STOCK TITAN

Notifications

Limited Time Offer! Get Platinum at the Gold price until January 31, 2026!

Sign up now and unlock all premium features at an incredible discount.

Read more on the Pricing page

[10-Q] EQUITY BANCSHARES INC Quarterly Earnings Report

Filing Impact
(Neutral)
Filing Sentiment
(Neutral)
Form Type
10-Q
Rhea-AI Filing Summary

Equity Bancshares, Inc. reported third‑quarter results showing a swing to a net loss amid a large securities charge. For Q3 2025, the company recorded a net loss of $29.7 million (basic and diluted EPS -$1.55) versus net income of $19.9 million a year ago. Net interest income rose to $62.5 million from $46.0 million, while the provision for credit losses increased to $6.2 million from $1.2 million.

Non‑interest income turned sharply negative, led by a net loss from securities transactions of $53.4 million, driving total non‑interest income to -$44.5 million. For the nine months ended September 30, 2025, net income was $0.6 million versus $45.6 million in 2024.

The balance sheet expanded, reflecting recent strategic activity: total assets $6.37 billion (vs. $5.33 billion at December 31, 2024), loans $4.22 billion (net), and total deposits $5.09 billion. Accumulated other comprehensive income improved to $4.7 million from $(55.2) million year‑end, contributing to stockholders’ equity of $711.9 million. Shares outstanding were 19,076,412 as of October 31, 2025.

Positive
  • None.
Negative
  • None.

Insights

Quarterly loss driven by securities hit despite stronger NII.

Equity Bancshares delivered higher net interest income of $62.5M in Q3 2025, but a large $53.4M net loss from securities transactions pulled total non‑interest income to -$44.5M and resulted in a quarterly net loss of $29.7M. The provision for credit losses also rose to $6.2M, adding to pressure on earnings.

On the balance sheet, assets climbed to $6.37B, deposits to $5.09B, and loans (net) to $4.22B, indicating expansion alongside merger activity. Accumulated other comprehensive income improved to $4.7M, supporting equity at $711.9M.

Actual impact hinges on future securities results and credit costs. Subsequent filings may provide detail on the securities losses and their recurrence potential.

falseQ30001227500--12-31http://fasb.org/us-gaap/2025#FinancingReceivableExcludingAccruedInterestAfterAllowanceForCreditLosshttp://fasb.org/us-gaap/2025#FinancingReceivableExcludingAccruedInterestAfterAllowanceForCreditLosshttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberhttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#AccountsPayableAndOtherAccruedLiabilitieshttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#AccountsPayableAndOtherAccruedLiabilitiesJuly 2, 20251http://fasb.org/us-gaap/2025#ExecutiveCommitteeMember0001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PaymentDeferralMember2025-01-012025-09-300001227500us-gaap:ConsumerPortfolioSegmentMembereqbk:GrossRecoveriesMember2024-09-300001227500us-gaap:TreasuryStockCommonMember2024-06-3000012275002024-01-012024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500eqbk:AdditionalRepurchaseMembersrt:MaximumMember2025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMemberus-gaap:ConsumerPortfolioSegmentMembereqbk:FairValueMarksMembereqbk:NBCCorpMember2025-07-020001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:GrossChargeOffsMember2025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2024-01-012024-12-310001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:DebitCardMembereqbk:AccountingStandardsUpdates201409Member2025-01-012025-09-300001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2025-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:TotalLoansPortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:MortgageBackedSecuritiesIssuedByPrivateEnterprisesMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001227500us-gaap:LoanOriginationCommitmentsMember2025-09-300001227500eqbk:IncludedInProportionalAmortizationMember2024-01-012024-09-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:FcbCapitalTrustTwoMember2025-09-300001227500eqbk:EmployeeStockPurchasePlanMembereqbk:FourthOffering1Member2025-01-012025-09-300001227500eqbk:AccountingStandardsUpdates201409Membereqbk:OtherNonInterestIncomeMember2025-01-012025-09-300001227500eqbk:FederalReservesBankTermFundingProgramMember2025-09-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:AmericanStateBankStatutoryTrustIMember2024-01-012024-12-310001227500eqbk:AccountingStandardsUpdates201409Membereqbk:OtherNonInterestIncomeMember2024-07-012024-09-300001227500eqbk:SubordinatedNotes1Member2025-09-3000012275002024-06-300001227500us-gaap:MortgageBankingMembereqbk:AccountingStandardsUpdates201409Member2025-07-012025-09-300001227500eqbk:NBCCorpMemberus-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:CollateralizedLoanObligationsMemberus-gaap:FederalHomeLoanBankAdvancesMember2025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:SubordinatedNoteHedgesMember2024-12-310001227500us-gaap:FinancialAssetNotPastDueMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-12-310001227500us-gaap:PassMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:OtherRepossessedAssetsMember2025-07-012025-09-300001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2025-06-302025-06-300001227500us-gaap:DebitCardMembereqbk:AccountingStandardsUpdates201409Member2024-01-012024-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueMeasurementsNonrecurringMembersrt:MinimumMember2025-09-300001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:GrossRecoveriesMember2024-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:VariableRateFhlbAdvanceHedgesMember2025-09-300001227500eqbk:SevenPointOneTwoFivePercentFixedToFloatingRateSubordinatedNotesDue2035Member2025-01-012025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2025-09-300001227500us-gaap:AdditionalPaidInCapitalMember2025-01-012025-09-300001227500us-gaap:AvailableforsaleSecuritiesMember2025-09-300001227500eqbk:InvestmentReferralIncomeMembereqbk:AccountingStandardsUpdates201409Member2024-07-012024-09-300001227500eqbk:EmployeeStockPurchasePlanMembereqbk:ThirdOffering1Member2025-09-300001227500us-gaap:ExtendedMaturityMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-01-012024-09-300001227500eqbk:TotalLoansPortfolioSegmentMember2025-07-012025-09-300001227500us-gaap:FinancialAssetNotPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2024-09-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:FcbCapitalTrustTwoMember2025-01-012025-09-300001227500eqbk:TrustIncomeMembereqbk:AccountingStandardsUpdates201409Member2025-01-012025-09-300001227500us-gaap:ConsumerPortfolioSegmentMember2024-01-012024-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2025-01-012025-09-300001227500eqbk:NetChargeOffsMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-01-012024-09-300001227500eqbk:NBCCorpMembereqbk:LoanParValueMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMemberus-gaap:ResidentialPortfolioSegmentMember2025-07-020001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2025-09-300001227500us-gaap:AssetPledgedAsCollateralWithoutRightMembereqbk:FederalReserveBankBorrowingsMember2025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310001227500us-gaap:StandbyLettersOfCreditMember2025-09-300001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-07-012025-09-300001227500eqbk:LoanPoolsMember2025-07-012025-09-300001227500eqbk:FederalHomeLoanBankAdvanceHedgesMember2024-01-012024-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:OtherRealEstateOwnedMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PassMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-01-012025-09-300001227500eqbk:NBCCorpMember2024-01-012024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FairValueHedgingMember2024-01-012024-09-300001227500us-gaap:ExtendedMaturityMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:MaterialReconcilingItemsMember2025-01-012025-09-300001227500eqbk:RetailRepurchaseAgreementsMember2025-09-300001227500eqbk:FederalReserveBankBorrowingsMember2024-12-310001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-01-012024-09-3000012275002024-01-012024-09-300001227500us-gaap:ConsumerPortfolioSegmentMember2025-09-300001227500us-gaap:InterestRateSwapMember2024-07-012024-09-300001227500eqbk:NationallyRecognizedStatisticalRatingsOrganizationMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2025-01-012025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310001227500us-gaap:FinancialAssetNotPastDueMember2024-12-310001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500eqbk:EmployeeStockPurchasePlanMembereqbk:FourthOffering1Member2025-09-300001227500eqbk:TrustPreferredSecuritiesMember2025-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:FinancialServiceMember2025-07-012025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2023-12-310001227500us-gaap:LoanPurchaseCommitmentsMember2025-09-300001227500us-gaap:ConsumerPortfolioSegmentMember2025-06-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500srt:MaximumMember2025-01-012025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMember2025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueMeasurementsNonrecurringMembersrt:MinimumMember2024-12-310001227500eqbk:OtherRepossessedAssetsMember2024-07-012024-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-12-310001227500us-gaap:CommonStockMember2023-12-310001227500us-gaap:RestrictedStockUnitsRSUMember2025-01-012025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2024-09-300001227500us-gaap:ConsumerPortfolioSegmentMembereqbk:GrossChargeOffsMember2025-09-300001227500us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2024-09-300001227500eqbk:GrossRecoveriesMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:MortgageBankingMember2024-01-012024-09-300001227500us-gaap:PassMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-3100012275002025-01-012025-09-300001227500eqbk:ShareRepurchasePlanMembersrt:MaximumMember2023-07-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PaymentDeferralMember2025-01-012025-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMember2024-12-310001227500us-gaap:FinancingReceivables30To59DaysPastDueMembereqbk:TotalLoansPortfolioSegmentMember2024-01-012024-09-300001227500eqbk:SevenPointOneTwoFivePercentFixedToFloatingRateSubordinatedNotesDue2035Member2025-07-170001227500eqbk:BankStockLoanMember2025-09-300001227500eqbk:SevenPointOneTwoFivePercentFixedToFloatingRateSubordinatedNotesDue2035Member2025-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:FinancialServiceMember2025-01-012025-09-300001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2025-06-300001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300001227500us-gaap:FinancialServiceMember2025-01-012025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:OtherRealEstateOwnedMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2024-07-012024-09-300001227500eqbk:SmallBusinessAdministrationLoanPoolsMember2024-12-310001227500eqbk:AgriculturalPortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:IncludedInProportionalAmortizationMember2025-01-012025-09-300001227500eqbk:TotalLoansPortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:NetChargeOffsMember2024-09-300001227500us-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001227500eqbk:TotalLoansPortfolioSegmentMember2025-01-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SpecialMentionMember2024-12-310001227500us-gaap:MortgageBankingMembereqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001227500us-gaap:AdditionalPaidInCapitalMember2025-09-300001227500us-gaap:RestrictedStockUnitsRSUMember2024-07-012024-09-300001227500us-gaap:IntersegmentEliminationMember2025-07-012025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:GrossRecoveriesMember2024-09-300001227500us-gaap:CommonStockMember2024-01-012024-09-300001227500eqbk:FederalHomeLoanBankAdvanceHedgesMember2024-07-012024-09-300001227500us-gaap:SpecialMentionMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:VariableRateFhlbAdvanceHedgesMember2024-01-012024-12-310001227500us-gaap:RealEstateOtherMember2024-06-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:DoubtfulMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2025-06-300001227500us-gaap:RestrictedStockUnitsRSUMember2025-07-012025-09-300001227500us-gaap:ConsumerPortfolioSegmentMember2024-06-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2025-01-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2025-07-012025-09-300001227500eqbk:CreditMarksInACLMemberus-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001227500us-gaap:RetainedEarningsMember2023-12-310001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMembersrt:MaximumMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500us-gaap:ExtendedMaturityMembereqbk:TotalLoansPortfolioSegmentMember2024-07-012024-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-09-300001227500eqbk:SubordinatedNoteHedgesMember2025-01-012025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMembereqbk:PrimeBasedReceivableLoanHedgesMemberus-gaap:InterestRateSwapMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310001227500us-gaap:LandAndBuildingMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2025-06-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:AmericanStateBankStatutoryTrustIMember2025-01-012025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMemberus-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMember2025-07-020001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PaymentDeferralMember2025-07-012025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:FairValueMarksMembereqbk:NBCCorpMember2025-07-020001227500us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-09-300001227500us-gaap:MortgageBankingMembereqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2025-01-012025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ResidentialMortgageBackedSecuritiesMember2024-12-310001227500eqbk:LoanPoolsMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PassMember2025-09-300001227500eqbk:AccountingStandardsUpdates201409Member2024-01-012024-09-300001227500eqbk:KansasLandMember2024-01-012024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:FairValueMarksMembereqbk:NBCCorpMember2025-07-020001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2024-12-310001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2024-12-310001227500eqbk:TotalLoansPortfolioSegmentMemberus-gaap:DoubtfulMember2025-09-300001227500us-gaap:EmployeeStockOptionMember2024-07-012024-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300001227500eqbk:GrossRecoveriesMembereqbk:TotalLoansPortfolioSegmentMember2025-09-300001227500eqbk:DiscountsFromOtherFactorsExcludingACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:ConsumerPortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FairValueHedgingMember2024-07-012024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMember2024-12-310001227500eqbk:DiscountsFromOtherFactorsExcludingACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMemberus-gaap:ResidentialPortfolioSegmentMember2025-07-020001227500us-gaap:RetainedEarningsMember2024-06-300001227500us-gaap:TreasuryStockCommonMember2024-12-310001227500eqbk:NetChargeOffsMemberus-gaap:ResidentialPortfolioSegmentMember2024-09-300001227500us-gaap:RealEstateOtherMember2025-09-300001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2025-09-300001227500us-gaap:DebitCardMember2025-01-012025-09-300001227500eqbk:TotalLoansPortfolioSegmentMembereqbk:GrossChargeOffsMember2025-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500us-gaap:ResidentialPortfolioSegmentMember2025-07-012025-09-300001227500us-gaap:IntersegmentEliminationMember2024-12-310001227500eqbk:TotalLoansPortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-01-012024-09-300001227500eqbk:AdditionalRepurchaseMembereqbk:TwoThousandTwentyThreeShareRepurchaseProgramMember2024-01-012024-12-310001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:MortgageBankingMembereqbk:AccountingStandardsUpdates201409Member2025-01-012025-09-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMember2024-12-310001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMembereqbk:LoanParValueMember2025-07-020001227500us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:DebitCardMembereqbk:AccountingStandardsUpdates201409Member2024-07-012024-09-300001227500us-gaap:ResidentialMortgageBackedSecuritiesMember2025-09-300001227500eqbk:GrossRecoveriesMembereqbk:AgriculturalPortfolioSegmentMember2024-09-300001227500eqbk:LoanPoolsMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PassMember2024-12-310001227500eqbk:TrustPreferredSecuritiesMembereqbk:FcbCapitalTrustTwoMember2024-01-012024-12-310001227500us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:CreditMarksInACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500eqbk:FederalReserveBankBorrowingsMember2025-09-300001227500us-gaap:ConsumerPortfolioSegmentMember2024-09-300001227500eqbk:AdditionalRepurchaseMembereqbk:TwoThousandTwentyThreeShareRepurchaseProgramMember2023-01-012023-12-310001227500us-gaap:CollateralizedLoanObligationsMemberus-gaap:FederalHomeLoanBankAdvancesMember2024-12-310001227500srt:SubsidiariesMembereqbk:BaselIIIPhaseInMember2024-12-310001227500us-gaap:ResidentialPortfolioSegmentMember2024-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2024-06-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2024-12-310001227500eqbk:InvestmentReferralIncomeMembereqbk:AccountingStandardsUpdates201409Member2025-01-012025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:SubstandardMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500srt:ParentCompanyMembereqbk:BaselIIIPhaseInMember2025-09-300001227500eqbk:TenorSpreadAdjustmentMembereqbk:FcbCapitalTrustThreeMembereqbk:TrustPreferredSecuritiesMember2023-09-152023-09-150001227500us-gaap:MortgageBankingMembereqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001227500us-gaap:CarryingReportedAmountFairValueDisclosureMember2025-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMembersrt:MinimumMember2024-12-310001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-07-012024-09-300001227500us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-09-300001227500us-gaap:ResidentialPortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500eqbk:EmployeeStockPurchasePlanMembereqbk:FirstOffering1Member2025-01-012025-09-300001227500us-gaap:OperatingSegmentsMember2025-09-300001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-300001227500us-gaap:RetainedEarningsMember2024-09-300001227500eqbk:FederalHomeLoanBankLineOfCreditAdvancesMember2025-09-300001227500us-gaap:FairValueHedgingMember2025-07-012025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMemberus-gaap:ConsumerPortfolioSegmentMembereqbk:NBCCorpMember2025-07-020001227500us-gaap:CommonStockMember2024-07-012024-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:DebitCardMember2024-07-012024-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300001227500us-gaap:TreasuryStockCommonMember2025-06-300001227500us-gaap:FederalHomeLoanBankAdvancesMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-07-012024-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMembersrt:MinimumMember2025-09-300001227500eqbk:AgriculturalPortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:NetChargeOffsMember2024-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembereqbk:SmallBusinessAdministrationLoanPoolsMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500us-gaap:CommonStockMember2025-06-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:ExtendedMaturityMembereqbk:TotalLoansPortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMemberus-gaap:CashFlowHedgingMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2025-07-012025-09-300001227500eqbk:InsuranceSalesCommissionsMembereqbk:AccountingStandardsUpdates201409Member2025-07-012025-09-300001227500us-gaap:PassMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-3000012275002023-02-102023-02-100001227500us-gaap:TreasuryStockCommonMember2024-01-012024-09-300001227500us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001227500us-gaap:DebitCardMember2024-07-012024-09-300001227500eqbk:TotalLoansPortfolioSegmentMemberus-gaap:PaymentDeferralMember2024-07-012024-09-300001227500eqbk:TotalLoansPortfolioSegmentMembereqbk:GrossRecoveriesMember2024-09-300001227500eqbk:FcbCapitalTrustThreeMembereqbk:TrustPreferredSecuritiesMember2024-01-012024-12-310001227500us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2024-01-012024-09-300001227500us-gaap:AdditionalPaidInCapitalMember2023-12-310001227500us-gaap:SubstandardMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ResidentialMortgageBackedSecuritiesMember2025-09-300001227500us-gaap:MortgageBankingMembereqbk:AccountingStandardsUpdates201409Member2024-07-012024-09-300001227500eqbk:InvestmentReferralIncomeMembereqbk:AccountingStandardsUpdates201409Member2025-07-012025-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:DebitCardMember2024-01-012024-09-300001227500us-gaap:LoanOriginationCommitmentsMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:GrossRecoveriesMember2024-09-300001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2024-09-300001227500us-gaap:NondesignatedMember2024-12-310001227500eqbk:TotalLoansPortfolioSegmentMember2025-09-300001227500us-gaap:CommonStockMember2025-09-300001227500eqbk:EmployeeStockPurchasePlanMember2025-07-012025-09-300001227500eqbk:SubordinatedNoteHedgesMember2024-07-012024-09-300001227500eqbk:SubordinatedNoteHedgesMember2024-01-012024-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500us-gaap:IntersegmentEliminationMember2025-09-300001227500us-gaap:ResidentialMortgageBackedSecuritiesMember2024-12-310001227500eqbk:DiscountsFromOtherFactorsExcludingACLMembereqbk:NBCCorpMembereqbk:AgriculturalRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500eqbk:EmployeeStockPurchasePlanMembereqbk:ThirdOffering1Member2025-01-012025-09-300001227500us-gaap:AdditionalPaidInCapitalMember2025-06-300001227500us-gaap:RealEstateOtherMember2024-01-012024-09-300001227500us-gaap:TreasuryStockCommonMember2025-09-300001227500us-gaap:TreasuryStockCommonMember2023-12-310001227500us-gaap:FinancialAssetNotPastDueMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2024-12-310001227500us-gaap:InterestRateSwapMember2024-01-012024-09-300001227500eqbk:GeneralObligationBondsMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2025-01-012025-09-300001227500eqbk:FrontierHoldingsLLCMember2025-08-292025-08-290001227500eqbk:LoanPoolsMember2024-01-012024-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2023-12-310001227500us-gaap:TreasuryStockCommonMember2025-07-012025-09-300001227500us-gaap:CashFlowHedgingMember2025-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:CommunityFirstStatutoryTrustOneMembereqbk:TrustPreferredSecuritiesMember2024-12-310001227500us-gaap:PaymentDeferralMembereqbk:AgriculturalPortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:SubstandardMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:RealEstateOtherMember2023-12-310001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:OtherRealEstateMember2024-12-310001227500eqbk:AccountingStandardsUpdates201409Membereqbk:InsuranceSalesCommissionsMember2024-07-012024-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SubstandardMember2024-12-310001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:TotalLoansPortfolioSegmentMember2025-01-012025-09-300001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2023-12-310001227500us-gaap:AdditionalPaidInCapitalMember2024-06-300001227500us-gaap:RetainedEarningsMember2025-09-300001227500eqbk:FederalHomeLoanBankFixedRateTermAdvancesMember2024-12-310001227500eqbk:IncludedInProportionalAmortizationMember2024-07-012024-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:VariableRateFhlbAdvanceHedgesMember2025-01-012025-09-300001227500us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-01-012024-09-300001227500us-gaap:MortgageBackedSecuritiesIssuedByPrivateEnterprisesMembereqbk:SimplifiedSupervisoryFormulaApproachMember2025-01-012025-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310001227500us-gaap:RetainedEarningsMember2025-01-012025-09-300001227500eqbk:SubordinatedNoteHedgesMember2025-07-012025-09-300001227500srt:SubsidiariesMember2025-09-300001227500us-gaap:ConsumerLoanMember2025-09-300001227500eqbk:SubordinatedDebentures1Member2025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2024-06-300001227500us-gaap:ExtendedMaturityMembereqbk:AgriculturalPortfolioSegmentMember2024-07-012024-09-300001227500eqbk:OtherRepossessedAssetsMember2023-12-310001227500us-gaap:ConsumerPortfolioSegmentMember2025-07-012025-09-300001227500eqbk:RetailRepurchaseAgreementsMember2024-12-310001227500eqbk:DiscountsFromOtherFactorsExcludingACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:NBCCorpMembereqbk:LoanParValueMember2025-07-020001227500us-gaap:FinancialAssetNotPastDueMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2024-01-012024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PaymentDeferralMember2024-01-012024-09-300001227500us-gaap:DoubtfulMembereqbk:TotalLoansPortfolioSegmentMember2024-12-310001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2025-01-012025-09-300001227500srt:ParentCompanyMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:NetChargeOffsMember2025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:FederalHomeLoanBankFixedRateTermAdvancesMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2025-07-012025-09-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:FcbCapitalTrustTwoMember2024-12-310001227500us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001227500eqbk:FrontierHoldingsLLCMember2025-06-300001227500us-gaap:MortgageBackedSecuritiesIssuedByPrivateEnterprisesMember2024-12-310001227500eqbk:NetChargeOffsMembereqbk:TotalLoansPortfolioSegmentMember2024-09-300001227500eqbk:RockholdBancorpMember2024-01-012024-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310001227500us-gaap:LandAndBuildingMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PaymentDeferralMember2025-07-012025-09-300001227500eqbk:OtherRepossessedAssetsMember2024-12-310001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2024-07-012024-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMember2024-01-012024-12-310001227500eqbk:AgriculturalPortfolioSegmentMember2025-07-012025-09-300001227500eqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2025-09-300001227500eqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500us-gaap:ExtendedMaturityMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-01-012024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PassMember2025-09-300001227500eqbk:TotalLoansPortfolioSegmentMemberus-gaap:PaymentDeferralMember2025-07-012025-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMember2024-12-310001227500srt:ParentCompanyMember2024-12-310001227500us-gaap:FairValueMeasurementsNonrecurringMember2025-09-300001227500us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-09-300001227500eqbk:GrossRecoveriesMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500us-gaap:RealEstateOtherMember2024-07-012024-09-300001227500eqbk:SubordinatedDebenturesMember2025-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:FederalHomeLoanBankAdvancesMemberus-gaap:DebtSecuritiesMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:FairValueMarksMembereqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:NBCCorpMember2025-07-020001227500us-gaap:DesignatedAsHedgingInstrumentMember2025-09-300001227500us-gaap:RetainedEarningsMember2024-01-012024-09-300001227500us-gaap:ResidentialPortfolioSegmentMember2023-12-310001227500us-gaap:TreasuryStockCommonMember2024-09-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMember2025-09-300001227500eqbk:TotalLoansPortfolioSegmentMembereqbk:NetChargeOffsMember2025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2025-09-300001227500eqbk:EmployeeStockPurchasePlanMember2024-07-012024-09-300001227500eqbk:EmployeeStockPurchasePlanMember2019-01-012019-12-310001227500us-gaap:ConsumerPortfolioSegmentMembereqbk:GrossRecoveriesMember2025-09-300001227500us-gaap:ResidentialPortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:CommonStockMember2025-07-012025-09-300001227500eqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:USStatesAndPoliticalSubdivisionsMember2025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:NBCCorpMembereqbk:LoanParValueMember2025-07-020001227500us-gaap:FairValueInputsLevel2Memberus-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310001227500us-gaap:MaterialReconcilingItemsMember2024-01-012024-09-300001227500eqbk:AdditionalRepurchaseMember2025-01-012025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PassMember2024-12-310001227500eqbk:TenorSpreadAdjustmentMembereqbk:TrustPreferredSecuritiesMembereqbk:AmericanStateBankStatutoryTrustIMember2023-09-152023-09-150001227500us-gaap:InterestRateSwapMember2025-07-012025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:GrossRecoveriesMember2025-09-300001227500us-gaap:EmployeeStockOptionMember2025-01-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:DiscountsFromOtherFactorsExcludingACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:ExtendedMaturityMembereqbk:TotalLoansPortfolioSegmentMember2025-07-012025-09-300001227500us-gaap:RealEstateOtherMember2024-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:AgriculturalPortfolioSegmentMember2025-01-012025-09-300001227500eqbk:BaselIIIPhaseInMembersrt:SubsidiariesMember2025-09-300001227500us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-300001227500us-gaap:CommonClassAMember2025-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300001227500us-gaap:SubstandardMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500eqbk:CreditMarksInACLMembereqbk:NBCCorpMembereqbk:AgriculturalRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:FinancialAssetNotPastDueMember2025-09-300001227500us-gaap:ConsumerPortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:CorporateDebtSecuritiesMember2024-12-310001227500us-gaap:ResidentialPortfolioSegmentMember2025-06-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500us-gaap:RetainedEarningsMember2024-07-012024-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:SubordinatedNoteHedgesMember2025-01-012025-09-300001227500us-gaap:RealEstateOtherMember2025-07-012025-09-300001227500us-gaap:FairValueHedgingMember2024-07-012024-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001227500eqbk:TrustPreferredSecuritiesMember2025-01-012025-09-300001227500us-gaap:EmployeeStockOptionMember2025-07-012025-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300001227500eqbk:FederalHomeLoanBankAdvanceHedgesMember2025-07-012025-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500us-gaap:RetainedEarningsMember2025-06-300001227500eqbk:FederalHomeLoanBankAdvanceHedgesMember2025-01-012025-09-300001227500us-gaap:LoanPurchaseCommitmentsMember2024-12-310001227500eqbk:TrustPreferredSecuritiesMembereqbk:FcbCapitalTrustTwoMember2023-07-122023-07-120001227500us-gaap:NondesignatedMember2025-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300001227500eqbk:AccountingStandardsUpdates201409Membereqbk:OtherNonInterestIncomeMember2025-07-012025-09-300001227500us-gaap:RealEstateOtherMember2024-12-310001227500eqbk:NBCCorpMember2025-01-012025-09-300001227500eqbk:NBCCorpMembereqbk:LoanParValueMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500us-gaap:ExtendedMaturityMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-01-012025-09-300001227500us-gaap:ResidentialPortfolioSegmentMembereqbk:GrossChargeOffsMember2025-09-300001227500eqbk:FrontierHoldingsLLCMember2025-01-012025-06-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SpecialMentionMember2024-12-310001227500eqbk:TotalLoansPortfolioSegmentMemberus-gaap:PaymentDeferralMember2025-01-012025-09-300001227500eqbk:NBCCorpMember2025-07-022025-07-020001227500us-gaap:MortgageBackedSecuritiesIssuedByPrivateEnterprisesMember2025-09-300001227500eqbk:CommunityFirstStatutoryTrustOneMembereqbk:TrustPreferredSecuritiesMember2024-01-012024-12-310001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2025-01-012025-09-300001227500us-gaap:MortgageBankingMembereqbk:AccountingStandardsUpdates201409Member2024-01-012024-09-300001227500eqbk:NBCCorpMemberus-gaap:AvailableforsaleSecuritiesMember2025-07-020001227500us-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500us-gaap:MaterialReconcilingItemsMember2025-07-012025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMember2025-07-020001227500eqbk:NotIncludedInProportionalAmortizationMember2024-01-012024-09-300001227500us-gaap:SpecialMentionMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500eqbk:AccountingStandardsUpdates201409Memberus-gaap:FinancialServiceMember2025-07-012025-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:SubstandardMember2024-12-310001227500us-gaap:AdditionalPaidInCapitalMember2024-12-310001227500eqbk:TotalLoansPortfolioSegmentMember2024-12-310001227500us-gaap:PassMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:DebitCardMember2025-01-012025-09-300001227500us-gaap:ExtendedMaturityMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-07-012025-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310001227500eqbk:AdditionalRepurchaseMembersrt:MaximumMember2024-09-300001227500us-gaap:FairValueHedgingMember2025-01-012025-09-300001227500eqbk:CreditMarksInACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500eqbk:FederalHomeLoanBankPledgingMember2025-09-300001227500eqbk:NotIncludedInProportionalAmortizationMember2025-01-012025-09-300001227500eqbk:FcbCapitalTrustThreeMembereqbk:TrustPreferredSecuritiesMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMembereqbk:NetChargeOffsMember2025-09-3000012275002025-06-300001227500us-gaap:IntersegmentEliminationMember2024-07-012024-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2024-01-012024-09-300001227500eqbk:TrustPreferredSecuritiesMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMember2024-12-310001227500us-gaap:CommonClassBMember2025-09-300001227500eqbk:TenorSpreadAdjustmentMembereqbk:TrustPreferredSecuritiesMembereqbk:FcbCapitalTrustTwoMember2023-07-122023-07-120001227500us-gaap:ExtendedMaturityMembereqbk:TotalLoansPortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500us-gaap:USTreasurySecuritiesMember2025-09-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:SevenPointOneTwoFivePercentFixedToFloatingRateSubordinatedNotesDue2035Member2025-07-172025-07-170001227500us-gaap:RetainedEarningsMember2025-07-012025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-09-300001227500us-gaap:RealEstateOtherMember2025-06-300001227500us-gaap:MortgageBankingMember2025-01-012025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FairValueHedgingMember2025-07-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:NBCCorpMembereqbk:LoanParValueMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:RealEstateOtherMember2025-01-012025-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:DebitCardMember2025-07-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-01-012024-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-07-020001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-01-012025-09-300001227500us-gaap:FairValueHedgingMember2024-01-012024-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2025-09-300001227500us-gaap:SubstandardMembereqbk:TotalLoansPortfolioSegmentMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:AssetPledgedAsCollateralWithoutRightMembereqbk:FederalReserveBankBorrowingsMember2024-12-310001227500us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2025-09-300001227500eqbk:GrossRecoveriesMemberus-gaap:ResidentialPortfolioSegmentMember2024-09-300001227500us-gaap:UnusedLinesOfCreditMember2025-09-300001227500us-gaap:CorporateDebtSecuritiesMember2025-09-300001227500eqbk:NBCCorpMember2025-07-020001227500us-gaap:ConsumerLoanMember2024-12-310001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500eqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembersrt:MaximumMember2025-09-300001227500us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-01-012025-09-300001227500eqbk:SecondOffering1Membereqbk:EmployeeStockPurchasePlanMember2025-01-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-01-012024-09-300001227500us-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMembereqbk:LoanParValueMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500us-gaap:MortgageBankingMember2024-07-012024-09-300001227500us-gaap:SubstandardMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300001227500us-gaap:SubstandardMembereqbk:TotalLoansPortfolioSegmentMember2025-09-300001227500eqbk:CombinationPaymentDelayAndTermExtensionMembereqbk:AgriculturalPortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:USTreasurySecuritiesMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:GrossChargeOffsMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:GrossRecoveriesMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2024-06-300001227500us-gaap:CommonStockMember2024-12-310001227500eqbk:NotIncludedInProportionalAmortizationMember2025-07-012025-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMember2025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMembereqbk:LoanParValueMemberus-gaap:ResidentialPortfolioSegmentMember2025-07-020001227500us-gaap:AvailableforsaleSecuritiesMember2024-12-310001227500us-gaap:RetainedEarningsMember2024-12-310001227500us-gaap:FinancialAssetNotPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FairValueHedgingMember2025-01-012025-09-300001227500eqbk:TotalLoansPortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:PassMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500eqbk:AgriculturalPortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-07-012024-09-300001227500eqbk:OtherRealEstateOwnedAndOtherRepossessedAssetsMember2024-06-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-01-012025-09-300001227500eqbk:CommunityFirstStatutoryTrustOneMembereqbk:TrustPreferredSecuritiesMember2025-09-300001227500eqbk:TrustIncomeMembereqbk:AccountingStandardsUpdates201409Member2025-07-012025-09-300001227500us-gaap:ResidentialPortfolioSegmentMember2024-01-012024-09-300001227500eqbk:TenorSpreadAdjustmentMembereqbk:CommunityFirstStatutoryTrustOneMembereqbk:TrustPreferredSecuritiesMember2023-09-262023-09-260001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:GrossChargeOffsMember2025-09-300001227500us-gaap:AdditionalPaidInCapitalMember2024-09-300001227500eqbk:EmployeeStockPurchasePlanMember2025-01-012025-09-300001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:FinancialServiceMember2024-01-012024-09-300001227500eqbk:TotalLoansPortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500eqbk:SubordinatedDebenturesMember2024-12-310001227500us-gaap:CommonClassAMember2024-12-310001227500us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-01-012024-12-310001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300001227500us-gaap:MaterialReconcilingItemsMember2024-07-012024-09-300001227500eqbk:FcbCapitalTrustThreeMembereqbk:TrustPreferredSecuritiesMember2023-09-152023-09-150001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:FairValueMarksMembereqbk:NBCCorpMembereqbk:AgriculturalPortfolioSegmentMember2025-07-020001227500eqbk:AccountingStandardsUpdates201409Memberus-gaap:FinancialServiceMember2024-07-012024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMember2025-09-300001227500us-gaap:TreasuryStockCommonMember2025-01-012025-09-300001227500eqbk:TrustIncomeMembereqbk:AccountingStandardsUpdates201409Member2024-01-012024-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2024-06-300001227500eqbk:AccountingStandardsUpdates201409Member2024-07-012024-09-300001227500eqbk:PrimeBasedLoanReceivableHedgesMember2024-01-012024-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300001227500eqbk:FcbCapitalTrustThreeMembereqbk:TrustPreferredSecuritiesMember2025-01-012025-09-300001227500us-gaap:ResidentialPortfolioSegmentMember2024-06-300001227500srt:MinimumMember2025-01-012025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:MortgageBackedSecuritiesIssuedByPrivateEnterprisesMemberus-gaap:FairValueMeasurementsRecurringMember2025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:SubordinatedNoteHedgesMember2024-01-012024-12-310001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMembersrt:MaximumMember2025-09-300001227500eqbk:LoanPoolsMember2024-07-012024-09-300001227500us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500us-gaap:InterestRateSwapMember2025-01-012025-09-300001227500us-gaap:DebitCardMember2025-07-012025-09-300001227500srt:SubsidiariesMember2024-12-3100012275002025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:OtherRealEstateOwnedMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2024-12-310001227500us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-12-310001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:NetChargeOffsMember2025-09-300001227500eqbk:FcbCapitalTrustThreeMembereqbk:TrustPreferredSecuritiesMember2025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMember2025-01-012025-09-300001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-3000012275002024-07-012024-09-3000012275002025-07-012025-09-300001227500eqbk:LoanPoolsMember2025-01-012025-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500us-gaap:FederalHomeLoanBankAdvancesMember2024-12-310001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMemberus-gaap:FinancialServiceMember2024-07-012024-09-300001227500srt:ParentCompanyMembereqbk:BaselIIIPhaseInMember2024-12-310001227500us-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310001227500eqbk:TrustIncomeMembereqbk:AccountingStandardsUpdates201409Member2024-07-012024-09-300001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2025-01-012025-09-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:AmericanStateBankStatutoryTrustIMember2024-12-310001227500eqbk:AccountingStandardsUpdates201409Membereqbk:OtherNonInterestIncomeMember2024-01-012024-09-300001227500eqbk:InsuranceSalesCommissionsMembereqbk:AccountingStandardsUpdates201409Member2025-01-012025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2025-06-300001227500us-gaap:ConsumerPortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500us-gaap:MortgageBankingMembereqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001227500eqbk:OtherRepossessedAssetsMember2025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:FairValueMarksMembereqbk:NBCCorpMemberus-gaap:ResidentialPortfolioSegmentMember2025-07-020001227500us-gaap:SpecialMentionMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembereqbk:SmallBusinessAdministrationLoanPoolsMember2025-09-3000012275002024-12-310001227500eqbk:TrustPreferredSecuritiesMembereqbk:AmericanStateBankStatutoryTrustIMember2025-09-300001227500us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500us-gaap:SubstandardMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500us-gaap:PassMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMember2023-12-310001227500eqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueInputsLevel3Membersrt:WeightedAverageMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001227500eqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMembersrt:MaximumMember2024-12-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2024-01-012024-09-300001227500eqbk:OtherRepossessedAssetsMember2025-06-300001227500eqbk:AccountingStandardsUpdates201409Member2025-01-012025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMember2024-01-012024-09-300001227500eqbk:PublicFundDepositsMember2025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMember2025-07-012025-09-300001227500eqbk:NotIncludedInProportionalAmortizationMember2024-07-012024-09-300001227500us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500us-gaap:EmployeeStockOptionMember2024-01-012024-09-300001227500us-gaap:TreasuryStockCommonMember2024-07-012024-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500us-gaap:SubstandardMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310001227500eqbk:AgriculturalPortfolioSegmentMember2025-06-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PaymentDeferralMember2024-07-012024-09-3000012275002023-02-100001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2025-09-300001227500us-gaap:FinancialServiceMember2025-07-012025-09-300001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:OtherRealEstateMember2025-09-300001227500us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMemberus-gaap:AvailableforsaleSecuritiesMember2024-12-310001227500us-gaap:CashMembereqbk:NBCCorpMember2025-07-022025-07-020001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500us-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300001227500eqbk:TrustPreferredSecuritiesMembereqbk:AmericanStateBankStatutoryTrustIMember2023-09-152023-09-150001227500us-gaap:FairValueInputsLevel3Membereqbk:OtherRealEstateOwnedMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:SubordinatedNoteHedgesMember2025-09-300001227500eqbk:AgriculturalPortfolioSegmentMember2024-09-300001227500eqbk:InvestmentReferralIncomeMembereqbk:AccountingStandardsUpdates201409Member2024-01-012024-09-300001227500us-gaap:CommonStockMember2024-06-300001227500us-gaap:FairValueInputsLevel3Membereqbk:LoansIndividuallyEvaluatedForCreditLossesMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500eqbk:AccountingStandardsUpdates201409Memberus-gaap:FinancialServiceMember2025-01-012025-09-300001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2020-06-292020-06-290001227500us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300001227500us-gaap:USStatesAndPoliticalSubdivisionsMember2024-12-310001227500eqbk:CreditMarksInACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMemberus-gaap:ResidentialPortfolioSegmentMember2025-07-020001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2020-06-290001227500us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMemberus-gaap:CashFlowHedgingMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMembereqbk:LoanParValueMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500eqbk:TotalLoansPortfolioSegmentMembereqbk:CombinationPaymentDelayAndTermExtensionMember2024-07-012024-09-300001227500us-gaap:MortgageBankingMember2025-07-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-01-012025-09-300001227500us-gaap:FairValueInputsLevel3Membersrt:WeightedAverageMemberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMember2024-12-310001227500eqbk:BankStockLoanMember2024-12-310001227500us-gaap:CommonStockMember2025-01-012025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PassMember2025-09-300001227500eqbk:GrossChargeOffsMembereqbk:AgriculturalPortfolioSegmentMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-07-012025-09-300001227500eqbk:OtherRepossessedAssetsMember2024-09-300001227500us-gaap:ResidentialPortfolioSegmentMember2024-07-012024-09-300001227500eqbk:SmallBusinessAdministrationLoanPoolsMember2025-09-300001227500eqbk:EmployeeStockPurchasePlanMember2024-01-012024-09-300001227500eqbk:OtherRepossessedAssetsMember2024-06-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:FairValueMarksMemberus-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMember2025-07-020001227500us-gaap:IntersegmentEliminationMember2025-01-012025-09-300001227500us-gaap:StandbyLettersOfCreditMember2024-12-310001227500eqbk:OtherRepossessedAssetsMember2024-01-012024-09-300001227500us-gaap:FinancialServiceMember2024-01-012024-09-300001227500us-gaap:SpecialMentionMemberus-gaap:ResidentialPortfolioSegmentMember2024-12-310001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMembereqbk:CreditMarksInACLMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500eqbk:CommunityFirstStatutoryTrustOneMembereqbk:TrustPreferredSecuritiesMember2023-09-262023-09-2600012275002024-09-300001227500eqbk:DiscountsFromOtherFactorsExcludingACLMemberus-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2025-09-3000012275002025-10-310001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SpecialMentionMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SpecialMentionMember2025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:GrossRecoveriesMember2025-09-300001227500us-gaap:FinancialAssetNotPastDueMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2025-09-300001227500eqbk:AccountingStandardsUpdates201409Member2025-07-012025-09-300001227500us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300001227500us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-12-310001227500us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMember2025-07-020001227500eqbk:AccountingStandardsUpdates201409Membereqbk:InsuranceSalesCommissionsMember2024-01-012024-09-300001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2020-07-230001227500eqbk:EmployeeStockPurchasePlanMembereqbk:FirstOffering1Member2025-09-300001227500us-gaap:IntersegmentEliminationMember2024-01-012024-09-300001227500us-gaap:PassMembereqbk:TotalLoansPortfolioSegmentMember2024-12-310001227500eqbk:NetChargeOffsMembereqbk:AgriculturalPortfolioSegmentMember2024-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMember2023-12-310001227500eqbk:SecondOffering1Membereqbk:EmployeeStockPurchasePlanMember2025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001227500us-gaap:SpecialMentionMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500eqbk:OtherRepossessedAssetsMember2025-01-012025-09-300001227500us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMembereqbk:VariableRateFhlbAdvanceHedgesMember2024-12-310001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310001227500us-gaap:UnusedLinesOfCreditMember2024-12-310001227500us-gaap:FinancialServiceMember2024-07-012024-09-300001227500eqbk:IndividuallyEvaluatedRealEstateLoansMemberus-gaap:FairValueInputsLevel3Membersrt:WeightedAverageMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-09-300001227500us-gaap:SpecialMentionMembereqbk:TotalLoansPortfolioSegmentMember2024-12-310001227500us-gaap:OperatingSegmentsMember2024-12-310001227500us-gaap:FairValueInputsLevel3Membersrt:WeightedAverageMemberus-gaap:FairValueMeasurementsNonrecurringMembereqbk:IndividuallyEvaluatedOtherRealEstateOwnedMember2025-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:AllowanceForCreditLossMembereqbk:OffBalanceSheetCreditLossLiabilityMember2025-09-300001227500eqbk:NBCCorpMembereqbk:LoanParValueMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500us-gaap:CommonClassBMember2024-12-310001227500eqbk:PublicFundDepositsMember2024-12-310001227500eqbk:IncludedInProportionalAmortizationMember2025-07-012025-09-300001227500us-gaap:DebitCardMembereqbk:AccountingStandardsUpdates201409Member2025-07-012025-09-300001227500us-gaap:DebitCardMember2024-01-012024-09-300001227500eqbk:FederalHomeLoanBankPledgingMember2024-12-310001227500eqbk:CommunityFirstStatutoryTrustOneMembereqbk:TrustPreferredSecuritiesMember2025-01-012025-09-300001227500us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMemberus-gaap:AvailableforsaleSecuritiesMember2025-09-300001227500us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300001227500eqbk:NBCCorpMembereqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:LoanParValueMemberus-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember2025-07-020001227500eqbk:FederalHomeLoanBankLineOfCreditAdvancesMember2024-12-310001227500us-gaap:ExtendedMaturityMembereqbk:AgriculturalPortfolioSegmentMember2024-01-012024-09-300001227500eqbk:NetChargeOffsMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500eqbk:AgriculturalRealEstatePortfolioSegmentMembereqbk:GrossChargeOffsMember2024-09-300001227500us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMembereqbk:TotalLoansPortfolioSegmentMember2025-01-012025-09-300001227500eqbk:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:DoubtfulMember2025-09-300001227500us-gaap:CommonStockMember2024-09-300001227500us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMemberus-gaap:ConsumerPortfolioSegmentMembereqbk:NBCCorpMembereqbk:LoanParValueMember2025-07-020001227500eqbk:AccountingStandardsUpdates201409Memberus-gaap:FinancialServiceMember2024-01-012024-09-300001227500us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300001227500us-gaap:SpecialMentionMemberus-gaap:ResidentialPortfolioSegmentMember2025-09-300001227500us-gaap:CashFlowHedgingMember2024-12-310001227500us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMembereqbk:TotalLoansPortfolioSegmentMember2024-01-012024-09-300001227500us-gaap:FinancingReceivables30To59DaysPastDueMembereqbk:AgriculturalPortfolioSegmentMember2024-12-310001227500eqbk:SevenPercentFixedToFloatingRateSubordinatedNotesDue2030Member2024-12-310001227500eqbk:EquityBankMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001227500us-gaap:ConsumerPortfolioSegmentMembereqbk:NetChargeOffsMember2024-09-300001227500us-gaap:FinancingReceivables60To89DaysPastDueMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-12-3100012275002023-12-310001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMemberus-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NBCCorpMembereqbk:LoanParValueMember2025-07-020001227500us-gaap:ExtendedMaturityMembereqbk:AgriculturalRealEstatePortfolioSegmentMember2024-07-012024-09-300001227500us-gaap:SpecialMentionMembereqbk:TotalLoansPortfolioSegmentMember2025-09-300001227500us-gaap:PassMembereqbk:TotalLoansPortfolioSegmentMember2025-09-300001227500us-gaap:FinancialAssetAcquiredAndNoCreditDeteriorationMembereqbk:NBCCorpMemberus-gaap:ResidentialPortfolioSegmentMember2025-07-020001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NetChargeOffsMember2025-09-300001227500us-gaap:CommercialRealEstatePortfolioSegmentMembereqbk:NetChargeOffsMember2024-09-300001227500eqbk:TotalLoansPortfolioSegmentMemberus-gaap:PaymentDeferralMember2024-01-012024-09-30iso4217:USDxbrli:shareseqbk:Poolxbrli:purexbrli:shareseqbk:Segmenteqbk:Securityiso4217:USDeqbk:Branch

