and principal payments will be due quarterly with one final payment of unpaid principal and interest due at the end of the five-year term of each separate note.  The Company is also required to pay an unused commitment fee in an amount equal to 20 basis points per annum on the unused portion of the maximum borrowing facility.

The loan was renewed and amended on February 11, 2022, with a new maturity date of February 11, 2023. With this amendment, the maximum borrowing amount was decreased from $40,000 to $25,000. Each note will bear interest at the greater of a variable interest rate equal to the prime rate published in the “Money Rates” section of The Wall Street Journal (or any generally recognized successor), floating daily, or a floor of 3.25%. The Company is also required to pay an unused commitment fee in an amount equal to 20 basis points per annum on the unused portion of the maximum borrowing facility due on the maturity date of the renewal.

There were no outstanding principal balances on the bank stock loan at March 31, 2022, or December 31, 2021.

The terms of the borrowing facility require the Company and Equity Bank to maintain minimum capital ratios and other covenants.  In the event of default, the lender has the option to declare all outstanding balances immediately due. The Company believes it is in compliance with the terms of the borrowing facility and has not been otherwise notified of noncompliance.

Subordinated debt

Subordinated debt as of March 31, 2022, and December 31, 2021, are listed below.

 

 

March 31,

2022

 

 

December 31,

2021

 

Subordinated debentures

 

$

23,006

 

 

$

22,924

 

Subordinated notes

 

 

73,004

 

 

 

72,961

 

Total

 

$

96,010

 

 

$

95,885

 

 

Subordinated debentures

In conjunction with prior acquisitions, the Company assumed certain subordinated debentures owed to special purpose unconsolidated subsidiaries that are controlled by the Company.  These subordinated debentures have the same terms as the trust preferred securities issued by the special purpose unconsolidated subsidiaries.

FCB Capital Trust II (“CTII”):  The trust preferred securities issued by CTII accrue and pay distributions quarterly at three-month LIBOR plus 2.00% on the stated liquidation amount of the trust preferred securities.  These trust preferred securities are mandatorily redeemable upon maturity on April 15, 2035, or upon earlier redemption.

FCB Capital Trust III (“CTIII”):  The trust preferred securities issued by CTIII accrue and pay distributions quarterly at three-month LIBOR plus 1.89% on the stated liquidation amount of the trust preferred securities.  These trust preferred securities are mandatorily redeemable upon maturity on June 15, 2037, or upon earlier redemption.

Community First (AR) Statutory Trust I (“CFSTI”):  The trust preferred securities issued by CFSTI accrue and pay distributions quarterly at three-month LIBOR plus 3.25% on the stated liquidation amount of the trust preferred securities.  These trust preferred securities are mandatorily redeemable upon maturity on December 26, 2032, or upon earlier redemption.

26


American State Bank Statutory Trust I, (“ASBSTI”): The trust preferred securities issued by ASBSTI accrue and pay distributions quarterly at three-month LIBOR plus 1.80% on the stated liquidation amount of the trust preferred securities. These trust preferred securities are mandatorily redeemable upon maturity on September 15, 2035, or upon earlier redemption.

 

Subordinated debentures as of March 31, 2022, and December 31, 2021, are listed below.

 

 

March 31,

2022

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

CTII subordinated debentures

 

$

10,310

 

 

 

2.24

%

 

 

13.0

 

CTIII subordinated debentures

 

 

5,155

 

 

 

2.72

%

 

 

15.2

 

CFSTI subordinated debentures

 

 

5,155

 

 

 

4.22

%

 

 

10.7

 

ASBI subordinated debentures

 

 

7,732

 

 

 

2.63

%

 

 

13.5

 

Total contractual balance

 

 

28,352

 

 

 

 

 

 

 

 

 

Fair market value adjustments

 

 

(5,346

)

 

 

 

 

 

 

 

 

Total subordinated debentures

 

$

23,006

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

2021

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

CTII subordinated debentures

 

$

10,310

 

 

 

2.12

%

 

13.3

 

CTIII subordinated debentures

 

 

5,155

 

 

 

2.08

%

 

 

15.5

 

CFSTI subordinated debentures

 

 

5,155

 

 

 

3.47

%

 

 

11.0

 

ASBI subordinated debentures

 

 

7,732

 

 

 

2.00

%

 

 

13.8

 

Total contractual balance

 

 

28,352

 

 

 

 

 

 

 

 

 

Fair market value adjustments

 

 

(5,428

)

 

 

 

 

 

 

 

 

Total subordinated debentures

 

$

22,924

 

 

 

 

 

 

 

 

 

 

Subordinated notes

On June 29, 2020, the Company entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers and institutional accredited investors pursuant to which the Company issued and sold $42,000 in aggregate principal amount of its 7.00% Fixed-to-Floating Rate Subordinated notes due 2030.  The notes were issued under an Indenture, dated as of June 29, 2020 (the “Indenture”), by and between the Company and UMB Bank, N.A., as trustee.  The notes will mature on June 30, 2030.  From June 29, 2020, through June 29, 2025, the Company will pay interest on the notes semi-annually in arrears on June 30 and December 30 of each year, commencing on December 30, 2020, at a fixed interest rate of 7.00%.  Beginning June 30, 2025, the notes convert to a floating interest rate, to be reset quarterly, equal to the then-current Three-Month Term SOFR, as defined in the Indenture, plus 688 basis points.  Interest payments during the floating-rate period will be paid quarterly in arrears on March 30, June 30, September 30 and December 30 of each year, commencing on September 30, 2025.  On July 23, 2020, the Company closed on an additional $33,000 of subordinated notes with the same terms as the June 29, 2020 issue.

Subordinated notes as of March 31, 2022, are listed below.

 

 

March 31,

2022

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Subordinated notes

 

$

75,000

 

 

 

7.00

%

 

 

8.3

 

Total principal outstanding

 

 

75,000

 

 

 

 

 

 

 

 

 

Debt issuance cost

 

 

(1,996

)

 

 

 

 

 

 

 

 

Total subordinated notes

 

$

73,004

 

 

 

 

 

 

 

 

 

27


 

 

Subordinated notes as of December 31, 2021, are listed below.

 

 

December 31,

2021

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Subordinated notes

 

$

75,000

 

 

 

7.00

%

 

 

8.5

 

Total principal outstanding

 

 

75,000

 

 

 

 

 

 

 

 

 

Debt issuance cost

 

 

(2,039

)

 

 

 

 

 

 

 

 

Total subordinated notes

 

$

72,961

 

 

 

 

 

 

 

 

 

 

 

Future principal repayments

Future principal repayments of the March 31, 2022, outstanding balances are as follows.

 

 

Retail Repurchase Agreements

 

 

FHLB Advances

 

 

Subordinated Debentures

 

 

Subordinated Notes

 

 

Total

 

Due in one year or less

 

$

48,199

 

 

$

50,000

 

 

$

 

 

$

 

 

$

98,199

 

Due after one year through two years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due after two years through three years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due after three years through four years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due after four years through five years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

28,352

 

 

 

75,000

 

 

 

103,352

 

Total

 

$

48,199

 

 

$

50,000

 

 

$

28,352

 

 

$

75,000

 

 

$

201,551

 

 

 

NOTE 7 – STOCKHOLDERS’ EQUITY

Preferred stock

The Company’s articles of incorporation provide for the issuance of shares of preferred stock.  At March 31, 2022, and December 31, 2021, there was no preferred stock outstanding.

Common stock

The Company’s articles of incorporation provide for the issuance of 45,000,000 shares of Class A voting common stock (“Class A common stock”) and 5,000,000 shares of Class B non-voting common stock (“Class B common stock”), both of which have a par value of $0.01 per share.  

The following table presents shares that were issued, held in treasury or were outstanding at March 31, 2022, and December 31, 2021. 

 

 

March 31,

2022

 

 

December 31,

2021

 

Class A common stock – issued

 

 

20,156,293

 

 

 

20,077,059

 

Class A common stock – held in treasury

 

 

(3,701,327

)

 

 

(3,316,944

)

Class A common stock – outstanding

 

 

16,454,966

 

 

 

16,760,115

 

Class B common stock – issued

 

 

234,903

 

 

 

234,903

 

Class B common stock – held in treasury

 

 

(234,903

)

 

 

(234,903

)

Class B common stock – outstanding

 

 

 

 

 

 

 

In 2019, the Company’s Board of Directors adopted the Equity Bancshares, Inc. 2019 Employee Stock Purchase Plan (“ESPP”).  The ESPP enables eligible employees to purchase the Company’s common stock at a price per share equal to 85% of the lower of the fair market value of the common stock at the beginning or end of each offering period.  ESPP compensation expense of $36 and $25

28


was recorded for the three months ended March 31, 2022, and March 31, 2021.  The following table presents the offering periods and costs associated with this program during the reporting period.

Offering Period

 

Shares Purchased

 

 

Cost Per Share

 

 

Compensation Expense

 

August 15, 2020 to February 14, 2021

 

 

17,621

 

 

$

13.68

 

 

$

42

 

February 15, 2021 to August 14, 2021

 

 

16,034

 

 

 

20.50

 

 

 

58

 

August 15, 2021 to February 14, 2022

 

 

14,274

 

 

 

27.37

 

 

 

69

 

Treasury stock is stated at cost, determined by the first-in first-out method.

 

In September of 2020, the Company’s Board of Directors authorized the repurchase of up to 800,000 shares of the Company’s outstanding common stock, from time to time, beginning October 30, 2020, and concluding October 29, 2021.  The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares and it could be extended, modified or discontinued at any time without notice.  Under this program, during the years ended December 31, 2021 and 2020, the Company repurchased a total of 679,557 shares of the Company’s outstanding common stock at an average price paid of $24.12 per share.  

In September of 2021, the Company’s Board of Directors authorized the repurchase of up to 1,000,000 shares of the Company’s outstanding common stock, from time to time, beginning October 29, 2021, and concluding October 28, 2022.  The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares and it may be extended, modified or discontinued at any time without notice.  Under this program, during the year ended December 31, 2021, the Company repurchased a total of 132,873 shares of the Company’s outstanding common stock at an average price paid of $32.99 per share. During the three months ended March 31, 2022, the Company repurchased a total of 384,383 shares of the Company’s outstanding common stock at an average price paid of $32.21 per share.  At March 31, 2022, there are 482,744 shares remaining available for repurchase under the program.

Accumulated other comprehensive income (loss)

At March 31, 2022, and December 31, 2021, accumulated other comprehensive income (loss) consisted of (i) the after-tax effect of unrealized gains (losses) on available-for-sale securities and (ii) unrealized gains (losses) on cash flow hedges.

Components of accumulated other comprehensive income as of March 31, 2022, and December 31, 2021, are listed below.

 

 

Available-for-

Sale

Securities

 

 

Cash Flow Hedges

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized or unamortized gains (losses)

 

$

(66,991

)

 

$

540

 

 

$

(66,451

)

Tax effect

 

 

16,574

 

 

 

(135

)

 

 

16,439

 

 

 

$

(50,417

)

 

$

405

 

 

$

(50,012

)

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized or unamortized gains (losses)

 

$

2,427

 

 

$

(58

)

 

$

2,369

 

Tax effect

 

 

(607

)

 

 

14

 

 

$

(593

)

 

 

$

1,820

 

 

$

(44

)

 

$

1,776

 

 

 

 

NOTE 8 – REGULATORY MATTERS

Banks and bank holding companies (on a consolidated basis) are subject to regulatory capital requirements administered by federal banking agencies.  Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices.  Capital amounts and classifications are also subject to qualitative judgments by regulators.  Failure to meet capital requirements can initiate regulatory action.  The Basel III rules require banks to maintain a Common Equity Tier 1 capital ratio of 6.5%, a total Tier 1 capital ratio of 8%, a total capital ratio of 10% and a leverage ratio of 5% to be deemed “well capitalized” for purposes of certain rules and prompt corrective action requirements.  The risk-based ratios include a “capital conservation buffer” of 2.5% which can limit certain activities of an institution, including payment of dividends, share repurchases and discretionary bonuses to executive officers, if its capital level is below the buffer amount.  Management believes as of March 31, 2022, the Company and Bank meet all capital adequacy requirements to which they are subject.

29


Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition.  If adequately capitalized, regulatory approval is required to accept brokered deposits.  If undercapitalized, capital distributions are limited, as are asset growth and acquisitions, and capital restoration plans are required.

As of March 31, 2022, the most recent notifications from the federal regulatory agencies categorized Equity Bank as well capitalized under the regulatory framework for prompt corrective action.  To be categorized as well capitalized, Equity Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table below.  There are no conditions or events since that notification that management believes have changed Equity Bank’s category.

The Company’s and Equity Bank’s capital amounts and ratios at March 31, 2022, and December 31, 2021, are presented in the table below.  Ratios provided for Equity Bancshares, Inc. represent the ratios of the Company on a consolidated basis.

 

 

 

Actual

 

 

Minimum Required for

Capital Adequacy Under Basel III

 

 

To Be Well

Capitalized Under

Prompt Corrective

Provisions

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

$

576,173

 

 

 

15.88

%

 

$

381,017

 

 

 

10.50

%

 

$

N/A

 

 

N/A

 

Equity Bank

 

 

549,179

 

 

 

15.15

%

 

 

380,516

 

 

 

10.50

%

 

 

362,396

 

 

 

10.00

%

Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

457,767

 

 

 

12.62

%

 

 

308,442

 

 

 

8.50

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

503,836

 

 

 

13.90

%

 

 

308,037

 

 

 

8.50

%

 

 

289,917

 

 

 

8.00

%

Common equity Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

434,762

 

 

 

11.98

%

 

 

254,011

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

503,836

 

 

 

13.90

%

 

 

253,678

 

 

 

7.00

%

 

 

235,558

 

 

 

6.50

%

Tier 1 leverage to average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

457,767

 

 

 

9.06

%

 

 

202,096

 

 

 

4.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

503,836

 

 

 

9.98

%

 

 

201,890

 

 

 

4.00

%

 

 

252,362

 

 

 

5.00

%

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

$

571,514

 

 

 

15.96

%

 

$

376,013

 

 

 

10.50

%

 

$

N/A

 

 

N/A

 

Equity Bank

 

 

546,503

 

 

 

15.28

%

 

 

375,646

 

 

 

10.50

%

 

 

357,758

 

 

 

10.00

%

Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

453,718

 

 

 

12.67

%

 

 

304,391

 

 

 

8.50

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

501,711

 

 

 

14.02

%

 

 

304,094

 

 

 

8.50

%

 

 

286,206

 

 

 

8.00

%

Common equity Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

430,794

 

 

 

12.03

%

 

 

250,675

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

501,711

 

 

 

14.02

%

 

 

250,430

 

 

 

7.00

%

 

 

232,543

 

 

 

6.50

%

Tier 1 leverage to average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

453,718

 

 

 

9.09

%

 

 

199,563

 

 

 

4.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

501,711

 

 

 

10.07

%

 

 

199,381

 

 

 

4.00

%

 

 

249,226

 

 

 

5.00

%

 Equity Bank is subject to certain restrictions on the amount of dividends that it may declare without prior regulatory approval.

 

 

30


 

NOTE 9 – EARNINGS PER SHARE

The following table presents earnings per share for the three months ended March 31, 2022 and 2021.

 

 

Three months ended

 

 

 

March 31,

2022

 

 

March 31,

2021

 

Basic:

 

 

 

 

 

 

 

 

Net income (loss) allocable to common stockholders

 

$

15,650

 

 

$

15,075

 

Weighted average common shares outstanding

 

 

16,647,851

 

 

 

14,455,986

 

Weighted average vested restricted stock units

 

 

4,705

 

 

 

8,305

 

Weighted average shares

 

 

16,652,556

 

 

 

14,464,291

 

Basic earnings (loss) per common share

 

$

0.94

 

 

$

1.04

 

Diluted:

 

 

 

 

 

 

 

 

Net income (loss) allocable to common stockholders

 

$

15,650

 

 

$

15,075

 

Weighted average common shares outstanding for:

 

 

 

 

 

 

 

 

Basic earnings per common share

 

 

16,652,556

 

 

 

14,464,291

 

Dilutive effects of the assumed exercise of stock options

 

 

102,763

 

 

 

168,846

 

Dilutive effects of the assumed vesting of restricted stock units

 

 

112,195

 

 

 

99,095

 

Dilutive effects of the assumed exercise of ESPP purchases

 

 

1,638

 

 

 

1,851

 

Average shares and dilutive potential common shares

 

 

16,869,152

 

 

 

14,734,083

 

Diluted earnings (loss) per common share

 

$

0.93

 

 

$

1.02

 

 

Average shares not included in the computation of diluted earnings per share because they were antidilutive are shown in the following table as of March 31, 2022 and 2021.