 

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 September 30, 2025

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

New York Stock Exchange

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 October 31, 2025, the registrant had 19,076,412 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

10

 

Condensed Notes to Interim Consolidated Financial Statements

12

Item 2.

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

61

 

Overview

63

 

Critical Accounting Policies

63

 

Results of Operations

64

 

Financial Condition

74

 

Liquidity and Capital Resources

84

 

Non-GAAP Financial Measures

86

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

91

Item 4.

Controls and Procedures

93

Part II

Other Information

94

Item 1.

Legal Proceedings

94

Item 1A.

Risk Factors

94

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

94

Item 3.

Defaults Upon Senior Securities

94

Item 4.

Mine Safety Disclosures

94

Item 5.

Other Information

94

Item 6.

Exhibits

94

 

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 7, 2025, 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 realized losses as compared to historical loss experience adjusted for quantitative and qualitative factors reflected in our calculation of the allowance for credit losses;
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;
an economic downturn, especially one affecting our core market areas;
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;
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;

3


 

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 tariffs, or changes to existing federal tax laws or tariffs;
the obligations associated with being a public company;
effect of pending and future litigation, including the results of the overdraft fee litigation against the Company that is described in this quarterly report;
other factors that 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

September 30, 2025, and December 31, 2024

(Dollar amounts in thousands)

 

 

 

(Unaudited)
September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

ASSETS

 

 

 

 

 

 

Cash and due from banks

 

$

699,165

 

 

$

383,503

 

Federal funds sold

 

 

245

 

 

 

244

 

Cash and cash equivalents

 

 

699,410

 

 

 

383,747

 

Interest-bearing deposit in other banks

 

 

574

 

 

 

 

Available-for-sale securities

 

 

903,858

 

 

 

1,004,455

 

Held-to-maturity securities, fair value of $5,378 and $5,214

 

 

5,243

 

 

 

5,217

 

Loans held for sale

 

 

617

 

 

 

513

 

Loans, net of allowance for credit losses of $53,469 and $43,267

 

 

4,215,118

 

 

 

3,457,549

 

Other real estate owned, net

 

 

3,147

 

 

 

4,773

 

Premises and equipment, net

 

 

132,857

 

 

 

117,132

 

Bank-owned life insurance

 

 

146,891

 

 

 

133,032

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

33,713

 

 

 

27,875

 

Interest receivable

 

 

34,751

 

 

 

28,913

 

Goodwill

 

 

77,573

 

 

 

53,101

 

Core deposit intangibles, net

 

 

22,895

 

 

 

14,969

 

Other

 

 

88,984

 

 

 

100,771

 

Total assets

 

$

6,365,631

 

 

$

5,332,047

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Demand

 

$

1,147,201

 

 

$

954,065

 

Total non-interest-bearing deposits

 

 

1,147,201

 

 

 

954,065

 

Demand, savings and money market

 

 

2,882,625

 

 

 

2,684,197

 

Time

 

 

1,064,943

 

 

 

736,527

 

Total interest-bearing deposits

 

 

3,947,568

 

 

 

3,420,724

 

Total deposits

 

 

5,094,769

 

 

 

4,374,789

 

Federal funds purchased and retail repurchase agreements

 

 

42,220

 

 

 

37,246

 

Federal Home Loan Bank advances

 

 

341,378

 

 

 

178,073

 

Subordinated debt

 

 

98,174

 

 

 

97,477

 

Contractual obligations

 

 

16,664

 

 

 

12,067

 

Interest payable and other liabilities

 

 

60,534

 

 

 

39,477

 

Total liabilities

 

 

5,653,739

 

 

 

4,739,129

 

Commitments and contingent liabilities, see Notes 12 and 13

 

 

 

 

 

 

Stockholders’ equity, see Note 8

 

 

 

 

 

 

Common stock

 

 

249

 

 

 

230

 

Additional paid-in capital

 

 

658,481

 

 

 

584,424

 

Retained earnings

 

 

186,718

 

 

 

194,920

 

Accumulated other comprehensive income (loss)

 

 

4,720

 

 

 

(55,181

)

Treasury stock

 

 

(138,276

)

 

 

(131,475

)

Total stockholders’ equity

 

 

711,892

 

 

 

592,918

 

Total liabilities and stockholders’ equity

 

$

6,365,631

 

 

$

5,332,047

 

 

See accompanying condensed notes to interim consolidated financial statements.

5


 

EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

For the Three and Nine Months Ended September 30, 2025, and 2024

(Dollar amounts in thousands, except per share data)

 

 

(Unaudited)
Three Months Ended
September 30,

 

 

(Unaudited)
Nine Months Ended
September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

76,911

 

 

$

62,089

 

 

$

202,776

 

 

$

182,436

 

Securities, taxable

 

 

9,416

 

 

 

9,809

 

 

 

27,351

 

 

 

29,862

 

Securities, nontaxable

 

 

307

 

 

 

400

 

 

 

1,042

 

 

 

1,192

 

Federal funds sold and other

 

 

4,464

 

 

 

2,667

 

 

 

8,800

 

 

 

8,374

 

Total interest and dividend income

 

 

91,098

 

 

 

74,965

 

 

 

239,969

 

 

 

221,864

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

24,990

 

 

 

23,679

 

 

 

64,457

 

 

 

69,196

 

Federal funds purchased and retail repurchase agreements

 

 

263

 

 

 

261

 

 

 

730

 

 

 

893

 

Federal Home Loan Bank advances

 

 

1,741

 

 

 

3,089

 

 

 

6,881

 

 

 

8,022

 

Federal Reserve Bank borrowings

 

 

 

 

 

 

 

 

 

 

 

1,361

 

Subordinated debt

 

 

1,619

 

 

 

1,905

 

 

 

5,322

 

 

 

5,703

 

Total interest expense

 

 

28,613

 

 

 

28,934

 

 

 

77,390

 

 

 

85,175

 

Net interest income

 

 

62,485

 

 

 

46,031

 

 

 

162,579

 

 

 

136,689

 

Provision (reversal) for credit losses

 

 

6,228

 

 

 

1,183

 

 

 

8,969

 

 

 

2,448

 

Net interest income after provision (reversal) for credit losses

 

 

56,257

 

 

 

44,848

 

 

 

153,610

 

 

 

134,241

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,522

 

 

 

2,424

 

 

 

6,763

 

 

 

7,534

 

Debit card income

 

 

2,953

 

 

 

2,665

 

 

 

8,509

 

 

 

7,733

 

Mortgage banking

 

 

62

 

 

 

287

 

 

 

380

 

 

 

720

 

Increase in value of bank-owned life insurance

 

 

1,393

 

 

 

1,344

 

 

 

6,307

 

 

 

3,083

 

Net gain on acquisition and branch sales

 

 

 

 

 

831

 

 

 

 

 

 

2,131

 

Net gain (loss) from securities transactions

 

 

(53,352

)

 

 

206

 

 

 

(53,328

)

 

 

222

 

Other

 

 

1,943

 

 

 

1,560

 

 

 

5,809

 

 

 

8,583

 

Total non-interest income

 

 

(44,479

)

 

 

9,317

 

 

 

(25,560

)

 

 

30,006

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

22,773

 

 

 

18,494

 

 

 

62,462

 

 

 

54,418

 

Net occupancy and equipment

 

 

4,317

 

 

 

3,478

 

 

 

11,474

 

 

 

10,800

 

Data processing

 

 

4,887

 

 

 

5,152

 

 

 

15,028

 

 

 

15,016

 

Professional fees

 

 

1,670

 

 

 

1,487

 

 

 

4,558

 

 

 

4,657

 

Advertising and business development

 

 

1,305

 

 

 

1,368

 

 

 

3,857

 

 

 

3,897

 

Telecommunications

 

 

630

 

 

 

660

 

 

 

1,805

 

 

 

1,887

 

FDIC insurance

 

 

653

 

 

 

660

 

 

 

1,747

 

 

 

1,821

 

Courier and postage

 

 

744

 

 

 

686

 

 

 

2,377

 

 

 

1,912

 

Free nationwide ATM cost

 

 

582

 

 

 

544

 

 

 

1,642

 

 

 

1,569

 

Amortization of core deposit intangibles

 

 

1,182

 

 

 

1,112

 

 

 

3,243

 

 

 

3,229

 

Loan expense

 

 

330

 

 

 

143

 

 

 

740

 

 

 

447

 

Other real estate owned and repossessed assets, net

 

 

797

 

 

 

(7,667

)

 

 

1,001

 

 

 

(7,658

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

1,361

 

 

 

 

Merger expenses

 

 

6,163

 

 

 

618

 

 

 

6,584

 

 

 

4,461

 

Other

 

 

3,049

 

 

 

3,593

 

 

 

10,254

 

 

 

9,895

 

Total non-interest expense

 

 

49,082

 

 

 

30,328

 

 

 

128,133

 

 

 

106,351

 

Income (loss) before income tax

 

 

(37,304

)

 

 

23,837

 

 

 

(83

)

 

 

57,896

 

Provision (benefit) for income taxes

 

 

(7,641

)

 

 

3,986

 

 

 

(725

)

 

 

12,261

 

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

 

$

(29,663

)

 

$

19,851

 

 

$

642

 

 

$

45,635

 

Basic earnings (loss) per share

 

$

(1.55

)

 

$

1.30

 

 

$

0.04

 

 

$

2.98

 

Diluted earnings (loss) per share

 

$

(1.55

)

 

$

1.28

 

 

$

0.04

 

 

$

2.95

 

See accompanying condensed notes to interim consolidated financial statements.

 

 

6


 

EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three and Nine Months Ended September 30, 2025, and 2024

(Dollar amounts in thousands)

 

 

(Unaudited)
Three Months Ended
September 30,

 

 

(Unaudited)
Nine Months Ended
September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

(29,663

)

 

$

19,851

 

 

$

642

 

 

$

45,635

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period on
   available-for-sale securities

 

 

6,048

 

 

 

30,892

 

 

 

26,424

 

 

 

23,559

 

Reclassification for net (gains) losses included in net income

 

 

53,320

 

 

 

16

 

 

 

53,307

 

 

 

268

 

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

 

 

(229

)

 

 

(2,113

)

 

 

(797

)

 

 

211

 

Total other comprehensive income (loss)

 

 

59,139

 

 

 

28,795

 

 

 

78,934

 

 

 

24,038

 

Tax effect

 

 

(14,150

)

 

 

(6,802

)

 

 

(19,033

)

 

 

(6,130

)

Other comprehensive income (loss), net of tax

 

 

44,989

 

 

 

21,993

 

 

 

59,901

 

 

 

17,908

 

Comprehensive income (loss)

 

$

15,326

 

 

$

41,844

 

 

$

60,543

 

 

$

63,543

 

See accompanying condensed notes to interim consolidated financial statements.

 

7


 

EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Three Months Ended September 30, 2025, and 2024

(Unaudited)

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

 

 

Common Stock

 

 

Additional

 

 

 

 

 

Accumulated
Other

 

 

 

 

 

Total

 

 

 

Shares
Outstanding

 

 

Amount

 

 

Paid-In
Capital

 

 

Retained
Earnings

 

 

Comprehensive
Income (Loss)

 

 

Treasury
Stock

 

 

Stockholders’
Equity

 

Balance at July 1, 2024

 

 

15,207,962

 

 

$

208

 

 

$

491,709

 

 

$

163,068

 

 

$

(62,005

)

 

$

(131,545

)

 

$

461,435

 

Net income

 

 

 

 

 

 

 

 

 

 

 

19,851

 

 

 

 

 

 

 

 

 

19,851

 

Other comprehensive income (loss),
   net of tax effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,993

 

 

 

 

 

 

21,993

 

Cash dividends - common stock, $0.15 per share

 

 

 

 

 

 

 

 

 

 

 

(2,295

)

 

 

 

 

 

 

 

 

(2,295

)

Dividend equivalents-
   restricted stock units and restricted stock awards, $
0.15 per share

 

 

 

 

 

 

 

 

 

 

 

(36

)

 

 

 

 

 

 

 

 

(36

)

Stock-based compensation

 

 

 

 

 

 

 

 

996

 

 

 

 

 

 

 

 

 

 

 

 

996

 

Common stock issued upon
   exercise of stock options

 

 

73,368

 

 

 

1

 

 

 

1,699

 

 

 

 

 

 

 

 

 

 

 

 

1,700

 

Common stock issued under
   stock-based incentive plan

 

 

2,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued under
   employee stock purchase plan

 

 

12,581

 

 

 

 

 

 

359

 

 

 

 

 

 

 

 

 

 

 

 

359

 

Treasury stock purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

35

 

Balance at September 30, 2024

 

 

15,296,077

 

 

$

209

 

 

$

494,763

 

 

$

180,588

 

 

$

(40,012

)

 

$

(131,510

)

 

$

504,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at July 1, 2025

 

 

17,535,989

 

 

$

231

 

 

$

587,547

 

 

$

219,876

 

 

$

(40,269

)

 

$

(131,749

)

 

$

635,636

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(29,663

)

 

 

 

 

 

 

 

 

(29,663

)

Other comprehensive income (loss),
   net of tax effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,989

 

 

 

 

 

 

44,989

 

Cash dividends - common stock, $0.18 per share

 

 

 

 

 

 

 

 

 

 

 

(3,443

)

 

 

 

 

 

 

 

 

(3,443

)

Dividend equivalents-
   restricted stock units and restricted stock awards, $
0.18 per share

 

 

 

 

 

 

 

 

 

 

 

(52

)

 

 

 

 

 

 

 

 

(52

)

Stock-based compensation

 

 

 

 

 

 

 

 

1,582

 

 

 

 

 

 

 

 

 

 

 

 

1,582

 

Common stock issued upon
   exercise of stock options

 

 

3,023

 

 

 

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

71

 

Common stock issued under
   stock-based incentive plan

 

 

13,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued under
   employee stock purchase plan

 

 

12,940

 

 

 

 

 

 

436

 

 

 

 

 

 

 

 

 

 

 

 

436

 

Common stock issued with private
   placement, net of offering costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued in merger

 

 

1,729,783

 

 

 

18

 

 

 

68,845

 

 

 

 

 

 

 

 

 

 

 

 

68,863

 

Treasury stock purchases

 

 

(175,732

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,527

)

 

 

(6,527

)

Balance at September 30, 2025

 

 

19,119,882

 

 

$

249

 

 

$

658,481

 

 

$

186,718

 

 

$

4,720

 

 

$

(138,276

)

 

$

711,892

 

See accompanying condensed notes to interim consolidated financial statements.

 

 

 

 

 

 

8


 

EQUITY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Nine Months Ended September 30, 2025, and 2024

(Unaudited)

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

 

 

 

Common Stock

 

 

Additional

 

 

 

 

 

Accumulated
Other

 

 

 

 

 

Total

 

 

 

Shares
Outstanding

 

 

Amount

 

 

Paid-In
Capital

 

 

Retained
Earnings

 

 

Comprehensive
Income (Loss)

 

 

Treasury
Stock

 

 

Stockholders’
Equity

 

Balance at January 1, 2024

 

 

15,443,651

 

 

$

207

 

 

$

489,187

 

 

$

141,006

 

 

$

(57,920

)

 

$

(119,620

)

 

$

452,860

 

Net income

 

 

 

 

 

 

 

 

 

 

 

45,635

 

 

 

 

 

 

 

 

 

45,635

 

Other comprehensive income (loss),
   net of tax effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,908

 

 

 

 

 

 

17,908

 

Cash dividends - common stock, $0.39 per share

 

 

 

 

 

 

 

 

 

 

 

(5,961

)

 

 

 

 

 

 

 

 

(5,961

)

Dividend equivalents-
   restricted stock units and restricted stock awards, $
0.39 per share

 

 

 

 

 

 

 

 

 

 

 

(92

)

 

 

 

 

 

 

 

 

(92

)

Stock-based compensation

 

 

 

 

 

 

 

 

2,859

 

 

 

 

 

 

 

 

 

 

 

 

2,859

 

Common stock issued upon
   exercise of stock options

 

 

83,618

 

 

 

1

 

 

 

1,991

 

 

 

 

 

 

 

 

 

 

 

 

1,992

 

Common stock issued under
   stock-based incentive plan

 

 

101,916

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued under
   employee stock purchase plan

 

 

29,465

 

 

 

 

 

 

727

 

 

 

 

 

 

 

 

 

 

 

 

727

 

Treasury stock purchase

 

 

(362,573

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,890

)

 

 

(11,890

)

Balance at September 30, 2024

 

 

15,296,077

 

 

$

209

 

 

$

494,763

 

 

$

180,588

 

 

$

(40,012

)

 

$

(131,510

)

 

$

504,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2025

 

 

17,427,626

 

 

$

230

 

 

$

584,424

 

 

$

194,920

 

 

$

(55,181

)

 

$

(131,475

)

 

$

592,918

 

Net income

 

 

 

 

 

 

 

 

 

 

 

642

 

 

 

 

 

 

 

 

 

642

 

Other comprehensive income (loss),
   net of tax effects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59,901

 

 

 

 

 

 

59,901

 

Cash dividends - common stock, $0.48 per share

 

 

 

 

 

 

 

 

 

 

 

(8,703

)

 

 

 

 

 

 

 

 

(8,703

)

Dividend equivalents-
   restricted stock units and restricted stock awards, $
0.48 per share

 

 

 

 

 

 

 

 

 

 

 

(141

)

 

 

 

 

 

 

 

 

(141

)

Stock-based compensation

 

 

 

 

 

 

 

 

4,221

 

 

 

 

 

 

 

 

 

 

 

 

4,221

 

Common stock issued upon
   exercise of stock options

 

 

6,773

 

 

 

 

 

 

183

 

 

 

 

 

 

 

 

 

 

 

 

183

 

Common stock issued under
   stock-based incentive plan

 

 

112,071

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued under
   employee stock purchase plan

 

 

26,861

 

 

 

 

 

 

882

 

 

 

 

 

 

 

 

 

 

 

 

882

 

Common stock issued with private
   placement, net of offering costs

 

 

 

 

 

 

 

 

(73

)

 

 

 

 

 

 

 

 

 

 

 

(73

)

Common stock issued in merger

 

 

1,729,783

 

 

 

18

 

 

 

68,845

 

 

 

 

 

 

 

 

 

 

 

 

68,863

 

Treasury stock purchases

 

 

(183,232

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,801

)

 

 

(6,801

)

Balance at September 30, 2025

 

 

19,119,882

 

 

$

249

 

 

$

658,481

 

 

$

186,718

 

 

$

4,720

 

 

$

(138,276

)

 

$

711,892

 

See accompanying condensed notes to interim consolidated financial statements.

 

9


 

EQUITY BANCSHARES, INC.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

For the Nine Months Ended September 30, 2025, and 2024

 

(Dollar amounts in thousands)

 

 

 

(Unaudited)
September 30,

 

 

 

2025

 

 

2024

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

 

$

642

 

 

$

45,635

 

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

 

 

 

 

 

 

Stock-based compensation

 

 

4,221

 

 

 

2,859

 

Depreciation

 

 

4,473

 

 

 

3,985

 

Amortization of operating lease right-of-use asset

 

 

367

 

 

 

346

 

Amortization of cloud computing implementation costs

 

 

62

 

 

 

104

 

Provision (reversal) for credit losses

 

 

8,969

 

 

 

2,448

 

Net amortization (accretion) of purchase valuation adjustments

 

 

(4,187

)

 

 

(1,457

)

Amortization (accretion) of premiums and discounts on securities

 

 

(2,004

)

 

 

(2,056

)

Amortization of intangible assets

 

 

3,448

 

 

 

3,337

 

Deferred income taxes

 

 

(52

)

 

 

(2,957

)

Federal Home Loan Bank stock dividends

 

 

(853

)

 

 

(812

)

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

 

 

731

 

 

 

(7,875

)

Net loss (gain) on sales and settlements of securities

 

 

53,307

 

 

 

268

 

Change in unrealized (gains) losses on equity securities

 

 

21

 

 

 

(490

)

Loss (gain) on disposal of premises and equipment

 

 

62

 

 

 

(210

)

Loss (gain) on lease termination

 

 

3

 

 

 

 

Loss (gain) on sales and valuation adjustments on foreclosed assets

 

 

(52

)

 

 

52

 

Loss on debt extinguishment

 

 

1,361

 

 

 

 

Loss (gain) on sales of loans

 

 

(306

)

 

 

161

 

Originations of loans held for sale

 

 

(15,866

)

 

 

(29,500

)

Proceeds from the sale of loans held for sale

 

 

16,068

 

 

 

31,940

 

Increase in the value of bank-owned life insurance

 

 

(6,307

)

 

 

(3,083

)

Change in fair value of derivatives recognized in earnings

 

 

171

 

 

 

(7

)

Gain on acquisition

 

 

 

 

 

(2,131

)

Payments on operating lease payable

 

 

(459

)

 

 

(455

)

Net change in:

 

 

 

 

 

 

Interest receivable

 

 

776

 

 

 

(99

)

Other assets

 

 

8,478

 

 

 

11,972

 

Interest payable and other liabilities

 

 

(14,658

)

 

 

172

 

Net cash provided by operating activities

 

 

58,416

 

 

 

52,147

 

Cash flows (to) from investing activities

 

 

 

 

 

 

Purchases of available-for-sale securities

 

 

(541,277

)

 

 

(141,239

)

Purchase of held-to-maturity securities

 

 

 

 

 

(3,189

)

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

 

 

696,597

 

 

 

229,798

 

Proceeds from calls, pay-downs and maturities of held-to-maturity securities

 

 

18

 

 

 

16

 

Net change in interest-bearing time deposits

 

 

(9

)

 

 

 

Net change in loans

 

 

(39,146

)

 

 

(95,958

)

Purchase of government guaranteed loans

 

 

(61,987

)

 

 

(32,248

)

Purchase of premises and equipment

 

 

(7,768

)

 

 

(6,645

)

Proceeds from sale of premises and equipment

 

 

447

 

 

 

2,334

 

Proceeds from sale of foreclosed assets

 

 

5,423

 

 

 

719

 

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

 

 

(4,327

)

 

 

(12,687

)

Net redemptions (purchases) of correspondent and miscellaneous other stock

 

 

(744

)

 

 

(493

)

Proceeds from sale of other real estate owned

 

 

1,566

 

 

 

9,397

 

Purchase of bank owned life insurance

 

 

 

 

 

(60,000

)

Proceeds from surrender of bank owned life insurance policies

 

 

 

 

 

16,174

 

Proceeds from bank owned life insurance death benefits

 

 

4,308

 

 

 

 

Purchase of Net Assets of NBC Corp. of Oklahoma, net of cash acquired

 

 

150,431

 

 

 

 

10


 

Purchase of Net Assets of Rockhold BanCorp, net of cash acquired

 

 

 

 

 

60,914

 

Purchase of Net Assets of KansasLand Bancshares, Inc., net of cash acquired

 

 

 

 

 

1,261

 

Net cash (used in) provided by investing activities

 

 

203,532

 

 

 

(31,846

)

Cash flows (to) from financing activities

 

 

 

 

 

 

Net increase (decrease) in deposits

 

 

(86,251

)

 

 

(174,820

)

Net change in federal funds purchased and retail repurchase agreements

 

 

432

 

 

 

(14,984

)

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

 

 

163,304

 

 

 

189,947

 

Proceeds from Federal Home Loan Bank term advances

 

 

896,466

 

 

 

900,000

 

Principal repayments on Federal Home Loan Bank term advances

 

 

(900,000

)

 

 

(901,000

)

Proceeds from Federal Reserve Bank borrowings

 

 

2,000

 

 

 

1,000

 

Principal payments on Federal Reserve Bank borrowings

 

 

(2,000

)

 

 

(141,000

)

Principal payments on bank stock loan

 

 

 

 

 

(691

)

Proceeds from issuance of common stock, net

 

 

(73

)

 

 

 

Proceeds from the exercise of employee stock options

 

 

183

 

 

 

1,992

 

Proceeds from employee stock purchase plan

 

 

882

 

 

 

727

 

Proceeds from subordinated debt

 

 

75,000

 

 

 

 

Debt issue cost

 

 

(1,054

)

 

 

 

Principal payments on subordinated debt

 

 

(75,000

)

 

 

 

Purchase of treasury stock

 

 

(6,801

)

 

 

(11,859

)

Net change in contractual obligations

 

 

(5,402

)

 

 

(7,632

)

Dividends paid on common stock

 

 

(7,971

)

 

 

(5,597

)

Net cash (used in) provided by financing activities

 

 

53,715

 

 

 

(163,917

)

Net change in cash and cash equivalents

 

 

315,663

 

 

 

(143,616

)

Cash and cash equivalents, beginning of period

 

 

383,747

 

 

 

379,099

 

Ending cash and cash equivalents

 

$

699,410

 

 

$

235,483

 

Supplemental cash flow information:

 

 

 

 

 

 

Interest paid

 

$

75,815

 

 

$

86,728

 

Income taxes paid, net of refunds

 

 

11,112

 

 

 

4,495

 

Supplemental noncash disclosures:

 

 

 

 

 

 

Other real estate owned acquired in settlement of loans

 

 

759

 

 

 

669

 

Other repossessed assets acquired in settlement of loans

 

 

671

 

 

 

633

 

Purchase of investments in tax credits structures and resulting contractual obligations

 

 

10,000

 

 

 

8,000

 

Redemption of BOLI and other related noncash items

 

 

 

 

 

40,104

 

Securities traded but not settled

 

 

9,444

 

 

 

 

Total fair value of assts acquired in purchase of Rockhold BanCorp, net of cash

 

 

 

 

 

301,018

 

Total fair value of liabilities assumed in purchase of Rockhold BanCorp

 

 

 

 

 

360,632

 

Total fair value of assets acquired in purchase of KansasLand Bancshares, Inc., net of cash

 

 

 

 

 

50,572

 

Total fair value of liabilities assumed in purchase of KansasLand Bancshares, Inc.

 

 

 

 

 

51,002

 

Total fair value of assets acquired in purchase of NBC Corp. of Oklahoma, net of cash

 

 

729,524

 

 

 

 

Total fair value of liabilities assumed in purchase of NBC Corp. of Oklahoma

 

 

835,565

 

 

 

 

See accompanying condensed notes to interim consolidated financial statements.

11


 

EQUITY BANCSHARES, INC.

CONDENSED NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2025

(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, Equity Bank (“Equity Bank”), EBAC, LLC (“EBAC”) and Equity Risk Management, Inc. (“ERMI”). ERMI provides property and casualty insurance coverage to Equity Bancshares and Equity Bank and reinsurance to other third party insurance captives for which insurance may not be currently available or economically feasible in today's insurance marketplace. The wholly-owned subsidiaries of Equity Bank are comprised of SA Holdings, Inc. (“SA Holdings”), SA Property LLC (“SA Property”), and EQBK Investments, LLC. (“EQBK Investments”). SA Holdings and SA Property were established for the purpose of holding and selling other real estate owned. EQBK Investments was established for the purpose to hold Equity Bank's investment in a real estate investment trust. 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, 2024, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 7, 2025. Operating results for the nine months ended September 30, 2025, are not necessarily indicative of the results that may be expected for the year ending December 31, 2025, 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 December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures. The amendments in ASU 2023-09 require public business entities on an annual basis to disclose: (1) specific categories in the rate reconciliation; (2) provide additional information for reconciling items that meet a quantitative threshold of five percent of pretax income multiplied by the statutory rate; (3) provide a qualitative description of the state and local jurisdictions that make up a majority of the state and local income tax category; (4) requires the entity to provide an explanation of the nature, effect and underlying causes of the reconciling items disclosed and the judgment used in categorizing the reconciling items; (5) requires that all entities disclose on an annual basis income taxes paid (net of refunds received) disaggregated by federal, state and foreign taxes, and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than five percent of total income taxes paid (net of refunds); (6) requires disclosure of income from continuing operations before income tax expense to be disaggregated between domestic and foreign, and income tax expense disaggregated by federal, state and foreign; and (7) removes the disclosures of estimating the range of reasonably possible change in unrecognized tax benefits balance in the next 12 months and removes the requirement to disclose the cumulative amount of each type of temporary difference when a deferred tax liability is not recognized because of the exceptions to comprehensive recognition of deferred taxes related to subsidiaries and corporate joint ventures. The amendments in this update are effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in this update should be applied on a prospective basis; however, retrospective application is permitted. The Company's financial condition, results of operations and cash flows will not be impacted by this guidance; however, this guidance will impact the Company's financial statement disclosures.

12


 

 

In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures. The amendments in ASU 2024-03, update require disclosure, in the notes to financial statements, of specified information about certain costs and expenses. The amendments will require an the Company to disclose employee compensation, depreciation, and intangible amortization included in each relevant expense caption on the face of the income statement. In addition, certain amounts already required to be disclosed under other current GAAP will be disclosed in this disaggregation and a qualitative description of the amounts remaining in each relevant expense caption. The amendments in this update are effective for annual periods beginning after December 15, 2026, and early adoptions is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in this update should be applied on a prospective basis; however, retrospective application is permitted. The Company's financial condition, results of operations and cash flows will not be impacted by this guidance; however, this guidance will impact the Company's financial statement disclosures.

 

In January 2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures - Clarifying the Effective Date. The amendments in ASU 2025-01, clarify that all public entities should initially adopt the disclosure requirements of ASU 2024-03 in the first annual reporting period beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. The transition guidance included in ASU 2024-03 and related impact is unchanged by this guidance.

 

 

NOTE 2 – INVESTMENTS

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

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

28,725

 

 

$

335

 

 

$

 

 

$

 

 

$

29,060

 

U.S. Treasury securities

 

 

43,159

 

 

 

123

 

 

 

(1

)

 

 

 

 

 

43,281

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

633,351

 

 

 

7,469

 

 

 

(1,367

)

 

 

 

 

 

639,453

 

Private label residential mortgage-backed securities

 

 

4,582

 

 

 

 

 

 

(124

)

 

 

 

 

 

4,458

 

Corporate

 

 

83,755

 

 

 

755

 

 

 

(1,605

)

 

 

 

 

 

82,905

 

Small Business Administration loan pools

 

 

83,527

 

 

 

79

 

 

 

(315

)

 

 

 

 

 

83,291

 

State and political subdivisions

 

 

21,825

 

 

 

47

 

 

 

(462

)

 

 

 

 

 

21,410

 

 

 

$

898,924

 

 

$

8,808

 

 

$

(3,874

)

 

$

 

 

$

903,858

 

 

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Allowance
for Credit
Losses

 

 

Fair
Value

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

71,173

 

 

$

68

 

 

$

(6,147

)

 

$

 

 

$

65,094

 

U.S. Treasury securities

 

 

86,523

 

 

 

118

 

 

 

(78

)

 

 

 

 

 

86,563

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

600,558

 

 

 

887

 

 

 

(35,935

)

 

 

 

 

 

565,510

 

Private label residential mortgage-backed securities

 

 

144,971

 

 

 

 

 

 

(20,307

)

 

 

 

 

 

124,664

 

Corporate

 

 

61,947

 

 

 

177

 

 

 

(3,472

)

 

 

 

 

 

58,652

 

Small Business Administration loan pools

 

 

30,212

 

 

 

59

 

 

 

(343

)

 

 

 

 

 

29,928

 

State and political subdivisions

 

 

83,868

 

 

 

27

 

 

 

(9,851

)

 

 

 

 

 

74,044

 

 

 

$

1,079,252

 

 

$

1,336

 

 

$

(76,133

)

 

$

 

 

$

1,004,455

 

 

13


 

The December 31, 2024, table has been revised to correct the presentation of securities with an amortized cost of $23,670 and fair value of $23,662. The securities, which are included in small business administration loan pools, were previously included in government-sponsored residential mortgage-backed securities.

The amortized cost and fair value of held-to-maturity securities and the related gross unrecognized gains and losses are listed in the following tables.

 

 

 

Amortized
Cost

 

 

Gross
Unrecognized
Gains

 

 

Gross
Unrecognized
Losses

 

 

Allowance
for Credit
Losses

 

 

Fair
Value

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

$

3,960

 

 

$

121

 

 

$

(3

)

 

$

 

 

$

4,078

 

State and political subdivisions

 

 

1,283

 

 

 

18

 

 

 

(1

)

 

 

 

 

 

1,300

 

 

 

$

5,243

 

 

$

139

 

 

$

(4

)

 

$

 

 

$

5,378

 

 

 

 

Amortized
Cost

 

 

Gross
Unrecognized
Gains

 

 

Gross
Unrecognized
Losses

 

 

Allowance
for Credit
Losses

 

 

Fair
Value

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

$

3,932

 

 

$

3

 

 

$

(26

)

 

$

 

 

$

3,909

 

State and political subdivisions

 

 

1,285

 

 

 

26

 

 

 

(6

)

 

 

 

 

 

1,305

 

 

 

$

5,217

 

 

$

29

 

 

$

(32

)

 

$

 

 

$

5,214

 

 

The fair value and amortized cost of debt securities at September 30, 2025, 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

 

 

Held-to-Maturity

 

 

 

Amortized
Cost

 

 

Fair
Value

 

 

Amortized
Cost

 

 

Fair
Value

 

Within one year

 

$

49,062

 

 

$

49,136

 

 

$

 

 

$

 

One to five years

 

 

44,005

 

 

 

44,516

 

 

 

 

 

 

 

Five to ten years

 

 

77,835

 

 

 

76,793

 

 

 

171

 

 

 

170

 

After ten years

 

 

6,562

 

 

 

6,211

 

 

 

1,112

 

 

 

1,130

 

SBA loan pools

 

 

83,527

 

 

 

83,291

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

637,933

 

 

 

643,911

 

 

 

3,960

 

 

 

4,078

 

Total debt securities

 

$

898,924

 

 

$

903,858

 

 

$

5,243

 

 

$

5,378

 

The following table shows the carrying value and fair value of securities pledged as collateral to secure public fund deposits; borrowings from the Federal Home Loan Bank and Federal Reserve Bank; and retail repurchase obligations at September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Book
 Value

 

 

Fair
 Value

 

 

Book Value

 

 

Fair
 Value

 

Public fund deposits

 

$

617,691

 

 

$

623,691

 

 

$

732,935

 

 

$

690,855

 

Federal Home Loan Bank pledging

 

 

 

 

 

 

 

 

104,888

 

 

 

90,406

 

Federal Reserve Bank borrowings

 

 

 

 

 

 

 

 

10,481

 

 

 

10,358

 

Retail repurchase agreements

 

 

43,119

 

 

 

43,548

 

 

 

49,021

 

 

 

45,249

 

Total securities pledged

 

$

660,810

 

 

$

667,239

 

 

$

897,325

 

 

$

836,868

 

 

14


 

The following tables show gross unrealized or unrecognized losses and fair value, aggregated by investment category, and length of time that individual securities have been in a continuous loss position at September 30, 2025, and December 31, 2024.

 

 

Less Than 12 Months

 

 

12 Months or More

 

 

Total

 

 

 

Fair
Value

 

 

Unrealized
Loss

 

 

Fair
Value

 

 

Unrealized
Loss

 

 

Fair
Value

 

 

Unrealized
Loss

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

U.S. Treasury securities

 

 

2,226

 

 

 

(1

)

 

 

 

 

 

 

 

 

2,226

 

 

 

(1

)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

108,628

 

 

 

(505

)

 

 

23,660

 

 

 

(862

)

 

 

132,288

 

 

 

(1,367

)

Private label residential mortgage-backed securities

 

 

 

 

 

 

 

 

4,458

 

 

 

(124

)

 

 

4,458

 

 

 

(124

)

Corporate

 

$

5,609

 

 

$

(56

)

 

$

29,762

 

 

$

(1,549

)

 

 

35,371

 

 

 

(1,605

)

Small Business Administration loan pools

 

 

55,255

 

 

 

(293

)

 

 

2,022

 

 

 

(22

)

 

 

57,277

 

 

 

(315

)

State and political subdivisions

 

 

1,775

 

 

 

(7

)

 

 

11,585

 

 

 

(455

)

 

 

13,360

 

 

 

(462

)

Total

 

$

173,493

 

 

$

(862

)

 

$

71,487

 

 

$

(3,012

)

 

$

244,980

 

 

$

(3,874

)

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

15,084

 

 

$

(62

)

 

$

32,195

 

 

$

(6,085

)

 

$

47,279

 

 

$

(6,147

)

U.S. Treasury securities

 

 

2,940

 

 

 

(1

)

 

 

19,943

 

 

 

(77

)

 

 

22,883

 

 

 

(78

)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

148,954

 

 

 

(1,533

)

 

 

268,364

 

 

 

(34,402

)

 

 

417,318

 

 

 

(35,935

)

Private label residential mortgage-backed securities

 

 

 

 

 

 

 

 

124,664

 

 

 

(20,307

)

 

 

124,664

 

 

 

(20,307

)

Corporate

 

 

1,765

 

 

 

(34

)

 

 

47,022

 

 

 

(3,438

)

 

 

48,787

 

 

 

(3,472

)

Small Business Administration loan pools

 

 

23,812

 

 

 

(70

)

 

 

2,284

 

 

 

(273

)

 

 

26,096

 

 

 

(343

)

State and political subdivisions

 

 

7,948

 

 

 

(89

)

 

 

62,119

 

 

 

(9,762

)

 

 

70,067

 

 

 

(9,851

)

Total

 

$

200,503

 

 

$

(1,789

)

 

$

556,591

 

 

$

(74,344

)

 

$

757,094

 

 

$

(76,133

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

 

12 Months or More

 

 

Total

 

 

 

Fair
Value

 

 

Unrecognized
Loss

 

 

Fair
Value

 

 

Unrecognized
Loss

 

 

Fair
Value

 

 

Unrecognized
Loss

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed (issued by government-sponsored entities)

 

$

866

 

 

$

(3

)

 

$

 

 

$

 

 

$

866

 

 

$

(3

)

State and political subdivisions

 

 

 

 

 

 

 

 

170

 

 

 

(1

)

 

 

170

 

 

$

(1

)

Total

 

$

866

 

 

$

(3

)

 

$

170

 

 

$

(1

)

 

$

1,036

 

 

$

(4

)

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed (issued by government-sponsored entities)

 

$

853

 

 

$

(26

)

 

$

 

 

$

 

 

$

853

 

 

$

(26

)

State and political subdivisions

 

 

167

 

 

 

(6

)

 

 

 

 

 

 

 

 

167

 

 

 

(6

)

Total

 

$

1,020

 

 

$

(32

)

 

$

 

 

$

 

 

$

1,020

 

 

$

(32

)

As of September 30, 2025, the Company held 86 available-for-sale in an unrealized loss position and two held-to-maturity security in an unrecognized loss position.

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

The Company's available-for-sale and held-to-maturity investments that carry some form of credit risk are private label residential mortgage-backed, corporate and state and political subdivisions securities.

15


 

The Company's private label residential mortgage-backed exposure consists of one security held by the Company and is senior in the capital structure, carry substantial credit enhancement and are 20% risk weighted by the Simplified Supervisory Formula Approach (“SSFA”). At September 30, 2025, the Company does not anticipate any credit losses in the private label residential mortgage-backed securities portfolio.

The Company's corporate debt exposure consists of 29 separate positions in U.S. financial institutions, all of which the Company has determined to be investment grade. Substantially all of the positions are subordinated debt issued by bank holding companies. The Company periodically reviews financial data of the issuers to ensure their continued investment grade status. At September 30, 2025, the Company does not anticipate any credit losses in the corporate debt securities portfolio.

The Company's portfolio of state and political subdivisions securities is comprised of 81 positions of which 67% of the positions are rated “A” or better by a Nationally Recognized Statistical Ratings Organization (“NRSRO”), and 46% of the overall portfolio is made up of general obligation bonds. The Company periodically reviews financial data of the entities and regularly monitors credit ratings changes of the entities. At September 30, 2025, the Company does not anticipate any credit losses in the state and political subdivisions securities portfolio.

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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Proceeds

 

$

435,691

 

 

$

15,407

 

 

$

436,331

 

 

$

16,133

 

Gross gain

 

 

 

 

 

164

 

 

 

13

 

 

 

167

 

Gross losses

 

 

53,320

 

 

 

180

 

 

 

53,320

 

 

 

435

 

Income tax expense/(benefit)

 

 

(12,855

)

 

 

 

 

 

(12,852

)

 

 

(62

)

The Company also invests in several other investments, including investments in stocks and partnerships, which are included in other assets. The following table shows the various investment balances and method of accounting at September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

December 31, 2024

 

Investments in stocks

 

 

 

 

 

 

Accounted for at fair value through net income

 

$

1,042

 

 

$

1,009

 

Accounted for at amortized cost assessed for impairment

 

 

2,416

 

 

 

1,982

 

Total investments in stocks

 

 

3,458

 

 

 

2,991

 

Investments in partnerships

 

 

 

 

 

 

Accounted for under the equity method

 

 

3,037

 

 

 

2,500

 

Accounted for under the hypothetical liquidation book value

 

 

1,706

 

 

 

1,961

 

Accounted for under proportional amortization

 

 

33,321

 

 

 

23,498

 

Total investments in partnerships

 

 

38,064

 

 

 

27,959

 

Total other investments

 

$

41,522

 

 

$

30,950

 

 

The unrealized gain/(loss) for other investments accounted for at fair value that were still held at the reporting period were $10 and $3 at September 30, 2025, and December 31, 2024.

 

 

 

 

16


 

The following table discloses the financial statement impact of tax credit investments for the three month period ended September 30, 2025, and 2024.

 

 

Income Tax Credits Recognized During Period (a)

 

 

Other Income Tax Benefits (a)

 

 

Total Tax Benefits

 

 

Investment Amortization Included in Income Tax Expense

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Investments and tax credit structures:

 

 

 

 

 

 

 

 

 

 

 

 

Included in proportional amortization

 

$

3,702

 

 

$

627

 

 

$

4,329

 

 

$

(3,881

)

Not included in proportional amortization

 

$

 

 

$

(134

)

 

$

(134

)

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Investments and tax credit structures:

 

 

 

 

 

 

 

 

 

 

 

 

Included in proportional amortization

 

$

(7,424

)

 

$

(759

)

 

$

(8,183

)

 

$

7,096

 

Not included in proportional amortization

 

$

 

 

$

151

 

 

$

151

 

 

$

 

(a) Reported in income tax expense on statements of income and reported in net change in other assets on statements of cash flows.

 

 

The following table discloses the financial statement impact of tax credit investments for the nine month period ended September 30, 2025, and 2024.

 

 

Income Tax Credits Recognized During Period (a)

 

 

Other Income Tax Benefits (a)

 

 

Total Tax Benefits

 

 

Investment Amortization Included in Income Tax Expense

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Investments and tax credit structures:

 

 

 

 

 

 

 

 

 

 

 

 

Included in proportional amortization

 

$

14

 

 

$

3

 

 

$

17

 

 

$

(15

)

Not included in proportional amortization

 

$

 

 

$

(1

)

 

$

(1

)

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Investments and tax credit structures:

 

 

 

 

 

 

 

 

 

 

 

 

Included in proportional amortization

 

$

(8,251

)

 

$

(984

)

 

$

(9,235

)

 

$

8,021

 

Not included in proportional amortization

 

$

 

 

$

174

 

 

$

174

 

 

$

 

(a) Reported in income tax expense on statements of income and reported in net change in other assets on statements of cash flows.

 

 

 

17


 

 

 

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 non-farm, 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 reconciles the outstanding balance of loans at September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

December 31, 2024

 

Net loan balance

 

$

4,288,110

 

 

$

3,504,218

 

Loan origination fees and expenses

 

 

(2,548

)

 

 

(848

)

Merger fair value adjustments

 

 

(18,460

)

 

 

(6,300

)

Hedge fair market value adjustments

 

 

(1,196

)

 

 

(1,658

)

Purchased premium and discounts

 

 

2,681

 

 

 

5,404

 

Total

 

$

4,268,587

 

 

$

3,500,816

 

The following table lists categories of loans at September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

December 31, 2024

 

Commercial real estate

 

$

2,216,180

 

 

$

1,830,514

 

Commercial and industrial

 

 

907,439

 

 

 

658,865

 

Residential real estate

 

 

590,598

 

 

 

566,766

 

Agricultural real estate

 

 

272,087

 

 

 

267,248

 

Agricultural

 

 

174,517

 

 

 

87,339

 

Consumer

 

 

107,766

 

 

 

90,084

 

Total loans

 

 

4,268,587

 

 

 

3,500,816

 

Allowance for credit losses

 

 

(53,469

)

 

 

(43,267

)

Net loans

 

$

4,215,118

 

 

$

3,457,549

 

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 three and nine months ended September 30, 2025, and 2024, the Company did not purchase any pools of residential loans. As of September 30, 2025, and December 31, 2024, residential real estate loans include $260,184 and $274,922 of purchased residential real estate loans.

The Company occasionally purchases the government guaranteed portion of loans originated by other financial institutions to hold for investment. During the three and nine months ended September 30, 2025, the Company purchased zero and $61,987 in loans guaranteed by governmental agencies. During the three and nine months ended September 30, 2024, the Company purchased $25,145 and $32,248 in loans guaranteed by governmental agencies.

18


 

The unamortized purchase accounting discounts related to non-purchase credit deteriorated loans included in the loan totals above are $13,802 with related loans of $773,675 at September 30, 2025, and $4,659 with related loans of $252,309 at December 31, 2024.

Overdraft deposit accounts are reclassified and included in consumer loans above. These accounts totaled $739 at September 30, 2025, and $329 at December 31, 2024.

The following tables present the activity in the allowance for credit losses by class for the three month period ended September 30, 2025, and 2024.

September 30, 2025

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

16,250

 

 

$

13,237

 

 

$

8,542

 

 

$

5,132

 

 

$

268

 

 

$

1,841

 

 

$

45,270

 

Provision for credit losses

 

 

3,567

 

 

 

2,111

 

 

 

478

 

 

 

(88

)

 

 

(133

)

 

 

293

 

 

 

6,228

 

Initial PCD on Acquired loans

 

 

1,857

 

 

 

212

 

 

 

25

 

 

 

407

 

 

 

574

 

 

 

 

 

 

3,075

 

Loans charged-off

 

 

(232

)

 

 

(828

)

 

 

(27

)

 

 

(29

)

 

 

(2

)

 

 

(316

)

 

 

(1,434

)

Recoveries

 

 

12

 

 

 

221

 

 

 

13

 

 

 

11

 

 

 

12

 

 

 

61

 

 

 

330

 

Total ending allowance balance

 

$

21,454

 

 

$

14,953

 

 

$

9,031

 

 

$

5,433

 

 

$

719

 

 

$

1,879

 

 

$

53,469

 

September 30, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

14,492

 

 

$

16,407

 

 

$

8,066

 

 

$

2,254

 

 

$

522

 

 

$

1,746

 

 

$

43,487

 

Provision for credit losses

 

 

737

 

 

 

247

 

 

 

(59

)

 

 

(40

)

 

 

(43

)

 

 

341

 

 

 

1,183

 

Initial PCD on Acquired loans

 

 

 

 

 

9

 

 

 

43

 

 

 

330

 

 

 

22

 

 

 

 

 

 

404

 

Loans charged-off

 

 

 

 

 

(930

)

 

 

(352

)

 

 

(23

)

 

 

(1

)

 

 

(474

)

 

 

(1,780

)

Recoveries

 

 

7

 

 

 

76

 

 

 

22

 

 

 

14

 

 

 

22

 

 

 

55

 

 

 

196

 

Total ending allowance balance

 

$

15,236

 

 

$

15,809

 

 

$

7,720

 

 

$

2,535

 

 

$

522

 

 

$

1,668

 

 

$

43,490

 

The following tables present the activity in the allowance for credit losses by class for the nine month period ended September 30, 2025, and 2024.

 

September 30,2025

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

14,948

 

 

$

14,005

 

 

$

8,553

 

 

$

3,504

 

 

$

439

 

 

$

1,818

 

 

 

43,267

 

Provision for credit losses

 

 

4,385

 

 

 

1,717

 

 

 

572

 

 

 

1,493

 

 

 

(253

)

 

 

1,055

 

 

 

8,969

 

Initial PCD on Acquired loans

 

 

1,857

 

 

 

212

 

 

 

25

 

 

 

407

 

 

 

574

 

 

 

 

 

 

3,075

 

Loans charged-off

 

 

(482

)

 

 

(1,680

)

 

 

(149

)

 

 

(56

)

 

 

(95

)

 

 

(1,229

)

 

 

(3,691

)

Recoveries

 

 

746

 

 

 

699

 

 

 

30

 

 

 

85

 

 

 

54

 

 

 

235

 

 

 

1,849

 

Total ending allowance balance

 

$

21,454

 

 

$

14,953

 

 

$

9,031

 

 

$

5,433

 

 

$

719

 

 

$

1,879

 

 

$

53,469

 

 

September 30, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

Provision for credit losses

 

 

1,741

 

 

 

227

 

 

 

53

 

 

 

495

 

 

 

(774

)

 

 

706

 

 

 

2,448

 

Initial PCD on Acquired loans

 

 

 

 

 

128

 

 

 

227

 

 

 

330

 

 

 

306

 

 

 

9

 

 

 

1,000

 

Loans charged-off

 

 

(19

)

 

 

(2,772

)

 

 

(385

)

 

 

(24

)

 

 

(28

)

 

 

(814

)

 

 

(4,042

)

Recoveries

 

 

38

 

 

 

272

 

 

 

41

 

 

 

16

 

 

 

23

 

 

 

174

 

 

 

564

 

Total ending allowance balance

 

$

15,236

 

 

$

15,809

 

 

$

7,720

 

 

$

2,535

 

 

$

522

 

 

$

1,668

 

 

$

43,490

 

 

19


 

 

The following tables present the recorded investment in loans and the balance in the allowance for credit losses by portfolio and class based on the method to determine allowance for credit loss as of September 30, 2025, and December 31, 2024.

 

September 30,2025

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

3,132

 

 

$

1,265

 

 

$

1,002

 

 

$

674

 

 

$

548

 

 

$

193

 

 

$

6,814

 

Collectively evaluated for credit losses

 

 

18,322

 

 

 

13,688

 

 

 

8,029

 

 

 

4,759

 

 

 

171

 

 

 

1,686

 

 

 

46,655

 

Total

 

$

21,454

 

 

$

14,953

 

 

$

9,031

 

 

$

5,433

 

 

$

719

 

 

$

1,879

 

 

$

53,469

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

25,791

 

 

$

22,188

 

 

$

4,510

 

 

$

7,506

 

 

$

6,828

 

 

$

786

 

 

$

67,609

 

Collectively evaluated for credit losses

 

 

2,190,389

 

 

 

885,251

 

 

 

586,088

 

 

 

264,581

 

 

 

167,689

 

 

 

106,980

 

 

 

4,200,978

 

Total

 

$

2,216,180

 

 

$

907,439

 

 

$

590,598

 

 

$

272,087

 

 

$

174,517

 

 

$

107,766

 

 

$

4,268,587

 

 

December 31, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

1,053

 

 

$

1,618

 

 

$

1,167

 

 

$

701

 

 

$

147

 

 

$

201

 

 

$

4,887

 

Collectively evaluated for credit losses

 

 

13,895

 

 

 

12,387

 

 

 

7,386

 

 

 

2,803

 

 

 

292

 

 

 

1,617

 

 

 

38,380

 

Total

 

$

14,948

 

 

$

14,005

 

 

$

8,553

 

 

$

3,504

 

 

$

439

 

 

$

1,818

 

 

$

43,267

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

7,854

 

 

$

8,593

 

 

$

4,996

 

 

$

5,839

 

 

$

1,740

 

 

$

871

 

 

$

29,893

 

Collectively evaluated for credit losses

 

 

1,822,660

 

 

 

650,272

 

 

 

561,770

 

 

 

261,409

 

 

 

85,599

 

 

 

89,213

 

 

 

3,470,923

 

Total

 

$

1,830,514

 

 

$

658,865

 

 

$

566,766

 

 

$

267,248

 

 

$

87,339

 

 

$

90,084

 

 

$

3,500,816

 

20


 

The following tables present information related to non-accrual loans at September 30, 2025, and December 31, 2024.

 

 

September 30,2025

 

 

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

4,005

 

 

$

3,957

 

 

$

 

Commercial and industrial

 

 

18,403

 

 

 

17,101

 

 

 

 

Residential real estate

 

 

59

 

 

 

 

 

 

 

Agricultural real estate

 

 

3,620

 

 

 

2,115

 

 

 

 

Agricultural

 

 

1,624

 

 

 

1,291

 

 

 

 

Consumer

 

 

14

 

 

 

 

 

 

 

Subtotal

 

 

27,725

 

 

 

24,464

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

13,967

 

 

 

12,732

 

 

 

2,007

 

Commercial and industrial

 

 

8,421

 

 

 

4,721

 

 

 

1,228

 

Residential real estate

 

 

4,468

 

 

 

4,109

 

 

 

974

 

Agricultural real estate

 

 

1,766

 

 

 

1,240

 

 

 

288

 

Agricultural

 

 

565

 

 

 

538

 

 

 

92

 

Consumer

 

 

810

 

 

 

770

 

 

 

191

 

Subtotal

 

 

29,997

 

 

 

24,110

 

 

 

4,780

 

Total

 

$

57,722

 

 

$

48,574

 

 

$

4,780

 

 

 

 

December 31, 2024

 

 

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,068

 

 

$

3,068

 

 

$

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

19

 

 

 

 

 

 

 

Agricultural real estate

 

 

2,490

 

 

 

2,014

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

Consumer

 

 

31

 

 

 

 

 

 

 

Subtotal

 

 

5,608

 

 

 

5,082

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

4,719

 

 

 

4,390

 

 

 

1,015

 

Commercial and industrial

 

 

12,424

 

 

 

7,798

 

 

 

1,482

 

Residential real estate

 

 

5,260

 

 

 

4,670

 

 

 

1,145

 

Agricultural real estate

 

 

5,594

 

 

 

3,737

 

 

 

697

 

Agricultural

 

 

953

 

 

 

592

 

 

 

73

 

Consumer

 

 

846

 

 

 

781

 

 

 

187

 

Subtotal

 

 

29,796

 

 

 

21,968

 

 

 

4,599

 

Total

 

$

35,404

 

 

$

27,050

 

 

$

4,599

 

 

21


 

 

The tables below present average recorded investment and interest income related to non-accrual loans for the three and nine months ended September 30, 2025, and 2024. Interest income recognized in the following table was substantially recognized on the cash basis. The recorded investment in loans excludes accrued interest receivable due to immateriality.