 

 

Three months ended

 

 

 

March 31,

2022

 

 

March 31,

2021

 

Stock options

 

 

201,758

 

 

 

305,493

 

Restricted stock units

 

 

3,505

 

 

 

34,446

 

Total antidilutive shares

 

 

205,263

 

 

 

339,939

 

 

NOTE 10 – FAIR VALUE

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to disclose the fair value of its financial instruments.  Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  For disclosure purposes, the Company groups its financial and non-financial assets and liabilities into three different levels based on the nature of the instrument and the availability and reliability of the information that is used to determine fair value.  The three levels of inputs that may be used to measure fair values are defined as follows.

Level 1:  Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2:  Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3:  Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Level 1 inputs are considered to be the most transparent and reliable.  The Company assumes the use of the principal market to conduct a transaction of each particular asset or liability being measured and then considers the assumptions that market participants would use when pricing the asset or liability.  Whenever possible, the Company first looks for quoted prices for identical assets or liabilities in active markets (Level 1 inputs) to value each asset or liability.  However, when inputs from identical assets or liabilities on active markets are not available, the Company utilizes market observable data for similar assets and liabilities.  The Company maximizes the use of observable inputs and limits the use of unobservable inputs to occasions when observable inputs are not available.  The need to use unobservable inputs generally results from the lack of market liquidity of the actual financial instrument or of the underlying collateral.  Although, in some instances, third party price indications may be available, limited trading activity can challenge the implied value of those quotations.

31


The following is a description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of each instrument under the hierarchy.

Fair Value of Assets and Liabilities Measured on a Recurring Basis

The fair values of securities available-for-sale and equity securities with readily determinable fair value are carried at fair value on a recurring basis.  To the extent possible, observable quoted prices in an active market are used to determine fair value and, as such, these securities are classified as Level 1.  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities, generally determined by matrix pricing, which is a mathematical technique widely used in the industry to value securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).  The Company’s available-for-sale securities, including U.S. Government sponsored entity securities, residential mortgage-backed securities (all of which are issued or guaranteed by government sponsored agencies), corporate securities, Small Business Administration securities, and State and Political Subdivision securities are classified as Level 2.

The fair values of derivatives are determined based on a valuation pricing model using readily available observable market parameters such as interest rate yield curves (Level 2 inputs) adjusted for credit risk attributable to the seller of the interest rate derivative.  Cash collateral received from or delivered to a derivative counterparty is classified as Level 1.

Assets and liabilities measured at fair value on a recurring basis are summarized in the following tables as of March 31, 2022, and December 31, 2021.

 

 

 

March 31, 2022

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

 

 

$

115,235

 

 

$

 

U.S. Treasury securities

 

 

243,256

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

 

 

 

596,515

 

 

 

 

Private label residential mortgage-backed securities

 

 

 

 

 

196,282

 

 

 

 

Corporate

 

 

 

 

 

56,339

 

 

 

 

Small Business Administration loan pools

 

 

 

 

 

15,273

 

 

 

 

State and political subdivisions

 

 

 

 

 

129,994

 

 

 

 

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets (included in other assets)

 

 

 

 

 

3,719

 

 

 

 

Cash collateral held by counterparty and netting adjustments

 

 

3,589

 

 

 

 

 

 

 

Total derivative assets

 

 

3,589

 

 

 

3,719

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities with readily determinable fair value

 

 

605

 

 

 

 

 

 

 

Total other assets

 

 

605

 

 

 

 

 

 

 

Total assets

 

$

247,450

 

 

$

1,113,357

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (included in other liabilities)

 

$

 

 

$

1,499

 

 

$

 

Cash collateral held by counterparty and netting adjustments

 

 

(722

)

 

 

 

 

 

 

Total derivative liabilities

 

 

(722

)

 

 

1,499

 

 

 

 

Total liabilities

 

$

(722

)

 

$

1,499

 

 

$

 

32


 

 

 

 

December 31, 2021

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

 

 

$

123,407

 

 

$

 

U.S. Treasury securities

 

 

155,602

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-

   backed securities

 

 

 

 

 

664,887

 

 

 

 

Private label residential mortgage-backed securities

 

 

 

 

 

171,688

 

 

 

 

Corporate

 

 

 

 

 

53,777

 

 

 

 

Small Business Administration loan pools

 

 

 

 

 

16,475

 

 

 

 

State and political subdivisions

 

 

 

 

 

141,606

 

 

 

 

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets (included in other assets)

 

 

 

 

 

5,021

 

 

 

 

Cash collateral held by counterparty and netting adjustments

 

 

2,994

 

 

 

 

 

 

 

Total derivative assets

 

 

2,994

 

 

 

5,021

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities with readily determinable fair value

 

 

644

 

 

 

 

 

 

 

Total other assets

 

 

644

 

 

 

 

 

 

 

Total assets

 

$

159,240

 

 

$

1,176,861

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (included in other liabilities)

 

$

 

 

$

5,553

 

 

$

 

Cash collateral held by counterparty and netting adjustments

 

 

(5,447

)

 

 

 

 

 

 

Total derivative liabilities

 

 

(5,447

)

 

 

5,553

 

 

 

 

Total liabilities

 

$

(5,447

)

 

$

5,553

 

 

$

 

 

There were no material transfers between levels during the three months ended March 31, 2022, or the year ended December 31, 2021.  The Company’s policy is to recognize transfers into or out of a level as of the end of a reporting period.

Fair Value of Assets and Liabilities Measured on a Non-recurring Basis

Certain assets are measured at fair value on a non-recurring basis when there is evidence of impairment.  The fair value of individually evaluated securities is determined as discussed previously for available-for-sale securities.  The fair values of individually evaluated loans with specific allocations of the allowance for credit losses are generally based on recent real estate appraisals of the collateral less estimated cost to sell.  Declines in the fair values of other real estate owned subsequent to their initial acquisitions are also based on recent real estate appraisals less estimated selling costs.

Real estate appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available.  We routinely value loans other than real estate as multiples of earnings or with the discounted cash flow approach and adjustments are made to observable market data to make the valuation consistent with the underlying credit.  Such adjustments made to real estate appraisals and other loan valuations are typically significant and result in a Level 3 classification of the inputs for determining fair value.

33


Assets measured at fair value on a non-recurring basis are summarized below as of March 31, 2022, and December 31, 2021.

 

 

 

March 31, 2022

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Individually evaluated loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

1,765

 

Commercial and industrial

 

 

 

 

 

 

 

 

3,080

 

Residential real estate

 

 

 

 

 

 

 

 

2,570

 

Agricultural real estate

 

 

 

 

 

 

 

 

1,780

 

Other

 

 

 

 

 

 

 

 

2,818

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

2,175

 

Residential real estate

 

 

 

 

 

 

 

 

48

 

 

 

 

December 31, 2021

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Individually evaluated loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

5,201

 

Commercial and industrial

 

 

 

 

 

 

 

 

2,793

 

Residential real estate

 

 

 

 

 

 

 

 

3,758

 

Agricultural real estate

 

 

 

 

 

 

 

 

2,101

 

Other

 

 

 

 

 

 

 

 

4,068

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

2,043

 

Residential real estate

 

 

 

 

 

 

 

 

191

 

 

The Company did not record any liabilities for which the fair value was measured on a non-recurring basis at March 31, 2022, or December 31, 2021.

Valuations of individually evaluated loans and other real estate owned utilize third party appraisals or broker price opinions and were classified as Level 3 due to the significant judgment involved.  Appraisals may include the utilization of unobservable inputs, subjective factors and quantitative data to estimate fair market value.

The following table presents additional information about the unobservable inputs used in the fair value measurement of financial assets measured on a nonrecurring basis that were categorized with Level 3 of the fair value hierarchy as of March 31, 2022, and December 31, 2021.

 

 

 

Fair Value

 

 

Valuation

Technique

 

Unobservable

Input

 

Range

(weighted average) or Multiple of Earnings

March 31, 2022

 

 

 

 

 

 

 

 

 

 

Individually evaluated real estate loans

 

$

12,013

 

 

Sales

Comparison

Approach

 

Adjustments for

differences between

comparable sales

 

7% - 44%

(25%)

Individually evaluated other real estate owned

 

$

2,223

 

 

Sales

Comparison

Approach

 

Adjustments for

differences between

comparable sales

 

3% - 20%

(12%)

December 31, 2021

 

 

 

 

 

 

 

 

 

 

Individually evaluated real estate loans

 

$

17,921

 

 

Sales

Comparison

Approach

 

Adjustments for

differences between

comparable sales

 

5% - 31%

(18%)

Individually evaluated other real estate owned

 

$

2,234

 

 

Sales

Comparison

Approach

 

Adjustments for

differences between

comparable sales

 

3% - 20%

(12%)

 

34


 

Carrying amount and estimated fair values of financial instruments at period end were as follows for March 31, 2022, and December 31, 2021.

 

 

 

March 31, 2022

 

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

90,050

 

 

$

90,050

 

 

$

90,050

 

 

$

 

 

$

 

Available-for-sale securities

 

 

1,352,894

 

 

 

1,352,894

 

 

 

243,256

 

 

 

1,109,638

 

 

 

 

Loans held for sale

 

 

1,575

 

 

 

1,575

 

 

 

 

 

 

1,575

 

 

 

 

Loans, net of allowance for credit losses

 

 

3,194,987

 

 

 

3,185,946

 

 

 

 

 

 

 

 

 

3,185,946

 

Federal Reserve Bank and Federal Home

   Loan Bank stock

 

 

19,890

 

 

 

19,890

 

 

 

 

 

 

19,890

 

 

 

 

Interest receivable

 

 

16,923

 

 

 

16,923

 

 

 

 

 

 

16,923

 

 

 

 

Derivative assets

 

 

3,719

 

 

 

3,719

 

 

 

 

 

 

3,719

 

 

 

 

Cash collateral held by derivative counterparty

   and netting adjustments

 

 

3,589

 

 

 

3,589

 

 

 

3,589

 

 

 

 

 

 

 

Total derivative assets

 

 

7,308

 

 

 

7,308

 

 

 

3,589

 

 

 

3,719

 

 

 

 

Equity securities with readily determinable fair value

 

 

605

 

 

 

605

 

 

 

605

 

 

 

 

 

 

 

Total assets

 

$

4,684,232

 

 

$

4,675,191

 

 

$

337,500

 

 

$

1,151,745

 

 

$

3,185,946

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,379,670

 

 

$

4,381,007

 

 

$

 

 

$

4,381,007

 

 

$

 

Federal funds purchased and retail

   repurchase agreements

 

 

48,199

 

 

 

48,199

 

 

 

 

 

 

48,199

 

 

 

 

Federal Home Loan Bank advances

 

 

50,000

 

 

 

50,000

 

 

 

 

 

 

50,000

 

 

 

 

Subordinated debentures

 

 

23,006

 

 

 

23,006

 

 

 

 

 

 

23,006

 

 

 

 

Subordinated notes

 

 

73,004

 

 

 

76,754

 

 

 

 

 

 

76,754

 

 

 

 

Contractual obligations

 

 

17,307

 

 

 

17,307

 

 

 

 

 

 

17,307

 

 

 

 

Interest payable

 

 

1,714

 

 

 

1,714

 

 

 

 

 

 

1,714

 

 

 

 

Derivative liabilities

 

 

1,499

 

 

 

1,499

 

 

 

 

 

 

1,499

 

 

 

 

Cash collateral held by derivative counterparty

   and netting adjustments

 

 

(722

)

 

 

(722

)

 

 

(722

)

 

 

 

 

 

 

Total derivative liabilities

 

 

777

 

 

 

777

 

 

 

(722

)

 

 

1,499

 

 

 

 

Total liabilities

 

$

4,593,677

 

 

$

4,598,764

 

 

$

(722

)

 

$

4,599,486

 

 

$

 

35


 

 

 

 

December 31, 2021

 

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

259,954

 

 

$

259,954

 

 

$

259,954

 

 

$

 

 

$

 

Available-for-sale securities

 

 

1,327,442

 

 

 

1,327,442

 

 

 

155,601

 

 

 

1,171,841

 

 

 

 

Loans held for sale

 

 

4,214

 

 

 

4,214

 

 

 

 

 

 

4,214

 

 

 

 

Loans, net of allowance for credit losses

 

 

3,107,262

 

 

 

3,100,232

 

 

 

 

 

 

 

 

 

3,100,232

 

Federal Reserve Bank and Federal Home

   Loan Bank stock

 

 

17,510

 

 

 

17,510

 

 

 

 

 

 

17,510

 

 

 

 

Interest receivable

 

 

18,048

 

 

 

18,048

 

 

 

 

 

 

18,048

 

 

 

 

Derivative assets

 

 

5,021

 

 

 

5,021

 

 

 

 

 

 

5,021

 

 

 

 

Cash collateral held by derivative counterparty

   and netting adjustments

 

 

2,994

 

 

 

2,994

 

 

 

2,994

 

 

 

 

 

 

 

Total derivative assets

 

 

8,015

 

 

 

8,015

 

 

 

2,994

 

 

 

5,021

 

 

 

 

Equity securities with readily determinable fair value

 

 

644

 

 

 

644

 

 

 

644

 

 

 

 

 

 

 

Total assets

 

$

4,743,089

 

 

$

4,736,059

 

 

$

419,193

 

 

$

1,216,634

 

 

$

3,100,232

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,420,004

 

 

$

4,421,441

 

 

$

 

 

$

4,421,441

 

 

$

 

Federal funds purchased and retail

   repurchase agreements

 

 

56,006

 

 

 

56,006

 

 

 

 

 

 

56,006

 

 

 

 

Subordinated debentures

 

 

22,924

 

 

 

22,924

 

 

 

 

 

 

22,924

 

 

 

 

Subordinated notes

 

 

72,961

 

 

 

80,880

 

 

 

 

 

 

80,880

 

 

 

 

Contractual obligations

 

 

17,692

 

 

 

17,692

 

 

 

 

 

 

17,692

 

 

 

 

Interest payable

 

 

3,187

 

 

 

3,187

 

 

 

 

 

 

3,187

 

 

 

 

Derivative liabilities

 

 

5,553

 

 

 

5,553

 

 

 

 

 

 

5,553

 

 

 

 

Cash collateral held by derivative counterparty

   and netting adjustments

 

 

(5,447

)

 

 

(5,447

)

 

 

(5,447

)

 

 

 

 

 

 

Total derivative liabilities

 

 

106

 

 

 

106

 

 

 

(5,447

)

 

 

5,553

 

 

 

 

Total liabilities

 

$

4,592,880

 

 

$

4,602,236

 

 

$

(5,447

)

 

$

4,607,683

 

 

$

 

 

The fair value of off-balance-sheet items is not considered material.

 

 

NOTE 11 – COMMITMENTS AND CREDIT RISK

The Company extends credit for commercial real estate mortgages, residential mortgages, working capital financing and loans to businesses and consumers.

Commitments to Originate Loans and Available Lines of Credit  

Commitments to originate loans and available lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Commitments and lines of credit generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since a portion of the commitments and lines of credit may expire without being drawn upon, the total commitment and lines of credit amounts do not necessarily represent future cash requirements.  Each customer’s creditworthiness is evaluated on a case-by-case basis.  The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty.  Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.  Mortgage loans in the process of origination represent amounts that the Company plans to fund within a normal period of 60 to 90 days, and which are intended for sale to investors in the secondary market.

36


 

 

The contractual amounts of commitments to originate loans and available lines of credit as of March 31, 2022, and December 31, 2021, were as follows.

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Fixed

Rate

 

 

Variable

Rate

 

 

Fixed

Rate

 

 

Variable

Rate

 

Commitments to make loans

 

$

95,136

 

 

$

176,994

 

 

$

101,923

 

 

$

173,976

 

Mortgage loans in the process of origination

 

 

8,384

 

 

 

5,253

 

 

 

7,404

 

 

 

2,353

 

Unused lines of credit

 

 

118,300

 

 

 

308,335

 

 

 

106,291

 

 

 

317,249

 

 

The fixed rate loan commitments have interest rates ranging from 2.49% to 18.00% and maturities ranging from 1 month to 368 months.

Standby Letters of Credit  

Standby letters of credit are irrevocable commitments issued by the Company to guarantee the performance of a customer to a third party once specified pre-conditions are met.  Financial standby letters of credit are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions.  Performance standby letters of credit are issued to guarantee performance of certain customers under non-financial contractual obligations.  The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loans to customers.

The contractual amounts of standby letters of credit as of March 31, 2022, and December 31, 2021, were as follows.

 

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Fixed

Rate

 

 

Variable

Rate

 

 

Fixed

Rate

 

 

Variable

Rate

 

Standby letters of credit

 

$

14,755

 

 

$

5,735

 

 

$

14,656

 

 

$

5,799

 

 

 

 

NOTE 12 – LEGAL MATTERS

The Company is party to various matters of litigation in the ordinary course of business. The Company periodically reviews all outstanding pending or threatened legal proceedings and determines if such matters will have an adverse effect on the business, financial condition, results of operations or cash flows. A loss contingency is recorded when the outcome is probable and reasonably able to be estimated.  Any loss contingency described below has been identified by the Company as reasonably possible to result in an unfavorable outcome for the Company or the Bank.

Equity Bank is party to a lawsuit was filed on January 28, 2022, in the Sedgwick County Kansas District Court on behalf of one of our customers alleging improperly collected overdraft fees. The plaintiff seeks to have the case certified as a class action.  The Bank has filed a motion to dismiss this claim on its merits and on the grounds that the defendant must litigate any such claims in arbitration. The Company believes that the lawsuit is without merit, and it intends to vigorously defend against the claim asserted. At this time, the Company is unable to reasonably estimate the loss amount of this litigation.

Equity Bank is party to a lawsuit was filed on February 2, 2022, in Jackson County, Missouri District Court against the Bank on behalf of a Missouri customers alleging improperly collected overdraft fees. The plaintiff seeks to have the case certified as a class action. The Company intends to file a motion to dismiss the claims.  The Company believes that the lawsuit is without merit, and it intends to vigorously defend against the claims now asserted.  At this time, the Company is unable to reasonably estimate the loss amount of this litigation.

 

 

NOTE 13 – REVENUE RECOGNITION

The majority of the Company’s revenues come from interest income on financial instruments, including loans, leases, securities and derivatives, which are outside the scope of ASC 606.  The Company’s services that fall within the scope of ASC 606 are presented with non-interest income and are recognized as revenue as the Company satisfies its obligation to the customer.  Services

37


within the scope of ASC 606 include service charges and fees on deposits, debit card income, investment referral income, insurance sales commissions and other non-interest income related to loans and deposits.

Except for gains or losses from the sale of other real estate owned, all of the Company’s revenue from contracts with customers within the scope of ASC 606 is recognized in non-interest income.  The following table presents the Company’s sources of non-interest income for the three months ended March 31, 2022 and 2021.

 

 

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

Non-interest income

 

 

 

 

 

 

 

 

Service charges and fees

 

$

2,522

 

 

$

1,596

 

Debit card income

 

 

2,628

 

 

 

2,350

 

Mortgage banking(a)

 

 

562

 

 

 

935

 

Increase in bank-owned life insurance(a)

 

 

865

 

 

 

601

 

Net gain (loss) on acquisition(a)

 

 

 

 

 

(78

)

Net gain (loss) from securities transactions(a)

 

 

40

 

 

 

17

 

Other

 

 

 

 

 

 

 

 

Investment referral income

 

 

143

 

 

 

122

 

Trust income

 

 

294

 

 

 

160

 

Insurance sales commissions

 

 

65

 

 

 

60

 

Recovery on zero-basis purchased loans(a)

 

 

20

 

 

 

34

 

Income (loss) from equity method investments(a)

 

 

(55

)

 

 

(55

)

Other non-interest income related to loans

    and deposits

 

 

1,931

 

 

 

968

 

Other non-interest income not related to

    loans and deposits(a)

 

 

7

 

 

 

2

 

Total other non-interest income

 

 

2,405

 

 

 

1,291

 

Total

 

$

9,022

 

 

$

6,712

 

(a) Not within the scope of ASC 606.

 

 

NOTE 14 – BUSINESS COMBINATIONS AND BRANCH SALES

At the close of business on October 1, 2021, the Company acquired the 100% of the outstanding common shares of American State Bancshares, Inc. (“ASBI”), based in Wichita, Kansas. Costs related to this acquisition during the three months ended March 31, 2022, were $187 ($141 on an after-tax basis).

At the close of business on October 25, 2021, the Company announced a definitive purchase and assumption agreement with United Bank & Trust in Marysville, Kansas, (“UBT”) with UBT acquiring certain assets and assuming deposits of bank locations in Concordia, Belleville and Clyde, Kansas from Equity Bank. For the quarter ended March 31, 2022, these three branches had average gross loans outstanding of $28.8 million and average deposits outstanding of $68.9 million. This transaction is scheduled to close on June 24, 2022.

At the close of business on December 3, 2021, the Company acquired the assets and assumed the deposits and certain other liabilities of three bank locations in St. Joseph, Missouri, from Security Bank of Kansas City, based in Kansas City Kansas (“Security”). Costs related to this acquisition during the three months ended March 31, 2022, were $136 ($102 on an after-tax basis).

 

38


 

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in our Annual Report on Form 10-K filed with the SEC on March 9, 2022, and our consolidated financial statements and related notes appearing elsewhere in this Quarterly Report.  The following discussion contains “forward-looking statements” that reflect our future plans, estimates, beliefs and expected performance.  We caution that assumptions, expectations, projections, intentions or beliefs about future events may, and often do, vary from actual results and the differences can be material.  See “Cautionary Note Regarding Forward-Looking Statements.” Also, see the risk factors and other cautionary statements described under the heading “Item 1A: Risk Factors” included in the Annual Report on Form 10-K and in Item 1A of this Quarterly Report.  We do not undertake any obligation to publicly update any forward-looking statements except as otherwise required by applicable law.

This discussion and analysis of our financial condition and results of operation includes the following sections:

 

Table containing selected financial data and ratios for the periods;

 

Overview – a general description of our business and financial highlights;

 

Critical Accounting Policies – a discussion of accounting policies that require critical estimates and assumptions;

 

Results of Operations – an analysis of our operating results, including disclosures about the sustainability of our earnings;

 

Financial Condition – an analysis of our financial position;

 

Liquidity and Capital Resources – an analysis of our cash flows and capital position; and

 

Non-GAAP Financial Measures – a reconciliation of non-GAAP measures.

39


 

(Dollars in thousands, except per share data)

 

March 31,

2022

 

 

December 31,

2021

 

 

September 30,

2021

 

 

June 30,

2021

 

 

March 31,

2021

 

Statement of Income Data (for the quarterly period ended)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

42,652

 

 

$

40,792

 

 

$

42,446

 

 

$

38,318

 

 

$

35,812

 

Interest expense

 

 

3,363

 

 

 

3,577

 

 

 

3,471

 

 

 

3,688

 

 

 

4,053

 

Net interest income

 

 

39,289

 

 

 

37,215

 

 

 

38,975

 

 

 

34,630

 

 

 

31,759

 

Provision (reversal) for credit losses

 

 

(412

)

 

 

(2,125

)

 

 

1,058

 

 

 

(1,657

)

 

 

(5,756

)

Net gain on acquisition

 

 

 

 

 

 

 

 

 

 

 

663

 

 

 

(78

)

Net gain (loss) from securities transactions

 

 

40

 

 

 

8

 

 

 

381

 

 

 

 

 

 

17

 

Other non-interest income

 

 

8,982

 

 

 

9,191

 

 

 

7,450

 

 

 

9,100

 

 

 

6,695

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

372

 

 

 

 

 

 

 

Merger expenses

 

 

323

 

 

 

4,562

 

 

 

4,015

 

 

 

460

 

 

 

152

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-interest expense

 

 

29,136

 

 

 

33,527

 

 

 

26,302

 

 

 

25,346

 

 

 

24,729

 

Income (loss) before income taxes

 

 

19,264

 

 

 

10,450

 

 

 

15,059

 

 

 

19,581

 

 

 

19,346

 

Provision for income taxes

 

 

3,614

 

 

 

(16

)

 

 

3,286

 

 

 

4,415

 

 

 

4,271

 

Net income (loss)

 

 

15,650

 

 

 

10,466

 

 

 

11,773

 

 

 

15,166

 

 

 

15,075

 

Net income (loss) allocable to common stockholders

 

 

15,650

 

 

 

10,466

 

 

 

11,773

 

 

 

15,166

 

 

 

15,075

 

Basic earnings (loss) per share

 

$

0.94

 

 

$

0.62

 

 

$

0.82

 

 

$

1.06

 

 

$

1.04

 

Diluted earnings (loss) per share

 

$

0.93

 

 

$

0.61

 

 

$

0.80

 

 

$

1.03

 

 

$

1.02

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

90,050

 

 

$

259,954

 

 

$

142,318

 

 

$

139,321

 

 

$

136,688

 

Available-for-sale securities

 

 

1,352,894

 

 

 

1,327,442

 

 

 

1,157,423

 

 

 

1,041,613

 

 

 

998,100

 

Loans held for sale

 

 

1,575

 

 

 

4,214

 

 

 

4,108

 

 

 

6,183

 

 

 

8,609

 

Gross loans held for investment

 

 

3,242,577

 

 

 

3,155,627

 

 

 

2,685,911

 

 

 

2,815,061

 

 

 

2,795,740

 

Allowance for credit losses

 

 

47,590

 

 

 

48,365

 

 

 

52,763

 

 

 

51,834

 

 

 

55,525

 

Loans held for investment, net of allowance for credit losses

 

 

3,194,987

 

 

 

3,107,262

 

 

 

2,633,148

 

 

 

2,763,227

 

 

 

2,740,215

 

Goodwill and core deposit intangibles, net

 

 

68,295

 

 

 

69,344

 

 

 

44,564

 

 

 

45,594

 

 

 

46,624

 

Mortgage servicing asset, net

 

 

251

 

 

 

276

 

 

 

 

 

 

 

 

 

 

 

 

 

Naming rights, net

 

 

1,076

 

 

 

1,087

 

 

 

1,098

 

 

 

1,109

 

 

 

1,119

 

Total assets

 

 

5,078,623

 

 

 

5,137,631

 

 

 

4,263,268

 

 

 

4,268,216

 

 

 

4,196,184

 

Total deposits

 

 

4,379,670

 

 

 

4,420,004

 

 

 

3,662,777

 

 

 

3,687,555

 

 

 

3,634,530

 

Borrowings

 

 

194,209

 

 

 

151,891

 

 

 

127,167

 

 

 

144,300

 

 

 

138,053

 

Total liabilities

 

 

4,626,608

 

 

 

4,637,000

 

 

 

3,845,519

 

 

 

3,855,221

 

 

 

3,798,369

 

Total stockholders’ equity

 

 

452,015

 

 

 

500,631

 

 

 

417,749

 

 

 

412,995

 

 

 

397,815

 

Tangible common equity*

 

 

382,393

 

 

 

429,924

 

 

 

372,087

 

 

 

366,292

 

 

 

350,072

 

Performance ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA) annualized

 

 

1.24

%

 

 

0.82

%

 

 

1.09

%

 

 

1.44

%

 

 

1.48

%

Return on average equity (ROAE) annualized

 

 

12.88

%

 

 

7.37

%

 

 

11.05

%

 

 

15.06

%

 

 

15.45

%

Return on average tangible common equity (ROATCE)

   annualized*

 

 

15.85

%

 

 

8.97

%

 

 

13.27

%

 

 

17.98

%

 

 

18.57

%

Yield on loans annualized

 

 

4.61

%

 

 

4.36

%

 

 

5.43

%

 

 

4.75

%

 

 

4.59

%

Cost of interest-bearing deposits annualized

 

 

0.22

%

 

 

0.25

%

 

 

0.28

%

 

 

0.31

%

 

 

0.36

%

Net interest margin annualized

 

 

3.38

%

 

 

3.13

%

 

 

3.86

%

 

 

3.50

%

 

 

3.31

%

Efficiency ratio*

 

 

60.36

%

 

 

72.25

%

 

 

56.65

%

 

 

58.85

%

 

 

64.18

%

Non-interest income / average assets annualized

 

 

0.72

%

 

 

0.72

%

 

 

0.73

%

 

 

0.86

%

 

 

0.66

%

Non-interest expense / average assets annualized

 

 

2.34

%

 

 

2.98

%

 

 

2.85

%

 

 

2.45

%

 

 

2.44

%

40


Dividend payout ratio

 

 

8.60

%

 

 

13.05

%

 

 

9.96

%

 

 

0.00

%

 

 

0.00

%

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

9.07

%

 

 

9.09

%

 

 

9.02

%

 

 

8.88

%

 

 

8.73

%

Common Equity Tier 1 Capital Ratio

 

 

11.81

%

 

 

12.03

%

 

 

12.39

%

 

 

12.41

%

 

 

12.53

%

Tier 1 Risk Based Capital Ratio

 

 

12.43

%

 

 

12.67

%

 

 

12.90

%

 

 

12.93

%

 

 

13.08

%

Total Risk Based Capital Ratio

 

 

15.66

%

 

 

15.96

%

 

 

16.63

%

 

 

16.74

%

 

 

17.02

%

Equity / Assets

 

 

8.90

%

 

 

9.74

%

 

 

9.80

%

 

 

9.68

%

 

 

9.48

%

Tangible common equity to tangible assets*

 

 

7.63

%

 

 

8.48

%

 

 

8.82

%

 

 

8.68

%

 

 

8.44

%

Book value per share

 

$

27.47

 

 

$

29.87

 

 

$

29.08

 

 

$

28.76

 

 

$

27.66

 

Tangible common book value per share*

 

$

23.24

 

 

$

25.65

 

 

$

25.90

 

 

$

25.51

 

 

$

24.34

 

Tangible common book value per diluted share*

 

$

22.95

 

 

$

25.22

 

 

$

25.42

 

 

$

24.98

 

 

$

23.87

 

 

* The value noted is considered a Non-GAAP financial measure.  For a reconciliation of Non-GAAP financial measures see “Non-GAAP Financial Measures” in this Item 2.

Overview

We are a bank holding company headquartered in Wichita, Kansas. Our wholly-owned banking subsidiary, Equity Bank, provides a broad range of financial services primarily to businesses and business owners as well as individuals through our network of 69 full-service banking sites located in Arkansas, Kansas, Missouri, and Oklahoma.  As of March 31, 2022, we had consolidated total assets of $5.08 billion, total loans held for investment, net of allowance, of $3.19 billion, total deposits of $4.38 billion, and total stockholders’ equity of $452.0 million.  During the three month period ended March 31, 2022, the Company had net income of $15.7 million.  The Company had net income of $15.1 million for the three month period ended March 31, 2021.  

Critical Accounting Policies

Our significant accounting policies are integral to understanding the results reported.  Our accounting policies are described in detail in Note 1 to the December 31, 2021, audited financial statements included in our Annual Report on Form 10-K filed with the SEC on March 9, 2022.  The preparation of our financial statements in accordance with GAAP requires management to make a number of judgements and assumptions that affect our reported results and disclosures.  Several of our accounting policies are inherently subject to valuation assumptions and other subjective assessments and are more critical than others in terms of their importance to results.  Changes in any of the estimates and assumptions underlying critical accounting policies could have a material effect on our financial statements.  Our accounting policies are described in “NOTE 1 – NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES” in the Notes to Interim Consolidated Financial Statements.

The accounting policies that management believes are the most critical to an understanding of our financial condition and results of operations and require complex management judgement are described below.