 

 

As of and for the Three Months Ended

 

 

 

September 30,2025

 

 

September 30,2024

 

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,755

 

 

$

 

 

$

3,948

 

 

$

 

Commercial and industrial

 

 

17,134

 

 

 

72

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

2

 

 

 

 

 

 

 

Agricultural real estate

 

 

1,982

 

 

 

116

 

 

 

3,068

 

 

 

 

Agricultural

 

 

1,291

 

 

 

 

 

 

273

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

24,162

 

 

 

190

 

 

 

7,289

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

13,715

 

 

 

38

 

 

 

3,892

 

 

 

52

 

Commercial and industrial

 

 

6,231

 

 

 

27

 

 

 

8,104

 

 

 

110

 

Residential real estate

 

 

4,153

 

 

 

22

 

 

 

4,683

 

 

 

15

 

Agricultural real estate

 

 

3,509

 

 

 

 

 

 

3,656

 

 

 

4

 

Agricultural

 

 

3,186

 

 

 

4

 

 

 

605

 

 

 

 

Consumer

 

 

811

 

 

 

3

 

 

 

687

 

 

 

5

 

Subtotal

 

 

31,605

 

 

 

94

 

 

 

21,627

 

 

 

186

 

Total

 

$

55,767

 

 

$

284

 

 

$

28,916

 

 

$

186

 

 

22


 

 

 

 

 

 

As of and for the Nine Months Ended

 

 

 

September 30,2025

 

 

September 30,2024

 

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,404

 

 

$

8

 

 

$

3,660

 

 

$

55

 

Commercial and industrial

 

 

8,567

 

 

 

197

 

 

 

498

 

 

 

 

Residential real estate

 

 

 

 

 

2

 

 

 

 

 

 

1

 

Agricultural real estate

 

 

1,978

 

 

 

164

 

 

 

2,007

 

 

 

122

 

Agricultural

 

 

645

 

 

 

 

 

 

136

 

 

 

5

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

14,594

 

 

 

371

 

 

 

6,301

 

 

 

183

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

9,264

 

 

 

70

 

 

 

3,131

 

 

 

61

 

Commercial and industrial

 

 

7,123

 

 

 

44

 

 

 

6,501

 

 

 

116

 

Residential real estate

 

 

4,534

 

 

 

26

 

 

 

5,096

 

 

 

25

 

Agricultural real estate

 

 

2,930

 

 

 

 

 

 

3,465

 

 

 

5

 

Agricultural

 

 

2,209

 

 

 

4

 

 

 

1,590

 

 

 

1

 

Consumer

 

 

793

 

 

 

10

 

 

 

687

 

 

 

7

 

Subtotal

 

 

26,853

 

 

 

154

 

 

 

20,470

 

 

 

215

 

Total

 

$

41,447

 

 

$

525

 

 

$

26,771

 

 

$

398

 

The following table presents the amount of non-accrual interest income written off for the three and nine months ended September 30, 2025, and 2024.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

September 30, 2024

 

 

Commercial real estate

 

$

89

 

 

$

77

 

 

$

153

 

$

144

 

 

Commercial and industrial

 

 

294

 

 

 

334

 

 

 

857

 

 

383

 

 

Residential real estate

 

 

16

 

 

 

14

 

 

 

35

 

 

46

 

 

Agricultural real estate

 

 

53

 

 

 

148

 

 

 

77

 

 

150

 

 

Agricultural

 

 

6

 

 

 

3

 

 

 

76

 

 

96

 

 

Consumer

 

 

5

 

 

 

5

 

 

 

15

 

 

11

 

 

Total

 

$

463

 

 

$

581

 

 

$

1,213

 

$

830

 

 

 

23


 

 

 

 

The following tables present the aging of the recorded investment in past due loans as of September 30, 2025, and December 31, 2024, by portfolio and class of loans.

September 30, 2025

 

30 - 59
Days
Past Due

 

 

60 - 89
Days
Past Due

 

 

Greater
Than
90 Days
Past
Due Still On
Accrual

 

 

Non-accrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

3,877

 

 

$

2,962

 

 

$

 

 

$

16,689

 

 

$

2,192,652

 

 

$

2,216,180

 

Commercial and industrial

 

 

1,893

 

 

 

574

 

 

 

865

 

 

 

21,822

 

 

 

882,285

 

 

 

907,439

 

Residential real estate

 

 

1,344

 

 

 

1,975

 

 

 

234

 

 

 

4,109

 

 

 

582,936

 

 

 

590,598

 

Agricultural real estate

 

 

530

 

 

 

150

 

 

 

1,742

 

 

 

3,355

 

 

 

266,310

 

 

 

272,087

 

Agricultural

 

 

200

 

 

 

665

 

 

 

8

 

 

 

1,829

 

 

 

171,815

 

 

 

174,517

 

Consumer

 

 

533

 

 

 

129

 

 

 

 

 

 

770

 

 

 

106,334

 

 

 

107,766

 

Total

 

$

8,377

 

 

$

6,455

 

 

$

2,849

 

 

$

48,574

 

 

$

4,202,332

 

 

$

4,268,587

 

 

December 31, 2024

 

30 - 59
Days
Past Due

 

 

60 - 89
Days
Past Due

 

 

Greater
Than
90 Days
Past
Due Still On
Accrual

 

 

Non-accrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

3,502

 

 

$

2,030

 

 

$

156

 

 

$

7,458

 

 

$

1,817,368

 

 

$

1,830,514

 

Commercial and industrial

 

 

1,314

 

 

 

644

 

 

 

25

 

 

 

7,798

 

 

 

649,084

 

 

 

658,865

 

Residential real estate

 

 

2,396

 

 

 

634

 

 

 

 

 

 

4,670

 

 

 

559,066

 

 

 

566,766

 

Agricultural real estate

 

 

457

 

 

 

312

 

 

 

 

 

 

5,751

 

 

 

260,728

 

 

 

267,248

 

Agricultural

 

 

411

 

 

 

80

 

 

 

 

 

 

592

 

 

 

86,256

 

 

 

87,339

 

Consumer

 

 

666

 

 

 

196

 

 

 

 

 

 

781

 

 

 

88,441

 

 

 

90,084

 

Total

 

$

8,746

 

 

$

3,896

 

 

$

181

 

 

$

27,050

 

 

$

3,460,943

 

 

$

3,500,816

 

 

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. 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.

24


 

Based on the analysis performed at September 30, 2025, the risk category of loans by type and year of origination is as follows.

September 30, 2025

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

327,883

 

 

$

344,701

 

 

$

182,422

 

 

$

271,350

 

 

$

168,596

 

 

$

304,134

 

 

$

588,187

 

 

$

1,026

 

 

$

2,188,299

 

Special mention

 

 

 

 

 

115

 

 

 

 

 

 

79

 

 

 

 

 

 

370

 

 

 

644

 

 

 

 

 

 

1,208

 

Substandard

 

 

4,468

 

 

 

1,150

 

 

 

7,458

 

 

 

3,816

 

 

 

2,366

 

 

 

3,467

 

 

 

3,948

 

 

 

 

 

 

26,673

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

332,351

 

 

$

345,966

 

 

$

189,880

 

 

$

275,245

 

 

$

170,962

 

 

$

307,971

 

 

$

592,779

 

 

$

1,026

 

 

$

2,216,180

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

178,919

 

 

$

135,606

 

 

$

56,211

 

 

$

59,903

 

 

$

36,182

 

 

$

52,850

 

 

$

345,194

 

 

$

859

 

 

$

865,724

 

Special mention

 

 

 

 

 

97

 

 

 

11,615

 

 

 

151

 

 

 

12

 

 

 

821

 

 

 

129

 

 

 

 

 

 

12,825

 

Substandard

 

 

88

 

 

 

8,460

 

 

 

7,732

 

 

 

341

 

 

 

228

 

 

 

2,196

 

 

 

9,122

 

 

 

647

 

 

 

28,814

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76

 

 

 

 

 

 

 

 

 

76

 

Total commercial and industrial

 

$

179,007

 

 

$

144,163

 

 

$

75,558

 

 

$

60,395

 

 

$

36,422

 

 

$

55,943

 

 

$

354,445

 

 

$

1,506

 

 

$

907,439

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

41,713

 

 

$

20,486

 

 

$

32,987

 

 

$

37,573

 

 

$

249,958

 

 

$

126,423

 

 

$

76,301

 

 

$

389

 

 

$

585,830

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

283

 

 

 

 

 

 

 

 

 

283

 

Substandard

 

 

17

 

 

 

104

 

 

 

396

 

 

 

404

 

 

 

181

 

 

 

3,107

 

 

 

231

 

 

 

45

 

 

 

4,485

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

41,730

 

 

$

20,590

 

 

$

33,383

 

 

$

37,977

 

 

$

250,139

 

 

$

129,813

 

 

$

76,532

 

 

$

434

 

 

$

590,598

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

54,370

 

 

$

46,931

 

 

$

20,911

 

 

$

20,866

 

 

$

12,256

 

 

$

53,907

 

 

$

57,658

 

 

$

265

 

 

$

267,164

 

Special mention

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

131

 

 

 

 

 

 

 

 

 

139

 

Substandard

 

 

 

 

 

 

 

 

2,155

 

 

 

421

 

 

 

774

 

 

 

1,434

 

 

 

 

 

 

 

 

 

4,784

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

54,378

 

 

$

46,931

 

 

$

23,066

 

 

$

21,287

 

 

$

13,030

 

 

$

55,472

 

 

$

57,658

 

 

$

265

 

 

$

272,087

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

24,616

 

 

$

22,573

 

 

$

5,880

 

 

$

2,866

 

 

$

1,772

 

 

$

3,063

 

 

$

112,133

 

 

$

15

 

 

$

172,918

 

Special mention

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

64

 

 

 

 

 

 

 

 

 

65

 

Substandard

 

 

 

 

 

198

 

 

 

280

 

 

 

230

 

 

 

24

 

 

 

433

 

 

 

369

 

 

 

 

 

 

1,534

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

24,616

 

 

$

22,771

 

 

$

6,161

 

 

$

3,096

 

 

$

1,796

 

 

$

3,560

 

 

$

112,502

 

 

$

15

 

 

$

174,517

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

34,701

 

 

$

10,397

 

 

$

11,608

 

 

$

8,762

 

 

$

3,988

 

 

$

3,791

 

 

$

33,749

 

 

$

 

 

$

106,996

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

10

 

 

 

57

 

 

 

210

 

 

 

247

 

 

 

177

 

 

 

69

 

 

 

 

 

 

 

 

 

770

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

34,711

 

 

$

10,454

 

 

$

11,818

 

 

$

9,009

 

 

$

4,165

 

 

$

3,860

 

 

$

33,749

 

 

$

 

 

$

107,766

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

662,202

 

 

$

580,694

 

 

$

310,019

 

 

$

401,320

 

 

$

472,752

 

 

$

544,168

 

 

$

1,213,222

 

 

$

2,554

 

 

$

4,186,931

 

Special mention

 

 

8

 

 

 

212

 

 

 

11,616

 

 

 

230

 

 

 

12

 

 

 

1,669

 

 

 

773

 

 

 

 

 

 

14,520

 

Substandard

 

 

4,583

 

 

 

9,969

 

 

 

18,231

 

 

 

5,459

 

 

 

3,750

 

 

 

10,706

 

 

 

13,670

 

 

 

692

 

 

 

67,060

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76

 

 

 

 

 

 

 

 

 

76

 

Total loans

 

$

666,793

 

 

$

590,875

 

 

$

339,866

 

 

$

407,009

 

 

$

476,514

 

 

$

556,619

 

 

$

1,227,665

 

 

$

3,246

 

 

$

4,268,587

 

 

25


 

Based on the analysis performed at December 31, 2024, the risk category of loans by type and year of origination is as follows.

December 31, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

332,078

 

 

$

191,947

 

 

$

337,048

 

 

$

162,180

 

 

$

148,732

 

 

$

166,614

 

 

$

474,324

 

 

$

855

 

 

$

1,813,778

 

Special mention

 

 

331

 

 

 

 

 

 

103

 

 

 

 

 

 

 

 

 

378

 

 

 

497

 

 

 

 

 

 

1,309

 

Substandard

 

 

795

 

 

 

459

 

 

 

3,693

 

 

 

3,499

 

 

 

365

 

 

 

6,277

 

 

 

339

 

 

 

 

 

 

15,427

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

333,204

 

 

$

192,406

 

 

$

340,844

 

 

$

165,679

 

 

$

149,097

 

 

$

173,269

 

 

$

475,160

 

 

$

855

 

 

$

1,830,514

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

114,421

 

 

$

78,335

 

 

$

69,294

 

 

$

32,227

 

 

$

53,119

 

 

$

16,902

 

 

$

261,227

 

 

$

994

 

 

$

626,519

 

Special mention

 

 

121

 

 

 

 

 

 

160

 

 

 

18

 

 

 

 

 

 

870

 

 

 

131

 

 

 

 

 

 

1,300

 

Substandard

 

 

8,256

 

 

 

8,189

 

 

 

315

 

 

 

274

 

 

 

1,113

 

 

 

1,592

 

 

 

10,563

 

 

 

667

 

 

 

30,969

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

77

 

Total commercial and industrial

 

$

122,798

 

 

$

86,524

 

 

$

69,769

 

 

$

32,519

 

 

$

54,232

 

 

$

19,441

 

 

$

271,921

 

 

$

1,661

 

 

$

658,865

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25,981

 

 

$

33,933

 

 

$

35,687

 

 

$

260,180

 

 

$

7,622

 

 

$

130,242

 

 

$

66,981

 

 

$

572

 

 

$

561,198

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300

 

 

 

72

 

 

 

 

 

 

372

 

Substandard

 

 

 

 

 

195

 

 

 

253

 

 

 

403

 

 

 

123

 

 

 

3,370

 

 

 

807

 

 

 

45

 

 

 

5,196

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

25,981

 

 

$

34,128

 

 

$

35,940

 

 

$

260,583

 

 

$

7,745

 

 

$

133,912

 

 

$

67,860

 

 

$

617

 

 

$

566,766

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

52,369

 

 

$

16,936

 

 

$

24,551

 

 

$

11,468

 

 

$

20,508

 

 

$

36,834

 

 

$

95,410

 

 

$

277

 

 

$

258,353

 

Special mention

 

 

1,541

 

 

 

 

 

 

151

 

 

 

 

 

 

 

 

 

138

 

 

 

595

 

 

 

 

 

 

2,425

 

Substandard

 

 

 

 

 

2,054

 

 

 

56

 

 

 

571

 

 

 

76

 

 

 

3,659

 

 

 

54

 

 

 

 

 

 

6,470

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

53,910

 

 

$

18,990

 

 

$

24,758

 

 

$

12,039

 

 

$

20,584

 

 

$

40,631

 

 

$

96,059

 

 

$

277

 

 

$

267,248

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

15,428

 

 

$

4,045

 

 

$

5,364

 

 

$

2,576

 

 

$

3,674

 

 

$

1,308

 

 

$

53,757

 

 

$

49

 

 

$

86,201

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

32

 

Substandard

 

 

45

 

 

 

185

 

 

 

19

 

 

 

274

 

 

 

404

 

 

 

36

 

 

 

143

 

 

 

 

 

 

1,106

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

15,473

 

 

$

4,230

 

 

$

5,383

 

 

$

2,850

 

 

$

4,078

 

 

$

1,376

 

 

$

53,900

 

 

$

49

 

 

$

87,339

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,412

 

 

$

17,503

 

 

$

14,157

 

 

$

5,765

 

 

$

2,732

 

 

$

2,724

 

 

$

11,007

 

 

$

 

 

$

89,300

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

13

 

 

 

234

 

 

 

289

 

 

 

170

 

 

 

43

 

 

 

35

 

 

 

 

 

 

 

 

 

784

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

35,425

 

 

$

17,737

 

 

$

14,446

 

 

$

5,935

 

 

$

2,775

 

 

$

2,759

 

 

$

11,007

 

 

$

 

 

$

90,084

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

575,689

 

 

$

342,699

 

 

$

486,101

 

 

$

474,396

 

 

$

236,387

 

 

$

354,624

 

 

$

962,706

 

 

$

2,747

 

 

$

3,435,349

 

Special mention

 

 

1,993

 

 

 

 

 

 

414

 

 

 

18

 

 

 

 

 

 

1,718

 

 

 

1,295

 

 

 

 

 

 

5,438

 

Substandard

 

 

9,109

 

 

 

11,316

 

 

 

4,625

 

 

 

5,191

 

 

 

2,124

 

 

 

14,969

 

 

 

11,906

 

 

 

712

 

 

 

59,952

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

77

 

Total loans

 

$

586,791

 

 

$

354,015

 

 

$

491,140

 

 

$

479,605

 

 

$

238,511

 

 

$

371,388

 

 

$

975,907

 

 

$

3,459

 

 

$

3,500,816

 

 

26


 

 

The following table discloses the charge-off and recovery activity by loan type and year of origination for the nine month period ending September 30, 2025.

 

September 30, 2025

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(4

)

 

$

(1

)

 

$

(241

)

 

$

(49

)

 

$

(187

)

 

$

 

 

$

 

 

$

(482

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

199

 

 

 

2

 

 

 

545

 

 

 

 

 

 

 

 

 

746

 

Net charge-offs

 

$

 

 

$

(4

)

 

$

(1

)

 

$

(42

)

 

$

(47

)

 

$

358

 

 

$

 

 

$

 

 

$

264

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(69

)

 

$

(198

)

 

$

(40

)

 

$

(42

)

 

$

(1,278

)

 

$

(53

)

 

$

 

 

$

(1,680

)

Gross recoveries

 

 

 

 

 

 

 

 

12

 

 

 

98

 

 

 

88

 

 

 

381

 

 

 

119

 

 

 

1

 

 

 

699

 

Net charge-offs

 

$

 

 

$

(69

)

 

$

(186

)

 

$

58

 

 

$

46

 

 

$

(897

)

 

$

66

 

 

$

1

 

 

$

(981

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(1

)

 

$

(34

)

 

$

 

 

$

(112

)

 

$

(2

)

 

$

 

 

$

(149

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

6

 

 

 

 

 

 

30

 

Net charge-offs

 

$

 

 

$

 

 

$

(1

)

 

$

(34

)

 

$

 

 

$

(88

)

 

$

4

 

 

$

 

 

$

(119

)

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

(16

)

 

$

 

 

$

(40

)

 

$

 

 

$

 

 

$

(56

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

17

 

 

 

 

 

 

68

 

 

 

 

 

 

 

 

 

85

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

28

 

 

$

 

 

$

 

 

$

29

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(11

)

 

$

(15

)

 

$

(3

)

 

$

 

 

$

(66

)

 

$

 

 

$

 

 

$

(95

)

Gross recoveries

 

 

 

 

 

11

 

 

 

8

 

 

 

 

 

 

 

 

 

35

 

 

 

 

 

 

 

 

 

54

 

Net charge-offs

 

$

 

 

$

 

 

$

(7

)

 

$

(3

)

 

$

 

 

$

(31

)

 

$

 

 

$

 

 

$

(41

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(177

)

 

$

(154

)

 

$

(207

)

 

$

(314

)

 

$

(88

)

 

$

(223

)

 

$

(66

)

 

$

 

 

$

(1,229

)

Gross recoveries

 

 

6

 

 

 

12

 

 

 

35

 

 

 

61

 

 

 

20

 

 

 

90

 

 

 

11

 

 

 

 

 

 

235

 

Net charge-offs

 

$

(171

)

 

$

(142

)

 

$

(172

)

 

$

(253

)

 

$

(68

)

 

$

(133

)

 

$

(55

)

 

$

 

 

$

(994

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(177

)

 

$

(238

)

 

$

(422

)

 

$

(648

)

 

$

(179

)

 

$

(1,906

)

 

$

(121

)

 

$

 

 

$

(3,691

)

Gross recoveries

 

 

6

 

 

 

23

 

 

 

55

 

 

 

375

 

 

 

110

 

 

 

1,143

 

 

 

136

 

 

 

1

 

 

 

1,849

 

Net charge-offs

 

$

(171

)

 

$

(215

)

 

$

(367

)

 

$

(273

)

 

$

(69

)

 

$

(763

)

 

$

15

 

 

$

1

 

 

$

(1,842

)

 

27


 

 

The following table discloses the charge-off and recovery activity by loan type and year of origination for the nine month period ending September 30, 2024.

 

September 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(17

)

 

$

 

 

$

 

 

$

 

 

$

(2

)

 

$

 

 

$

(19

)

Gross recoveries

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

1

 

 

 

28

 

 

 

1

 

 

 

 

 

 

38

 

Net charge-offs

 

$

 

 

$

 

 

$

(9

)

 

$

 

 

$

1

 

 

$

28

 

 

$

(1

)

 

$

 

 

$

19

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(31

)

 

$

(360

)

 

$

(124

)

 

$

(194

)

 

$

(770

)

 

$

(1,293

)

 

$

 

 

$

(2,772

)

Gross recoveries

 

 

 

 

 

 

 

 

125

 

 

 

13

 

 

 

20

 

 

 

56

 

 

 

57

 

 

 

1

 

 

 

272

 

Net charge-offs

 

$

 

 

$

(31

)

 

$

(235

)

 

$

(111

)

 

$

(174

)

 

$

(714

)

 

$

(1,236

)

 

$

1

 

 

$

(2,500

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(337

)

 

$

(2

)

 

$

 

 

$

(21

)

 

$

(25

)

 

$

 

 

$

(385

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

36

 

 

 

4

 

 

 

 

 

 

41

 

Net charge-offs

 

$

 

 

$

 

 

$

(337

)

 

$

(1

)

 

$

 

 

$

15

 

 

$

(21

)

 

$

 

 

$

(344

)

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(11

)

 

$

(12

)

 

$

(1

)

 

$

 

 

$

 

 

$

 

 

$

(24

)

Gross recoveries

 

 

4

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

16

 

Net charge-offs

 

$

4

 

 

$

 

 

$

(1

)

 

$

(12

)

 

$

(1

)

 

$

2

 

 

$

 

 

$

 

 

$

(8

)

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(2

)

 

$

(25

)

 

$

(1

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(28

)

Gross recoveries

 

 

 

 

 

 

 

 

22

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 

Net charge-offs

 

$

 

 

$

(2

)

 

$

(3

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(5

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(133

)

 

$

(82

)

 

$

(207

)

 

$

(158

)

 

$

(42

)

 

$

(145

)

 

$

(47

)

 

$

 

 

$

(814

)

Gross recoveries

 

 

4

 

 

 

7

 

 

 

19

 

 

 

42

 

 

 

8

 

 

 

83

 

 

 

11

 

 

 

 

 

 

174

 

Net charge-offs

 

$

(129

)

 

$

(75

)

 

$

(188

)

 

$

(116

)

 

$

(34

)

 

$

(62

)

 

$

(36

)

 

$

 

 

$

(640

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(133

)

 

$

(115

)

 

$

(957

)

 

$

(297

)

 

$

(237

)

 

$

(936

)

 

$

(1,367

)

 

$

 

 

$

(4,042

)

Gross recoveries

 

 

8

 

 

 

7

 

 

 

184

 

 

 

57

 

 

 

29

 

 

 

205

 

 

 

73

 

 

 

1

 

 

 

564

 

Net charge-offs

 

$

(125

)

 

$

(108

)

 

$

(773

)

 

$

(240

)

 

$

(208

)

 

$

(731

)

 

$

(1,294

)

 

$

1

 

 

$

(3,478

)

 

28


 

 

Modifications to Debtors Experiencing Financial Difficulty

 

The following table presents the amortized cost basis of loans at September 30, 2025, and 2024, that were both experiencing financial difficulty and modified during the three months ended September 30, 2025, and 2024, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.

 

September 30, 2025

 

Payment Delay

 

 

Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

675

 

 

$

199

 

 

$

 

 

$

874

 

 

0.04

%

Commercial and industrial

 

 

137

 

 

 

684

 

 

 

 

 

 

821

 

 

0.09

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

812

 

 

$

883

 

 

$

 

 

$

1,695

 

 

0.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Payment Delay

 

 

Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

30

 

 

$

443

 

 

$

9,635

 

 

$

10,108

 

 

0.53

%

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

1,070

 

 

 

858

 

 

 

1,928

 

 

0.74

%

Agricultural

 

 

 

 

 

1,175

 

 

 

720

 

 

 

1,895

 

 

2.12

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

30

 

 

$

2,688

 

 

$

11,213

 

 

$

13,931

 

 

0.39

%

 

The following table presents the amortized cost basis of loans at September 30, 2025, and 2024, that were both experiencing financial difficulty and modified during the nine months ended September 30, 2025, and 2024, by class and by type of modification.

 

September 30, 2025

 

Payment Delay

 

 

Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

766

 

 

$

608

 

 

$

 

 

$

1,374

 

 

0.06

%

Commercial and industrial

 

 

160

 

 

 

721

 

 

 

 

 

 

881

 

 

0.10

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural

 

 

242

 

 

 

 

 

 

 

 

 

242

 

 

0.14

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

1,168

 

 

$

1,329

 

 

$

 

 

$

2,497

 

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Payment Delay

 

 

Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

947

 

 

$

10,229

 

 

$

11,176

 

 

0.58

%

Commercial and industrial

 

 

3,631

 

 

 

2,059

 

 

 

 

 

 

5,690

 

 

0.85

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

1,454

 

 

 

858

 

 

 

2,312

 

 

0.89

%

Agricultural

 

 

 

 

 

1,175

 

 

 

720

 

 

 

1,895

 

 

2.12

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

3,631

 

 

$

5,635

 

 

$

11,807

 

 

$

21,073

 

 

0.59

%

 

At September 30, 2025, and 2024, there were $2 and $1,813 in commitments to lend additional amounts on these loans.

At modification date, the Company considers loans modified to borrowers in financial distress as loans that do not share similar risk characteristics with collectively evaluated loans at modification date for the purposes of calculating the allowance for credit losses. These loans will be evaluated for credit losses based on either discounted cash flows or the fair value of collateral at modification date; however, subsequent to the modification date these loans will be evaluated for credit losses as part of the collectively evaluated pools after a period of ongoing performance under the terms of the modified loan.

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified during the twelve months ended September 30, 2025, and 2024.

29


 

 

September 30, 2025

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

 

 

$

 

 

$

289

 

 

$

289

 

Commercial and industrial

 

 

 

 

 

 

 

 

48

 

 

 

48

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

242

 

 

 

 

 

 

242

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

 

$

242

 

 

$

337

 

 

$

579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

36

 

 

$

643

 

 

$

 

 

$

679

 

Commercial and industrial

 

 

 

 

 

 

 

 

145

 

 

 

145

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

36

 

 

$

643

 

 

$

145

 

 

$

824

 

 

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the three months ended September 30, 2025, and 2024.

 

 

 

 

 

 

 

 

 

 

 

September 30, 2025

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.16

 

Commercial and industrial

 

 

 

 

 

 

%

 

0.18

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

 

%

 

 

Agricultural

 

 

 

 

 

 

%

 

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

 

%

 

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.31

 

Commercial and industrial

 

 

 

 

 

 

%

 

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

 

%

 

6.18

 

Agricultural

 

 

 

 

 

 

%

 

0.27

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

 

%

 

0.77

 

 

30


 

 

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the nine months ended September 30, 2025, and 2024.

 

 

 

 

 

 

 

 

 

 

 

September 30, 2025

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.63

 

Commercial and industrial

 

 

 

 

 

 

%

 

0.19

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

 

%

 

 

Agricultural

 

 

 

 

 

 

%

 

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

 

%

 

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension

 

Commercial real estate

 

$

 

 

 

 

%

 

0.31

 

Commercial and industrial

 

 

 

 

 

 

%

 

0.84

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

 

%

 

5.29

 

Agricultural

 

 

 

 

 

 

%

 

0.27

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

 

%

 

0.75

 

 

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 cancelable 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 September 30, 2025, and December 31, 2024.

 

 

Allowance for
Credit Losses

 

 

 

September 30, 2025

 

 

December 31, 2024

 

Commercial real estate

 

$

240

 

 

$

188

 

Commercial and industrial

 

 

818

 

 

 

1,170

 

Agricultural real estate

 

 

17

 

 

 

1

 

Residential real estate

 

 

43

 

 

 

69

 

Agricultural

 

 

 

 

 

12

 

Consumer

 

 

19

 

 

 

2

 

Total allowance for credit losses

 

$

1,137

 

 

$

1,442

 

 

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.

31


 

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 LIBOR or one-month SOFR plus a spread to the index and pays a fixed-rate cash flow equal to the customer loan rate. At September 30, 2025, the portfolio of interest rate swaps had a weighted average maturity of 5.14 years, a weighted average pay rate of 4.60% and a weighted average rate received of 7.47%. At December 31, 2024, the portfolio of interest rate swaps had a weighted average maturity of 5.9 years, a weighted average pay rate of 4.60% and a weighted average rate received of 7.70%.

Interest Rate Swaps Designated as Cash Flow Hedges

The Company has entered into cash flow hedges to hedge future cash flows related to subordinated debt and Federal Home Loan Bank advances interest expense and adjustable rate loans interest income. These agreements are designated as cash flow hedges and are marked to market through other comprehensive income.

The following table lists the cash flow hedges at September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Weighted Average
Maturity in Years

 

 

Weighted Average Pay Rate

 

 

Weighted Average Rate Received

 

 

Weighted Average
Maturity in Years

 

 

Weighted Average Pay Rate

 

 

Weighted Average Rate Received

 

Subordinated debt hedges

 

 

10.0

 

 

 

2.81

%

 

 

6.38

%

 

 

10.7

 

 

 

2.81

%

 

 

7.01

%

Variable rate FHLB advance hedges

 

 

0.5

 

 

 

3.59

%

 

 

4.38

%

 

 

1.2

 

 

 

3.58

%

 

 

4.42

%

Prime based receivable loan hedges

 

 

 

 

 

%

 

 

%

 

 

 

 

 

%

 

 

%

Total cash flow hedges

 

 

1.1

 

 

 

3.53

%

 

 

4.52

%

 

 

1.9

 

 

 

3.54

%

 

 

4.60

%

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, in addition to stand alone interest-rate swaps designed to offset the economic impact of fixed rate loans. Neither swap is designated as a hedge, and both are marked to market through earnings. At September 30, 2025, this portfolio of interest rate swaps had a weighted average maturity of 5.42 years, weighted average pay rate of 7.19% and a weighted average rate received of 7.22%. At December 31, 2024, this portfolio of interest rate swaps had a weighted average maturity of 5.6 years, weighted average pay rate of 6.72% and weighted average rate received of 6.85%.

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.

32


 

The following table shows the notional balances and fair values (including net accrued interest) of the derivatives outstanding by derivative type at September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Notional
Amount

 

 

Derivative
Assets

 

 

Derivative
Liabilities

 

 

Notional
Amount

 

 

Derivative
Assets

 

 

Derivative
Liabilities

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

13,703

 

 

$

1,001

 

 

$

 

 

$

14,503

 

 

$

1,465

 

 

$

 

Derivatives designated as cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

107,500

 

 

 

1,948

 

 

 

 

 

 

107,500

 

 

 

2,753

 

 

 

 

Total derivatives designated as hedging relationships

 

 

121,203

 

 

 

2,949

 

 

 

 

 

 

122,003

 

 

 

4,218

 

 

 

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

188,707

 

 

 

2,897

 

 

 

2,769

 

 

 

143,831

 

 

 

3,837

 

 

 

3,546

 

Total derivatives not designated as hedging
   instruments

 

 

188,707

 

 

 

2,897

 

 

 

2,769

 

 

 

143,831

 

 

 

3,837

 

 

 

3,546

 

Total

 

$

309,910

 

 

 

5,846

 

 

 

2,769

 

 

$

265,834

 

 

 

8,055

 

 

 

3,546

 

Cash collateral

 

 

 

 

 

 

 

 

3,580

 

 

 

 

 

 

 

 

 

7,270

 

Netting adjustments

 

 

 

 

 

(3,595

)

 

 

(3,595

)

 

 

 

 

 

(7,173

)

 

 

(7,173

)

Net amount presented in Balance Sheet

 

 

 

 

$

2,251

 

 

$

2,754

 

 

 

 

 

$

882

 

 

$

3,643

 

The table below lists designated and qualifying hedged items in fair value hedges at September 30, 2025, and December 31, 2024.

 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

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

 

$

14,474

 

 

$

(1,197

)

 

$

(365

)

 

$

14,985

 

 

$

(1,658

)

 

$

(399

)

Total

 

$

14,474

 

 

$

(1,197

)

 

$

(365

)

 

$

14,985

 

 

$

(1,658

)

 

$

(399

)

The Company reports hedging derivative gains (losses) as adjustments to loan interest income and loan interest expense along with the related net interest settlements. The non-hedging derivative gains (losses) and related net interest settlements for economic derivatives are reported in other income. For the three and nine month periods ended September 30, 2025, and 2024, the Company recorded net gains (losses) on derivatives and hedging activities as shown in the table below.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

5

 

 

$

10

 

 

$

19

 

 

$

16

 

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

 

 

5

 

 

 

10

 

 

 

19

 

 

 

16

 

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

 

 

5

 

 

 

10

 

 

 

19

 

 

 

16

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

Economic hedges:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

 

82

 

 

 

(114

)

 

 

510

 

 

 

105

 

Total net gains (losses) related to derivatives not
   designated as hedging instruments

 

 

82

 

 

 

(114

)

 

 

510

 

 

 

105

 

Net gains (losses) on derivatives and hedging activities

 

$

87

 

 

$

(104

)

 

$

529

 

 

$

121

 

 

33


 

 

 

 

The following tables show 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 September 30, 2025, and 2024.

 

 

 

September 30, 2025

 

 

 

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

 

$

(91

)

 

$

96

 

 

$

5

 

 

$

113

 

Total

 

$

(91

)

 

$

96

 

 

$

5

 

 

$

113

 

 

 

 

September 30, 2024

 

 

 

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

 

$

(447

)

 

$

457

 

 

$

10

 

 

$

246

 

Total

 

$

(447

)

 

$

457

 

 

$

10

 

 

$

246

 

 

 

The following tables show 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 nine month periods ended September 30, 2025, and 2024.

 

 

 

September 30, 2025

 

 

 

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

 

$

(409

)

 

$

428

 

 

$

19

 

 

$

341

 

Total

 

$

(409

)

 

$

428

 

 

$

19

 

 

$

341

 

 

 

 

September 30, 2024

 

 

 

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

 

$

(335

)

 

$

351

 

 

$

16

 

 

$

478

 

Total

 

$

(335

)

 

$

351

 

 

$

16

 

 

$

478

 

 

The following tables show the recorded net gains or (losses) on derivatives and the related hedged items in cash flow hedging relationships and the impact of those derivatives on the Company's net interest income for the three month periods ended September 30, 2025, and 2024.

 

34


 

 

 

September 30, 2025

 

 

 

Gain/(Loss)
on
Derivatives

 

 

Gain/(Loss)
Recorded in Accumulated Other Comprehensive Income

 

 

Effect of
Derivatives on
Net Interest
Income

 

Prime based loan receivable hedges

 

$

 

 

$

 

 

$

 

FHLB advance hedges

 

 

(162

)

 

 

(122

)

 

 

188

 

Subordinated note hedges

 

 

(67

)

 

 

(51

)

 

 

67

 

Total

 

$

(229

)

 

$

(173

)

 

$

255

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

Gain/(Loss)
on
Derivatives

 

 

Gain/(Loss)
Recorded in Accumulated Other Comprehensive Income

 

 

Effect of
Derivatives on
Net Interest
Income

 

Prime based loan receivable hedges

 

$

 

 

$

 

 

$

 

FHLB advance hedges

 

 

(1,740

)

 

 

(1,323

)

 

 

430

 

Subordinated note hedges

 

 

(373

)

 

 

(277

)

 

 

86

 

Total

 

$

(2,113

)

 

$

(1,600

)

 

$

516

 

 

The following tables show the recorded net gains or (losses) on derivatives and the related hedged items in cash flow hedging relationships and the impact of those derivatives on the Company's net interest income for the nine month periods ended September 30, 2025, and 2024.