Allowance for Credit Losses:  The allowance for credit losses for loans represents management’s estimate of all expected credit losses over the expected contractual life of our loan portfolio.  This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance.  The level of the allowance is based upon management’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay a loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications, and other pertinent factors, including regulatory recommendations.  The level of the allowance for credit losses maintained by management is believed adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet date; however, determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain.  The allowance for credit losses for loans, as reported in our consolidated balance sheets, is adjusted by provision for credit losses, which is recognized in earnings and is reduced by the charge-off of loan amounts, net of recoveries.

The allowance represents management’s best estimate, but significant changes in circumstances relating to loan quality and economic conditions could result in significantly different results than what is reflected in the consolidated balance sheet as of March 31, 2022.  Likewise, an improvement in loan quality or economic conditions may allow for a further reduction in the required allowance.  Changing credit conditions would be expected to impact realized losses, driving variability in specifically assessed allowances, as well as calculated quantitative and more subjectively analyzed qualitative factors.  Depending on the volatility in these conditions, material impacts could be realized within the Company’s operations.  Likewise, significant changes in economic

41


conditions, both positive and negative, could result in unexpected realization of provision or reversal of allowance for credit losses due to its impact on the quantitative and qualitative inputs to the Company’s calculation.  Under the CECL methodology, the impact of these conditions has the potential to further exacerbate periodic differences due to its life of loan perspective.  The life of loans calculated under the methodology is based in contractual duration and modified for prepayment expectations, making significant variation in periodic results possible due to changing contractual or adjusted duration of the assets within the calculation.

Goodwill:  Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of acquired tangible assets and liabilities and identifiable intangible assets.  Goodwill is assessed at least annually for impairment and any such impairment is recognized and expensed in the period identified.  Goodwill will be assessed more frequently if a triggering event occurs which indicates that the carrying value of the asset might be impaired.  We have selected December 31 as the date to perform our annual goodwill impairment test. Goodwill is the only intangible asset with an indefinite useful life.  For the quarter ended March 31, 2022, based on the improving market conditions and strong earnings performance by the Company, management has determined there was not evidence of a triggering event as of or during the period then ended.  Based on this qualitative analysis and conclusion, it was determined that a more robust quantitative assessment was not necessary at our measurement date.

When performing quantitative goodwill impairment assessments, management is required to estimate the fair value of the Company’s equity in a change in control transaction.  To complete this valuation, management is required to derive assumptions related to industry performance, reporting unit business performance, economic and market conditions, and various other assumptions, many of which require significant management judgement.

Although management believes that the judgements and estimates used are reasonable, actual results could differ and we may be exposed to losses or gains that could be material.

Results of Operations

We generate our revenue from interest income and fees on loans, interest and dividends on investment securities, and non-interest income, such as service charges and fees, debit card income, trust and wealth management fees, and mortgage banking income.  We incur interest expense on deposits and other borrowed funds and non-interest expense, such as salaries and employee benefits, occupancy expenses and technology.

Changes in interest rates on interest-earning assets or on interest-bearing liabilities, as well as the volume and types of interest-earning assets and interest-bearing liabilities, are the largest drivers of periodic change in net interest income.  Fluctuations in interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international environments, and conditions in domestic and foreign financial markets.  Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions in Arkansas, Kansas, Missouri, and Oklahoma, as well as developments affecting the commercial, consumer, and real estate sectors within these markets.

Net Income

Three months ended March 31, 2022, compared with three months ended March 31, 2021:  Net income and net income allocable to common stockholders for the three months ended March 31, 2022, was $15.7 million as compared to a net income and net income allocable to common stockholders of $15.1 million for the three months ended March 31, 2021, an increase of $575 thousand.  The increase during the three-month period ended March 31, 2022, was largely due to an increase in loan interest income of $5.3 million, taxable securities interest income of $1.6 million, an increase in other non-interest income of $1.1 million and a decrease in provision for income taxes. This increase was partially offset by a lower reversal of provision for credit loss of $5.3 million and an increase in non-interest expense of $4.6 million.

Net Interest Income and Net Interest Margin Analysis

Net interest income is the difference between interest income on interest-earning assets, including loans and securities, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds.  To evaluate net interest income, management measures and monitors (1) yields on loans and other interest-earning assets, (2) the costs of deposits and other funding sources, (3) the net interest spread, and (4) net interest margin.  Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities.  Net interest margin is calculated as net interest income divided by average interest-earning assets.  Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders’ equity also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources of funds.  Net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a “volume

42


change,” and is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a “yield/rate change.”

Three months ended March 31, 2022, compared with three months ended March 31, 2021:  The following table shows the average balance of each principal category of assets, liabilities, and stockholders’ equity and the average yields on interest-earning assets and average rates on interest-bearing liabilities for the three months ended March 31, 2022 and 2021.  The yields and rates are calculated by dividing annualized income or annualized expense by the average daily balances of the associated assets or liabilities.

Average Balance Sheets and Net Interest Analysis

 

 

 

For the Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

(Dollars in thousands)

 

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

 

$

575,563

 

 

$

7,761

 

 

 

5.47

%

 

$

803,012

 

 

$

9,234

 

 

 

4.66

%

Commercial real estate

 

 

1,190,128

 

 

 

13,451

 

 

 

4.58

%

 

 

971,825

 

 

 

11,441

 

 

 

4.77

%

Real estate construction

 

 

342,536

 

 

 

3,299

 

 

 

3.91

%

 

 

255,677

 

 

 

2,178

 

 

 

3.45

%

Residential real estate

 

 

632,581

 

 

 

5,665

 

 

 

3.63

%

 

 

394,329

 

 

 

4,452

 

 

 

4.58

%

Agricultural real estate

 

 

202,145

 

 

 

2,663

 

 

 

5.34

%

 

 

140,875

 

 

 

1,696

 

 

 

4.88

%

Agricultural

 

 

149,676

 

 

 

2,316

 

 

 

6.28

%

 

 

94,787

 

 

 

1,037

 

 

 

4.44

%

Consumer

 

 

103,158

 

 

 

1,151

 

 

 

4.53

%

 

 

76,413

 

 

 

963

 

 

 

5.11

%

Total loans

 

 

3,195,787

 

 

 

36,306

 

 

 

4.61

%

 

 

2,736,918

 

 

 

31,001

 

 

 

4.59

%

Taxable securities

 

 

1,285,942

 

 

 

5,391

 

 

 

1.70

%

 

 

839,349

 

 

 

3,799

 

 

 

1.84

%

Nontaxable securities

 

 

111,479

 

 

 

655

 

 

 

2.38

%

 

 

108,104

 

 

 

724

 

 

 

2.72

%

Federal funds sold and other

 

 

122,181

 

 

 

300

 

 

 

1.00

%

 

 

206,769

 

 

 

288

 

 

 

0.56

%

Total interest-earning assets

 

 

4,715,389

 

 

 

42,652

 

 

 

3.67

%

 

 

3,891,140

 

 

 

35,812

 

 

 

3.73

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned, net

 

 

9,622

 

 

 

 

 

 

 

 

 

 

 

11,123

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

103,693

 

 

 

 

 

 

 

 

 

 

 

89,807

 

 

 

 

 

 

 

 

 

Bank-owned life insurance

 

 

121,033

 

 

 

 

 

 

 

 

 

 

 

85,839

 

 

 

 

 

 

 

 

 

Goodwill, core deposit and other intangibles, net

 

 

70,181

 

 

 

 

 

 

 

 

 

 

 

48,376

 

 

 

 

 

 

 

 

 

Other non-interest-earning assets

 

 

88,203

 

 

 

 

 

 

 

 

 

 

 

17,467

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,108,121

 

 

 

 

 

 

 

 

 

 

$

4,143,752

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,213,541

 

 

 

579

 

 

 

0.19

%

 

$

1,029,353

 

 

 

582

 

 

 

0.23

%

Savings and money market

 

 

1,320,561

 

 

 

417

 

 

 

0.13

%

 

 

1,049,704

 

 

 

389

 

 

 

0.15

%

Savings, NOW and money market

 

 

2,534,102

 

 

 

996

 

 

 

0.16

%

 

 

2,079,057

 

 

 

971

 

 

 

0.19

%

Certificates of deposit

 

 

629,675

 

 

 

726

 

 

 

0.47

%

 

 

611,102

 

 

 

1,439

 

 

 

0.96

%

Total interest-bearing deposits

 

 

3,163,777

 

 

 

1,722

 

 

 

0.22

%

 

 

2,690,159

 

 

 

2,410

 

 

 

0.36

%

FHLB term and line of credit advances

 

 

9,943

 

 

 

9

 

 

 

0.37

%

 

 

10,013

 

 

 

65

 

 

 

2.63

%

Subordinated debt

 

 

95,931

 

 

 

1,599

 

 

 

6.76

%

 

 

87,715

 

 

 

1,556

 

 

 

7.19

%

Other borrowings

 

 

54,221

 

 

 

33

 

 

 

0.25

%

 

 

41,632

 

 

 

22

 

 

 

0.22

%

Total interest-bearing liabilities

 

 

3,323,872

 

 

 

3,363

 

 

 

0.41

%

 

 

2,829,519

 

 

 

4,053

 

 

 

0.58

%

Non-interest-bearing liabilities and

   stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing checking accounts

 

 

1,230,102

 

 

 

 

 

 

 

 

 

 

 

887,466

 

 

 

 

 

 

 

 

 

Non-interest-bearing liabilities

 

 

61,548

 

 

 

 

 

 

 

 

 

 

 

31,129

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

492,599

 

 

 

 

 

 

 

 

 

 

 

395,638

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

5,108,121

 

 

 

 

 

 

 

 

 

 

$

4,143,752

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

39,289

 

 

 

 

 

 

 

 

 

 

$

31,759

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

 

3.26

%

 

 

 

 

 

 

 

 

 

 

3.15

%

Net interest margin(2)

 

 

 

 

 

 

 

 

 

 

3.38

%

 

 

 

 

 

 

 

 

 

 

3.31

%

Total cost of deposits, including non-interest

   bearing deposits

 

$

4,393,879

 

 

$

1,722

 

 

 

0.16

%

 

$

3,577,625

 

 

$

2,410

 

 

 

0.27

%

Average interest-earning assets to

   interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

141.86

%

 

 

 

 

 

 

 

 

 

 

137.52

%

 

(1)

Average loan balances include nonaccrual loans.

43


 

(2)

Net interest margin is calculated by dividing annualized net interest income by average interest-earnings 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.

Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest yields/rates.  The following table analyzes the change in volume variances and yield/rate variances for the three-month periods ended March 31, 2022 and 2021.

Analysis of Changes in Net Interest Income

For the Three Months Ended March 31, 2022 and 2021

 

 

 

Increase (Decrease) Due to:

 

 

Total

Increase /

 

(Dollars in thousands)

 

Volume(1)

 

 

Yield/Rate(1)

 

 

(Decrease)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

(2,896

)

 

$

1,423

 

 

$

(1,473

)

Commercial real estate

 

 

2,482

 

 

 

(472

)

 

 

2,010

 

Real estate construction

 

 

810

 

 

 

311

 

 

 

1,121

 

Residential real estate

 

 

2,275

 

 

 

(1,062

)

 

 

1,213

 

Agricultural real estate

 

 

795

 

 

 

172

 

 

 

967

 

Agricultural

 

 

746

 

 

 

533

 

 

 

1,279

 

Consumer

 

 

308

 

 

 

(120

)

 

 

188

 

Total loans

 

 

4,520

 

 

 

785

 

 

 

5,305

 

Taxable securities

 

 

1,890

 

 

 

(298

)

 

 

1,592

 

Nontaxable securities

 

 

22

 

 

 

(91

)

 

 

(69

)

Federal funds sold and other

 

 

(149

)

 

 

161

 

 

 

12

 

Total interest-earning assets

 

 

6,283

 

 

 

557

 

 

 

6,840

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

 

95

 

 

 

(98

)

 

 

(3

)

Savings and money market

 

 

91

 

 

 

(63

)

 

 

28

 

Savings, NOW and money market

 

 

186

 

 

 

(161

)

 

 

25

 

Certificates of deposit

 

 

42

 

 

 

(755

)

 

 

(713

)

Total interest-bearing deposits

 

 

228

 

 

 

(916

)

 

 

(688

)

FHLB term and line of credit advances

 

 

 

 

 

(56

)

 

 

(56

)

Subordinated debt

 

 

140

 

 

 

(97

)

 

 

43

 

Other borrowings

 

 

7

 

 

 

4

 

 

 

11

 

Total interest-bearing liabilities

 

 

375

 

 

 

(1,065

)

 

 

(690

)

Net Interest Income

 

$

5,908

 

 

$

1,622

 

 

$

7,530

 

 

(1)

The effect of changes in volume is determined by multiplying the change in volume by the previous year’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the prior year’s volume.  The changes attributable to both volume and rate, which cannot be segregated, have been allocated to the volume variance and the rate variance in proportion to the relationship of the absolute dollar amount of the change in each.

Interest income on interest-earning assets increased $6.8 million for the quarter ended March 31, 2022, as compared to the quarter ended March 31, 2021. Of this increase, $4.5 million and $1.9 million are attributable to increases in loan and taxable securities volume. Yield on loans increased by 2 basis points and yield on taxable securities decreased by 14 basis points in the first quarter of 2022.

The reduction in expense on interest-bearing deposits was primarily due to a decrease in the cost of certificates of deposits from 0.96% to 0.47%, a 49 basis point decrease, along with a general decrease in the cost of other interest-bearing deposits, partially offset by increases in volume of interest-bearing deposits. The reduction is reflective of the Company’s continued efforts to attract and retain strong, low-cost deposit relationships, excess liquidity in the economy leading to higher carrying balances, and the depressed interest rate environment over the past year.

When compared to the quarter ended March 31, 2021, net interest margin increased 7 basis points during the quarter ended March 31, 2022. Comparing the same periods, net interest spread increased by 11 basis points to 3.26% from 3.15%, largely due to lower cost of interest-bearing deposits and subordinated debt.

44


Provision for Credit Losses

We maintain an allowance for credit losses for estimated losses in our loan portfolio.  The allowance for credit losses is increased by a provision for credit losses, which is a charge to earnings, and subsequent recoveries of amounts previously charged-off, but is decreased by charge-offs when the collectability of a loan balance is unlikely.  Management estimates the allowance balance required using past loan loss experience within the Company’s portfolio.  This historical loss calculation is then modified to reflect quantitative economic circumstances based on evidenced economic conditions and regression formulas, which incorporate lag factors in identifying a sufficiently predictive adjusted-R square, as well as qualitative factors not inherently reflected in our historical loss or quantitative economic inputs.  Included in our qualitative assessment is the consideration of a prospective adjustment based on economic conditions over the preceding 12 months, which is considered the Company’s reasonable, supportable forecast period. As these factors change, the amount of the credit loss provision changes.

Three months ended March 31, 2022, compared with three months ended March 31, 2021  

The reversal of provision for credit losses for the three months ended March 31, 2022 and 2021, was $412 thousand and $5.8 million.  The provision reversal for the quarter ending March 31, 2022, was largely due to release of reserves on specifically analyzed loans, partially offset by increased perceived economic risk due to recent periods of inflation, geopolitical uncertainty, and impacts of monetary policy.  The large reversal of provision in the quarter ended March 31, 2021, was primarily due to improvements in economic inputs to the CECL model at that time, along with improvements in historical loss experience.  Net charge-offs for the three months ended March 31, 2022, were $363 thousand compared to net charge-offs of $65 thousand for the three months ended March 31, 2021.  For the three months ended March 31, 2022, gross charge-offs were $534 thousand, offset by gross recoveries of $171 thousand. In comparison, gross charge-offs were $291 thousand for the three months ended March 31, 2021, offset by gross recoveries of $226 thousand.  

Non-Interest Income

The primary sources of non-interest income are service charges and fees, debit card income, mortgage banking income, and increases in the value of bank-owned life insurance.  Non-interest income does not include loan origination or other loan fees, which are recognized as an adjustment to yield using the interest method.

The following table provides a comparison of the major components of non-interest income for the three months ended March 31, 2022 and 2021.