 

 

September 30, 2025

 

 

 

Gain/(Loss)
on
Derivatives

 

 

Gain/(Loss)
Recorded in Accumulated Other Comprehensive Income

 

 

Effect of
Derivatives on
Net Interest
Income

 

Prime based loan receivable hedges

 

$

 

 

$

 

 

$

 

FHLB advance hedges

 

 

(464

)

 

 

(353

)

 

 

559

 

Subordinated note hedges

 

 

(333

)

 

 

(243

)

 

 

202

 

Total

 

$

(797

)

 

$

(596

)

 

$

761

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

Gain/(Loss)
on
Derivatives

 

 

Gain/(Loss)
Recorded in Accumulated Other Comprehensive Income

 

 

Effect of
Derivatives on
Net Interest
Income

 

Prime based loan receivable hedges

 

$

1,159

 

 

$

876

 

 

$

(1,267

)

FHLB advance hedges

 

 

(771

)

 

 

(582

)

 

 

1,304

 

Subordinated note hedges

 

 

(177

)

 

 

(131

)

 

 

261

 

Total

 

$

211

 

 

$

163

 

 

$

298

 

 

 

 

 

NOTE 5 – OTHER REAL ESTATE OWNED AND OTHER REPOSSESSED ASSETS

 

Changes in other real estate owned and other repossessed assets for the three months ended September 30, 2025 and 2024 were as follows.

 

35


 

September 30, 2025

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Beginning of period

 

$

4,621

 

 

$

187

 

 

$

4,808

 

Transfers in

 

 

375

 

 

 

371

 

 

 

746

 

Net (loss) gain on sales

 

 

(711

)

 

 

18

 

 

 

(693

)

Proceeds from sales

 

 

(1,110

)

 

 

(377

)

 

 

(1,487

)

 

 

 

3,175

 

 

 

199

 

 

 

3,374

 

Additions to valuation reserve

 

 

(28

)

 

 

 

 

 

(28

)

Capitalized cost

 

 

 

 

 

 

 

 

 

Recorded investment

 

$

3,147

 

 

$

199

 

 

$

3,346

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Beginning of period

 

$

2,989

 

 

$

461

 

 

$

3,450

 

Transfers in

 

 

568

 

 

 

295

 

 

 

863

 

Net (loss) gain on sales

 

 

8,478

 

 

 

(34

)

 

 

8,444

 

Proceeds from sales

 

 

(8,507

)

 

 

(480

)

 

 

(8,987

)

 

 

 

3,528

 

 

 

242

 

 

 

3,770

 

Additions to valuation reserve

 

 

(742

)

 

 

 

 

 

(742

)

Capitalized cost

 

 

 

 

 

 

 

 

 

Recorded investment

 

$

2,786

 

 

$

242

 

 

$

3,028

 

 

Changes in other real estate owned and other repossessed assets for the nine months ended September 30, 2025 and 2024 were as follows.

 

September 30, 2025

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Beginning of period

 

$

4,773

 

 

$

4,811

 

 

$

9,584

 

Transfers in

 

 

671

 

 

 

759

 

 

 

1,430

 

Net (loss) gain on sales

 

 

(703

)

 

 

52

 

 

 

(651

)

Proceeds from sales

 

 

(1,566

)

 

 

(5,423

)

 

 

(6,989

)

 

 

 

3,175

 

 

 

199

 

 

 

3,374

 

Additions to valuation reserve

 

 

(28

)

 

 

 

 

 

(28

)

Capitalized cost

 

 

 

 

 

 

 

 

 

Recorded investment

 

$

3,147

 

 

$

199

 

 

$

3,346

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Beginning of period

 

$

1,833

 

 

$

380

 

 

$

2,213

 

Transfers in

 

 

2,491

 

 

 

633

 

 

 

3,124

 

Net (loss) gain on sales

 

 

8,688

 

 

 

(52

)

 

 

8,636

 

Proceeds from sales

 

 

(9,397

)

 

 

(719

)

 

 

(10,116

)

 

 

 

3,615

 

 

 

242

 

 

 

3,857

 

Additions to valuation reserve

 

 

(829

)

 

 

 

 

 

(829

)

Capitalized cost

 

 

 

 

 

 

 

 

 

Recorded investment

 

$

2,786

 

 

$

242

 

 

$

3,028

 

 

 

36


 

Expenses related to other real estate owned and other repossessed assets for the three months ended September 30, 2025 and 2024 were as follows.

 

September 30, 2025

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Net loss (gain) on sales

 

$

711

 

 

$

(18

)

 

$

693

 

Gain on initial valuation of collateral

 

 

 

 

 

 

 

 

 

Provision for unrealized losses

 

 

28

 

 

 

 

 

 

28

 

Operating expenses, net of rental income

 

 

39

 

 

 

37

 

 

 

76

 

Total

 

$

778

 

 

$

19

 

 

$

797

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Net loss (gain) on sales

 

$

(8,478

)

 

$

34

 

 

$

(8,444

)

Gain on initial valuation of collateral

 

 

(13

)

 

 

 

 

 

(13

)

Provision for unrealized losses

 

 

742

 

 

 

 

 

 

742

 

Operating expenses, net of rental income

 

 

30

 

 

 

18

 

 

 

48

 

Total

 

$

(7,719

)

 

$

52

 

 

$

(7,667

)

 

 

 

 

 

 

 

 

 

 

 

Expenses related to other real estate owned and other repossessed assets for the nine months ended September 30, 2025 and 2024 were as follows.

 

September 30, 2025

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Net loss (gain) on sales

 

$

703

 

 

$

(52

)

 

$

651

 

Gain on initial valuation of collateral

 

 

 

 

 

 

 

 

 

Provision for unrealized losses

 

 

28

 

 

 

 

 

 

28

 

Operating expenses, net of rental income

 

 

160

 

 

 

162

 

 

 

322

 

Total

 

$

891

 

 

$

110

 

 

$

1,001

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Other Real Estate Owned

 

 

Other Repossessed Assets

 

 

Total

 

Net loss (gain) on sales

 

$

(8,688

)

 

$

52

 

 

$

(8,636

)

Gain on initial valuation of collateral

 

 

(16

)

 

 

 

 

 

(16

)

Provision for unrealized losses

 

 

829

 

 

 

 

 

 

829

 

Operating expenses, net of rental income

 

 

89

 

 

 

76

 

 

 

165

 

Total

 

$

(7,786

)

 

$

128

 

 

$

(7,658

)

 

The balance of other real estate owned includes $782 of foreclosed residential real estate properties recorded as a result of obtaining physical possession of the property at September 30, 2025, and $134 at December 31, 2024. The recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process was $576 at September 30, 2025, and $553 at December 31, 2024. At September 30, 2025 and December 31 ,2024, included in the other real estate owned balance is $2,141 related to closed bank locations transferred from premises and equipment.

 

37


 

NOTE 6 – LEASE OBLIGATIONS

Right-of-use asset and lease obligations by type of property for the periods ended September 30, 2025, and December 31, 2024, are listed below.

September 30, 2025

 

Right-of-Use
Asset

 

 

Lease
Liability

 

 

Weighted
Average
Lease Term
in Years

 

 

Weighted
Average
Discount
Rate

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

Land and building leases

 

$

3,470

 

 

$

3,472

 

 

 

12.6

 

 

 

3.29

%

Total operating leases

 

$

3,470

 

 

$

3,472

 

 

 

12.6

 

 

 

3.29

%

 

December 31, 2024

 

Right-of-Use
Asset

 

 

Lease
Liability

 

 

Weighted
Average
Lease Term
in Years

 

 

Weighted
Average
Discount
Rate

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

Land and building leases

 

$

3,600

 

 

$

3,601

 

 

 

12.5

 

 

 

3.29

%

Total operating leases

 

$

3,600

 

 

$

3,601

 

 

 

12.5

 

 

 

3.29

%

Operating lease costs for the three and nine months ended September 30, 2025, and 2024, are listed below.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Operating lease cost

 

$

139

 

 

$

164

 

 

$

457

 

 

$

439

 

Short-term lease cost

 

 

 

 

 

 

 

 

 

 

 

 

Variable lease cost

 

 

22

 

 

 

14

 

 

 

67

 

 

 

57

 

Total operating lease cost

 

$

161

 

 

$

178

 

 

$

524

 

 

$

496

 

There were no sale and leaseback transactions, leverage leases, lease transactions with related parties or leases that had not yet commenced during the three or nine month periods ended September 30, 2025.

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

 

September 30,
2025

 

Due in one year or less

 

$

535

 

Due after one year through two years

 

 

544

 

Due after two years through three years

 

 

452

 

Due after three years through four years

 

 

378

 

Due after four years through five years

 

 

285

 

Thereafter

 

 

2,094

 

Total undiscounted cash flows

 

 

4,288

 

Discount on cash flows

 

 

(816

)

Total operating lease liability

 

$

3,472

 

 

 

 

NOTE 7 – BORROWINGS

Federal funds purchased and retail repurchase agreements

Federal funds purchased and retail repurchase agreements as of September 30, 2025, and December 31, 2024, are listed below.

 

 

September 30,
2025

 

 

December 31,
2024

 

Federal funds purchased

 

$

 

 

$

 

Retail repurchase agreements

 

 

42,220

 

 

 

37,246

 

 

38


 

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 $43,548 and $45,249 at September 30, 2025, and December 31, 2024. 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 September 30, 2025, and December 31, 2024.

 

 

September 30,
2025

 

 

December 31,
2024

 

Average daily balance during the period

 

$

40,472

 

 

$

39,791

 

Average interest rate during the period

 

 

1.86

%

 

 

1.89

%

Maximum month-end balance year-to-date

 

$

42,220

 

 

$

47,312

 

Weighted average interest rate at period-end

 

 

1.51

%

 

 

1.74

%

Federal Home Loan Bank advances

Federal Home Loan Bank advances include both draws against the Company’s line of credit and fixed rate term advances. Federal Home Loan Bank advances as of September 30, 2025, and December 31, 2024, are as follows.

 

 

September 30,
2025

 

 

Weighted Average Rate

 

 

December 31,
2024

 

 

Weighted Average Rate

 

Federal Home Loan Bank line of credit advances

 

$

241,378

 

 

 

4.33

%

 

$

78,073

 

 

 

4.57

%

Federal Home Loan Bank fixed-rate term advances

 

 

100,000

 

 

 

4.28

%

 

 

100,000

 

 

 

4.50

%

Total Federal Home Loan Bank advances

 

$

341,378

 

 

 

4.32

%

 

$

178,073

 

 

 

4.53

%

At September 30, 2025, and December 31, 2024, the Company had un-disbursed advance commitments (letters of credit) with the Federal Home Loan Bank of $75,605 and $118,326. These letters of credit were obtained in lieu of pledging securities to secure public fund deposits that are over the FDIC insurance limit.

The advances, Mortgage Partnership Finance credit enhancement obligations and letters of credit were collateralized by certain qualifying loans of $793,999 at September 30, 2025, and qualifying loans of $885,128 and securities of $79,417 for a total of $964,545 at December 31, 2024. Based on this collateral and the Company’s holdings of Federal Home Loan Bank stock, the Company was eligible to borrow an additional $376,112 and $667,092 at September 30, 2025, and December 31, 2024.

Federal Reserve Bank borrowings

At September 30, 2025, and December 31, 2024, the Company had a borrowing capacity of $709,618 and $648,183, for which the Company has pledged loans with an outstanding balance of $892,086 at September 30, 2025 and pledged loans with an outstanding balance of $852,957 and securities with a fair value of $9,070 at December 31, 2024. The Company had no outstanding borrowings at September 30, 2025.

Bank stock loan

The Company entered into an agreement with an unaffiliated financial institution and is secured by the Company’s stock in Equity Bank. The loan was renewed on February 10, 2023, with a new maturity date of February 10, 2024. With this renewal, the maximum borrowing amount remained at $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%. 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 due on the maturity date of the renewal.

The loan was renewed and amended on February 10, 2024, with the same terms as the previous renewal and a new maturity date of February 10, 2025.

The loan was renewed and amended on February 10, 2025, with the same terms as the previous renewal and a new maturity date of February 10, 2026.

There were no outstanding principal balances on the bank stock loan at September 30, 2025, and December 31, 2024.

39


 

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 September 30, 2025, and December 31, 2024, are listed below.

 

 

 

September 30,
2025

 

 

December 31,
2024

 

Subordinated debentures

 

$

24,216

 

 

$

23,946

 

Subordinated notes

 

 

73,958

 

 

 

73,531

 

Total

 

$

98,174

 

 

$

97,477

 

 

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 were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 2.00%; however on July 12, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% 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 were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 1.89%; however on September 15, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% 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 were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 3.25%; however on September 26, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% 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.

American State Bank Statutory Trust I (“ASBSTI”): The trust preferred securities issued by ASBSTI were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 1.80%; however on September 15, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% 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 September 30, 2025, and December 31, 2024, are listed below.

 

 

September 30,
2025

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

CTII subordinated debentures

 

$

10,310

 

 

 

6.58

%

 

 

9.5

 

CTIII subordinated debentures

 

 

5,155

 

 

 

6.19

%

 

 

11.7

 

CFSTI subordinated debentures

 

 

5,155

 

 

 

7.51

%

 

 

7.2

 

ASBSTI subordinated debentures

 

 

7,732

 

 

 

6.10

%

 

 

10.0

 

Total contractual balance

 

 

28,352

 

 

 

 

 

 

 

Fair market value adjustments

 

 

(4,136

)

 

 

 

 

 

 

Total subordinated debentures

 

$

24,216

 

 

 

 

 

 

 

 

40


 

 

 

 

December 31,
2024

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

CTII subordinated debentures

 

$

10,310

 

 

 

6.92

%

 

10.3

 

CTIII subordinated debentures

 

 

5,155

 

 

 

6.51

%

 

 

12.5

 

CFSTI subordinated debentures

 

 

5,155

 

 

 

7.84

%

 

 

8.0

 

ASBSTI subordinated debentures

 

 

7,732

 

 

 

6.42

%

 

 

10.7

 

Total contractual balance

 

 

28,352

 

 

 

 

 

 

 

Fair market value adjustments

 

 

(4,406

)

 

 

 

 

 

 

Total subordinated debentures

 

$

23,946

 

 

 

 

 

 

 

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.

On June 30, 2025 the Company executed an early redemption on the subordinated note above. The Company realized a loss of $1,361 from the write off of debt issue costs from the debt extinguishment.

On July 17, 2025, the Company entered into new Subordinated Note Purchase Agreements with certain qualified institutional buyers and institutional accredited investors pursuant to which the Company issued and sold $75,000 in aggregate principal amount of its 7.125% Fixed-to-Floating Rate Subordinated notes due 2035. The notes were issued under an Indenture, dated as of June 17, 2025 (the “Indenture”), by and between the Company and UMB Bank, N.A., as trustee. The notes will mature on August 1, 2035. From July 17, 2025, through August 1, 2030, the Company will pay interest on the notes semi-annually in arrears on February 1 and August 1 of each year, commencing on February 1, 2026, at a fixed interest rate of 7.125%. Beginning August 1, 2030 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 349 basis points for each quarterly interest period during the floating rate period. Interest payments during the floating-rate period will be paid quarterly in arrears on February 1, May 1, August 1 and November 1 of each year, commencing on November 1, 2030.

 

Subordinated notes as of September 30, 2025, are listed below.

 

 

 

September 30,
2025

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Subordinated notes

 

$

75,000

 

 

 

7.13

%

 

 

9.9

 

Total principal outstanding

 

 

75,000

 

 

 

 

 

 

 

Debt issuance cost

 

 

(1,042

)

 

 

 

 

 

 

Total subordinated notes

 

$

73,958

 

 

 

 

 

 

 

Subordinated notes as of December 31, 2024, are listed below.

 

 

December 31,
2024

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Subordinated notes

 

$

75,000

 

 

 

7.00

%

 

 

5.5

 

Total principal outstanding

 

 

75,000

 

 

 

 

 

 

 

Debt issuance cost

 

 

(1,469

)

 

 

 

 

 

 

Total subordinated notes

 

$

73,531

 

 

 

 

 

 

 

 

41


 

Future principal repayments

Future principal repayments of the September 30, 2025 outstanding balances are as follows.

 

 

Retail Repurchase Agreements

 

 

FHLB Advances

 

 

Subordinated Debentures

 

 

Subordinated Notes

 

 

Total

 

Due in one year or less

 

$

42,220

 

 

$

341,378

 

 

$

 

 

$

 

 

$

383,598

 

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

 

$

42,220

 

 

$

341,378

 

 

$

28,352

 

 

$

75,000

 

 

$

486,950

 

 

NOTE 8 – STOCKHOLDERS’ EQUITY

Preferred stock

The Company’s articles of incorporation provide for the issuance of shares of preferred stock. At September 30, 2025, and December 31, 2024, 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 September 30, 2025, and December 31, 2024.

 

 

September 30,
2025

 

 

December 31,
2024

 

Class A common stock – issued

 

 

24,682,651

 

 

 

22,807,163

 

Class A common stock – held in treasury

 

 

(5,562,769

)

 

 

(5,379,537

)

Class A common stock – outstanding

 

 

19,119,882

 

 

 

17,427,626

 

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

 

 

 

 

 

 

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

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 $121 was recorded for the three and nine months ended September 30, 2025. ESPP compensation expense of $25 and $94 was recorded for the three and nine months ended September 30, 2024. 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, 2023 to February 14, 2024

 

 

16,884

 

 

 

21.79

 

 

 

65

 

February 15, 2024 to August 14, 2024

 

 

12,581

 

 

 

28.52

 

 

 

63

 

August 15, 2024 to February 14, 2025

 

 

13,921

 

 

 

32.05

 

 

 

79

 

February 15, 2025 to August 14, 2025

 

 

12,940

 

 

 

33.69

 

 

 

77

 

 

In July of 2023, 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 on October 1, 2023, and concluding on September 30, 2024. 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 years ended December 2023 and

42


 

2024, the Company repurchased a total of 362,573 shares of the Company’s outstanding common stock at an average price paid of $32.71 per share. At September 30, 2024, there are 637,427 shares remaining under the program that expired on September 30, 2024.

 

In September of 2024, the Company’s Board of Directors approved a share repurchase plan for up to 1,000,000 shares of outstanding common stock beginning on October 1, 2024, and concluding on September 30, 2025. 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. Non-objection from the Federal Reserve Bank of Kansas City related to this repurchase plan was received October 7, 2024. Under this program, during the nine months ended September 30, 2025, the Company repurchased a total of 175,732 shares of the Company's outstanding common stock at an average price paid of $37.14 per share. At September 30, 2025, there are 816,768 shares remaining for repurchase under the program that expired on September 30, 2025.

 

In September of 2025, the Company’s Board of Directors approved a share repurchase plan for up to 1,000,000 shares of outstanding common stock beginning on October 1, 2025, and concluding on September 30, 2026. 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. Non-objection from the Federal Reserve Bank of Kansas City related to this repurchase plan was received September 23, 2025.

 

Accumulated other comprehensive income (loss)

At September 30, 2025, and December 31, 2024, 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 September 30, 2025, and December 31, 2024, are listed below.

 

 

Available-for-
Sale
Securities

 

 

Cash Flow Hedges

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

September 30, 2025

 

 

 

 

 

 

 

 

 

Net unrealized or unamortized gains (losses)

 

$

4,934

 

 

$

1,276

 

 

$

6,210

 

Tax effect

 

 

(1,193

)

 

 

(297

)

 

 

(1,490

)

 

 

$

3,741

 

 

$

979

 

 

$

4,720

 

December 31, 2024

 

 

 

 

 

 

 

 

 

Net unrealized or unamortized gains (losses)

 

$

(74,797

)

 

$

2,073

 

 

$

(72,724

)

Tax effect

 

 

18,041

 

 

 

(498

)

 

 

17,543

 

 

 

$

(56,756

)

 

$

1,575

 

 

$

(55,181

)

NOTE 9 – 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 September 30, 2025, the Company and 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.

As of September 30, 2025, 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

43


 

must maintain minimum regulatory capital 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 September 30, 2025, and December 31, 2024, 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

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

$

755,613

 

 

 

16.09

%

 

$

493,161

 

 

 

10.50

%

$

 

N/A

 

 

N/A

 

Equity Bank

 

 

669,723

 

 

 

14.28

%

 

 

492,347

 

 

 

10.50

%

 

 

468,902

 

 

 

10.00

%

Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

627,249

 

 

 

13.35

%

 

 

399,225

 

 

 

8.50

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

615,317

 

 

 

13.12

%

 

 

398,567

 

 

 

8.50

%

 

 

375,122

 

 

 

8.00

%

Common equity Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

603,033

 

 

 

12.84

%

 

 

328,774

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

615,317

 

 

 

13.12

%

 

 

328,231

 

 

 

7.00

%

 

 

304,786

 

 

 

6.50

%

Tier 1 leverage to average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

627,249

 

 

 

10.41

%

 

 

241,012

 

 

 

4.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

615,317

 

 

 

10.27

%

 

 

239,654

 

 

 

4.00

%

 

 

299,567

 

 

 

5.00

%

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

$

720,736

 

 

 

18.07

%

 

$

418,716

 

 

 

10.50

%

$

N/A

 

 

N/A

 

Equity Bank

 

 

607,579

 

 

 

15.27

%

 

 

417,722

 

 

 

10.50

%

 

 

397,830

 

 

 

10.00

%

Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

602,496

 

 

 

15.11

%

 

 

338,961

 

 

 

8.50

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

562,870

 

 

 

14.15

%

 

 

338,156

 

 

 

8.50

%

 

 

318,264

 

 

 

8.00

%

Common equity Tier 1 capital to risk weighted assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

578,550

 

 

 

14.51

%

 

 

279,144

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

562,870

 

 

 

14.15

%

 

 

278,481

 

 

 

7.00

%

 

 

258,590

 

 

 

6.50

%

Tier 1 leverage to average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Bancshares, Inc.

 

 

602,496

 

 

 

11.67

%

 

 

206,442

 

 

 

4.00

%

 

N/A

 

 

N/A

 

Equity Bank

 

 

562,870

 

 

 

10.93

%

 

 

206,000

 

 

 

4.00

%

 

 

257,500

 

 

 

5.00

%

 

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

 

 

44


 

NOTE 10 – EARNINGS PER SHARE

The following table presents earnings per share for the three and nine months ended September 2025, and 2024.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) allocable to common stockholders

 

$

(29,663

)

 

$

19,851

 

 

$

642

 

 

$

45,635

 

Weighted average common shares outstanding

 

 

19,128,561

 

 

 

15,258,704

 

 

 

18,048,436

 

 

 

15,307,627

 

Weighted average vested restricted stock units

 

 

1,165

 

 

 

118

 

 

 

3,252

 

 

 

3,261

 

Weighted average shares

 

 

19,129,726

 

 

 

15,258,822

 

 

 

18,051,688

 

 

 

15,310,888

 

Basic earnings (loss) per common share

 

$

(1.55

)

 

$

1.30

 

 

$

0.04

 

 

$

2.98

 

Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) allocable to common stockholders

 

$

(29,663

)

 

$

19,851

 

 

$

642

 

 

$

45,635

 

Weighted average common shares outstanding for:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

 

19,129,726

 

 

 

15,258,822

 

 

 

18,051,688

 

 

 

15,310,888

 

Dilutive effects of the assumed exercise of stock options

 

 

 

 

 

77,192

 

 

 

56,234

 

 

 

63,709

 

Dilutive effects of the assumed vesting of restricted stock units

 

 

 

 

 

114,197

 

 

 

92,424

 

 

 

92,086

 

Dilutive effects of the assumed exercise of ESPP purchases

 

 

 

 

 

1,334

 

 

 

1,370

 

 

 

1,247

 

Average shares and dilutive potential common shares

 

 

19,129,726

 

 

 

15,451,545

 

 

 

18,201,716

 

 

 

15,467,930

 

Diluted earnings (loss) per common share

 

$

(1.55

)

 

$

1.28

 

 

$

0.04

 

 

$

2.95

 

 

Below are the dilutive shares not included above due to the net loss in the period.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

Dilutive effects of the assumed exercise of
   stock options

 

 

59,583

 

 

 

 

 

 

 

 

 

 

Dilutive effects of the assumed vesting of
   restricted stock units

 

 

108,114

 

 

 

 

 

 

 

 

 

 

Dilutive effects of the assumed exercise of
   ESPP purchases

 

 

960

 

 

 

 

 

 

 

 

 

 

Total dilutive shares

 

 

168,657

 

 

 

 

 

 

 

 

 

 

 

Average shares not included in the computation of diluted earnings per share because they were antidilutive are shown in the following table as of September 30, 2025, and 2024.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

Stock options

 

 

222,809

 

 

 

288,583

 

 

 

230,594

 

 

 

152,824

 

Restricted stock units

 

 

38,136

 

 

 

148

 

 

 

70,194

 

 

 

4,916

 

Total antidilutive shares

 

 

260,945

 

 

 

288,731

 

 

 

300,788

 

 

 

157,740

 

 

NOTE 11 – 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

45


 

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.

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), private-label residential mortgage-backed securities, 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.

46


 

Assets and liabilities measured at fair value on a recurring basis are summarized in the following tables as of September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

 

 

$

29,060

 

 

$

 

U.S. Treasury securities

 

 

43,281

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

 

 

 

639,453

 

 

 

 

Private label residential mortgage-backed securities

 

 

 

 

 

4,458

 

 

 

 

Corporate

 

 

 

 

 

82,905

 

 

 

 

Small Business Administration loan pools

 

 

 

 

 

83,291

 

 

 

 

State and political subdivisions

 

 

 

 

 

21,410

 

 

 

 

Derivative assets:

 

 

 

 

 

 

 

 

 

Derivative assets (included in other assets)

 

 

 

 

 

5,846

 

 

 

 

Cash collateral held by counterparty and netting adjustments

 

 

(3,595

)

 

 

 

 

 

 

Total derivative assets

 

 

(3,595

)

 

 

5,846

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

Equity securities with readily determinable fair value

 

 

1,042

 

 

 

 

 

 

 

Total other assets

 

 

1,042

 

 

 

 

 

 

 

Total assets

 

$

40,728

 

 

$

866,423

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

Derivative liabilities (included in other liabilities)

 

$

 

 

$

2,769

 

 

$

 

Cash collateral held by counterparty and netting adjustments

 

 

(15

)

 

 

 

 

 

 

Total derivative liabilities

 

 

(15

)

 

 

2,769

 

 

 

 

Total liabilities

 

$

(15

)

 

$

2,769

 

 

$

 

 

47


 

 

 

December 31, 2024

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

Available-for-sale securities:

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored entities

 

$

 

 

$

65,094

 

 

$

 

U.S. Treasury securities

 

 

86,563

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-
   backed securities

 

 

 

 

 

565,510

 

 

 

 

Private label residential mortgage-backed securities

 

 

 

 

 

124,664

 

 

 

 

Corporate

 

 

 

 

 

58,652

 

 

 

 

Small Business Administration loan pools

 

 

 

 

 

29,928

 

 

 

 

State and political subdivisions

 

 

 

 

 

74,044

 

 

 

 

Derivative assets:

 

 

 

 

 

 

 

 

 

Derivative assets (included in other assets)

 

 

 

 

 

8,055

 

 

 

 

Cash collateral held by counterparty and netting adjustments

 

 

(7,173

)

 

 

 

 

 

 

Total derivative assets

 

 

(7,173

)

 

 

8,055

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

Equity securities with readily determinable fair value

 

 

1,031

 

 

 

 

 

 

 

Total other assets

 

 

1,031

 

 

 

 

 

 

 

Total assets

 

$

80,421

 

 

$

925,947

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

Derivative liabilities (included in other liabilities)

 

$

 

 

$

3,546

 

 

$

 

Cash collateral held by counterparty and netting adjustments

 

 

97

 

 

 

 

 

 

 

Total derivative liabilities

 

 

97

 

 

 

3,546

 

 

 

 

Total liabilities

 

$

97

 

 

$

3,546

 

 

$

 

There were no material transfers between levels during the nine months ended September 30, 2025, or the year ended December 31, 2024. 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 loans individually assessed for credit losses. The fair value of loans individually assessed for credit losses with specific allowance for credit losses are generally based on recent real estate appraisals of the collateral. 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. 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.

Assets measured at fair value on a non-recurring basis are summarized below as of September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Loans individually evaluated for credit losses:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

10,725

 

Commercial and industrial

 

 

 

 

 

 

 

 

3,493

 

Residential real estate

 

 

 

 

 

 

 

 

3,135

 

Agricultural real estate

 

 

 

 

 

 

 

 

952

 

Other

 

 

 

 

 

 

 

 

1,025

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

2,173

 

Residential real estate

 

 

 

 

 

 

 

 

25

 

 

48


 

 

 

December 31, 2024

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Loans individually evaluated for credit losses:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

3,375

 

Commercial and industrial

 

 

 

 

 

 

 

 

6,316

 

Residential real estate

 

 

 

 

 

 

 

 

3,525

 

Agricultural real estate

 

 

 

 

 

 

 

 

3,040

 

Other

 

 

 

 

 

 

 

 

1,113

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

2,173

 

Residential real estate

 

 

 

 

 

 

 

 

25

 

The Company did not record any liabilities for which the fair value was measured on a non-recurring basis at September 30, 2025, or December 31, 2024.

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 utilize 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 September 30, 2025, and December 31, 2024.

 

 

Fair Value

 

 

Valuation
Technique

 

Unobservable
Input

 

Range
(weighted
average) or Multiple of Earnings

September 30, 2025

 

 

 

 

 

 

 

 

 

Individually evaluated real estate loans

 

$

19,330

 

 

Sales
Comparison
Approach

 

Adjustments for
differences between
comparable sales

 

9% - 30%
  (
20%)

Individually evaluated other real estate owned

 

$

2,198

 

 

Sales
Comparison
Approach

 

Adjustments for
differences between
comparable sales

 

4% - 15%
  (
9%)

December 31, 2024

 

 

 

 

 

 

 

 

 

Individually evaluated real estate loans

 

$

17,369

 

 

Sales
Comparison
Approach

 

Adjustments for
differences
between
comparable sales

 

5% - 44%
  (
24%)

Individually evaluated other real estate owned

 

$

2,198

 

 

Sales
Comparison
Approach

 

Adjustments for
differences
between
comparable sales

 

3% - 13%
  (
8%)

49


 

Carrying amount and estimated fair values of financial instruments at period end were as follows for September 30, 2025, and December 31, 2024.

 

 

September 30, 2025

 

 

 

Carrying
Amount

 

 

Estimated
Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

699,410

 

 

$

699,410

 

 

$

699,410

 

 

$

 

 

$

 

Available-for-sale securities

 

 

903,858

 

 

 

903,858

 

 

 

43,281

 

 

 

860,577

 

 

 

 

Held-to-maturity securities

 

 

5,243

 

 

 

5,378

 

 

 

 

 

 

5,378

 

 

 

 

Loans held for sale

 

 

617

 

 

 

617

 

 

 

 

 

 

617

 

 

 

 

Loans, net of allowance for credit losses

 

 

4,215,118

 

 

 

4,193,542

 

 

 

 

 

 

 

 

 

4,192,924

 

Federal Reserve Bank and Federal Home
   Loan Bank stock

 

 

33,713

 

 

 

33,713

 

 

 

 

 

 

33,713

 

 

 

 

Interest receivable

 

 

34,751

 

 

 

34,751

 

 

 

 

 

 

34,751

 

 

 

 

Derivative assets

 

 

5,846

 

 

 

5,846

 

 

 

 

 

 

5,846

 

 

 

 

Cash collateral held by derivative counterparty
   and netting adjustments

 

 

(3,595

)

 

 

(3,595

)

 

 

(3,595

)

 

 

 

 

 

 

Total derivative assets

 

 

2,251

 

 

 

2,251

 

 

 

(3,595

)

 

 

5,846

 

 

 

 

Equity securities with readily determinable fair value

 

 

1,042

 

 

 

1,042

 

 

 

1,042

 

 

 

 

 

 

 

Total assets

 

$

5,896,003

 

 

$

5,874,562

 

 

$

740,138

 

 

$

940,882

 

 

$

4,192,924

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

5,094,769

 

 

$

5,091,245

 

 

$

 

 

$

5,091,245

 

 

$

 

Federal funds purchased and retail
   repurchase agreements

 

 

42,220

 

 

 

42,220

 

 

 

 

 

 

42,220

 

 

 

 

Federal Home Loan Bank advances

 

 

341,378

 

 

 

341,378

 

 

 

 

 

 

341,378

 

 

 

 

Subordinated debentures

 

 

24,216

 

 

 

24,216

 

 

 

 

 

 

24,216

 

 

 

 

Subordinated notes

 

 

73,958

 

 

 

73,958

 

 

 

 

 

 

73,958

 

 

 

 

Contractual obligations

 

 

16,664

 

 

 

16,664

 

 

 

 

 

 

16,664

 

 

 

 

Interest payable

 

 

6,807

 

 

 

6,807

 

 

 

 

 

 

6,807

 

 

 

 

Derivative liabilities

 

 

2,769

 

 

 

2,769

 

 

 

 

 

 

2,769

 

 

 

 

Cash collateral held by derivative counterparty
   and netting adjustments

 

 

(15

)

 

 

(15

)

 

 

(15

)

 

 

 

 

 

 

Total derivative liabilities

 

 

2,754

 

 

 

2,754

 

 

 

(15

)

 

 

2,769

 

 

 

 

Total liabilities

 

$

5,602,766

 

 

$

5,599,242

 

 

$

(15

)

 

$

5,599,257

 

 

$

 

 

50


 

 

 

December 31, 2024

 

 

 

Carrying
Amount

 

 

Estimated
Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

383,747

 

 

$

383,747

 

 

$

383,747

 

 

$

 

 

$

 

Available-for-sale securities

 

 

1,004,455

 

 

 

1,004,455

 

 

 

86,563

 

 

 

917,892

 

 

 

 

Held-to-maturity securities

 

 

5,217

 

 

 

5,214

 

 

 

 

 

 

5,214

 

 

 

 

Loans held for sale

 

 

513

 

 

 

513

 

 

 

 

 

 

513

 

 

 

 

Loans, net of allowance for credit losses

 

 

3,457,549

 

 

 

3,405,767

 

 

 

 

 

 

 

 

 

3,405,767

 

Federal Reserve Bank and Federal Home
   Loan Bank stock

 

 

27,875

 

 

 

27,875

 

 

 

 

 

 

27,875

 

 

 

 

Interest receivable

 

 

28,913

 

 

 

28,913

 

 

 

 

 

 

28,913

 

 

 

 

Derivative assets

 

 

8,055

 

 

 

8,055

 

 

 

 

 

 

8,055

 

 

 

 

Cash collateral held by derivative counterparty
   and netting adjustments

 

 

(7,173

)

 

 

(7,173

)

 

 

(7,173

)

 

 

 

 

 

 

Total derivative assets

 

 

882

 

 

 

882

 

 

 

(7,173

)

 

 

8,055

 

 

 

 

Equity securities with readily determinable fair value

 

 

1,031

 

 

 

1,031

 

 

 

1,031

 

 

 

 

 

 

 

Total assets

 

$

4,910,182

 

 

$

4,858,397

 

 

$

464,168

 

 

$

988,462

 

 

$

3,405,767

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,374,789

 

 

$

4,370,728

 

 

$

 

 

$

4,370,728

 

 

$

 

Federal funds purchased and retail
   repurchase agreements

 

 

37,246

 

 

 

37,246

 

 

 

 

 

 

37,246

 

 

 

 

Federal Home Loan Bank advances

 

 

178,073

 

 

 

178,073

 

 

 

 

 

 

178,073

 

 

 

 

Subordinated debentures

 

 

23,946

 

 

 

23,946

 

 

 

 

 

 

23,946

 

 

 

 

Subordinated notes

 

 

73,531

 

 

 

73,156

 

 

 

 

 

 

73,156

 

 

 

 

Contractual obligations

 

 

12,067

 

 

 

12,067

 

 

 

 

 

 

12,067

 

 

 

 

Interest payable

 

 

5,032

 

 

 

5,032

 

 

 

 

 

 

5,032

 

 

 

 

Derivative liabilities

 

 

3,546

 

 

 

3,546

 

 

 

 

 

 

3,546

 

 

 

 

Cash collateral held by derivative counterparty
   and netting adjustments

 

 

97

 

 

 

97

 

 

 

97

 

 

 

 

 

 

 

Total derivative liabilities

 

 

3,643

 

 

 

3,643

 

 

 

97

 

 

 

3,546

 

 

 

 

Total liabilities

 

$

4,708,327

 

 

$

4,703,891

 

 

$

97

 

 

$

4,703,794

 

 

$

 

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

 

NOTE 12 – 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.