Non-Interest Income

For the Three Months Ended March 31,

 

 

 

 

 

 

 

 

 

 

 

2022 vs. 2021

 

(Dollars in thousands)

 

2022

 

 

2021

 

 

Change

 

 

%

 

Service charges and fees

 

$

2,522

 

 

$

1,596

 

 

$

926

 

 

 

58.0

%

Debit card income

 

 

2,628

 

 

 

2,350

 

 

 

278

 

 

 

11.8

%

Mortgage banking

 

 

562

 

 

 

935

 

 

 

(373

)

 

 

(39.9

)%

Increase in value of bank-owned life insurance

 

 

865

 

 

 

601

 

 

 

264

 

 

 

43.9

%

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment referral income

 

 

143

 

 

 

122

 

 

 

21

 

 

 

17.2

%

Trust income

 

 

294

 

 

 

160

 

 

 

134

 

 

 

83.8

%

Insurance sales commissions

 

 

65

 

 

 

60

 

 

 

5

 

 

 

8.3

%

Recovery on zero-basis purchased loans

 

 

20

 

 

 

34

 

 

 

(14

)

 

 

(41.2

)%

Income (loss) from equity method investments

 

 

(55

)

 

 

(55

)

 

 

 

 

 

%

Other non-interest income

 

 

1,938

 

 

 

970

 

 

 

968

 

 

 

99.8

%

Total other

 

 

2,405

 

 

 

1,291

 

 

 

1,114

 

 

 

86.3

%

Subtotal

 

 

8,982

 

 

 

6,773

 

 

 

2,209

 

 

 

32.6

%

Net gain (loss) on acquisition

 

 

 

 

 

(78

)

 

 

78

 

 

 

(100.0

)%

Net gain (loss) from securities transactions

 

 

40

 

 

 

17

 

 

 

23

 

 

 

135.3

%

Total non-interest income

 

$

9,022

 

 

$

6,712

 

 

$

2,310

 

 

 

34.4

%

 

Other non-interest income increased $2.3 million during the three months ended March 31, 2022, as compared to the same period in 2021.  The increase is largely attributable to increases in services charges and fees of $926 thousand and other non-interest income of $968 thousand. Included in service charges and fees were increases in non-sufficient funds fees of $369 thousand and

45


statement fees of $154 thousand, with the remaining increase primarily from service charges.  Included in other non-interest income were increases in credit card fees of $135 thousand, loan repurchase obligation reversal of $502, and increases in derivatives not designated as hedging relationships of $325 thousand.

During the quarter, management’s continued focus on relationship development and provision of value to our customer base, resulted in a comparative increase in service charges and fees, debit card income, and trust income through increasing product adoption and utilization.

Non-Interest Expense

For the three months ended March 31, 2022, non-interest expense totaled $29.5 million, an increase of $4.6 million, when compared to the three months ended March 31, 2021.  Changes in the various components of non-interest expense for the three months ended March 31, 2022 and 2021, are discussed in more detail in the following table.

 

Non-Interest Expense

For the Three Months Ended March 31,

 

 

 

 

 

 

 

 

 

 

 

2022 vs. 2021

 

(Dollars in thousands)

 

2022

 

 

2021

 

 

Change

 

 

%

 

Salaries and employee benefits

 

$

15,068

 

 

$

12,722

 

 

$

2,346

 

 

 

18.4

%

Net occupancy and equipment

 

 

3,170

 

 

 

2,368

 

 

 

802

 

 

 

33.9

%

Data processing

 

 

3,769

 

 

 

2,663

 

 

 

1,106

 

 

 

41.5

%

Professional fees

 

 

1,171

 

 

 

1,073

 

 

 

98

 

 

 

9.1

%

Advertising and business development

 

 

976

 

 

 

682

 

 

 

294

 

 

 

43.1

%

Telecommunications

 

 

470

 

 

 

580

 

 

 

(110

)

 

 

(19.0

)%

FDIC insurance

 

 

180

 

 

 

415

 

 

 

(235

)

 

 

(56.6

)%

Courier and postage

 

 

423

 

 

 

369

 

 

 

54

 

 

 

14.6

%

Free nationwide ATM cost

 

 

501

 

 

 

472

 

 

 

29

 

 

 

6.1

%

Amortization of core deposit intangible

 

 

1,050

 

 

 

1,034

 

 

 

16

 

 

 

1.5

%

Loan expense

 

 

185

 

 

 

238

 

 

 

(53

)

 

 

(22.3

)%

Other real estate owned

 

 

(1

)

 

 

5

 

 

 

(6

)

 

 

(120.0

)%

Other

 

 

2,174

 

 

 

2,108

 

 

 

66

 

 

 

3.1

%

Subtotal

 

 

29,136

 

 

 

24,729

 

 

 

4,407

 

 

 

17.8

%

Merger expenses

 

 

323

 

 

 

152

 

 

 

171

 

 

 

112.5

%

Total non-interest expense

 

$

29,459

 

 

$

24,881

 

 

$

4,578

 

 

 

18.4

%

 

Salaries and employee benefits:  There was a $2.3 million increase in salaries for the period ended March 31, 2022, as compared to the same period in 2021. The increase was primarily due to the addition of staff related to the ASBI acquisition in October 2021 and the Security acquisition in December 2021.

Data processing:  Data processing costs increased $1.1 million for the period ended March 31, 2022, as compared to the same period in 2021.  The increase in expense was primarily from the additional accounts added as part of the merger with ASBI and Security, and the expense categories are comprised of debit card processing, software licensing, and online banking services.

Other:  Other non-interest expenses consist of subscriptions, memberships and dues, employee expenses (including travel, meals, entertainment, and education), supplies, printing, insurance, account-related losses, correspondent bank fees, customer program expenses, losses net of gains on the sale of fixed assets and other operating expenses.  Overall, in the other expense category, there was a net $66 thousand increase, or 3.1%, between quarters ending March 31, 2022 and 2021.

 

Efficiency Ratio

The efficiency ratio is a supplemental financial measure utilized in the internal evaluation of performance and is not defined under GAAP.  For a reconciliation of non-GAAP financial measures see “Non-GAAP Financial Measures” in this Item 2.  Our efficiency ratio is computed by dividing non-interest expense, excluding loss on debt extinguishment, merger expenses, and goodwill impairment, by the sum of net interest income and non-interest income, excluding net gain on acquisition and net gain or loss from securities transactions.  Generally, an increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources.

46


The efficiency ratio was 60.4% for the three months ended March 31, 2022, compared with 64.2% for the three months ended March 31, 2021.  The decrease was primarily due to increases in net interest income and non-interest income, partially offset by an increase in non-interest expense.

Income Taxes

In general, the Company records income tax expense each quarter based on its estimate as to the full year’s effective tax rate which includes, in addition to statutory rates, estimated amounts for tax-exempt interest income, non-taxable life insurance income, non-deductible executive compensation, valuation allowance on deferred assets, other non-deductible expense, and federal & state income tax credits anticipated to be available in proportion to anticipated annual income before income taxes. Certain items, however, are given discrete period treatment and the tax effects for such items are therefore reported in the quarter that an event arises. Events or items that may give rise to discrete recognition include excess tax benefits or shortfalls with respect to share-based compensation, changes in tax law, non-deductible merger expense, and benefits related to tax credits secured within the quarter.  

Three months ended March 31, 2022, compared with three months ended March 31, 2021:  The effective income tax rate for the 3-month period ended March 31, 2022 was 18.8% as compared to 22.1% for the three-month period ended March 31, 2021. Income tax expense for the three-month period ended March 31, 2022, includes $96 thousand of tax benefit attributable to the settlement in stock of restricted stock units and the exercise of options and $941 thousand of benefit related to the recognition of federal tax credits.

Financial Condition

Total assets decreased $59.0 million from December 31, 2021, to $5.08 billion at March 31, 2022.  This variance was primarily due to decreases of $169.4 million in cash and due from banks, partially offset by increases of $87.7 million of loans, net of allowance for credit losses, and $25.5 million in securities. Total liabilities decreased $10.4 million to $4.6 billion at March 31, 2022.  The change in total liabilities is mostly due to a decline in total deposits of $40.3 million and a $12.0 million reduction in interest payable and other liabilities, partially offset by an additional $50.0 million in Federal Home Loan Bank advances. Total stockholders’ equity decreased $48.6 million from $500.6 million at December 31, 2021, to $452.0 million at March 31, 2022, principally due to unrealized holding losses, net of tax, in the investment securities portfolio.

Loan Portfolio

The following table summarizes our loan portfolio by type of loan as of the dates indicated.

Composition of Loan Portfolio

 

 

 

March 31,

2022

 

 

December 31,

2021

 

 

 

 

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

Change

 

 

%

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

629,181

 

 

 

19.4

%

 

$

567,497

 

 

 

18.0

%

 

$

61,684

 

 

 

10.9

%

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,552,134

 

 

 

48.0

%

 

 

1,486,148

 

 

 

47.1

%

 

 

65,986

 

 

 

4.4

%

Residential real estate

 

 

613,928

 

 

 

18.9

%

 

 

638,087

 

 

 

20.2

%

 

 

(24,159

)

 

 

(3.8

)%

Agricultural real estate

 

 

198,844

 

 

 

6.1

%

 

 

198,330

 

 

 

6.3

%

 

 

514

 

 

 

0.3

%

Total real estate loans

 

 

2,364,906

 

 

 

73.0

%

 

 

2,322,565

 

 

 

73.6

%

 

 

42,341

 

 

 

1.8

%

Agricultural

 

 

150,077

 

 

 

4.6

%

 

 

166,975

 

 

 

5.3

%

 

 

(16,898

)

 

 

(10.1

)%

Consumer

 

 

98,413

 

 

 

3.0

%

 

 

98,590

 

 

 

3.1

%

 

 

(177

)

 

 

(0.2

)%

Total loans held for investment

 

$

3,242,577

 

 

 

100.00

%

 

$

3,155,627

 

 

 

100.0

%

 

$

86,950

 

 

 

2.8

%

Total loans held for sale

 

$

1,575

 

 

 

100.0

%

 

$

4,214

 

 

 

100.0

%

 

$

(2,639

)

 

 

(62.6

)%

Total loans held for investment (net of allowances)

 

$

3,194,987

 

 

 

100.0

%

 

$

3,107,262

 

 

 

100.0

%

 

$

87,725

 

 

 

2.8

%

 

Our commercial loan portfolio consists of various types of loans, most of which are generally made to borrowers located in the Wichita, Kansas City, and Tulsa Metropolitan Statistical Areas (“MSAs”), as well as various community markets throughout Arkansas, Kansas, Missouri, and Oklahoma.  Most of our loan portfolio consists of commercial and industrial and commercial real estate loans and a substantial portion of our borrowers’ ability to honor their obligations is dependent on local economies in which they operate.

47


At March 31, 2022, gross total loans, including loans held for sale, were 74.1% of deposits and 63.9% of total assets.  At December 31, 2021, gross total loans, including loans held for sale, were 71.5% of deposits and 61.5% of total assets.

We provide commercial lines of credit, working capital loans, commercial real estate loans (including loans secured by owner-occupied commercial properties), term loans, equipment financing, aircraft financing, real property acquisition and development loans, borrowing base loans, real estate construction loans, homebuilder loans, SBA loans, agricultural and agricultural real estate loans, letters of credit and other loan products to national and regional companies, real estate developers, mortgage lenders, manufacturing and industrial companies and other businesses.  The types of loans we make to consumers include residential real estate loans, home equity loans, home equity lines of credit, installment loans, unsecured and secured personal lines of credit, overdraft protection, and letters of credit.

Commercial and industrial:  Commercial and industrial loans include loans used to purchase fixed assets, to provide working capital or meet other financing needs of the business.

Commercial real estate:  Commercial real estate loans include all loans secured by nonfarm nonresidential properties and multifamily residential properties, as well as 1-4 family investment-purpose real estate loans.  

Residential real estate:  Residential real estate loans include loans secured by primary or secondary personal residences.  Pools of mortgages are occasionally purchased to expand our loan portfolio and provide additional loan income.

Agricultural real estate, Agricultural, Consumer and other:  Agricultural real estate loans are loans related to farmland. Agricultural loans are primarily operating lines subject to annual farming revenues including productivity/yield of the agricultural commodities produced.  Consumer loans are generally secured by consumer assets but may be unsecured.

The contractual maturity ranges of loans in our loan portfolio and the amount of such loans with predetermined interest rates and floating rates in each maturity range as of March 31, 2022, are summarized in the following table.

Loan Maturity and Sensitivity to Changes in Interest Rates

 

 

 

As of March 31, 2022

 

 

 

One year

or less

 

 

After one year

through five

years

 

 

After five

years through fifteen years

 

 

After fifteen years

 

 

Total

 

 

 

(Dollars in thousands)

 

Commercial and industrial

 

$

183,757

 

 

$

353,078

 

 

$

85,747

 

 

$

6,599

 

 

$

629,181

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

262,545

 

 

 

904,694

 

 

 

325,625

 

 

 

59,270

 

 

 

1,552,134

 

Residential real estate

 

 

4,370

 

 

 

12,797

 

 

 

135,739

 

 

 

461,022

 

 

 

613,928

 

Agricultural real estate

 

 

59,388

 

 

 

88,276

 

 

 

39,454

 

 

 

11,726

 

 

 

198,844

 

Total real estate

 

 

326,303

 

 

 

1,005,767

 

 

 

500,818

 

 

 

532,018

 

 

 

2,364,906

 

Agricultural

 

 

103,339

 

 

 

36,318

 

 

 

4,690

 

 

 

5,730

 

 

 

150,077

 

Consumer

 

 

33,438

 

 

 

41,016

 

 

 

20,852

 

 

 

3,107

 

 

 

98,413

 

Total

 

$

646,837

 

 

$

1,436,179

 

 

$

612,107

 

 

$

547,454

 

 

$

3,242,577

 

Loans with a predetermined fixed interest rate

 

$

271,659

 

 

$

891,914

 

 

$

220,225

 

 

$

328,551

 

 

$

1,712,349

 

Loans with an adjustable/floating interest rate

 

 

375,178

 

 

 

544,265

 

 

 

391,882

 

 

 

218,903

 

 

 

1,530,228

 

Total

 

$

646,837

 

 

$

1,436,179

 

 

$

612,107

 

 

$

547,454

 

 

$

3,242,577

 

 

48


 

The contractual maturity ranges of loans in our loan portfolio and the amount of such loans with predetermined interest rates and floating rates in each maturity range as of December 31, 2021, are summarized in the following table.

Loan Maturity and Sensitivity to Changes in Interest Rates

 

 

 

As of December 31, 2021

 

 

 

One year

or less

 

 

After one year

through five

years

 

 

After five

years through fifteen years

 

 

After fifteen years

 

 

Total

 

 

 

(Dollars in thousands)

 

Commercial and industrial

 

$

172,409

 

 

$

300,312

 

 

$

88,124

 

 

$

6,652

 

 

$

567,497

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

247,339

 

 

 

834,277

 

 

 

355,479

 

 

 

49,053

 

 

 

1,486,148

 

Residential real estate

 

 

6,594

 

 

 

14,066

 

 

 

136,994

 

 

 

480,433

 

 

 

638,087

 

Agricultural real estate

 

 

53,703

 

 

 

83,861

 

 

 

47,176

 

 

 

13,590

 

 

 

198,330

 

Total real estate

 

 

307,636

 

 

 

932,204

 

 

 

539,649

 

 

 

543,076

 

 

 

2,322,565

 

Agricultural

 

 

113,138

 

 

 

41,003

 

 

 

6,809

 

 

 

6,025

 

 

 

166,975

 

Consumer

 

 

36,714

 

 

 

40,361

 

 

 

18,352

 

 

 

3,163

 

 

 

98,590

 

Total

 

$

629,897

 

 

$

1,313,880

 

 

$

652,934

 

 

$

558,916

 

 

$

3,155,627

 

Loans with a predetermined fixed interest rate

 

$

258,334

 

 

$

875,796

 

 

$

235,609

 

 

$

334,122

 

 

$

1,703,861

 

Loans with an adjustable/floating interest rate

 

 

371,563

 

 

 

438,084

 

 

 

417,325

 

 

 

224,794

 

 

 

1,451,766

 

Total

 

$

629,897

 

 

$

1,313,880

 

 

$

652,934

 

 

$

558,916

 

 

$

3,155,627

 

 

Credit Quality Indicators

We categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, current economic trends, and other factors. Loans are analyzed individually and classified based on credit risk.  Consumer loans are considered pass credits unless downgraded due to payment status or reviewed as part of a larger credit relationship.

For additional information, see “NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES” in the Condensed Notes to Interim Consolidated Financial Statements.

Nonperforming Assets

The following table presents information regarding nonperforming assets at the dates indicated.

Nonperforming Assets

 

 

 

March 31,

2022

 

 

December 31,

2021

 

 

 

(Dollars in thousands)

 

Nonaccrual loans

 

$

20,696

 

 

$

29,361

 

Accruing loans 90 or more days past due

 

 

 

 

 

256

 

OREO acquired through foreclosure, net

 

 

7,957

 

 

 

7,582

 

Other repossessed assets

 

 

8,805

 

 

 

28,799

 

Total nonperforming assets

 

$

37,458

 

 

$

65,998

 

Ratios:

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.74

%

 

 

1.28

%

Nonperforming assets to total loans plus OREO and repossessed assets

 

 

1.15

%

 

 

2.07

%

 

Generally, loans are designated as nonaccrual when either principal or interest payments are 90 days or more past due based on contractual terms, unless the loan is well secured and in the process of collection.  Consumer loans are typically charged off no later than 180 days past due.  In all cases, loans are placed on nonaccrual, or charged off, at an earlier date if collection of principal or interest is considered doubtful.  When a loan is placed on nonaccrual status, unpaid interest credited to income earned in the current year is reversed against income and unpaid interest earned in prior years is charged off.  Future interest income may be recorded on a

49


cash basis after recovery of principal is reasonably assured.  Nonaccrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

The nonperforming loans at March 31, 2022, consisted of 168 separate credits and 129 separate borrowers.  We had 7 non-performing loan relationships, totaling $10.0 million, with an outstanding balance in excess of $1.0 million as of March 31, 2022.

There are several procedures in place to assist us in maintaining the overall quality of our loan portfolio.  We have established underwriting guidelines to be followed by lenders and we also monitor delinquency levels for any negative or adverse trends.  In accordance with applicable regulation, appraisals or evaluations are required to independently value real estate and are an important element to consider when underwriting loans secured in part or in whole by real estate.  The value of real estate collateral provides additional support to the borrower’s credit capacity.  There can be no assurance, however, that our loan portfolio will not become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

Potential Problem Loans

Potential problem loans consist of loans that are performing in accordance with contractual terms, but for which management has concerns about the borrower’s ability to comply with repayment terms because of the borrower’s potential financial difficulties.  Potential problem loans are assigned a grade of special mention or substandard.  At March 31, 2022, the Company had $49.3 million in potential problem loans which were not included in either non-accrual or 90 days past due categories, compared to $32.6 million at December 31, 2021.

With respect to potential problem loans, all monitored and under-performing loans are reviewed and evaluated to determine if they are impaired.  If we determine that a loan is impaired, then we evaluate the borrower’s overall financial condition to determine the need, if any, for possible write downs or appropriate additions to the allowance for credit losses based on the unlikelihood of full repayment of principal and interest in accordance with the contractual terms or the net realizable value of the pledged collateral.

Allowance for Credit Losses

Please see “Critical Accounting Policies – Allowance for Credit Losses” for additional discussion of our allowance policy.

In connection with our review of the loan portfolio, risk elements attributable to particular loan types or categories are considered when assessing the quality of individual loans.  Some of the risk elements include the following items.

 

Commercial and industrial loans are dependent on the strength of the industries of the related borrowers and the success of their businesses.  Commercial and industrial loans are advanced for equipment purchases, to provide working capital, or to meet other financing needs of the business.  These loans may be secured by accounts receivable, inventory, equipment, or other business assets.  Financial information is obtained from the borrower to evaluate the debt service coverage and ability to repay the loans.

 

Commercial real estate loans are dependent on the industries tied to these loans as well as the local commercial real estate market.  The loans are secured by the real estate and appraisals are obtained to support the loan amount.  An evaluation of the project’s cash flows is performed to evaluate the borrower’s ability to repay the loan at the time of origination and is periodically updated during the life of the loan.  

 

Residential real estate loans are affected by the local residential real estate market, the local economy, and movement in interest rates.  We evaluate the borrower’s repayment ability through a review of credit reports and debt to income ratios.  Appraisals are obtained to support the loan amount.

 

Agricultural real estate loans are real estate loans related to farmland and are affected by the value of farmland.  We evaluate the borrower’s ability to repay based on cash flows from farming operations.

 

Agricultural loans are primarily operating lines subject to annual farming revenues including productivity/yield of the agricultural commodities produced and market pricing at the time of sale.

 

Consumer loans are dependent on the local economy.  Consumer loans are generally secured by consumer assets but may be unsecured.  We evaluate the borrower’s repayment ability through a review of credit scores and an evaluation of debt to income ratios.

50


 

The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data.

 

Allowance for Credit Losses

 

For the Quarters Ended,

 

(Dollars in thousands)

 

March 31, 2022

 

Commercial Real Estate

 

 

Commercial and Industrial

 

 

Residential Real Estate

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses (ACL)

 

$

21,764

 

 

$

13,814

 

 

$

5,960

 

 

$

1,542

 

 

$

2,472

 

 

$

2,038

 

 

$

47,590

 

Total loans outstanding (1)

 

 

1,552,134

 

 

 

629,181

 

 

 

613,928

 

 

 

198,844

 

 

 

150,077

 

 

 

98,413

 

 

 

3,242,577

 

Net (charge-offs) recoveries

 

 

(222

)

 

 

(6

)

 

 

(2

)

 

 

7

 

 

 

-

 

 

 

(140

)

 

 

(363

)

Average loan balance (1)

 

 

1,532,664

 

 

 

575,563

 

 

 

630,387

 

 

 

202,145

 

 

 

149,676

 

 

 

103,158

 

 

 

3,193,593

 

Non-accrual loan balance

 

 

3,640

 

 

 

3,712

 

 

 

4,522

 

 

 

4,078

 

 

 

4,386

 

 

 

358

 

 

 

20,696

 

Loans to total loans outstanding

 

 

48.0

%

 

 

19.4

%

 

 

18.9

%

 

 

6.1

%

 

 

4.6

%

 

 

3.0

%

 

 

100.0

%

ACL to total loans

 

 

1.4

%

 

 

2.2

%

 

 

1.0

%

 

 

0.8

%

 

 

1.6

%

 

 

2.1

%

 

 

1.5

%

Net charge-offs to average loans

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

(0.1

)%

 

 

%

Non-accrual loans to total loans

 

 

0.2

%

 

 

0.6

%

 

 

0.7

%

 

 

2.1

%

 

 

2.9

%

 

 

0.4

%

 

 

0.6

%

ACL to non-accrual loans

 

 

597.9

%

 

 

372.1

%

 

 

131.8

%

 

 

37.8

%

 

 

56.4

%

 

 

569.3

%

 

 

229.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2021

 

Commercial Real Estate

 

 

Commercial and Industrial

 

 

Residential Real Estate

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses (ACL)

 

$

15,118

 

 

$

19,965

 

 

$

11,511

 

 

$

1,900

 

 

$

4,349

 

 

$

2,682

 

 

$

55,525

 

Total loans outstanding (1)

 

 

1,218,537

 

 

 

820,736

 

 

 

438,503

 

 

 

134,944

 

 

 

93,764

 

 

 

89,256

 

 

 

2,795,740

 

Net (charge-offs) recoveries

 

 

74

 

 

 

16

 

 

 

(8

)

 

 

(12

)

 

 

3

 

 

 

(138

)

 

 

(65

)

Average loan balance (1)

 

 

1,227,501

 

 

 

803,012

 

 

 

383,951

 

 

 

140,875

 

 

 

94,787

 

 

 

76,413

 

 

 

2,726,539

 

Non-accrual loan balance

 

 

7,978

 

 

 

28,559

 

 

 

2,879

 

 

 

7,458

 

 

 

10,356

 

 

 

276

 

 

 

57,506

 

Loans to total loans outstanding

 

 

43.5

%

 

 

29.4

%

 

 

15.7

%

 

 

4.8

%

 

 

3.4

%

 

 

3.2

%

 

 

100.0

%

ACL to total loans

 

 

1.2

%

 

 

2.4

%

 

 

2.6

%

 

 

1.4

%

 

 

4.6

%

 

 

3.0

%

 

 

2.0

%

Net charge-offs to average loans

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

(0.2

)%

 

 

%

Non-accrual loans to total loans

 

 

0.7

%

 

 

3.5

%

 

 

0.7

%

 

 

5.5

%

 

 

11.0

%

 

 

0.3

%

 

 

2.1

%

ACL to non-accrual loans

 

 

189.5

%

 

 

69.9

%

 

 

399.8

%

 

 

25.5

%

 

 

42.0

%

 

 

971.7

%

 

 

96.6

%

(1)Excluding loans held for sale.

Management believes that the allowance for credit losses at March 31, 2022, was adequate to cover current expected credit losses in the loan portfolio as of such date.  There can be no assurance, however, that we will not sustain losses in future periods, which could be substantial in relation to the size of the allowance at March 31, 2022.

The allowance for credit losses on loans measured on a collective basis totaled $41.4 million, or 1.33% of the $3.11 billion in loans measured on a collective basis at March 31, 2022, compared to an allowance for credit losses of $34.3 million, or 1.12%, of the $3.06 billion in loans measured on a collective basis at December 31, 2021.  The total reserve percentage held constant at 1.5% from December 31, 2021, to March 31, 2022.

Securities

We use our securities portfolio to provide a source of liquidity, to provide an appropriate return on funds invested, to manage interest rate risk, to meet pledging requirements and to meet regulatory capital requirements.  At March 31, 2022, securities represented 26.6% of total assets compared with 25.8% at December 31, 2021.

At the date of purchase, debt securities are classified into one of two categories: held-to-maturity or available-for-sale.  We do not purchase securities for trading purposes.  At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held-to-maturity, carried at cost, and adjusted for the amortization of premiums and the accretion of discounts, only if management has the positive intent and ability to hold those securities to maturity.  Debt securities not

51


classified as held-to-maturity are classified as available-for-sale and measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, as accumulated comprehensive income or loss until realized. Interest earned on securities is included in total interest and dividend income.  Also included in total interest and dividend income are dividends received on stock investments in the Federal Reserve Bank of Kansas City and the FHLB of Topeka.  These stock investments are stated at cost.

The following table summarizes the amortized cost and fair value by classification of available-for-sale securities as of the dates shown.

Available-For-Sale Securities

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Amortized

Cost

 

 

Fair

Value

 

 

Amortized

Cost

 

 

Fair

Value

 

 

 

(Dollars in thousands)

 

U.S. Government-sponsored entities

 

$

123,724

 

 

$

115,235

 

 

$

124,898

 

 

$

123,407

 

U.S. Treasury securities

 

 

257,151

 

 

 

243,256

 

 

 

157,289

 

 

 

155,602

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

625,214

 

 

 

596,515

 

 

 

661,584

 

 

 

664,887

 

Private label residential mortgage-backed securities

 

 

207,043

 

 

 

196,282

 

 

 

173,717

 

 

 

171,688

 

Corporate

 

 

56,576

 

 

 

56,339

 

 

 

52,555

 

 

 

53,777

 

Small Business Administration loan pools

 

 

15,708

 

 

 

15,273

 

 

 

16,568

 

 

 

16,475

 

State and political subdivisions

 

 

134,469

 

 

 

129,994

 

 

 

138,404

 

 

 

141,606

 

Total available-for-sale securities

 

$

1,419,885

 

 

$

1,352,894

 

 

$

1,325,015

 

 

$

1,327,442

 

At March 31, 2022, and December 31, 2021, we did not own any securities classified as held-to-maturity.

At March 31, 2022, and December 31, 2021, we did not own securities of any one issuer (other than the U.S. government and its agencies or sponsored entities) for which aggregate par value exceeded 10% of consolidated stockholders’ equity at the reporting dates noted.

The following tables summarize the contractual maturity of debt securities and their weighted average yields as of March 31, 2022, and December 31, 2021.  Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations, with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately.  Available-for-sale securities are shown at fair value.

 

 

 

 

 

52


 

 

 

March 31, 2022

 

 

 

Due in one year

or less

 

 

Due after one

year through

five years

 

 

Due after five

years through

10 years

 

 

Due after 10

years

 

 

Total

 

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

 

(Dollars in thousands)

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

 

 

 

%

 

$

47,203

 

 

 

0.70

%

 

$

60,712

 

 

 

1.48

%

 

$

7,320

 

 

 

1.89

%

 

$

115,235

 

 

 

1.18

%

U.S. Treasury securities

 

 

 

 

 

%

 

 

141,722

 

 

 

1.25

%

 

 

101,534

 

 

 

1.10

%

 

 

 

 

—%

 

 

 

243,256

 

 

 

1.19

%

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential

   mortgage-backed securities

 

 

 

 

 

%

 

 

70,249

 

 

 

1.42

%

 

 

194,706

 

 

 

1.68

%

 

 

331,560

 

 

 

2.26

%

 

 

596,515

 

 

 

1.97

%

Private label residential

   mortgage-backed securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

 

 

 

%

 

 

196,282

 

 

 

2.09

%

 

 

196,282

 

 

 

2.09

%

Corporate

 

 

 

 

 

%

 

 

18,175

 

 

 

3.45

%

 

 

34,172

 

 

 

4.23

%

 

 

3,992

 

 

 

4.75

%

 

 

56,339

 

 

 

4.02

%

Small Business

   Administration loan pools

 

 

 

 

 

%

 

 

 

 

 

%

 

 

9,635

 

 

 

1.03

%

 

 

5,638

 

 

 

1.75

%

 

 

15,273

 

 

 

1.29

%

State and political subdivisions(1)

 

 

6,363

 

 

 

2.68

%

 

 

19,952

 

 

 

2.40

%

 

 

42,861

 

 

 

2.25

%

 

 

60,818

 

 

 

2.37

%

 

 

129,994

 

 

 

2.35

%

Total available-for-sale securities

 

 

6,363

 

 

 

2.68

%

 

 

297,301

 

 

 

1.42

%

 

 

443,620

 

 

 

1.75

%

 

 

605,610

 

 

 

2.22

%

 

 

1,352,894

 

 

 

1.89

%

Total debt securities

 

$

6,363

 

 

 

2.68

%

 

$

297,301

 

 

 

1.42

%

 

$

443,620

 

 

 

1.75

%

 

$

605,610

 

 

 

2.22

%

 

$

1,352,894

 

 

 

1.89

%

(1)

The calculated yield is not presented on a tax equivalent basis.

 

 

 

December 31, 2021

 

 

 

Due in one year

or less

 

 

Due after one

year through

five years

 

 

Due after five

years through

10 years

 

 

Due after 10

years

 

 

Total

 

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

 

(Dollars in thousands)

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

1,001

 

 

 

2.78

%

 

$

29,524

 

 

 

0.50

%

 

$

84,810

 

 

 

1.37

%

 

$

8,072

 

 

 

1.89

%

 

$

123,407

 

 

 

1.21

%

U.S. Treasury securities

 

 

 

 

 

%

 

 

48,008

 

 

 

1.14

%

 

 

107,594

 

 

 

1.10

%

 

 

 

 

 

%

 

 

155,602

 

 

 

1.11

%

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential

   mortgage-backed securities

 

 

 

 

 

%

 

 

69,734

 

 

 

1.35

%

 

 

211,965

 

 

 

1.65

%

 

 

383,188

 

 

 

2.05

%

 

 

664,887

 

 

 

1.85

%

Private label residential

   mortgage-backed securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

 

 

 

%

 

 

171,688

 

 

 

1.62

%

 

 

171,688

 

 

 

1.62

%

Corporate

 

 

 

 

 

%

 

 

 

 

 

%

 

 

53,777

 

 

 

4.18

%

 

 

 

 

 

%

 

 

53,777

 

 

 

4.18

%

Small Business

   Administration loan pools

 

 

 

 

 

%

 

 

 

 

 

%

 

 

9,669

 

 

 

0.93

%

 

 

6,806

 

 

 

1.76

%

 

 

16,475

 

 

 

1.27

%

State and political subdivisions(1)

 

 

7,259

 

 

 

2.60

%

 

 

21,038

 

 

 

2.43

%

 

 

44,640

 

 

 

2.26

%

 

 

68,669

 

 

 

2.36

%

 

 

141,606

 

 

 

2.35

%

Total available-for-sale securities

 

 

8,260

 

 

 

2.62

%

 

 

168,304

 

 

 

1.28

%

 

 

512,455

 

 

 

1.79

%

 

 

638,423

 

 

 

1.96

%

 

 

1,327,442

 

 

 

1.81

%

Total debt securities

 

$

8,260

 

 

 

2.62

%

 

$

168,304

 

 

 

1.28

%

 

$

512,455

 

 

 

1.79

%

 

$

638,423

 

 

 

1.96

%

 

$

1,327,442

 

 

 

1.81

%

(1)

The calculated yield is not presented on a tax equivalent basis.