The contractual amounts of commitments to originate loans and available lines of credit as of September 30, 2025, and December 31, 2024, were as follows.

51


 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Fixed
Rate

 

 

Variable
Rate

 

 

Fixed
Rate

 

 

Variable
Rate

 

Commitments to make loans

 

$

39,584

 

 

$

313,401

 

 

$

28,758

 

 

$

389,370

 

Mortgage loans in the process of origination

 

 

3,015

 

 

 

3,879

 

 

 

1,345

 

 

 

2,252

 

Unused lines of credit

 

 

165,133

 

 

 

419,748

 

 

 

162,753

 

 

 

377,091

 

At September 30, 2025, the fixed rate loan commitments have interest rates ranging from 3.95% to 9.75% and maturities ranging from 1 month to 69 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 September 30, 2025, and December 31, 2024, were as follows.

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Fixed
Rate

 

 

Variable
Rate

 

 

Fixed
Rate

 

 

Variable
Rate

 

Standby letters of credit

 

$

15,816

 

 

$

31,961

 

 

$

15,081

 

 

$

27,715

 

 

NOTE 13 – 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 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 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 filed on February 2, 2022, in Jackson County, Missouri District Court against the Bank on behalf of one of our Missouri customers alleging improperly collected overdraft fees. The plaintiff seeks to have the case certified as a class action. 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.

Equity Bank is party to a lawsuit filed on February 28, 2023, in Saline County, Missouri District Court against the Bank on behalf of one of our Missouri customers alleging improperly collected overdraft fees. The plaintiff seeks to have the case certified as a class action. 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 14 – 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 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.

52


 

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 are recognized in non-interest income. The following table presents the Company’s sources of non-interest income for the three and nine months ended September 30, 2025, and 2024.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

$

2,522

 

 

$

2,424

 

 

$

6,763

 

 

$

7,534

 

Debit card income

 

 

2,953

 

 

 

2,665

 

 

 

8,509

 

 

 

7,733

 

Mortgage banking(a)

 

 

62

 

 

 

287

 

 

 

380

 

 

 

720

 

Increase in bank-owned life insurance(a)

 

 

1,393

 

 

 

1,344

 

 

 

6,307

 

 

 

3,083

 

Net gain (loss) on acquisitions(a)

 

 

 

 

 

831

 

 

 

 

 

 

2,131

 

Net gain (loss) from securities transactions(a)

 

 

(53,352

)

 

 

206

 

 

 

(53,328

)

 

 

222

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

Investment referral income

 

 

175

 

 

 

109

 

 

 

524

 

 

 

395

 

Trust income

 

 

504

 

 

 

412

 

 

 

1,427

 

 

 

1,115

 

Insurance sales commissions

 

 

181

 

 

 

166

 

 

 

386

 

 

 

309

 

Recovery on zero-basis purchased loans(a)

 

 

3

 

 

 

5

 

 

 

6

 

 

 

4,378

 

Income (loss) from equity method investments(a)

 

 

 

 

 

 

 

 

 

 

 

(87

)

Other non-interest income related to loans
    and deposits

 

 

1,079

 

 

 

856

 

 

 

3,373

 

 

 

2,969

 

Other non-interest income not related to
    loans and deposits
(a)

 

 

1

 

 

 

12

 

 

 

93

 

 

 

(496

)

Total other non-interest income

 

 

1,943

 

 

 

1,560

 

 

 

5,809

 

 

 

8,583

 

Total

 

$

(44,479

)

 

$

9,317

 

 

$

(25,560

)

 

$

30,006

 

(a) Not within the scope of ASC 606.

 

 

 

 

 

 

 

 

 

 

NOTE 15 – BUSINESS COMBINATIONS AND BRANCH SALES

At close of business on July 2, 2025, the Company acquired 100% of the outstanding common shares of NBC Corp. of Oklahoma ("NBC"). NBC is the parent company of NBC Oklahoma, which has seven branch locations in Oklahoma City, Altus, Kingfisher and Enid, as well as a loan production office in Alva. Results of operations of NBC were included in the Company's results of operations beginning of July 2, 2025. Acquisition-related costs associated with this acquisition were $6,490 ($5,127 on an after-tax basis) and are included in merger expense in the Company's income statement for the nine months ended September 30, 2025.

Information necessary to recognize the fair value of assets acquired and liabilities assumed is currently still ongoing. The acquisition was an expansion of the Company's current footprint in Oklahoma with the addition of seven branch locations throughout the state.

The following table summarizes the amounts of assets acquired and liabilities assumed by NBC on July 2, 2025.

53


 

Fair value of consideration:

 

 

 

Cash

 

$

15,267

 

Common Stock

 

 

68,863

 

 

 

$

84,130

 

 

 

 

 

Recognized amounts of identifiable assets acquired and

 

 

 

liabilities assumed:

 

 

 

Cash and due from banks

 

$

165,698

 

Interest bearing time deposits in other banks

 

 

566

 

Available-for-sale securities

 

 

17,038

 

Loans

 

 

661,513

 

Premises and equipment

 

 

12,939

 

Bank-owned life insurance

 

 

11,860

 

Core deposit intangible

 

 

11,168

 

Other assets

 

 

14,440

 

Total assets acquired

 

 

895,222

 

Deposits

 

 

806,007

 

Federal funds purchased and retail repurchase agreements

 

 

3,534

 

Federal Home Loan Advances

 

 

4,542

 

Interest payable and other liabilities

 

 

21,482

 

Total liabilities assumed

 

 

835,565

 

Total identifiable net assets

 

 

59,657

 

Goodwill

 

 

24,473

 

 

 

$

84,130

 

The following tables reconcile the par value of NBC loan portfolio as of the purchase date to the fair value indicated in the table above. For non-purchase credit deteriorated assets, the entire fair value adjustment including both interest and credit related components is recorded as an adjustment to par (“Fair Value Marks”) and reflected as an adjustment to the carrying value of that asset within the Consolidated Balance Sheet. Following purchase, an ACL is also established for these non-purchase credit deteriorated assets which is not reflected in this table as it is accounted for outside of the business combination. For purchase-credit deteriorated assets, as required by CECL, the fair value mark is divided between an adjustment to par and an addition to the ACL. The addition to ACL is based on the application of management’s CECL methodology to the individual loans.

 

Non-Purchase Credit Deteriorated Loans

 

Loan Par Value

 

 

Fair Value Marks

 

 

Purchase Price

 

Commercial real estate

 

$

324,056

 

 

$

(7,624

)

 

$

316,432

 

Commercial and industrial

 

 

189,320

 

 

 

(1,901

)

 

 

187,419

 

Residential real estate

 

 

26,033

 

 

 

(652

)

 

 

25,381

 

Agricultural real estate

 

 

37,279

 

 

 

(1,012

)

 

 

36,267

 

Agricultural

 

 

67,071

 

 

 

(118

)

 

 

66,953

 

Consumer

 

 

3,761

 

 

 

(25

)

 

 

3,736

 

Total non-PCD loans

 

$

647,520

 

 

$

(11,332

)

 

$

636,188

 

 

54


 

Purchase Credit Deteriorated Loans

 

Loan Par Value

 

 

Discounts from Other Factors Excluding ACL

 

 

Credit Marks
in ACL

 

 

Purchase Price

 

Commercial real estate

 

$

18,305

 

 

$

(2,088

)

 

$

(1,857

)

 

$

14,360

 

Commercial and industrial

 

 

2,951

 

 

 

(832

)

 

 

(212

)

 

 

1,907

 

Residential real estate

 

 

292

 

 

 

(40

)

 

 

(25

)

 

 

227

 

Agricultural real estate

 

 

4,739

 

 

 

(663

)

 

 

(408

)

 

 

3,668

 

Agricultural

 

 

6,521

 

 

 

(784

)

 

 

(574

)

 

 

5,163

 

Total PCD loans

 

$

32,808

 

 

$

(4,407

)

 

$

(3,076

)

 

$

25,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Purchased Loans

 

Purchase Price

 

 

 

 

 

 

 

 

 

 

Non-Purchase Credit Deteriorated Loans

 

$

636,188

 

 

 

 

 

 

 

 

 

 

Purchase Credit Deteriorated Loans

 

 

25,325

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

661,513

 

 

 

 

 

 

 

 

 

 

 

Assuming the NBC acquisition would have taken place on January 1, 2024, total combined revenue would have been $156,259 for the nine months ended September 30, 2025, and $224,984 for the year ended December 31, 2024. Net income would have been $(6,365) at September 30, 2025, and $67,082 at December 31, 2024. The pro forma amounts disclosed exclude merger expense from non-interest expense, which is considered a non-recurring adjustment. Separate revenue and earnings of the former NBC locations are not available following the acquisition.

 

NOTE 16 – SEGMENT REPORTING

 

Equity Bancshares, Inc. is a financial holding company, whose principal activity is the ownership and management of its wholly-owned subsidiaries, including Equity Bank (“Equity Bank”). As a community-oriented financial institution, substantially all of the Company’s operations involve the delivery of loan and deposit products to customers. Management makes operating decisions and assesses performance based on an ongoing review of these banking operations, which constitute the Company’s only operating segment for financial reporting purposes.

The Company’s chief operating decision maker is comprised of the executive leadership team. For Equity Bancshares Inc., the executive leadership team uses gross profit and profit or loss from operations before interest and income taxes to allocate resources for in the annual budget and forecasting process. The chief operating decision maker considers budget-to-actual variances on a monthly basis for profit measures when making decisions about allocating capital and personnel to the operating segment. For Equity Bank, the executive leadership team uses net-interest income and non-interest income to allocate resources (including employees, financial, or capital resources) to that segment in the annual budget and forecasting process and uses that measure as a basis for evaluating lending terms for customer loans.

The following tables present information about reported segment revenue, measures of a segment’s profit or loss, significant segment expenses, and measure of a segment’s assets for the three months and nine months ended September 30, 2025, and 2024. The Company does not allocate all holding company expenses, income taxes or unusual items to the reportable segment. The following tables present the reconciliations of reportable segment revenues and measures of profit or loss and line item reconciliation to the Company’s consolidated financial statement totals.

 

55


 

 

 

 

 

 

Unallocated Holding

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

 

 

 

 

 

 

Equity Bank

 

 

Amounts

 

 

Eliminations

 

 

Total

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

239,792

 

 

$

177

 

 

$

 

 

$

239,969

 

Interest expense

 

 

72,017

 

 

 

5,373

 

 

 

 

 

 

77,390

 

Net interest income

 

 

167,775

 

 

 

(5,196

)

 

 

 

 

 

162,579

 

Provision (reversal) for credit losses

 

 

8,969

 

 

 

 

 

 

 

 

 

8,969

 

Net interest income after provision (reversal) for credit losses

 

 

158,806

 

 

 

(5,196

)

 

 

 

 

 

153,610

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

6,763

 

 

 

 

 

 

 

 

 

6,763

 

Debit card income

 

 

8,509

 

 

 

 

 

 

 

 

 

8,509

 

Mortgage banking

 

 

380

 

 

 

 

 

 

 

 

 

380

 

Increase in value of bank-owned life insurance

 

 

6,307

 

 

 

 

 

 

 

 

 

6,307

 

Net gain (loss) from securities transactions

 

 

(53,328

)

 

 

 

 

 

 

 

 

(53,328

)

Other

 

 

5,807

 

 

 

13,241

 

 

 

(13,239

)

(a)

 

5,809

 

Total non-interest income

 

 

(25,562

)

 

 

13,241

 

 

 

(13,239

)

 

 

(25,560

)

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

62,319

 

 

 

143

 

 

 

 

 

 

62,462

 

Net occupancy and equipment

 

 

11,474

 

 

 

 

 

 

 

 

 

11,474

 

Data processing

 

 

15,019

 

 

 

9

 

 

 

 

 

 

15,028

 

Professional fees

 

 

3,841

 

 

 

717

 

 

 

 

 

 

4,558

 

Advertising and business development

 

 

3,857

 

 

 

 

 

 

 

 

 

3,857

 

Telecommunications

 

 

1,805

 

 

 

 

 

 

 

 

 

1,805

 

FDIC insurance

 

 

1,747

 

 

 

 

 

 

 

 

 

1,747

 

Courier and postage

 

 

2,377

 

 

 

 

 

 

 

 

 

2,377

 

Free nationwide ATM cost

 

 

1,642

 

 

 

 

 

 

 

 

 

1,642

 

Amortization of core deposit intangibles

 

 

3,243

 

 

 

 

 

 

 

 

 

3,243

 

Loan expense

 

 

740

 

 

 

 

 

 

 

 

 

740

 

Other real estate owned

 

 

993

 

 

 

8

 

 

 

 

 

 

1,001

 

Loss on debt extinguishment

 

 

 

 

 

1,361

 

 

 

 

 

 

1,361

 

Merger expenses

 

 

4,997

 

 

 

1,587

 

 

 

 

 

 

6,584

 

Other

 

 

10,791

 

 

 

(537

)

 

 

 

 

 

10,254

 

Intersegment service charges

 

 

(1,125

)

 

 

1,125

 

 

 

 

 

 

 

Total non-interest expense

 

 

123,720

 

 

 

4,413

 

 

 

 

 

 

128,133

 

Income (loss) before income tax

 

 

9,524

 

 

 

3,632

 

 

 

(13,239

)

 

 

(83

)

Provision (benefit) for income taxes

 

 

(2,482

)

 

 

1,757

 

 

 

 

 

 

(725

)

Total segment profit/(loss)

 

$

12,006

 

 

$

1,875

 

 

$

(13,239

)

 

$

642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Elimination of equity in earnings of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

56


 

 

 

 

 

 

Unallocated Holding

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

 

 

 

 

 

 

Equity Bank

 

 

Amounts

 

 

Eliminations

 

 

Total

 

Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

221,427

 

 

$

437

 

 

$

 

 

$

221,864

 

Interest expense

 

 

79,404

 

 

 

5,771

 

 

 

 

 

 

85,175

 

Net interest income

 

 

142,023

 

 

 

(5,334

)

 

 

 

 

 

136,689

 

Provision (reversal) for credit losses

 

 

2,448

 

 

 

 

 

 

 

 

 

2,448

 

Net interest income after provision (reversal) for credit losses

 

 

139,575

 

 

 

(5,334

)

 

 

 

 

 

134,241

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

7,534

 

 

 

 

 

 

 

 

 

7,534

 

Debit card income

 

 

7,733

 

 

 

 

 

 

 

 

 

7,733

 

Mortgage banking

 

 

720

 

 

 

 

 

 

 

 

 

720

 

Increase in value of bank-owned life insurance

 

 

3,083

 

 

 

 

 

 

 

 

 

3,083

 

Net gain on acquisition and branch sales

 

 

2,131

 

 

 

 

 

 

 

 

 

2,131

 

Net gain (loss) from securities transactions

 

 

(72

)

 

 

294

 

 

 

 

 

 

222

 

Other

 

 

8,583

 

 

 

42,825

 

 

 

(42,825

)

(a)

 

8,583

 

Total non-interest income

 

 

29,712

 

 

 

43,119

 

 

 

(42,825

)

 

 

30,006

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

54,292

 

 

 

126

 

 

 

 

 

 

54,418

 

Net occupancy and equipment

 

 

10,800

 

 

 

 

 

 

 

 

 

10,800

 

Data processing

 

 

15,016

 

 

 

 

 

 

 

 

 

15,016

 

Professional fees

 

 

4,148

 

 

 

509

 

 

 

 

 

 

4,657

 

Advertising and business development

 

 

3,896

 

 

 

1

 

 

 

 

 

 

3,897

 

Telecommunications

 

 

1,887

 

 

 

 

 

 

 

 

 

1,887

 

FDIC insurance

 

 

1,821

 

 

 

 

 

 

 

 

 

1,821

 

Courier and postage

 

 

1,912

 

 

 

 

 

 

 

 

 

1,912

 

Free nationwide ATM cost

 

 

1,569

 

 

 

 

 

 

 

 

 

1,569

 

Amortization of core deposit intangibles

 

 

3,229

 

 

 

 

 

 

 

 

 

3,229

 

Loan expense

 

 

447

 

 

 

 

 

 

 

 

 

447

 

Other real estate owned

 

 

838

 

 

 

(8,496

)

 

 

 

 

 

(7,658

)

Merger expenses

 

 

3,893

 

 

 

568

 

 

 

 

 

 

4,461

 

Other

 

 

10,042

 

 

 

(147

)

 

 

 

 

 

9,895

 

Intersegment service charges

 

 

(1,065

)

 

 

1,065

 

 

 

 

 

 

 

Total non-interest expense

 

 

112,725

 

 

 

(6,374

)

 

 

 

 

 

106,351

 

Income (loss) before income tax

 

 

56,562

 

 

 

44,159

 

 

 

(42,825

)

 

 

57,896

 

Provision (benefit) for income taxes

 

 

14,467

 

 

 

(2,206

)

 

 

 

 

 

12,261

 

Total segment profit/(loss)

 

$

42,095

 

 

$

46,365

 

 

$

(42,825

)

 

$

45,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Elimination of equity in earnings of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57


 

 

 

 

 

 

Unallocated Holding

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

 

 

 

 

 

 

Equity Bank

 

 

Amounts

 

 

Eliminations

 

 

Total

 

Three Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

91,040

 

 

$

58

 

 

$

 

 

$

91,098

 

Interest expense

 

 

26,978

 

 

 

1,635

 

 

 

 

 

 

28,613

 

Net interest income

 

 

64,062

 

 

 

(1,577

)

 

 

 

 

 

62,485

 

Provision (reversal) for credit losses

 

 

6,228

 

 

 

 

 

 

 

 

 

6,228

 

Net interest income after provision (reversal) for credit losses

 

 

57,834

 

 

 

(1,577

)

 

 

 

 

 

56,257

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,522

 

 

 

 

 

 

 

 

 

2,522

 

Debit card income

 

 

2,953

 

 

 

 

 

 

 

 

 

2,953

 

Mortgage banking

 

 

62

 

 

 

 

 

 

 

 

 

62

 

Increase in value of bank-owned life insurance

 

 

1,393

 

 

 

 

 

 

 

 

 

1,393

 

Net gain (loss) from securities transactions

 

 

(53,352

)

 

 

 

 

 

 

 

 

(53,352

)

Other

 

 

1,941

 

 

 

(22,634

)

 

 

22,636

 

(a)

 

1,943

 

Total non-interest income

 

 

(44,481

)

 

 

(22,634

)

 

 

22,636

 

 

 

(44,479

)

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

22,731

 

 

 

42

 

 

 

 

 

 

22,773

 

Net occupancy and equipment

 

 

4,317

 

 

 

 

 

 

 

 

 

4,317

 

Data processing

 

 

4,880

 

 

 

7

 

 

 

 

 

 

4,887

 

Professional fees

 

 

1,546

 

 

 

124

 

 

 

 

 

 

1,670

 

Advertising and business development

 

 

1,305

 

 

 

 

 

 

 

 

 

1,305

 

Telecommunications

 

 

630

 

 

 

 

 

 

 

 

 

630

 

FDIC insurance

 

 

653

 

 

 

 

 

 

 

 

 

653

 

Courier and postage

 

 

744

 

 

 

 

 

 

 

 

 

744

 

Free nationwide ATM cost

 

 

582

 

 

 

 

 

 

 

 

 

582

 

Amortization of core deposit intangibles

 

 

1,182

 

 

 

 

 

 

 

 

 

1,182

 

Loan expense

 

 

330

 

 

 

 

 

 

 

 

 

330

 

Other real estate owned

 

 

794

 

 

 

3

 

 

 

 

 

 

797

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

-

 

Merger expenses

 

 

4,797

 

 

 

1,366

 

 

 

 

 

 

6,163

 

Other

 

 

3,275

 

 

 

(226

)

 

 

 

 

 

3,049

 

Intersegment service charges

 

 

(375

)

 

 

375

 

 

 

 

 

 

 

Total non-interest expense

 

 

47,391

 

 

 

1,691

 

 

 

 

 

 

49,082

 

Income (loss) before income tax

 

 

(34,038

)

 

 

(25,902

)

 

 

22,636

 

 

 

(37,304

)

Provision (benefit) for income taxes

 

 

(10,938

)

 

 

3,297

 

 

 

 

 

 

(7,641

)

Total segment profit/(loss)

 

$

(23,100

)

 

$

(29,199

)

 

$

22,636

 

 

$

(29,663

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Elimination of equity in earnings of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58


 

 

 

 

 

 

Unallocated Holding

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

 

 

 

 

 

 

Equity Bank

 

 

Amounts

 

 

Eliminations

 

 

Total

 

Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

74,878

 

 

$

87

 

 

$

 

 

$

74,965

 

Interest expense

 

 

27,007

 

 

 

1,927

 

 

 

 

 

 

28,934

 

Net interest income

 

 

47,871

 

 

 

(1,840

)

 

 

 

 

 

46,031

 

Provision (reversal) for credit losses

 

 

1,183

 

 

 

 

 

 

 

 

 

1,183

 

Net interest income after provision (reversal) for credit losses

 

 

46,688

 

 

 

(1,840

)

 

 

 

 

 

44,848

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,424

 

 

 

 

 

 

 

 

 

2,424

 

Debit card income

 

 

2,665

 

 

 

 

 

 

 

 

 

2,665

 

Mortgage banking

 

 

287

 

 

 

 

 

 

 

 

 

287

 

Increase in value of bank-owned life insurance

 

 

1,344

 

 

 

 

 

 

 

 

 

1,344

 

Net gain on acquisition and branch sales

 

 

831

 

 

 

 

 

 

 

 

 

831

 

Net gain (loss) from securities transactions

 

 

206

 

 

 

 

 

 

 

 

 

206

 

Other

 

 

1,560

 

 

 

12,737

 

 

 

(12,737

)

(a)

 

1,560

 

Total non-interest income

 

 

9,317

 

 

 

12,737

 

 

 

(12,737

)

 

 

9,317

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

18,455

 

 

 

39

 

 

 

 

 

 

18,494

 

Net occupancy and equipment

 

 

3,478

 

 

 

 

 

 

 

 

 

3,478

 

Data processing

 

 

5,152

 

 

 

 

 

 

 

 

 

5,152

 

Professional fees

 

 

1,308

 

 

 

179

 

 

 

 

 

 

1,487

 

Advertising and business development

 

 

1,368

 

 

 

 

 

 

 

 

 

1,368

 

Telecommunications

 

 

660

 

 

 

 

 

 

 

 

 

660

 

FDIC insurance

 

 

660

 

 

 

 

 

 

 

 

 

660

 

Courier and postage

 

 

686

 

 

 

 

 

 

 

 

 

686

 

Free nationwide ATM cost

 

 

544

 

 

 

 

 

 

 

 

 

544

 

Amortization of core deposit intangibles

 

 

1,112

 

 

 

 

 

 

 

 

 

1,112

 

Loan expense

 

 

143

 

 

 

 

 

 

 

 

 

143

 

Other real estate owned

 

 

829

 

 

 

(8,496

)

 

 

 

 

 

(7,667

)

Merger expenses

 

 

615

 

 

 

3

 

 

 

 

 

 

618

 

Other

 

 

3,442

 

 

 

151

 

 

 

 

 

 

3,593

 

Intersegment service charges

 

 

(375

)

 

 

375

 

 

 

 

 

 

 

Total non-interest expense

 

 

38,077

 

 

 

(7,749

)

 

 

 

 

 

30,328

 

Income (loss) before income tax

 

 

17,928

 

 

 

18,646

 

 

 

(12,737

)

 

 

23,837

 

Provision (benefit) for income taxes

 

 

5,205

 

 

 

(1,219

)

 

 

 

 

 

3,986

 

Total segment profit/(loss)

 

$

12,723

 

 

$

19,865

 

 

$

(12,737

)

 

$

19,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Elimination of equity in earnings of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59


 

 

 

For the Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

 

Equity Bank

 

 

Administrative Adjustments

 

 

Total

 

 

Equity Bank

 

 

Administrative Adjustments

 

 

Total

 

Depreciation

 

$

4,513

 

 

$

135

 

 

$

4,648

 

 

$

3,997

 

 

$

135

 

 

$

4,132

 

Amortization of operating lease
   right-of-use-asset

 

 

367

 

 

 

 

 

 

367

 

 

 

346

 

 

 

 

 

 

346

 

Amortization of cloud computing
   implementation costs

 

 

62

 

 

 

 

 

 

62

 

 

 

104

 

 

 

 

 

 

104

 

Amortization of intangible assets

 

 

3,601

 

 

 

 

 

 

3,601

 

 

 

3,337

 

 

 

 

 

 

3,337

 

Purchase of long lived assets

 

 

8,180

 

 

 

 

 

 

8,180

 

 

 

10,499

 

 

 

 

 

 

10,499

 

Provision (benefit) for income taxes

 

 

(2,482

)

 

 

1,757

 

 

 

(725

)

 

 

14,467

 

 

 

(2,206

)

 

 

12,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

 

Equity Bank

 

 

Administrative Adjustments

 

 

Total

 

 

Equity Bank

 

 

Administrative Adjustments

 

 

Total

 

Depreciation

 

$

1,615

 

 

$

45

 

 

$

1,660

 

 

$

1,354

 

 

$

45

 

 

$

1,399

 

Amortization of operating lease
   right-of-use-asset

 

 

129

 

 

 

 

 

 

129

 

 

 

130

 

 

 

 

 

 

130

 

Amortization of cloud computing
   implementation costs

 

 

21

 

 

 

 

 

 

21

 

 

 

34

 

 

 

 

 

 

34

 

Amortization of intangible assets

 

 

1,312

 

 

 

 

 

 

1,312

 

 

 

1,148

 

 

 

 

 

 

1,148

 

Purchase of long lived assets

 

 

4,093

 

 

 

 

 

 

4,093

 

 

 

4,162

 

 

 

 

 

 

4,162

 

Provision (benefit) for income taxes

 

 

(10,938

)

 

 

3,297

 

 

 

(7,641

)

 

 

5,205

 

 

 

(1,219

)

 

 

3,986

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

Total assets for reportable segments

 

$

6,349,154

 

 

$

5,316,222

 

Holding company administrative adjustments

 

 

824,444

 

 

 

703,685

 

Elimination of bank cash and intercompany receivable of subsidiaries

 

 

(77,953

)

 

 

(107,522

)

Elimination of investment in subsidiaries

 

 

(730,014

)

 

 

(580,338

)

Consolidated total assets

 

$

6,365,631

 

 

$

5,332,047

 

 

 

NOTE 17 – SUBSEQUENT EVENTS

 

 

On August 29 2025 the Company entered into an agreement and plan of reorganization with Frontier Holdings LLC, ("Frontier"). Frontier is the parent company of Frontier Bank, a Nebraska state bank which has seven branch locations in Omaha, Lincoln, Madison, Norfolk, Pender and Falls City. In Frontier Bank's June 30, 2025 unaudited Consolidated Report of Condition, Frontier Bank reported total assets of $1,409,873, which included total loans of 1,257,423; total liabilities of $1,295,041, which included deposits of $1,060,318; and $6,689 in net income before income taxes for the six months ended June 30, 2025. The Company anticipates there will be core deposit intangible and goodwill recorded with this acquisition. The merger is anticipated to close in the fourth quarter of 2025 or early in the first quarter of 2026.