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae, and Freddie Mac.  Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities.  Premiums and discounts on mortgage-backed securities are amortized and accreted over the expected life of the security and may be impacted by prepayments.  As such, mortgage-backed securities which are purchased at a premium will generally produce decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages, resulting in prepayments and an acceleration of premium amortization.  Securities purchased at a discount will reflect higher net yields in a decreasing interest rate environment, as prepayments result in an acceleration of discount accretion.

The contractual maturity of mortgage-backed securities is not a reliable indicator of their expected lives because borrowers have the right to prepay their obligations at any time.  Monthly pay downs on mortgage-backed securities cause the average lives of these securities to be much different than their stated lives.  At March 31, 2022, and December 31, 2021, 66.6% and 66.3% of the residential

53


mortgage-backed securities held by us had contractual final maturities of more than ten years, with a weighted average life of 5.0 years and 4.4 years and a modified duration of 4.4 years and 4.1 years.

Goodwill Impairment Assessment

At March 31, 2022, we performed an interim qualitative analysis and concluded there were no indications that goodwill was impaired.

Deposits

Our lending and investing activities are primarily funded by deposits.  A variety of deposit accounts are offered with a wide range of interest rates and terms including demand, savings, money market, and time deposits.  We rely primarily on competitive pricing policies, convenient locations, comprehensive marketing strategy, and personalized service to attract and retain these deposits.

The following table shows our composition of deposits at March 31, 2022, and December 31, 2021.

Composition of Deposits

 

 

March 31,

2022

 

 

December 31,

2021

 

 

 

Amount

 

 

Percent

of Total

 

 

Amount

 

 

Percent

of Total

 

 

 

(Dollars in thousands)

 

Non-interest-bearing demand

 

$

1,255,793

 

 

 

28.7

%

 

$

1,244,117

 

 

 

28.1

%

Interest-bearing demand and NOW accounts

 

 

1,179,381

 

 

 

26.9

%

 

 

1,202,408

 

 

 

27.2

%

Savings and money market

 

 

1,332,097

 

 

 

30.4

%

 

 

1,319,881

 

 

 

29.9

%

Time

 

 

612,399

 

 

 

14.0

%

 

 

653,598

 

 

 

14.8

%

Total deposits

 

$

4,379,670

 

 

 

100.0

%

 

$

4,420,004

 

 

 

100.0

%

Total deposits at March 31, 2022, were $4.38 billion, a decrease of $40.3 million, or 0.9%, compared to total deposits of $4.42 billion at December 31, 2021.

Equity Bank participates in the Insured Cash Sweep (“ICS”) service that allows the bank to break large money market deposits into smaller amounts and place them in a network of other ICS banks to ensure FDIC insurance coverage on the entire deposit.  These deposits are placed through ICS services, but are Equity Bank’s customer relationships that management views as core funding.  The bank also participates in the Certificate of Deposit Account Registry Service (“CDARS”) program.  CDARS allows the bank to break large time deposits into smaller amounts and place them in a network of other CDARS banks to ensure FDIC insurance coverage on the entire deposit.  Reciprocal deposits are not considered brokered deposits as long as the aggregate balance is less than the lesser of 20% of total liabilities or $5.0 billion and Equity Bank is well capitalized and well rated.  All non-reciprocal deposits and reciprocal deposits in excess of regulatory limits are considered brokered deposits.

The following table lists reciprocal and brokered deposits included in total deposits categorized by type at March 31, 2022, and December 31, 2021.

 

 

March 31,

2022

 

 

December 31,

2021

 

Interest-bearing demand

 

 

 

 

 

 

 

 

Reciprocal

 

$

284,139

 

 

$

308,374

 

Total interest-bearing demand

 

 

284,139

 

 

 

308,374

 

Savings and money market

 

 

 

 

 

 

 

 

Reciprocal

 

 

9,106

 

 

 

52,173

 

Total savings and money market

 

 

9,106

 

 

 

52,173

 

Time

 

 

 

 

 

 

 

 

Reciprocal

 

 

22,722

 

 

 

2,969

 

Non-reciprocal brokered

 

 

 

 

 

10,000

 

Total time

 

 

22,722

 

 

 

12,969

 

Total reciprocal and brokered deposits

 

$

315,967

 

 

$

373,516

 

54


 

The following table provides information on the maturity distribution of time deposits of $250 thousand or more as of March 31, 2022, and December 31, 2021.

 

 

March 31,

2022

 

 

December 31,

2021

 

 

Change

 

 

%

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

3 months or less

 

$

98,245

 

 

$

88,969

 

 

$

9,276

 

 

 

10.4

%

Over 3 through 6 months

 

 

49,264

 

 

 

115,063

 

 

 

(65,799

)

 

 

(57.2

)%

Over 6 through 12 months

 

 

38,974

 

 

 

14,047

 

 

 

24,927

 

 

 

177.5

%

Over 12 months

 

 

21,395

 

 

 

15,381

 

 

 

6,014

 

 

 

39.1

%

Total Time Deposits

 

$

207,878

 

 

$

233,460

 

 

$

(25,582

)

 

 

(11.0

)%

Other Borrowed Funds

We utilize borrowings to supplement deposits to fund our lending and investing activities.  Short-term borrowings and long-term borrowings include federal funds purchased and retail repurchase agreements, FHLB advances, Federal Reserve Bank discount window, a bank stock loan, and subordinated debt.  For additional information see “NOTE 6 – BORROWINGS” in the Condensed Notes to Interim Consolidated Financial Statement.

Liquidity and Capital Resources

Liquidity

Market and public confidence in our financial strength and financial institutions in general will largely determine access to appropriate levels of liquidity.  This confidence is significantly dependent on our ability to maintain sound asset quality and appropriate levels of capital reserves.

Liquidity is defined as the ability to meet anticipated customer demands for future funds under credit commitments and deposit withdrawals at a reasonable cost and on a timely basis.  We measure our liquidity position by considering both on and off-balance sheet sources of and demands for funds on a daily, weekly, and monthly basis.

Liquidity risk involves the risk of being unable to fund assets with the appropriate duration and rate-based liabilities, as well as the risk of not being able to meet unexpected cash needs.  Liquidity planning and management are necessary to ensure the ability to fund operations in a cost-effective manner and to meet current and future potential obligations such as loan commitments, lease obligations, and unexpected deposit outflows.  In this process, we focus on both assets and liabilities, and the way they combine to provide adequate liquidity to meet our needs.

During the three months ended March 31, 2022 and 2021, our liquidity needs have primarily been met by core deposits, security and loan maturities, and amortizing investment and loan portfolios.  Other funding sources include federal funds purchased, brokered certificates of deposit, borrowings from the FHLB, and the Federal Reserve discount window.

Our largest sources of funds are deposits and FHLB borrowings and largest uses of funds are loans and securities.  Average loans were $3.20 billion for the three months ended March 31, 2022, an increase of 0.5% over the December 31, 2021, average balance.  Excess deposits are primarily invested in our interest-bearing deposit account with the Federal Reserve Bank of Kansas City, investment securities, federal funds sold or other short-term liquid investments until the funds are needed to fund loan growth.  Our securities portfolio has a weighted average life of 5.2 years and a modified duration of 4.7 years at March 31, 2022.

Cash and cash equivalents were $90.1 million at March 31, 2022, a decrease of $169.9 million from the $260.0 million cash and cash equivalents at December 31, 2021.  The decrease in cash and cash equivalents is driven primarily by $165.9 million net cash used in investing activities and $11.8 used financing activities, partially offset by $7.8 million provided by operating activities.  Cash and cash equivalents at January 1, 2022, plus liquidity provided by operating activities, pay downs, sales, and maturities of investment securities and FHLB borrowings during the first three months of 2022 were used to originate or purchase loans and to purchase investment securities.  We believe that our daily funding needs can be met through cash provided by operating activities, payments and maturities on loans and investment securities, the core deposit base and FHLB advances and other borrowing relationships.

Off-Balance-Sheet Items

In the normal course of business, we enter into various transactions, which, in accordance with GAAP, are not included in our consolidated balance sheets.  We enter into these transactions to meet the financing needs of our customers.  These transactions include commitments to extend credit and standby and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.  Our exposure to credit loss is

55


represented by the contractual amounts of these commitments.  The same credit policies and procedures are used in making these commitments as for on-balance sheet instruments.

Standby and Performance Letters of Credit:  For additional information see “NOTE 11 – COMMITMENTS AND CREDIT RISK” in the Condensed Notes to Interim Consolidated Financial Statement.

Commitments to Extend Credit:  For additional information see “NOTE 11 – COMMITMENTS AND CREDIT RISK” in the Condensed Notes to Interim Consolidated Financial Statement.

 

Capital Resources

Capital management consists of providing equity to support our current and future operations.  The federal bank regulators view capital levels as important indicators of an institution’s financial soundness.  As a general matter, FDIC-insured depository institutions and their holding companies are required to maintain minimum capital relative to the amount and types of assets they hold.  As a bank holding company and a state-chartered-Fed-member bank, the Company and Equity Bank are subject to regulatory capital requirements.

Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices.  Capital amounts and classifications are also subject to qualitative judgments by regulators.  Failure to meet capital requirements can initiate regulatory action. Management believes as of March 31, 2022, and December 31, 2021, the Company and Equity Bank meet all capital adequacy requirements to which they are subject.

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition.  If adequately capitalized, regulatory approval is required to accept brokered deposits.  If undercapitalized, capital distributions are limited, as are asset growth and acquisitions, and capital restoration plans are required.

Failure to meet capital guidelines could subject the institution to a variety of enforcement remedies by federal bank regulatory agencies, including termination of deposit insurance by the FDIC, restrictions on certain business activities and appointment of the FDIC as conservator or receiver.  As of March 31, 2022, the most recent notifications from the federal regulatory agencies categorized Equity Bank as “well capitalized” under the regulatory framework for prompt corrective action.  To be categorized as well capitalized, Equity Bank must maintain minimum Total capital, Tier 1 capital, Common Equity Tier 1 capital, and Tier 1 leverage ratios.  For additional information, see “NOTE 8 – REGULATORY MATTERS” in the Condensed Notes to Interim Consolidated Financial Statements.  There are no conditions or events since that notification that management believes have changed Equity Bank’s category.

Non-GAAP Financial Measures

We identify certain financial measures discussed in this Quarterly Report as being “non-GAAP financial measures.”  In accordance with SEC’s rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheet or statements of cash flows.  Non-GAAP financial measures do not include operating and other statistical measures or ratios, or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not non-GAAP financial measures or both.

The non-GAAP financial measures that we discuss in this Quarterly Report should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP.  Moreover, the way we calculate the non-GAAP financial measures that we discuss in this Quarterly Report may differ from that of other companies reporting measures with similar names.  You should understand how such other banking organizations calculate their financial measures similar to, or with names like, the non-GAAP financial measures we have discussed in this Quarterly Report when comparing such non-GAAP financial measures.

Tangible Book Value Per Common Share and Tangible Book Value Per Diluted Common Share:  Tangible book value is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions.  We calculate: (a) tangible common equity as total stockholders’ equity less preferred stock, goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by shares of common stock outstanding; and (c) tangible book value per diluted

56


common share as tangible common equity (as described in clause (a)) divided by diluted shares of common stock outstanding.  For tangible book value, the most directly comparable financial measure calculated in accordance with GAAP is book value.

Management believes that these measures are important to many investors who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets.  Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.

The following table reconciles, as of the dates set forth below, total stockholders’ equity to tangible common equity, tangible book value per common share, and tangible book value per diluted common share and compares these values with book value per common share. 

 

 

As of the period ended

 

 

 

March 31,

2022

 

 

December 31,

2021

 

 

September 30,

2021

 

 

June 30,

2021

 

 

March 31,

2021

 

 

 

(Dollars in thousands, except per share data)

 

Total stockholders’ equity

 

$

452,015

 

 

$

500,631

 

 

$

417,749

 

 

$

412,995

 

 

$

397,815

 

Less: goodwill

 

 

54,465

 

 

 

54,465

 

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

Less: core deposit intangibles, net

 

 

13,830

 

 

 

14,879

 

 

 

12,963

 

 

 

13,993

 

 

 

15,023

 

Less: mortgage servicing asset, net

 

 

251

 

 

 

276

 

 

 

 

 

 

 

 

 

 

Less: naming rights, net

 

 

1,076

 

 

 

1,087

 

 

 

1,098

 

 

 

1,109

 

 

 

1,119

 

Tangible common equity

 

$

382,393

 

 

$

429,924

 

 

$

372,087

 

 

$

366,292

 

 

$

350,072

 

Common shares issued at period end

 

 

16,454,966

 

 

 

16,760,115

 

 

 

14,365,785

 

 

 

14,360,172

 

 

 

14,383,913

 

Diluted common shares outstanding at period end

 

 

16,662,779

 

 

 

17,050,115

 

 

 

14,637,306

 

 

 

14,664,603

 

 

 

14,668,287

 

Book value per common share

 

$

27.47

 

 

$

29.87

 

 

$

29.08

 

 

$

28.76

 

 

$

27.66

 

Tangible book value per common share

 

$

23.24

 

 

$

25.65

 

 

$

25.90

 

 

$

25.51

 

 

$

24.34

 

Tangible book value per diluted common share

 

$

22.95

 

 

$

25.22

 

 

$

25.42

 

 

$

24.98

 

 

$

23.87

 

 

Tangible Common Equity to Tangible Assets:  Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions.  We calculate (a) tangible common equity as total stockholders’ equity less preferred stock, goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); (b) tangible assets as total assets less goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); and (c) tangible common equity to tangible assets as tangible common equity (as described in clause (a)) divided by tangible assets (as described in clause (b)).  For tangible common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total stockholders’ equity to total assets.

Management believes that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets.  Goodwill and other intangible assets have the effect of increasing both total stockholders’ equity and total assets while not increasing tangible common equity or tangible assets.

The following table reconciles, as of the dates set forth below, total stockholders’ equity to tangible common equity and total assets to tangible assets.

 

57


 

 

 

As of the period ended

 

 

 

March 31,

2022

 

 

December 31,

2021

 

 

September 30,

2021

 

 

June 30,

2021

 

 

March 31,

2021

 

 

 

(Dollars in thousands)

 

Total stockholders’ equity

 

$

452,015

 

 

$

500,631

 

 

$

417,749

 

 

$

412,995

 

 

$

397,815

 

Less: goodwill

 

 

54,465

 

 

 

54,465

 

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

Less: core deposit intangibles, net

 

 

13,830

 

 

 

14,879

 

 

 

12,963

 

 

 

13,993

 

 

 

15,023

 

Less: mortgage servicing asset, net

 

 

251

 

 

 

276

 

 

 

 

 

 

 

 

 

 

Less: naming rights, net

 

 

1,076

 

 

 

1,087

 

 

 

1,098

 

 

 

1,109

 

 

 

1,119

 

Tangible common equity

 

$

382,393

 

 

$

429,924

 

 

$

372,087

 

 

$

366,292

 

 

$

350,072

 

Total assets

 

$

5,078,623

 

 

$

5,137,631

 

 

$

4,263,268

 

 

$

4,268,216

 

 

$

4,196,184

 

Less: goodwill

 

 

54,465

 

 

 

54,465

 

 

 

31,601

 

 

 

31,601

 

 

 

31,601

 

Less: core deposit intangibles, net

 

 

13,830

 

 

 

14,879

 

 

 

12,963

 

 

 

13,993

 

 

 

15,023

 

Less: mortgage servicing asset, net

 

 

251

 

 

 

276

 

 

 

 

 

 

 

 

 

 

Less: naming rights, net

 

 

1,076

 

 

 

1,087

 

 

 

1,098

 

 

 

1,109

 

 

 

1,119

 

Tangible assets

 

$

5,009,001

 

 

$

5,066,924

 

 

$

4,217,606

 

 

$

4,221,513

 

 

$

4,148,441

 

Equity to assets

 

 

8.90

%

 

 

9.74

%

 

 

9.80

%

 

 

9.68

%

 

 

9.48

%

Tangible common equity to tangible assets

 

 

7.63

%

 

 

8.48

%

 

 

8.82

%

 

 

8.68

%

 

 

8.44

%

 

Return on Average Tangible Common Equity:  Return on average tangible common equity is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions.  We calculate (a) average tangible common equity as total average stockholders’ equity less average goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); (b) adjusted net income allocable to common stockholders as net income allocable to common stockholders plus intangible asset amortization (net of taxes); and (c) return on average tangible common equity as annualized adjusted net income allocable to common stockholders (as described in clause (b)) divided by average tangible common equity (as described in clause (a)).  For return on average tangible common equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity.

Management believes that this measure is important to many investors in the marketplace who are interested in earnings quality on tangible common equity.  Goodwill and other intangible assets have the effect of increasing total stockholders’ equity while not increasing tangible common equity.

The following table reconciles, as of the dates set forth below, return on average stockholders’ equity and return on average tangible common equity.

 

 

 

For the three months ended

 

 

 

March 31,

2022

 

 

December 31,

2021

 

 

September 30,

2021

 

 

June 30,

2021

 

 

March 31,

2021

 

 

 

(Dollars in thousands)

 

Total average stockholders’ equity

 

$

492,599

 

 

$

563,046

 

 

$

422,879

 

 

$

404,039

 

 

$

395,638

 

Less: average intangible assets

 

 

70,181

 

 

 

61,186

 

 

 

46,335

 

 

 

47,334

 

 

 

48,376

 

Average tangible common equity

 

$

422,418

 

 

$

501,860

 

 

$

376,544

 

 

$

356,705

 

 

$

347,262

 

Net income (loss) allocable to common stockholders

 

$

15,650

 

 

$

10,466

 

 

$

11,773

 

 

$

15,166

 

 

$

15,075

 

Amortization of intangible assets

 

 

1,085

 

 

 

1,116

 

 

 

1,040

 

 

 

1,041

 

 

 

1,045

 

Less: tax effect

 

 

228

 

 

 

234

 

 

 

218

 

 

 

219

 

 

 

219

 

Adjusted net income allocable to common

   stockholders

 

$

16,507

 

 

$

11,348

 

 

$

12,595

 

 

$

15,988

 

 

$

15,901

 

Return on total average stockholders’ equity

   (ROAE) annualized

 

 

12.88

%

 

 

7.37

%

 

 

11.05

%

 

 

15.06

%

 

 

15.45

%

Return on average tangible common equity

   (ROATCE) annualized

 

 

15.85

%

 

 

8.97

%

 

 

13.27

%

 

 

17.98

%

 

 

18.57

%

 

Efficiency Ratio:  The efficiency ratio is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions.  We calculate the efficiency ratio by dividing non-interest expense, excluding merger expenses and loss on debt extinguishment, by the sum of net interest income and non-interest income, excluding net gain on acquisition and net gain (loss) from securities transactions.  The GAAP-based efficiency ratio is non-interest expense divided by net interest income plus non-interest income.

58


In management’s judgment, the adjustments made to non-interest expense and non-interest income allow investors and analysts to better assess operating expenses in relation to operating revenue by removing merger expenses and net gain (loss) from securities transactions.

The following table reconciles, as of the dates set forth below, the efficiency ratio to the GAAP-based efficiency ratio.

 

 

 

For the three months ended

 

 

 

March 31,

2022

 

 

December 31,

2021

 

 

September 30,

2021

 

 

June 30,

2021

 

 

March 31,

2021

 

 

 

(Dollars in thousands)

 

Non-interest expense

 

$

29,459

 

 

$

38,089

 

 

$

30,689

 

 

$

25,806

 

 

$

24,881

 

Less: loss on debt extinguishment

 

 

 

 

 

 

 

 

372

 

 

 

 

 

 

 

Less: merger expense

 

 

323

 

 

 

4,562

 

 

 

4,015

 

 

 

460

 

 

 

152

 

Non-interest expense, excluding loss on

   debt extinguishment and merger expense

 

$

29,136

 

 

$

33,527

 

 

$

26,302

 

 

$

25,346

 

 

$

24,729

 

Net interest income

 

$

39,289

 

 

$

37,215

 

 

$

38,975

 

 

$

34,630

 

 

$

31,759

 

Non-interest income

 

$

9,022

 

 

$

9,199

 

 

$

7,831

 

 

$

9,100

 

 

$

6,712

 

Less: net gain on acquisition

 

 

 

 

 

 

 

 

 

 

 

663

 

 

 

(78

)

Less: net gain (loss) from securities transactions

 

 

40

 

 

 

8

 

 

 

381

 

 

 

 

 

 

17

 

Non-interest income, excluding net gain (loss) from securities transactions and net gain on acquisition

 

$

8,982

 

 

$

9,191

 

 

$

7,450

 

 

$

8,437

 

 

$

6,773

 

Net interest income plus non-interest income,

   excluding net gain on acquisition and net gain

   (loss) from securities transactions

 

$

48,271

 

 

$

46,406

 

 

$

46,425

 

 

$

43,067

 

 

$

38,532

 

Non-interest expense to net interest income

   plus non-interest income

 

 

60.98

%

 

 

82.06

%

 

 

65.57

%

 

 

59.01

%

 

 

64.67

%

Efficiency Ratio

 

 

60.36

%

 

 

72.25

%

 

 

56.65

%

 

 

58.85

%

 

 

64.18

%

 

 

 

Item 3: Quantitative and Qualitative Disclosures about Market Risk

Our asset-liability policy provides guidelines for effective funds management and management has established a measurement system for monitoring net interest rate sensitivity position within established guidelines.

As a financial institution, the primary component of market risk is interest rate volatility.  Fluctuations in interest rates will ultimately impact both the level of income and expense recorded on most assets and liabilities and the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short-term maturity.  Interest rate risk is the potential of economic gains or losses due to future interest rate changes.  These changes can be reflected in future net interest income and/or fair market values.  The objective is to measure the effect on net interest income (“NII”) and economic value of equity (“EVE”) and to adjust the balance sheet to minimize the inherent risk while at the same time maximizing income.

We manage interest rate exposure by structuring the balance sheet in the ordinary course of business.  We have the ability to enter into instruments such as leveraged derivatives, interest rate swaps, financial options, financial futures contracts or forward delivery contracts for the purpose of reducing interest rate risk. Currently, we do not have a material exposure to these instruments.  We also have the ability to enter into interest rate swaps as an accommodation to our customers in connection with an interest rate swap program.  Based upon the nature of our operations, we are not subject to foreign exchange or commodity price risk. We do not own any trading assets.

Our exposure to interest rate risk is managed by the Asset Liability Committee (“ALCO”), which is composed of certain members of senior management, in accordance with policies approved by the Board of Directors.  ALCO formulates strategies based on appropriate levels of interest rate risk.  In determining the appropriate level of interest rate risk, ALCO considers the impact on earnings and capital of the current outlook on interest rates, potential changes in interest rates, regional economies, liquidity, business strategies and other factors.  ALCO meets monthly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values of assets and liabilities, unrealized gains and losses, securities purchase and sale activities, commitments to originate loans and the maturities of investment securities and borrowings.  Additionally, ALCO reviews liquidity, projected cash flows, maturities of deposits and consumer and commercial deposit activity.

59


ALCO uses a simulation analysis to monitor and manage the pricing and maturity of assets and liabilities in order to diminish the potential adverse impact that changes in interest rates could have on net interest income.  The simulation tests the sensitivity of NII and EVE. Contractual maturities and repricing opportunities of loans are incorporated in the simulation model as are prepayment assumptions, maturity data and call options within the investment securities portfolio.  Assumptions based on past experience are incorporated into the model for non-maturity deposit accounts.  The assumptions used are inherently uncertain and, as a result, the model cannot precisely measure the future NII and EVE.  Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and the application and timing of various management strategies.

The change in the impact of net interest income from the base case for March 31, 2022, and December 31, 2021, was primarily driven by the rate and mix of variable and fixed rate financial instruments, the underlying duration of the financial instruments and the level of response to changes in the interest rate environment.  The increase in the level of negative impact to net interest income in the up interest rate shock scenarios is due to the assumed migration of non-term deposit liabilities to higher rate term deposits; the level of fixed rate investments and loans receivable that will not reprice to higher rates; advances; the variable rate subordinated debentures and the non-term deposits that are assumed not to migrate to term deposits that are variable rate and will reprice to the higher rates; and a portion of our portfolio of variable rate loans contain restrictions on the amount of repricing and frequency of repricing that limit the amount of repricing to the current higher rates.  These factors result in the negative impacts to net interest income in the up interest rate shock scenarios that are detailed in the table below. In the down interest rate shock scenario, the main drivers of the negative impact on net interest income are the decrease in investment income due to the negative convexity features of the fixed rate mortgage-backed securities, assumed prepayment of existing fixed rate loans receivable, the downward pricing of variable rate loans receivable, the constraint of the shock on non-term deposits and the level of term deposit repricing.  Our mortgage-backed security portfolio is primarily comprised of fixed rate investments and as rates decrease, the level of prepayments is assumed to increase and cause the current higher rate investments to prepay and the assumed reinvestment will be at lower interest rates.  Similar to our mortgage-backed securities, the model assumes that our fixed rate loans receivable will prepay at a faster rate and reinvestment will occur at lower rates.  The level of downward shock on the non-term deposits is constrained to limit the downward shock to a non-zero rate which results in a minimal reduction in the average rate paid.  Term deposits repricing will only decrease the average cost paid by a minimal amount due to the assumed repricing occurring at maturity.  These factors result in the negative impact to net interest income in the down interest rate shock scenario.

The change in the EVE from the base case for March 31, 2022, and December 31, 2021, is due to being in a liability sensitive position and the level of convexity in pre-payable assets.  Generally, with a liability sensitive position, as interest rates increase, the value of assets decrease faster than the value of liabilities and as interest rates decrease, the value of assets increase at a faster rate than liabilities.  However, due to the level of convexity in fixed rate pre-payable assets, we do not experience a similar change in the value of assets in a down interest rate shock scenario.  In addition, the mix of interest-bearing deposit and non-interest-bearing deposits impact the level of deposit decay and the resulting benefit of discounting from the non-interest-bearing deposits.  At March 31, 2022, non-interest-bearing deposits were approximately $11.7 million or 1.0% higher than that deposit type at December 31, 2021.  Substantially all investments and approximately 53.1% of loans are pre-payable and fixed rate and as rates decrease, the level of modeled prepayments increase.  The prepaid principal is assumed to reprice at the assumed current rates resulting in a smaller positive impact to the EVE.

Management utilizes static balance sheet rate shocks to estimate the potential impact on various rate scenarios.  This analysis estimates a percentage of change in the metric from the stable rate base scenario versus alternative scenarios of rising and falling market interest rates by instantaneously shocking a static balance sheet.  The following table summarizes the simulated immediate change in net interest income for twelve months as of the dates indicated.

Market Risk

 

 

Impact on Net Interest Income

 

Change in prevailing interest rates

 

March 31,

2022

 

 

December 31,

2021

 

+300 basis points

 

 

(5.1

)%

 

 

(4.4

)%

+200 basis points

 

 

(3.1

)%

 

 

(2.4

)%

+100 basis points

 

 

(1.5

)%

 

 

(1.0

)%

0 basis points

 

 

 

 

 

 

-100 basis points

 

 

(2.7

)%

 

 

(4.4

)%

60


 

 

The following table summarizes the simulated immediate impact on economic value of equity as of the dates indicated.

 

 

 

Impact on Economic Value

of Equity

 

Change in prevailing interest rates

 

March 31,

2022

 

 

December 31,

2021

 

+300 basis points

 

 

(10.1

)%

 

 

(2.8

)%

+200 basis points

 

 

(4.3

)%

 

 

0.7

%

+100 basis points

 

 

(1.9

)%

 

 

2.7

%

0 basis points

 

 

 

 

 

 

-100 basis points

 

 

(4.3

)%

 

 

(14.8

)%

 

 

Item 4: Controls and Procedures

Evaluation of disclosure controls and procedures

An evaluation of the effectiveness of the design and operation of disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)) under the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q was performed under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer.  In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and management was required to apply judgement in evaluating its controls and procedures.  Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure and are effective to provide reasonable assurance that such information is recorded, processed, summarized and reported within the time periods specified by the SEC rules and forms.

Changes in internal control over financial reporting

There were no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

61


PART II—OTHER INFORMATION

 

 

From time to time, we are a party to various litigation matters incidental to the conduct of our business.  See “NOTE 12 – LEGAL MATTERS” of the Condensed Notes to Interim Consolidated Financial Statements under Item 1 to this Quarterly report for a complete discussion of litigation matters.

 

Item 1A:  Risk Factors

There have been no material changes in the Company’s risk factors previously disclosed in our Annual Report on Form 10-K filed with the SEC on March 9, 2022.

 

Item 2:  Unregistered Sales of Equity Securities and Use of Proceeds

Repurchase of Common Stock

In September of 2021, the Company’s Board of Directors authorized an additional repurchase of up to 1,000,000 shares of the Company’s outstanding common stock, from time to time, beginning October 29, 2021, and concluding October 28, 2022.  The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares and it could be extended, modified or discontinued at any time without notice.  On October 20, 2021, the Federal Reserve Bank of Kansas City advised the Company that it had no objection to the Company’s authorization to repurchase of up to an additional 1,000,000 shares of the Company’s Class A Voting Common Stock.

The following table presents shares that have been repurchased under the program during the first quarter of 2022.

 

Period

 

Total Number of Shares Purchased

 

 

Average Price Paid per Share

 

 

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

 

 

Maximum Number of Shares That May Yet Be Purchased Under the Plans or Programs

 

January 1, 2022 through January 31, 2022

 

 

80,864

 

 

$

33.50

 

 

 

80,864

 

 

 

786,263

 

February 1, 2022 through February 28, 2022

 

 

113,659

 

 

$

32.04

 

 

 

113,659

 

 

 

672,604

 

March 1, 2022 through March 31, 2022

 

 

189,860

 

 

$

31.76

 

 

 

189,860

 

 

 

482,744

 

Total

 

 

384,383

 

 

$

32.21

 

 

 

384,383

 

 

 

482,744

 

 

Item 3:  Defaults Upon Senior Securities

None

 

Item 4:  Mine Safety Disclosures

Not applicable.

 

Item 5:  Other Information

None

 

Item 6: Exhibits

 

Exhibit

No.

 

 

Description

 

10.1

 

 

Fifth Amendment to Loan and Security Agreement, dated February 11, 2022, by and between Equity Bancshares, Inc and ServisFirst Bank (incorporated by reference to Exhibit 10.1 to Equity Bancshares, Inc.’s Current Report on Form 8-K, filed with the SEC on February 18, 2022).

10.2

 

 

Equity Bancshares, Inc 2022 Omnibus Equity Incentive Plan (incorporated by reference to Appendix A to Equity Bancshares, Inc.’s Definitive Proxy Statement on Schedule 14A, filed with the SEC on March 17, 2022).

31.1*

 

 

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

 

 

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Exchange Act as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

62


32.1**

 

 

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2**

 

 

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*

 

 

Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).

101.SCH*

 

Inline XBRL Taxonomy Extension Schema Document.

101.CAL*

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF*

 

Inline XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB*

 

Inline XBRL Taxonomy Extension Label Linkbase Document.

101.PRE*

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

104*

 

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

 

*

Filed herewith.

**

These exhibits are furnished herewith and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act.

 

 

63


 

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.

 

 

 

 

 

May 5, 2022

 

By:

 

/s/ Brad S. Elliott

Date

 

 

 

Brad S. Elliott

 

 

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

May 5, 2022

 

By:

 

/s/ Eric R. Newell

Date

 

 

 

Eric R. Newell

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

 

 

 

 

 

64