 

 

 

60


 

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 7, 2025, 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61


 

(Dollars in thousands, except per share data)

 

September 30,
2025

 

 

June 30,
2025

 

 

March 31,
2025

 

 

December 31,
2024

 

 

September 30,
2024

 

Statement of Income Data (for the quarterly period ended)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

91,098

 

 

$

74,187

 

 

$

74,684

 

 

$

74,979

 

 

$

74,965

 

Interest expense

 

 

28,613

 

 

 

24,385

 

 

 

24,392

 

 

 

25,506

 

 

 

28,934

 

Net interest income

 

 

62,485

 

 

 

49,802

 

 

 

50,292

 

 

 

49,473

 

 

 

46,031

 

Provision (reversal) for credit losses

 

 

6,228

 

 

 

19

 

 

 

2,722

 

 

 

98

 

 

 

1,183

 

Net gain on acquisition and branch sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

831

 

Net gain (loss) from securities transactions

 

 

(53,352

)

 

 

12

 

 

 

12

 

 

 

(2

)

 

 

206

 

Other non-interest income

 

 

8,873

 

 

 

8,577

 

 

 

10,318

 

 

 

8,818

 

 

 

8,280

 

Merger expenses

 

 

6,163

 

 

 

355

 

 

 

66

 

 

 

 

 

 

618

 

Loss on debt extinguishment

 

 

 

 

 

1,361

 

 

 

 

 

 

 

 

 

 

Other non-interest expense

 

 

42,919

 

 

 

38,285

 

 

 

38,984

 

 

 

37,806

 

 

 

29,710

 

Income (loss) before income taxes

 

 

(37,304

)

 

 

18,371

 

 

 

18,850

 

 

 

20,385

 

 

 

23,837

 

Provision for income taxes

 

 

(7,641

)

 

 

3,107

 

 

 

3,809

 

 

 

3,399

 

 

 

3,986

 

Net income (loss)

 

 

(29,663

)

 

 

15,264

 

 

 

15,041

 

 

 

16,986

 

 

 

19,851

 

Net income (loss) allocable to common stockholders

 

 

(29,663

)

 

 

15,264

 

 

 

15,041

 

 

 

16,986

 

 

 

19,851

 

Basic earnings (loss) per share

 

$

(1.55

)

 

$

0.87

 

 

$

0.86

 

 

$

1.06

 

 

$

1.30

 

Diluted earnings (loss) per share

 

$

(1.55

)

 

$

0.86

 

 

$

0.85

 

 

$

1.04

 

 

$

1.28

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

699,984

 

 

$

366,204

 

 

$

431,382

 

 

$

383,747

 

 

$

235,483

 

Securities available-for-sale

 

 

903,858

 

 

 

973,402

 

 

 

950,453

 

 

 

1,004,455

 

 

 

1,041,000

 

Securities held-to-maturity

 

 

5,243

 

 

 

5,236

 

 

 

5,226

 

 

 

5,217

 

 

 

5,408

 

Loans held for sale

 

 

617

 

 

 

217

 

 

 

338

 

 

 

513

 

 

 

901

 

Gross loans held for investment

 

 

4,268,587

 

 

 

3,600,728

 

 

 

3,631,628

 

 

 

3,500,816

 

 

 

3,600,925

 

Allowance for credit losses

 

 

53,469

 

 

 

45,270

 

 

 

45,824

 

 

 

43,267

 

 

 

43,490

 

Loans held for investment, net of allowance for credit losses

 

 

4,322,056

 

 

 

3,555,458

 

 

 

3,585,804

 

 

 

3,457,549

 

 

 

3,557,435

 

Goodwill and core deposit intangibles, net

 

 

100,468

 

 

 

66,009

 

 

 

67,025

 

 

 

68,070

 

 

 

69,130

 

Naming rights, net

 

 

5,778

 

 

 

5,852

 

 

 

5,926

 

 

 

957

 

 

 

968

 

Total assets

 

 

6,365,631

 

 

 

5,373,837

 

 

 

5,446,100

 

 

 

5,332,047

 

 

 

5,355,233

 

Total deposits

 

 

5,094,769

 

 

 

4,234,918

 

 

 

4,405,364

 

 

 

4,374,789

 

 

 

4,362,944

 

Borrowings

 

 

481,772

 

 

 

444,221

 

 

 

371,126

 

 

 

312,796

 

 

 

431,529

 

Total liabilities

 

 

5,653,739

 

 

 

4,738,201

 

 

 

4,828,776

 

 

 

4,739,129

 

 

 

4,851,195

 

Total stockholders’ equity

 

 

711,892

 

 

 

635,636

 

 

 

617,324

 

 

 

592,918

 

 

 

504,038

 

Tangible common equity*

 

 

605,646

 

 

 

563,775

 

 

 

544,373

 

 

 

523,891

 

 

 

433,940

 

Performance ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA) annualized

 

 

(1.93

)%

 

 

1.18

%

 

 

1.17

%

 

 

1.31

%

 

 

1.52

%

Return on average equity (ROAE) annualized

 

 

(16.45

)%

 

 

9.76

%

 

 

10.07

%

 

 

12.67

%

 

 

16.27

%

Return on average tangible common equity (ROATCE)* annualized

 

 

(18.31

)%

 

 

11.69

%

 

 

12.12

%

 

 

15.30

%

 

 

19.92

%

Yield on loans annualized

 

 

7.18

%

 

 

6.94

%

 

 

7.15

%

 

 

7.15

%

 

 

7.11

%

Cost of interest-bearing deposits annualized

 

 

2.58

%

 

 

2.47

%

 

 

2.44

%

 

 

2.57

%

 

 

2.85

%

Cost of total deposits

 

 

1.98

%

 

 

1.93

%

 

 

1.90

%

 

 

1.99

%

 

 

2.20

%

Net interest margin annualized

 

 

4.45

%

 

 

4.17

%

 

 

4.27

%

 

 

4.17

%

 

 

3.87

%

Efficiency ratio*

 

 

58.31

%

 

 

63.62

%

 

 

62.43

%

 

 

63.02

%

 

 

52.59

%

Non-interest expense to net interest income plus non-interest income

 

 

272.59

%

 

 

68.51

%

 

 

64.42

%

 

 

64.86

%

 

 

54.80

%

Non-interest income / average assets annualized

 

 

(2.90

)%

 

 

0.66

%

 

 

0.80

%

 

 

0.68

%

 

 

0.71

%

Non-interest expense / average assets annualized

 

 

3.20

%

 

 

3.08

%

 

 

3.04

%

 

 

2.91

%

 

 

2.32

%

Dividend payout ratio

 

 

(11.78

)%

 

 

17.49

%

 

 

17.81

%

 

 

15.62

%

 

 

11.74

%

Performance ratios - Core

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per diluted share*

 

$

1.21

 

 

$

0.99

 

 

$

0.90

 

 

$

1.10

 

 

$

1.32

 

Core return on average assets*

 

 

1.51

%

 

 

1.35

%

 

 

1.24

%

 

 

1.37

%

 

 

1.56

%

Core return on average equity*

 

 

12.47

%

 

 

11.18

%

 

 

10.69

%

 

 

13.29

%

 

 

16.73

%

Core return on average tangible common equity*

 

 

14.30

%

 

 

12.64

%

 

 

12.14

%

 

 

15.29

%

 

 

19.58

%

Core non-interest expense / average assets*

 

 

2.71

%

 

 

2.86

%

 

 

2.94

%

 

 

2.83

%

 

 

2.18

%

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

10.41

%

 

 

12.07

%

 

 

11.76

%

 

 

11.67

%

 

 

9.55

%

Common Equity Tier 1 Capital Ratio

 

 

12.84

%

 

 

15.07

%

 

 

14.70

%

 

 

14.51

%

 

 

11.37

%

Tier 1 Risk Based Capital Ratio

 

 

13.35

%

 

 

15.67

%

 

 

15.30

%

 

 

15.11

%

 

 

11.94

%

Total Risk Based Capital Ratio

 

 

16.09

%

 

 

16.84

%

 

 

18.32

%

 

 

18.07

%

 

 

14.78

%

Total Stockholders equity / Total Assets

 

 

11.18

%

 

 

11.83

%

 

 

11.34

%

 

 

11.12

%

 

 

9.41

%

Tangible common equity to tangible assets*

 

 

9.68

%

 

 

10.63

%

 

 

10.13

%

 

 

9.95

%

 

 

8.21

%

Book value per share

 

$

37.25

 

 

$

36.27

 

 

$

35.23

 

 

$

34.04

 

 

$

32.97

 

Tangible common book value per share*

 

$

31.69

 

 

$

32.17

 

 

$

31.07

 

 

$

30.07

 

 

$

28.38

 

Tangible common book value per diluted share*

 

$

31.41

 

 

$

31.89

 

 

$

30.84

 

 

$

29.70

 

 

$

28.00

 

* 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.

62


 

Overview

We are a financial 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 77 full-service banking sites located in Arkansas, Kansas, Missouri, and Oklahoma. As of September 30, 2025, we had consolidated total assets of $6.36 billion, total loans held for investment, net of allowance, of $4.22 billion, total deposits of $5.09 billion, and total stockholders’ equity of $711.9 million. During the three and nine month periods ended September 30, 2025, the Company had net income/(loss) of $(29.7) million and $642 thousand. The Company had net income of $19.9 million and $45.6 million for the three and nine month periods ended September 30, 2024.

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, 2024, audited financial statements included in our Annual Report on Form 10-K filed with the SEC on March 7, 2025. The preparation of our financial statements in accordance with GAAP requires management to make a number of judgments 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 judgment are described below.

Allowance for Credit Losses: The allowance for credit losses represents management’s estimate of all expected credit losses over the expected 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 actual realized facts and circumstances may be different than those currently estimated by management and may result in significant changes in the allowance for credit losses in future periods. The allowance for credit losses, 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 September 30, 2025. 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. Significant changes in economic 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, 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 September 30, 2025, management conducted the quarterly qualitative assessment and has determined there was no 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.

63


 

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 judgment.

Although management believes that the judgments 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 mortgage banking income. We incur interest expense on deposits and other borrowed funds and non-interest expense, such as salaries and employee benefits and occupancy expenses.

Changes in interest rates earned on interest-earning assets or incurred on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities and stockholders’ equity, are usually 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 circumstances and 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 consumer, commercial and real estate sectors within these markets.

Net Income

Three months ended September 30, 2025, compared with three months ended September 30, 2024: Net income/(loss) allocable to common stockholders for the three months ended September 30, 2025, was $(29.7) million, or $(1.55) diluted earnings per share as compared to $19.9 million, or $1.28 diluted earnings per share for the three months ended September 30, 2024, a decrease of $49.5 million. The decrease was largely due to the repositioning of investment securities resulting in a loss of $53.4 million, a $5.0 million increase in the provision for loan losses, offset by a decrease in the provision for taxes of $11.6 million.

 

Excluding the pre-tax expenses and CECL provisioning associated with our merger with NBC and the loss on the repositioning of the investment portfolio, pre-tax income for the period was $28.4 million. Using an assumed 21% tax rate, adjusted net income was $22.5 million, or $1.17 per diluted share.

Nine months ended September 30, 2025, compared with nine months ended September 30, 2024: Net income allocable to common stockholders for the nine months ended September 30, 2025, was $642 thousand, or $0.04 diluted earnings per share as compared to $45.6 million, or $2.95 diluted earnings per share for the nine months ended September 30, 2024, a decrease of $45.0 million. The decrease was largely due to the repositioning of investment securities resulting in a loss of $53.3 million, provision for loan losses of $6.5 million, offset by an increase in net interest income of $25.9 million, and decreases in provision for income taxes of $13.0 million.

Excluding the pre-tax expenses and CECL provisioning associated with our merger with NBC and the loss on the repositioning of the investment portfolio, pre-tax income for the period was $66.1 million. Using an assumed 21% tax rate, adjusted net income was $52.2 million, or $2.87 per diluted share.

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 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 September 30, 2025, compared with three months ended September 30, 2024: The following table shows the average balance of each principal category of assets, liabilities, and stockholders’ equity and the average yields on

64


 

interest-earning assets and average rates on interest-bearing liabilities for the three months ended September 30, 2025, and 2024. 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 September 30,

 

 

 

2025

 

 

2024

 

(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

 

$

934,768

 

 

$

18,234

 

 

 

7.74

%

 

$

659,697

 

 

$

13,213

 

 

 

7.97

%

Commercial real estate

 

 

1,745,714

 

 

 

31,729

 

 

 

7.21

%

 

 

1,351,407

 

 

 

24,196

 

 

 

7.12

%

Real estate construction

 

 

505,345

 

 

 

10,109

 

 

 

7.94

%

 

 

442,857

 

 

 

9,732

 

 

 

8.74

%

Residential real estate

 

 

575,341

 

 

 

6,849

 

 

 

4.72

%

 

 

578,702

 

 

 

6,912

 

 

 

4.75

%

Agricultural real estate

 

 

245,017

 

 

 

5,165

 

 

 

8.36

%

 

 

251,595

 

 

 

4,365

 

 

 

6.90

%

Agricultural

 

 

132,095

 

 

 

2,981

 

 

 

8.95

%

 

 

91,500

 

 

 

1,906

 

 

 

8.29

%

Consumer

 

 

109,058

 

 

 

1,844

 

 

 

6.71

%

 

 

100,127

 

 

 

1,765

 

 

 

7.01

%

Total loans

 

 

4,247,338

 

 

 

76,911

 

 

 

7.18

%

 

 

3,475,885

 

 

 

62,089

 

 

 

7.11

%

Taxable securities

 

 

875,646

 

 

 

9,416

 

 

 

4.27

%

 

 

995,713

 

 

 

9,809

 

 

 

3.92

%

Nontaxable securities

 

 

40,342

 

 

 

307

 

 

 

3.02

%

 

 

60,120

 

 

 

400

 

 

 

2.65

%

Total Securities

 

 

915,988

 

 

 

9,723

 

 

 

4.21

%

 

 

1,055,833

 

 

 

10,209

 

 

 

3.85

%

Federal funds sold and other

 

 

411,549

 

 

 

4,464

 

 

 

4.30

%

 

 

200,209

 

 

 

2,667

 

 

 

5.30

%

Total interest-earning assets

 

 

5,574,875

 

 

 

91,098

 

 

 

6.48

%

 

 

4,731,927

 

 

 

74,965

 

 

 

6.30

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned, net

 

 

4,471

 

 

 

 

 

 

 

 

 

2,992

 

 

 

 

 

 

 

Premises and equipment, net

 

 

135,245

 

 

 

 

 

 

 

 

 

115,441

 

 

 

 

 

 

 

Bank-owned life insurance

 

 

145,755

 

 

 

 

 

 

 

 

 

130,817

 

 

 

 

 

 

 

Goodwill, core deposit and other intangibles, net

 

 

95,046

 

 

 

 

 

 

 

 

 

70,824

 

 

 

 

 

 

 

Other non-interest-earning assets

 

 

129,672

 

 

 

 

 

 

 

 

 

153,016

 

 

 

 

 

 

 

Total assets

 

$

6,085,064

 

 

 

 

 

 

 

 

$

5,205,017

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,199,439

 

 

 

6,731

 

 

 

2.23

%

 

$

1,090,604

 

 

 

7,348

 

 

 

2.68

%

Savings and money market

 

 

1,676,679

 

 

 

9,663

 

 

 

2.29

%

 

 

1,465,312

 

 

 

9,136

 

 

 

2.48

%

Demand, savings and money market

 

 

2,876,118

 

 

 

16,394

 

 

 

2.26

%

 

 

2,555,916

 

 

 

16,484

 

 

 

2.57

%

Certificates of deposit

 

 

962,613

 

 

 

8,596

 

 

 

3.54

%

 

 

753,286

 

 

 

7,195

 

 

 

3.80

%

Total interest-bearing deposits

 

 

3,838,731

 

 

 

24,990

 

 

 

2.58

%

 

 

3,309,202

 

 

 

23,679

 

 

 

2.85

%

FHLB term and line of credit advances

 

 

168,011

 

 

 

1,741

 

 

 

4.11

%

 

 

252,751

 

 

 

3,089

 

 

 

4.86

%

Subordinated debt

 

 

85,556

 

 

 

1,619

 

 

 

7.51

%

 

 

97,262

 

 

 

1,905

 

 

 

7.79

%

Other borrowings

 

 

46,835

 

 

 

263

 

 

 

2.23

%

 

 

45,177

 

 

 

261

 

 

 

2.30

%

Total interest-bearing liabilities

 

 

4,139,133

 

 

 

28,613

 

 

 

2.74

%

 

 

3,704,392

 

 

 

28,934

 

 

 

3.11

%

Non-interest-bearing liabilities and
   stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing checking accounts

 

 

1,166,099

 

 

 

 

 

 

 

 

 

966,222

 

 

 

 

 

 

 

Non-interest-bearing liabilities

 

 

64,513

 

 

 

 

 

 

 

 

 

48,935

 

 

 

 

 

 

 

Stockholders’ equity

 

 

715,319

 

 

 

 

 

 

 

 

 

485,468

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

6,085,064

 

 

 

 

 

 

 

 

$

5,205,017

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

62,485

 

 

 

 

 

 

 

 

$

46,031

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

3.74

%

 

 

 

 

 

 

 

 

3.19

%

Net interest margin(2)

 

 

 

 

 

 

 

 

4.45

%

 

 

 

 

 

 

 

 

3.87

%

Total cost of deposits, including non-interest
   bearing deposits

 

$

5,004,830

 

 

$

24,990

 

 

 

1.98

%

 

$

4,275,424

 

 

$

23,679

 

 

 

2.20

%

Average interest-earning assets to
   interest-bearing liabilities

 

 

 

 

 

 

 

 

134.69

%

 

 

 

 

 

 

 

 

127.74

%

65


 

(1)
Average loan balances include non-accrual loans.
(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 un-rounded 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 September 30, 2025, and 2024.

Analysis of Changes in Net Interest Income

For the Three Months Ended September 30, 2025, and 2024

 

 

 

Increase (Decrease) Due to:

 

 

Total
Increase /

 

(Dollars in thousands)

 

Volume(1)

 

 

Yield/Rate(1)

 

 

(Decrease)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,374

 

 

$

(353

)

 

$

5,021

 

Commercial real estate

 

 

7,161

 

 

 

372

 

 

 

7,533

 

Real estate construction

 

 

1,298

 

 

 

(921

)

 

 

377

 

Residential real estate

 

 

(40

)

 

 

(23

)

 

 

(63

)

Agricultural real estate

 

 

(117

)

 

 

917

 

 

 

800

 

Agricultural

 

 

905

 

 

 

170

 

 

 

1,075

 

Consumer

 

 

153

 

 

 

(74

)

 

 

79

 

Total loans

 

 

14,734

 

 

 

88

 

 

 

14,822

 

Taxable securities

 

 

(1,246

)

 

 

853

 

 

 

(393

)

Nontaxable securities

 

 

(145

)

 

 

52

 

 

 

(93

)

Total securities

 

 

(1,391

)

 

 

905

 

 

 

(486

)

Federal funds sold and other

 

 

2,372

 

 

 

(575

)

 

 

1,797

 

Total interest-earning assets

 

 

15,715

 

 

 

418

 

 

 

16,133

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

 

688

 

 

 

(1,305

)

 

 

(617

)

Savings and money market

 

 

1,253

 

 

 

(726

)

 

 

527

 

Demand, savings and money market

 

 

1,941

 

 

 

(2,031

)

 

 

(90

)

Certificates of deposit

 

 

1,893

 

 

 

(492

)

 

 

1,401

 

Total interest-bearing deposits

 

 

3,834

 

 

 

(2,523

)

 

 

1,311

 

FHLB term and line of credit advances

 

 

(929

)

 

 

(419

)

 

 

(1,348

)

Subordinated debt

 

 

(223

)

 

 

(63

)

 

 

(286

)

Other borrowings

 

 

9

 

 

 

(7

)

 

 

2

 

Total interest-bearing liabilities

 

 

2,691

 

 

 

(3,012

)

 

 

(321

)

Net Interest Income

 

$

13,024

 

 

$

3,430

 

 

$

16,454

 

 

(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 increased $16.1 million for the quarter ended September 30, 2025, as compared to the quarter ended September 30, 2024. A $15.7 million increase in interest due to increased volume of average interest earning assets, primarily attributable to the NBC merger, and a $418 thousand increase due to the rate/yield on interest earning assets. Realized rate/yield increases on loans was attributable to a 7 bp increase from non-accrual interest adjustment, a 18 bp increase from the accretion of merger purchase accounting adjustments and a 3 bp increase from the amortization of loan origination fees, partially offset by a 1 bp decrease in hedge accounting net settlements and by a 22 bp decrease in coupon rates. Decreases in coupon were driven by market interest rate reductions offset by continued production in a comparatively high interest rate market relative to near term history. The increase in interest income on the remaining components of interest earning assets was primarily due to increased volume from the Company's merger with NBC as well as the repositioning of $436.3 million in investments throughout the quarter.

The decrease in interest expense of $321 thousand was due to the deposit portfolio repricing downward in line with market interest rates and a decrease in volume and rate on the Company's borrowing lines, partially offset by an increase in volume in deposits primarily attributable to our merger with NBC.

66


 

During the quarter ended September 30, 2025, when compared to the quarter ended September 30, 2024, net interest margin increased 58 bp and net interest spread increased by 55 bp to 3.74% from 3.19%. Since the beginning of the third quarter 2024, the federal funds rate has dropped a total of 125 bp. This decline is the primary driver of the downward trend in the cost on interest bearing liabilities. The expansion in margin and spread is attributable to the shifting composition of interest earning assets, repositioning of a material portion of our investment portfolio as well as realized sensitivity in liability pricing following the rate movements.

Nine months ended September 30, 2025, compared with nine months ended September 30, 2024: 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 nine months ended September 30, 2025, and 2024. The yields and rates are calculated by dividing annualized income or annualized expense by the average daily balances of the associated assets or liabilities.

67


 

 

 

Average Balance Sheets and Net Interest Analysis

 

 

 

For the Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

(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

 

$

790,373

 

 

$

46,479

 

 

 

7.86

%

 

$

643,213

 

 

$

38,408

 

 

 

7.98

%

Commercial real estate

 

 

1,528,189

 

 

 

81,363

 

 

 

7.12

%

 

 

1,400,385

 

 

 

73,339

 

 

 

7.00

%

Real estate construction

 

 

475,225

 

 

 

28,028

 

 

 

7.89

%

 

 

400,317

 

 

 

26,350

 

 

 

8.79

%

Residential real estate

 

 

569,279

 

 

 

20,437

 

 

 

4.80

%

 

 

579,818

 

 

 

19,935

 

 

 

4.59

%

Agricultural real estate

 

 

255,618

 

 

 

15,153

 

 

 

7.93

%

 

 

218,334

 

 

 

11,777

 

 

 

7.21

%

Agricultural

 

 

103,685

 

 

 

6,379

 

 

 

8.23

%

 

 

116,520

 

 

 

7,398

 

 

 

8.48

%

Consumer

 

 

97,943

 

 

 

4,937

 

 

 

6.74

%

 

 

104,098

 

 

 

5,229

 

 

 

6.71

%

Total loans

 

 

3,820,312

 

 

 

202,776

 

 

 

7.10

%

 

 

3,462,685

 

 

 

182,436

 

 

 

7.04

%

Taxable securities

 

 

906,804

 

 

 

27,351

 

 

 

4.03

%

 

 

1,004,367

 

 

 

29,862

 

 

 

3.97

%

Nontaxable securities

 

 

50,171

 

 

 

1,042

 

 

 

2.78

%

 

 

60,903

 

 

 

1,192

 

 

 

2.62

%

Total securities

 

 

956,975

 

 

 

28,393

 

 

 

3.97

%

 

 

1,065,270

 

 

 

31,054

 

 

 

3.89

%

Federal funds sold and other

 

 

271,854

 

 

 

8,800

 

 

 

4.33

%

 

 

211,961

 

 

 

8,374

 

 

 

5.28

%

Total interest-earning assets

 

 

5,049,141

 

 

 

239,969

 

 

 

6.35

%

 

 

4,739,916

 

 

 

221,864

 

 

 

6.25

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned, net

 

 

4,536

 

 

 

 

 

 

 

 

 

2,187

 

 

 

 

 

 

 

Premises and equipment, net

 

 

123,411

 

 

 

 

 

 

 

 

 

115,801

 

 

 

 

 

 

 

Bank-owned life insurance

 

 

137,359

 

 

 

 

 

 

 

 

 

128,209

 

 

 

 

 

 

 

Goodwill, core deposit and other intangibles, net

 

 

80,030

 

 

 

 

 

 

 

 

 

68,160

 

 

 

 

 

 

 

Other non-interest-earning assets

 

 

110,197

 

 

 

 

 

 

 

 

 

130,530

 

 

 

 

 

 

 

Total assets

 

$

5,504,674

 

 

 

 

 

 

 

 

$

5,184,803

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,105,247

 

 

 

17,742

 

 

 

2.15

%

 

$

1,087,488

 

 

 

22,134

 

 

 

2.72

%

Savings and money market

 

 

1,521,754

 

 

 

25,410

 

 

 

2.23

%

 

 

1,448,364

 

 

 

25,956

 

 

 

2.39

%

Demand, savings and money market

 

 

2,627,001

 

 

 

43,152

 

 

 

2.20

%

 

 

2,535,852

 

 

 

48,090

 

 

 

2.53

%

Certificates of deposit

 

 

816,748

 

 

 

21,305

 

 

 

3.49

%

 

 

765,800

 

 

 

21,106

 

 

 

3.68

%

Total interest-bearing deposits

 

 

3,443,749

 

 

 

64,457

 

 

 

2.50

%

 

 

3,301,652

 

 

 

69,196

 

 

 

2.80

%

FHLB term and line of credit advances

 

 

217,150

 

 

 

6,881

 

 

 

4.24

%

 

 

223,132

 

 

 

8,022

 

 

 

4.80

%

Federal Reserve Bank borrowings

 

 

7

 

 

 

 

 

 

4.50

%

 

 

41,391

 

 

 

1,361

 

 

 

4.39

%

Subordinated debt

 

 

93,280

 

 

 

5,322

 

 

 

7.63

%

 

 

97,125

 

 

 

5,703

 

 

 

7.84

%

Other borrowings

 

 

45,560

 

 

 

730

 

 

 

2.14

%

 

 

50,136

 

 

 

893

 

 

 

2.39

%

Total interest-bearing liabilities

 

 

3,799,746

 

 

 

77,390

 

 

 

2.72

%

 

 

3,713,436

 

 

 

85,175

 

 

 

3.06

%

Non-interest-bearing liabilities and
   stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing checking accounts

 

 

1,003,225

 

 

 

 

 

 

 

 

 

958,786

 

 

 

 

 

 

 

Non-interest-bearing liabilities

 

 

51,856

 

 

 

 

 

 

 

 

 

45,513

 

 

 

 

 

 

 

Stockholders’ equity

 

 

649,847

 

 

 

 

 

 

 

 

 

467,068

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

5,504,674

 

 

 

 

 

 

 

 

$

5,184,803

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

162,579

 

 

 

 

 

 

 

 

$

136,689

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

3.63

%

 

 

 

 

 

 

 

 

3.19

%

Net interest margin(2)

 

 

 

 

 

 

 

 

4.31

%

 

 

 

 

 

 

 

 

3.85

%

Total cost of deposits, including non-interest
   bearing deposits

 

$

4,446,974

 

 

$

64,457

 

 

 

1.94

%

 

$

4,260,438

 

 

$

69,196

 

 

 

2.17

%

Average interest-earning assets to
   interest-bearing liabilities

 

 

 

 

 

 

 

 

132.88

%

 

 

 

 

 

 

 

 

127.64

%

 

(1)
Average loan balances include nonaccrual loans.
(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 un-rounded 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.

68


 

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 nine month period ended September 30, 2025, and 2024.

 

Analysis of Changes in Net Interest Income

For the Nine Months Ended September 30, 2025, and 2024

 

 

Increase (Decrease) Due to:

 

 

Total
Increase /

 

(Dollars in thousands)

 

Volume(1)

 

 

Yield/Rate(1)

 

 

(Decrease)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

8,662

 

 

$

(591

)

 

$

8,071

 

Commercial real estate

 

 

6,786

 

 

 

1,238

 

 

 

8,024

 

Real estate construction

 

 

4,601

 

 

 

(2,923

)

 

 

1,678

 

Residential real estate

 

 

(367

)

 

 

869

 

 

 

502

 

Agricultural real estate

 

 

2,137

 

 

 

1,239

 

 

 

3,376

 

Agricultural

 

 

(795

)

 

 

(224

)

 

 

(1,019

)

Consumer

 

 

(310

)

 

 

18

 

 

 

(292

)

Total loans

 

 

20,714

 

 

 

(374

)

 

 

20,340

 

Taxable securities

 

 

(2,966

)

 

 

455

 

 

 

(2,511

)

Nontaxable securities

 

 

(220

)

 

 

70

 

 

 

(150

)

Total securities

 

 

(3,186

)

 

 

525

 

 

 

(2,661

)

Federal funds sold and other

 

 

2,106

 

 

 

(1,680

)

 

 

426

 

Total interest-earning assets

 

 

19,634

 

 

 

(1,529

)

 

 

18,105

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

 

356

 

 

 

(4,748

)

 

 

(4,392

)

Savings and money market

 

 

1,276

 

 

 

(1,822

)

 

 

(546

)

Demand, savings and money market

 

 

1,632

 

 

 

(6,570

)

 

 

(4,938

)

Certificates of deposit

 

 

1,363

 

 

 

(1,164

)

 

 

199

 

Total interest-bearing deposits

 

 

2,995

 

 

 

(7,734

)

 

 

(4,739

)

FHLB term and line of credit advances

 

 

(211

)

 

 

(930

)

 

 

(1,141

)

Federal Reserve Bank discount window

 

 

(1,392

)

 

 

31

 

 

 

(1,361

)

Subordinated debt

 

 

(222

)

 

 

(159

)

 

 

(381

)

Other borrowings

 

 

(78

)

 

 

(85

)

 

 

(163

)

Total interest-bearing liabilities

 

 

1,092

 

 

 

(8,877

)

 

 

(7,785

)

Net Interest Income

 

$

18,542

 

 

$

7,348

 

 

$

25,890

 

 

Interest income on interest-earning assets increased $18.1 million for the nine months ended September 30, 2025, as compared to the nine months ended September 30, 2024. Of this increase, $19.7 million is attributable to increases in volume of interest earning assets, primarily from the merger with NBC offset by declining rate/yield.

There was a decrease in interest expense on interest-bearing liabilities of $7.8 million due to the deposit portfolio repricing to market interest rates as well as decreased utilization and cost of secured borrowing lines offset by an increase in volume in deposits primarily attributable to our merger with NBC.

When compared to the nine months ended September 30, 2024, net interest margin increased 46 bp during the nine months ended September 30, 2025, while net interest spread increased by 44 bp to 3.63% from 3.19%. From the beginning of the third quarter 2024 through the end of the third quarter 2025, the federal funds rate has dropped four times totaling 125 bp. This decline is the primary driver of the downward trend in both yield on interest earning assets and cost on interest bearing liabilities. The expansion in margin and spread is attributable to the shifting composition of interest earning assets as well as realized sensitivity in liability pricing following the rate movements.

 

 

69


 

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 prospective economic conditions over the next 12 months, considered the Company’s reasonable and supportable forecast period. As these factors change, the amount of the credit loss provision changes.

Three months ended September 30, 2025, compared with three months ended September 30, 2024: During the three months ended September 30, 2025, there was a provision for credit losses of $6.2 million compared to a provision for credit losses of $1.2 million for the three months ended September 30, 2024. The provision for the three months ended is primarily attributable to the establishment of reserves on non-PCD loans acquired in the NBC acquisition. The Company continues to estimate the allowance for credit losses with assumptions that anticipate slower prepayment rates and continued market disruption caused by the impact of U.S. trade and fiscal policy and the resulting impact on consumers and businesses. Net charge-offs for the three months ended September 30, 2025 and 2024, were $1.1 million and $1.6 million, respectively. For the three months ended September 30, 2025, gross charge-offs were $1.4 million, offset by gross recoveries of $330 thousand. In comparison, gross charge-offs were $1.8 million for the three months ended September 30, 2024, offset by gross recoveries of $197 thousand.

Nine months ended September 30, 2025, compared with nine months ended September 30, 2024: During the nine months ended September 30, 2025, there was a provision for credit losses of $9.0 million compared to a provision for credit losses of $2.4 million during the nine months ended September 30, 2024. The increase in the provision for the nine months ended is primarily attributable to the establishment of reserves on non-PCD loans acquired in the NBC acquisition as well loan growth within the legacy portfolio. Net charge-offs for the nine months ended September 30, 2025, were $1.8 million compared to net charge-offs of $3.5 million for the nine months ended September 30, 2024. For the nine months ended September 30, 2025, gross charge-offs were $3.7 million, offset by gross recoveries of $1.8 million. In comparison, gross charge-offs were $4.0 million for the nine months ended September 30, 2024, offset by gross recoveries of $564 thousand.

Non-Interest Income

The primary sources of non-interest income are service charges and fees, debit card income, mortgage banking income, trust 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.

Three months ended September 30, 2025, compared with three months ended September 30, 2024: The following table provides a comparison of the major components of non-interest income for the three months ended September 30, 2025, and 2024.

70


 

 

Non-Interest Income

For the Three Months Ended September 30,

 

 

 

 

 

 

 

 

2025 vs. 2024

 

(Dollars in thousands)

 

2025

 

 

2024

 

 

Change

 

 

%

 

Service charges and fees

 

$

2,522

 

 

$

2,424

 

 

$

98

 

 

 

4.0

%

Debit card income

 

 

2,953

 

 

 

2,665

 

 

 

288

 

 

 

10.8

%

Mortgage banking

 

 

62

 

 

 

287

 

 

 

(225

)

 

 

(78.4

)%

Increase in value of bank-owned life insurance

 

 

1,393

 

 

 

1,344

 

 

 

49

 

 

 

3.6

%

Other

 

 

 

 

 

 

 

 

 

 

 

 

Investment referral income

 

 

175

 

 

 

109

 

 

 

66

 

 

 

60.6

%

Trust income

 

 

504

 

 

 

412

 

 

 

92

 

 

 

22.3

%

Insurance sales commissions

 

 

181

 

 

 

166

 

 

 

15

 

 

 

9.0

%

Recovery on zero-basis purchased loans

 

 

2

 

 

 

5

 

 

 

(3

)

 

 

(60.0

)%

Income (loss) from equity method investments

 

 

 

 

 

 

 

 

 

 

 

%

Other non-interest income

 

 

1,081

 

 

 

868

 

 

 

213

 

 

 

24.5

%

Total other

 

 

1,943

 

 

 

1,560

 

 

 

383

 

 

 

24.6

%

Subtotal

 

 

8,873

 

 

 

8,280

 

 

 

593

 

 

 

7.2

%

Net gain (loss) on acquisition and branch sales

 

 

 

 

 

831

 

 

 

(831

)

 

 

100.0

%

Net gain (loss) from securities transactions

 

 

(53,352

)

 

 

206

 

 

 

(53,558

)

 

 

(25999.0

)%

Total non-interest income

 

$

(44,479

)

 

$

9,317

 

 

$

(53,796

)

 

 

(577.4

)%

Total non-interest income decreased $53.8 million during the three months ended September 30, 2025, as compared to the same period in 2024. The decrease is largely attributable to $53.4 million loss on the repositioning of our investment portfolio. Excluding the loss on repositioning as well as $831 thousand in gain on acquisition from the prior year, non-interest income increased $387 thousand, primarily from the addition of accounts from the NBC merger.

Nine months ended September 30, 2025, compared with nine months ended September 30, 2024: The following table provides a comparison of the major components of non-interest income for the nine months ended September 30, 2025, and 2024

Non-Interest Income

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

2025 vs. 2024

 

(Dollars in thousands)

 

2025

 

 

2024

 

 

Change

 

 

%

 

Service charges and fees

 

$

6,763

 

 

$

7,534

 

 

$

(771

)

 

 

(10.2

)%

Debit card income

 

 

8,509

 

 

 

7,733

 

 

 

776

 

 

 

10.0

%

Mortgage banking

 

 

380

 

 

 

720

 

 

 

(340

)

 

 

(47.2

)%

Increase in value of bank-owned life insurance

 

 

6,307

 

 

 

3,083

 

 

 

3,224

 

 

 

104.6

%

Other

 

 

 

 

 

 

 

 

 

 

 

 

Investment referral income

 

 

524

 

 

 

395

 

 

 

129

 

 

 

32.7

%

Trust income

 

 

1,427

 

 

 

1,115

 

 

 

312

 

 

 

28.0

%

Insurance sales commissions

 

 

386

 

 

 

309

 

 

 

77

 

 

 

24.9

%

Recovery on zero-basis purchased loans

 

 

5

 

 

 

4,378

 

 

 

(4,373

)

 

 

(99.9

)%

Income from equity method investments

 

 

 

 

 

(87

)

 

 

87

 

 

 

(100.0

)%

Other non-interest income

 

 

3,467

 

 

 

2,473

 

 

 

994

 

 

 

40.2

%

Total other

 

 

5,809

 

 

 

8,583

 

 

 

(2,774

)

 

 

(32.3

)%

Subtotal

 

 

27,768

 

 

 

27,653

 

 

 

115

 

 

 

0.4

%

Net gain (loss) on acquisition and branch sales

 

 

 

 

 

2,131

 

 

 

(2,131

)

 

 

(100.0

)%

Net gain (loss) from securities transactions

 

 

(53,328

)

 

 

222

 

 

 

(53,550

)

 

 

(24121.6

)%

Total non-interest income

 

$

(25,560

)

 

$

30,006

 

 

$

(55,566

)

 

 

(185.2

)%

Total non-interest income decreased $55.6 million during the nine months ended September 30, 2025, as compared to the same period in 2024. The decrease is largely attributable to $53.3 million loss on the repositioning of investment securities. Excluding the loss on repositioning as well as $831 thousand in gain on acquisition from the prior year, non-interest income was effectively flat year-over-year.

71


 

During the nine months ended September 30, 2025, within the increase in value of bank owned life insurance the Bank realized a death benefit on an insured which, when coupled with repositioning of policies completed in May of 2024 drove the comparative increase in this line item year-over-year.

Recovery on zero-basis loans are non-recurring benefits realized by the Company upon resolution of a loan which was fully charged-off prior to being acquired by the Company. The benefit realized in the nine months ended September 30, 2024, did not repeat in 2025.

 

Non-Interest Expense

Three months ended September 30, 2025, compared with three months ended September 30, 2024: For the three months ended September 30, 2025, non-interest expense totaled $49.1 million, an increase of $18.8 million, when compared to the three months ended September 30, 2024. Changes in the various components of non-interest expense for the three months ended September 30, 2025, and 2024, are discussed in more detail in the following table.

Non-Interest Expense

For the Three Months Ended September 30,

 

 

 

 

 

 

 

 

2025 vs. 2024

 

(Dollars in thousands)

 

2025

 

 

2024

 

 

Change

 

 

%

 

Salaries and employee benefits

 

$

22,773

 

 

$

18,494

 

 

$

4,279

 

 

 

23.1

%

Net occupancy and equipment

 

 

4,317

 

 

 

3,478

 

 

 

839

 

 

 

24.1

%

Data processing

 

 

4,887

 

 

 

5,152

 

 

 

(265

)

 

 

(5.1

)%

Professional fees

 

 

1,670

 

 

 

1,487

 

 

 

183

 

 

 

12.3

%

Advertising and business development

 

 

1,305

 

 

 

1,368

 

 

 

(63

)

 

 

(4.6

)%

Telecommunications

 

 

630

 

 

 

660

 

 

 

(30

)

 

 

(4.5

)%

FDIC insurance

 

 

653

 

 

 

660

 

 

 

(7

)

 

 

(1.1

)%

Courier and postage

 

 

744

 

 

 

686

 

 

 

58

 

 

 

8.5

%

Free nationwide ATM cost

 

 

582

 

 

 

544

 

 

 

38

 

 

 

7.0

%

Amortization of core deposit intangible

 

 

1,182

 

 

 

1,112

 

 

 

70

 

 

 

6.3

%

Loan expense

 

 

330

 

 

 

143

 

 

 

187

 

 

 

130.8

%

Other real estate owned

 

 

797

 

 

 

(7,667

)

 

 

8,464

 

 

 

(110.4

)%

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

%

Other

 

 

3,049

 

 

 

3,593

 

 

 

(544

)

 

 

(15.1

)%

Subtotal

 

 

42,919

 

 

 

29,710

 

 

 

13,209

 

 

 

44.5

%

Merger expenses

 

 

6,163

 

 

 

618

 

 

 

5,545

 

 

 

897.2

%

Total non-interest expense

 

$

49,082

 

 

$

30,328

 

 

$

18,754

 

 

 

61.8

%

Salaries and employee benefits: There was an increase in salaries and employee benefits of $4.3 million for the period ended September 30, 2025, as compared to the same period in 2024. The increase in employee salaries and wages was due to additional payroll costs as well as an increase in employee insurance expense, which is primarily driven by the increase in staff from the NBC merger. Additionally, incentive compensation and stock related compensation expense increased which is associated with the close of the NBC merger.

Other real estate owned: In 2024, there was a significant realized gain on the sale of other real estate owned that was not expected to and did not repeat again in 2025, driving the increase in other real estate owned expense noted above.

Other: Other non-interest expenses consists 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, losses net of gains on the sale of repossessed assets other than real estate, other operating expenses, such as settlement of claims, losses from limited partnerships entered into for tax credits and provision for unfunded commitments. The overall decrease is comprised of a number of insignificant changes within expense categories noted above.

Merger expenses: The increase is primarily due to the completion of the NBC merger and the preliminary work on the Frontier merger. The Frontier merger, which is expected to close in late 2025 or early 2026, is expected to be realized in the period it is closed.

72


 

 

Nine months ended September 30, 2025, compared with nine months ended September 30, 2024: For the nine months ended September 30, 2025, non-interest expense totaled $128.1 million, an increase of $21.8 million, when compared to the nine months ended September 30, 2024. Changes in the various components of non-interest expense for the nine months ended September 30, 2025, and 2024, are discussed in more detail in the following table.

 

Non-Interest Expense

For the Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

2025 vs. 2024

 

(Dollars in thousands)

 

2025

 

 

2024

 

 

Change

 

 

%

 

Salaries and employee benefits

 

$

62,462

 

 

$

54,418

 

 

$

8,044

 

 

 

14.8

%

Net occupancy and equipment

 

 

11,474

 

 

 

10,800

 

 

 

674

 

 

 

6.2

%

Data processing

 

 

15,028

 

 

 

15,016

 

 

 

12

 

 

 

0.1

%

Professional fees

 

 

4,558

 

 

 

4,657

 

 

 

(99

)

 

 

(2.1

)%

Advertising and business development

 

 

3,857

 

 

 

3,897

 

 

 

(40

)

 

 

(1.0

)%

Telecommunications

 

 

1,805

 

 

 

1,887

 

 

 

(82

)

 

 

(4.3

)%

FDIC insurance

 

 

1,747

 

 

 

1,821

 

 

 

(74

)

 

 

(4.1

)%

Courier and postage

 

 

2,377

 

 

 

1,912

 

 

 

465

 

 

 

24.3

%

Free nationwide ATM cost

 

 

1,642

 

 

 

1,569

 

 

 

73

 

 

 

4.7

%

Amortization of core deposit intangibles

 

 

3,243

 

 

 

3,229

 

 

 

14

 

 

 

0.4

%

Loan expense

 

 

740

 

 

 

447

 

 

 

293

 

 

 

65.5

%

Other real estate owned

 

 

1,001

 

 

 

(7,658

)

 

 

8,659

 

 

 

(113.1

)%

Loss on debt extinguishment

 

 

1,361

 

 

 

 

 

 

1,361

 

 

 

(100.0

)%

Other

 

 

10,254

 

 

 

9,895

 

 

 

359

 

 

 

3.6

%

Sub-Total

 

 

121,549

 

 

 

101,890

 

 

 

19,659

 

 

 

19.3

%

Merger expenses

 

 

6,584

 

 

 

4,461

 

 

 

2,123

 

 

 

47.6

%

Total non-interest expense

 

$

128,133

 

 

$

106,351

 

 

$

21,782

 

 

 

20.5

%

 

Salaries and employee benefits: There was an increase in salaries and employee benefits of $8.0 million for the period ended September 30, 2025, as compared to the same period in 2024. The increase is primarily due to increases in employee salaries, as well as an increases in incentive compensation, employee insurance expense and stock related compensation expense associated with the NBC merger.

Courier and postage: There was an increase in courier and postage expense of $465 thousand for the period ended September 30, 2025, as compared to the same period in 2024. The increase is primarily due to armored car/courier services.

Loss on Debt Extinguishment: During the nine months ending September 30, 2025, the Company executed an early redemption on the subordinated notes. The Company realized a loss of $1.4 million from the write off of debt issue costs from the debt extinguishment.

Other real estate owned: In 2024, there was a significant realized gain on the sale of other real estate owned that was not expected to and did not repeat again in 2025 driving the increase in expense noted above.

Other: Other non-interest expenses consists 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, losses net of gains on the sale of repossessed assets other than real estate, other operating expenses, such as settlement of claims, losses from limited partnerships entered into for tax credits and provision for unfunded commitments.

Merger expenses: The increase is primarily due to the completion of the NBC merger and the preliminary work on the Frontier merger. The expenses related to the Frontier merger, which is expected to close in late 2025 or early 2026, is expected to be realized in period it is closed.

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 goodwill impairment, merger expenses and loss on debt

73


 

extinguishment, by the sum of net interest income and non-interest income, excluding net gains on sales of and settlement of securities and gain on acquisition. 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.

The efficiency ratio was 58.31% for the three months ended September 30, 2025, compared with 52.59% for the three months ended September 30, 2024. The decrease was primarily an increase in non-interest expense as a gain on sale of other real estate realized in the prior year period did not recur. Excluding the other real estate benefit in 2024, the efficiency ratio would have improved as increases in net and non-interest interest income, on a relative basis, outpaced increases in non-interest expenses, excluding merger related expenses. The increase in net interest income is largely due to in increase in volume from NBC merger and a decrease in interest expense on interest bearing liabilities due to the deposit portfolio repricing downward with the federal funds rate during the past twelve months.

The efficiency ratio was 61.25% for the nine months ended September 30, 2025, compared with 59.97% for the nine months ended September 30, 2024. Drivers of change are consistent with the three months ended above.

Income Taxes

 

In general, the Company records income tax expense each quarter based on its estimate of 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 and 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 and changes in tax law.

 

During the tax year ended December 31, 2024, a Corporate Application for Tentative Refund was filed to carry back excess general business credits from 2023 to the 2020, 2021 and 2022 tax years resulting in a refund of $14.9 million which was received in the second quarter of 2025. Pursuant to Section 6405 of the Internal Revenue Code, refunds in excess of $5 million to a corporate taxpayer must be reviewed by the Joint Committee on Taxation (JCT). Accordingly, the IRS has referred the proposed refund to the JCT for review. While tax years ending 12/31/2020 and 12/31/2021 are closed for audit purposes, tax year ending 12/31/2022 remains open and, under request from the IRS, the statute of limitation has been extended to October 31, 2027.

On July 4, 2025, the United States enacted tax reform legislation through the One Big Beautiful Bill Act, which changes existing U.S. tax laws, including extending or making permanent certain provisions of the Tax Cuts and Jobs Act, repealing certain clean energy initiatives, in addition to other changes. The Company anticipates an insignificant impact to deferred tax assets and liabilities and to income taxes payable in the period of enactment. The Company continues to evaluate the impact the new legislation will have on the consolidated financial statements.

 

Three months ended September 30, 2025, compared with three months ended September 30 2024: The effective income tax rate for the three month period ended September 30, 2025, was 20.5% as compared to 16.7% for the three month period ended September 30, 2024. In the prior quarter, we reported pre-tax income and income tax expense resulting in a positive effective tax rate (indicating tax expense with pre-tax income). In the current quarter, we reported a pre-tax loss and income tax benefit associated with the loss on the sale of debt securities, also resulting in a positive effective tax rate (indicating tax benefit with pre-tax losses). The comparison of effective tax rates between the current and prior quarters is not meaningful due to the change from pre-tax income in the prior quarter to a pre-tax loss in the current quarter.

Nine months ended September 30, 2025, compared with nine months ended September 30, 2024: The effective income tax rate for the nine month period ended September 30, 2025, was 873.5% as compared to 21.2% for the nine month period ended September 30, 2024. The tax rate for the current period was based on an annual effective tax rate of 18% for the year prior to discrete items related to share-based compensation and interest income received related to federal carryback claims filed by the Company which reduced income tax expense. The comparison of effective tax rates between the current and prior periods is not meaningful due to the change from pre-tax income in the prior period to a pre-tax loss in the current period.

 

Financial Condition

Total assets increased $1.03 billion from December 31, 2024, to $6.37 billion at September 30, 2025. This variance was primarily due to an increase in loans held for investment of $767.8 million and an increase in cash and cash equivalents of $315.7 million, partially offset by a decrease in available for sale securities of $100.6 million. Total liabilities increased $914.6 million to $5.65 billion at September 30, 2025. The change in total liabilities is primarily due to increase in total deposits of $720.0 million, an increase in FHLB borrowings of $163.3 million and in increase in interest payable and other liabilities of $21.1 million. Total

74


 

stockholders’ equity increased $119.0 million from $592.9 million at December 31, 2024, to $711.9 million at September 30, 2025, principally due an increase of $74.1 million in additional paid-in-capital. Balance sheet changes for the quarter are primarily attributable to the Company’s merger with NBC.

Loan Portfolio

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

Composition of Loan Portfolio

 

 

September 30,
2025

 

 

December 31,
2024

 

 

 

 

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

Change

 

 

%

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial and industrial

 

$

907,439

 

 

 

21.3

%

 

$

658,865

 

 

 

18.8

%

 

$

248,574

 

 

 

37.7

%

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

2,216,180

 

 

 

51.9

%

 

 

1,830,514

 

 

 

52.3

%

 

 

385,666

 

 

 

21.1

%

Residential real estate

 

 

590,598

 

 

 

13.8

%

 

 

566,766

 

 

 

16.2

%

 

 

23,832

 

 

 

4.2

%

Agricultural real estate

 

 

272,087

 

 

 

6.4

%

 

 

267,248

 

 

 

7.6

%

 

 

4,839

 

 

 

1.8

%

Total real estate loans

 

 

3,078,865

 

 

 

72.1

%

 

 

2,664,528

 

 

 

76.1

%

 

 

414,337

 

 

 

15.6

%

Agricultural

 

 

174,517

 

 

 

4.1

%

 

 

87,339

 

 

 

2.5

%

 

 

87,178

 

 

 

99.8

%

Consumer

 

 

107,766

 

 

 

2.5

%

 

 

90,084

 

 

 

2.6

%

 

 

17,682

 

 

 

19.6

%

Total loans held for investment

 

$

4,268,587

 

 

 

100.0

%

 

$

3,500,816

 

 

 

100.0

%

 

$

767,771

 

 

 

21.9

%

Total loans held for sale

 

$

617

 

 

 

100.0

%

 

$

513

 

 

 

100.0

%

 

$

104

 

 

 

20.3

%

Total loans held for investment (net of allowances)

 

$

4,215,118

 

 

 

100.0

%

 

$

3,457,549

 

 

 

100.0

%

 

$

757,569

 

 

 

21.9

%

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. The majority of our 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.

At September 30, 2025, gross total loans, including loans held for sale, were 83.8% of deposits and 67.1% of total assets. At December 31, 2024, gross total loans, including loans held for sale, were 80.0% of deposits and 65.7% 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 non-farm 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.

75


 

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 September 30, 2025, are summarized in the following table.

Loan Maturity and Sensitivity to Changes in Interest Rates

 

 

As of September 30, 2025

 

 

 

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

 

$

356,602

 

 

$

370,225

 

 

$

114,385

 

 

$

66,227

 

 

$

907,439

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

580,438

 

 

 

1,174,263

 

 

 

352,092

 

 

 

109,387

 

 

 

2,216,180

 

Residential real estate

 

 

5,788

 

 

 

13,727

 

 

 

115,533

 

 

 

455,550

 

 

 

590,598

 

Agricultural real estate

 

 

68,687

 

 

 

127,725

 

 

 

36,510

 

 

 

39,165

 

 

 

272,087

 

Total real estate

 

 

654,913

 

 

 

1,315,715

 

 

 

504,135

 

 

 

604,102

 

 

 

3,078,865

 

Agricultural

 

 

119,708

 

 

 

36,997

 

 

 

5,881

 

 

 

11,931

 

 

 

174,517

 

Consumer

 

 

53,664

 

 

 

45,077

 

 

 

7,072

 

 

 

1,953

 

 

 

107,766

 

Total

 

$

1,184,887

 

 

$

1,768,014

 

 

$

631,473

 

 

$

684,213

 

 

$

4,268,587

 

Loans with a predetermined fixed interest rate

 

$

425,398

 

 

$

669,732

 

 

$

111,351

 

 

$

276,766

 

 

$

1,483,247

 

Loans with an adjustable/floating interest rate

 

 

759,489

 

 

 

1,098,282

 

 

 

520,122

 

 

 

407,447

 

 

 

2,785,340

 

Total

 

$

1,184,887

 

 

$

1,768,014

 

 

$

631,473

 

 

$

684,213

 

 

$

4,268,587

 

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, 2024, are summarized in the following table.

Loan Maturity and Sensitivity to Changes in Interest Rates

 

 

As of December 31, 2024

 

 

 

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

 

$

253,375

 

 

$

309,996

 

 

$

92,880

 

 

$

2,614

 

 

$

658,865

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

484,450

 

 

 

1,019,023

 

 

 

231,122

 

 

 

95,919

 

 

 

1,830,514

 

Residential real estate

 

 

2,375

 

 

 

11,344

 

 

 

124,983

 

 

 

428,064

 

 

 

566,766

 

Agricultural real estate

 

 

100,169

 

 

 

93,430

 

 

 

34,720

 

 

 

38,929

 

 

 

267,248

 

Total real estate

 

 

586,994

 

 

 

1,123,797

 

 

 

390,825

 

 

 

562,912

 

 

 

2,664,528

 

Agricultural

 

 

59,213

 

 

 

21,373

 

 

 

3,270

 

 

 

3,483

 

 

 

87,339

 

Consumer

 

 

32,498

 

 

 

45,352

 

 

 

10,234

 

 

 

2,000

 

 

 

90,084

 

Total

 

$

932,080

 

 

$

1,500,518

 

 

$

497,209

 

 

$

571,009

 

 

$

3,500,816

 

Loans with a predetermined fixed interest rate

 

$

405,335

 

 

$

544,767

 

 

$

115,887

 

 

$

261,080

 

 

$

1,327,069

 

Loans with an adjustable/floating interest rate

 

 

526,745

 

 

 

955,751

 

 

 

381,322

 

 

 

309,929

 

 

 

2,173,747

 

Total

 

$

932,080

 

 

$

1,500,518

 

 

$

497,209

 

 

$

571,009

 

 

$

3,500,816

 

76


 

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

 

 

September 30,
2025

 

 

December 31,
2024

 

 

 

(Dollars in thousands)

 

Non-accrual loans

 

$

48,574

 

 

$

27,050

 

Accruing loans 90 or more days past due

 

 

2,849

 

 

 

181

 

OREO acquired through foreclosure, net

 

 

1,006

 

 

 

2,632

 

Other repossessed assets

 

 

200

 

 

 

4,812

 

Total nonperforming assets

 

$

52,629

 

 

$

34,675

 

Ratios:

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.83

%

 

 

0.65

%

Nonperforming assets to total loans plus OREO and repossessed assets

 

 

1.23

%

 

 

0.99

%

 

Generally, loans are designated as non-accrual 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 non-accrual, or charged off, at an earlier date if collection of principal or interest is considered doubtful. When a loan is placed on non-accrual 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 cash basis after recovery of principal is reasonably assured. Non-accrual 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 September 30, 2025, consisted of 329 separate credits and 269 separate borrowers. We had 6 nonperforming loan relationships, totaling $29.3 million, with an outstanding balance in excess of $1.0 million as of September 30, 2025.

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 September 30, 2025, the Company had $11.2 million in potential problem loans which were not included in either non-accrual or 90 days past due categories, compared to $35.4 million at December 31, 2024.

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.

77


 

Allowance for Credit Losses

Please see “Critical Accounting Policies – Allowance for Credit Losses” for additional discussion of our allowance policy. For additional information, see “NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES” in the Condensed Notes to Interim Consolidated Financial Statements.

 

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.

78


 

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)

 

September 30, 2025

 

Commercial Real Estate

 

 

Commercial and Industrial

 

 

Residential Real Estate

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses (ACL)

 

$

21,454

 

 

$

14,953

 

 

$

9,031

 

 

$

5,433

 

 

$

719

 

 

$

1,879

 

 

$

53,469

 

Total loans outstanding (1)

 

 

2,216,180

 

 

 

907,439

 

 

 

590,598

 

 

 

272,087

 

 

 

174,517

 

 

 

107,766

 

 

 

4,268,587

 

Net (charge-offs) recoveries QTD

 

 

(220

)

 

 

(607

)

 

 

(14

)

 

 

(18

)

 

 

10

 

 

 

(255

)

 

 

(1,104

)

Net (charge-offs) recoveries YTD

 

 

264

 

 

 

(981

)

 

 

(119

)

 

 

29

 

 

 

(41

)

 

 

(994

)

 

 

(1,842

)

Average loan balance QTD (1)

 

 

2,251,059

 

 

 

934,768

 

 

 

574,797

 

 

 

245,017

 

 

 

132,095

 

 

 

109,058

 

 

 

4,246,794

 

Average loan balance YTD (1)

 

 

2,003,415

 

 

 

790,373

 

 

 

568,622

 

 

 

255,618

 

 

 

103,685

 

 

 

97,943

 

 

 

3,819,656

 

Non-accrual loan balance

 

 

16,689

 

 

 

21,822

 

 

 

4,109

 

 

 

3,355

 

 

 

1,829

 

 

 

770

 

 

 

48,574

 

Loans to total loans outstanding

 

 

51.9

%

 

 

21.3

%

 

 

13.8

%

 

 

6.4

%

 

 

4.1

%

 

 

2.5

%

 

 

100.0

%

ACL to total loans

 

 

1.0

%

 

 

1.6

%

 

 

1.5

%

 

 

2.0

%

 

 

0.4

%

 

 

1.7

%

 

 

1.3

%

Net charge-offs to average loans QTD

 

 

%

 

 

(0.1

)%

 

 

%

 

 

%

 

 

%

 

 

(0.2

)%

 

 

%

Net charge-offs to average loans YTD

 

 

%

 

 

(0.1

)%

 

 

%

 

 

%

 

 

%

 

 

(1.0

)%

 

 

%

Non-accrual loans to total loans

 

 

0.8

%

 

 

2.4

%

 

 

0.7

%

 

 

1.2

%

 

 

1.0

%

 

 

0.7

%

 

 

1.1

%

ACL to non-accrual loans

 

 

128.6

%

 

 

68.5

%

 

 

219.8

%

 

 

161.9

%

 

 

39.3

%

 

 

244.0

%

 

 

110.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

Commercial Real Estate

 

 

Commercial and Industrial

 

 

Residential Real Estate

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses (ACL)

 

$

15,236

 

 

$

15,809

 

 

$

7,720

 

 

$

2,535

 

 

$

522

 

 

$

1,668

 

 

$

43,490

 

Total loans outstanding (1)

 

 

1,916,863

 

 

 

670,665

 

 

 

567,063

 

 

 

259,587

 

 

 

89,529

 

 

 

97,218

 

 

 

3,600,925

 

Net (charge-offs) recoveries QTD

 

 

7

 

 

 

(854

)

 

 

(330

)

 

 

(9

)

 

 

21

 

 

 

(419

)

 

 

(1,584

)

Net (charge-offs) recoveries YTD

 

 

19

 

 

 

(2,500

)

 

 

(344

)

 

 

(8

)

 

 

(5

)

 

 

(640

)

 

 

(3,478

)

Average loan balance QTD (1)

 

 

659,697

 

 

 

1,794,264

 

 

 

576,722

 

 

 

251,595

 

 

 

91,500

 

 

 

100,127

 

 

 

3,473,905

 

Average loan balance YTD (1)

 

 

643,213

 

 

 

1,800,702

 

 

 

578,364

 

 

 

218,334

 

 

 

116,520

 

 

 

104,098

 

 

 

3,461,231

 

Non-accrual loan balance

 

 

8,781

 

 

 

9,772

 

 

 

4,594

 

 

 

7,017

 

 

 

538

 

 

 

576

 

 

 

31,278

 

Loans to total loans outstanding

 

 

53.2

%

 

 

18.6

%

 

 

15.7

%

 

 

7.2

%

 

 

2.5

%

 

 

2.7

%

 

 

100.0

%

ACL to total loans

 

 

0.8

%

 

 

2.4

%

 

 

1.4

%

 

 

1.0

%

 

 

0.6

%

 

 

1.7

%

 

 

1.2

%

Net charge-offs to average loans QTD

 

 

%

 

 

%

 

 

(0.1

)%

 

 

%

 

 

%

 

 

(0.4

)%

 

 

%

Net charge-offs to average loans YTD

 

 

%

 

 

(0.1

)%

 

 

(0.1

)%

 

 

%

 

 

%

 

 

(0.6

)%

 

 

(0.1

)%

Non-accrual loans to total loans

 

 

0.5

%

 

 

1.5

%

 

 

0.8

%

 

 

2.7

%

 

 

0.6

%

 

 

0.6

%

 

 

0.9

%

ACL to non-accrual loans

 

 

173.5

%

 

 

161.8

%

 

 

168.0

%

 

 

36.1

%

 

 

97.0

%

 

 

289.6

%

 

 

139.0

%

(1)
Excluding loans held for sale.

79


 

Management believes that the allowance for credit losses at September 30, 2025, 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 September 30, 2025.

The allowance for credit losses on loans measured on a collective basis totaled $46.7 million, or 1.1% of the $4.20 billion in loans measured on a collective basis at September 30, 2025, compared to an allowance for credit losses of $38.4 million, or 1.1%, of the $3.48 billion in loans measured on a collective basis at December 31, 2024. The total reserve percentage to total loans was 1.3% at September 30, 2025, and 1.2% at December 31, 2024.

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 September 30, 2025, securities represented 14.3% of total assets, decreasing from 18.9% at December 31, 2024.

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 that are classified as held-to-maturity are 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 that are not classified as held-to-maturity are classified as available-for-sale and are 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

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Amortized
Cost

 

 

Fair
Value

 

 

Amortized
Cost

 

 

Fair
Value

 

 

 

(Dollars in thousands)

 

U.S. Government-sponsored entities

 

$

28,725

 

 

$

29,060

 

 

$

71,173

 

 

$

65,094

 

U.S. Treasury securities

 

 

43,159

 

 

 

43,281

 

 

 

86,523

 

 

 

86,563

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

 

633,351

 

 

 

639,453

 

 

 

600,558

 

 

 

565,510

 

Private label residential mortgage-backed securities

 

 

4,582

 

 

 

4,458

 

 

 

144,971

 

 

 

124,664

 

Corporate

 

 

83,755

 

 

 

82,905

 

 

 

61,947

 

 

 

58,652

 

Small Business Administration loan pools

 

 

83,527

 

 

 

83,291

 

 

 

30,212

 

 

 

29,928

 

State and political subdivisions

 

 

21,825

 

 

 

21,410

 

 

 

83,868

 

 

 

74,044

 

Total available-for-sale securities

 

$

898,924

 

 

$

903,858

 

 

$

1,079,252

 

 

$

1,004,455

 

The following table summarizes the amortized cost and fair value by classification of Held-to-Maturity securities as of the dates shown.

Held-To-Maturity Securities

 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Amortized
Cost

 

 

Fair
Value

 

 

Amortized
Cost

 

 

Fair
Value

 

 

 

(Dollars in thousands)

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored residential mortgage-backed securities

 

$

3,960

 

 

$

4,078

 

 

$

3,932

 

 

$

3,909

 

State and political subdivisions

 

 

1,283

 

 

 

1,300

 

 

 

1,285

 

 

 

1,305

 

Total held-to-maturity securities

 

$

5,243

 

 

$

5,378

 

 

$

5,217

 

 

$

5,214

 

At September 30, 2025, and December 31, 2024, 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.

80


 

The following tables summarize the contractual maturity of debt securities and their weighted average yields as of September 30, 2025, and December 31, 2024. 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 and held-to-maturity securities are shown at cost, adjusted for the amortization of premiums and the accretion of discounts.

 

 

September 30, 2025

 

 

 

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

 

$

10,101

 

 

 

4.52

%

 

$

16,615

 

 

 

4.42

%

 

$

2,344

 

 

 

4.52

%

 

$

 

 

 

%

 

$

29,060

 

 

 

4.06

%

U.S. Treasury securities

 

 

37,098

 

 

 

4.25

%

 

 

6,183

 

 

 

4.61

%

 

 

 

 

 

%

 

 

 

 

 

%

 

 

43,281

 

 

 

4.30

%

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored
   residential mortgage-
   backed securities

 

 

 

 

 

%

 

$

55,556

 

 

 

4.95

%

 

$

15,706

 

 

 

5.19

%

 

$

568,191

 

 

 

5.10

%

 

 

639,453

 

 

 

5.09

%

Private label residential
   mortgage-backed securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

 

 

 

%

 

 

4,458

 

 

 

4.21

%

 

 

4,458

 

 

 

4.21

%

Corporate

 

 

735

 

 

 

3.80

%

 

 

17,923

 

 

 

7.49

%

 

 

63,495

 

 

 

5.22

%

 

 

752

 

 

 

6.01

%

 

 

82,905

 

 

 

5.73

%

Small Business
   Administration loan pools

 

 

 

 

 

%

 

 

2,654

 

 

 

5.22

%

 

 

39,372

 

 

 

4.69

%

 

 

41,265

 

 

 

4.92

%

 

 

83,291

 

 

 

4.82

%

State and political subdivisions(1)

 

 

1,203

 

 

 

2.42

%

 

 

3,796

 

 

 

3.10

%

 

 

10,953

 

 

 

3.04

%

 

 

5,458

 

 

 

4.22

%

 

 

21,410

 

 

 

3.32

%

Total available-for-sale securities

 

 

49,137

 

 

 

4.25

%

 

 

102,727

 

 

 

5.23

%

 

 

131,870

 

 

 

4.87

%

 

 

620,124

 

 

 

5.07

%

 

 

903,858

 

 

 

5.01

%

Held-to-maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored
   residential mortgage-
   backed securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

3,091

 

 

 

5.02

%

 

 

869

 

 

 

4.92

%

 

 

3,960

 

 

 

4.99

%

State and political subdivisions(1)

 

 

 

 

 

%

 

 

 

 

 

%

 

 

171

 

 

 

3.02

%

 

 

1,112

 

 

 

4.62

%

 

 

1,283

 

 

 

4.40

%

Total held-to-maturity securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

3,262

 

 

 

4.91

%

 

 

1,981

 

 

 

4.75

%

 

 

5,243

 

 

 

4.85

%

Total debt securities

 

$

49,137

 

 

 

4.25

%

 

$

102,727

 

 

 

5.23

%

 

$

135,132

 

 

 

4.87

%

 

$

622,105

 

 

 

5.07

%

 

$

909,101

 

 

 

5.01

%

(1)
The calculated yield is not presented on a tax equivalent basis.

 

 

 

December 31, 2024

 

 

 

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

 

$

7,797

 

 

 

4.68

%

 

$

22,911

 

 

 

4.45

%

 

$

32,623

 

 

 

1.85

%

 

$

1,763

 

 

 

2.02

%

 

$

65,094

 

 

 

3.11

%

U.S. Treasury securities

 

 

78,400

 

 

 

3.67

%

 

 

8,163

 

 

 

4.66

%

 

 

 

 

 

%

 

 

 

 

 

%

 

 

86,563

 

 

 

3.76

%

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored
   residential mortgage-
   backed securities

 

 

 

 

 

%

 

 

71,025

 

 

 

4.57

%

 

 

117,832

 

 

 

2.41

%

 

 

376,653

 

 

 

4.39

%

 

 

565,510

 

 

 

4.00

%

Private label residential
   mortgage-backed securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

 

 

 

%

 

 

124,664

 

 

 

2.35

%

 

 

124,664

 

 

 

2.35

%

Corporate

 

 

600

 

 

 

4.25

%

 

 

11,213

 

 

 

6.81

%

 

 

46,839

 

 

 

4.75

%

 

 

 

 

 

%

 

 

58,652

 

 

 

5.14

%

Small Business
   Administration loan pools

 

 

 

 

 

%

 

 

 

 

 

%

 

 

11,454

 

 

 

5.28

%

 

 

18,474

 

 

 

5.29

%

 

 

29,928

 

 

 

5.29

%

State and political subdivisions(1)

 

 

2,593

 

 

 

2.37

%

 

 

10,446

 

 

 

2.38

%

 

 

33,256

 

 

 

2.11

%

 

 

27,749

 

 

 

2.49

%

 

 

74,044

 

 

 

2.31

%

Total available-for-sale securities

 

 

89,390

 

 

 

3.72

%

 

 

123,758

 

 

 

4.57

%

 

 

242,004

 

 

 

2.88

%

 

 

549,303

 

 

 

3.86

%

 

 

1,004,455

 

 

 

3.70

%

Held-to-maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government-sponsored
   residential mortgage-
   backed securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

3,053

 

 

 

5.02

%

 

 

879

 

 

 

4.96

%

 

 

3,932

 

 

 

5.00

%

State and political subdivisions(1)

 

 

 

 

 

%

 

 

 

 

 

%

 

 

172

 

 

 

3.02

%

 

 

1,113

 

 

 

4.62

%

 

 

1,285

 

 

 

4.40

%

Total held-to-maturity securities

 

 

 

 

 

%

 

 

 

 

 

%

 

 

3,225

 

 

 

4.91

%

 

 

1,992

 

 

 

4.77

%

 

 

5,217

 

 

 

4.86

%

Total debt securities

 

$

89,390

 

 

 

3.72

%

 

$

123,758

 

 

 

4.57

%

 

$

245,229

 

 

 

2.91

%

 

$

551,295

 

 

 

3.86

%

 

$

1,009,672

 

 

 

3.70

%

(1)
The calculated yield is not presented on a tax equivalent basis.

81


 

Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages 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 September 30, 2025, and December 31, 2024, 88.5% and 72.3% of the residential mortgage-backed securities held by us had contractual final maturities of more than ten years, with a weighted average life of 5.1 years and 5.1 years and a modified duration of 4.2 years and 4.2 years.

Goodwill Impairment Assessment

At September 30, 2025, we performed an interim qualitative analysis and concluded there were no indications that goodwill was impaired. For additional information, see “Goodwill” under "Critical Accounting Policies" in the Management's Discussion and Analysis of Financial Condition and Results of Operation.

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 September 30, 2025, and December 31, 2024.

Composition of Deposits

 

 

September 30,
2025

 

 

December 31,
2024

 

 

 

Amount

 

 

Percent
of Total

 

 

Amount

 

 

Percent
of Total

 

 

 

(Dollars in thousands)

 

Non-interest-bearing demand

 

$

1,147,201

 

 

 

22.5

%

 

$

954,065

 

 

 

21.8

%

Interest-bearing demand

 

 

1,100,621

 

 

 

21.6

%

 

 

1,172,577

 

 

 

26.8

%

Savings and money market

 

 

1,782,004

 

 

 

35.0

%

 

 

1,511,620

 

 

 

34.6

%

Time

 

 

1,064,943

 

 

 

20.9

%

 

 

736,527

 

 

 

16.8

%

Total deposits

 

$

5,094,769

 

 

 

100.0

%

 

$

4,374,789

 

 

 

100.0

%

Total deposits at September 30, 2025, were $5.09 billion, an increase of $720.0 million, or 16.5%, compared to total deposits of $4.37 billion at December 31, 2024. Total deposits excluding brokered deposits of $152.5 million and deposits from the NBC merger of $806.0 million at September 30, 2025, and $125.1 million at December 31, 2024, decreased $113.4 million or 2.6%. The decrease in deposits was primarily driven by a $200.0 million or 17.0% decrease in interest bearing demand deposits, partially offset by an increase of $74.8 million or 10.2% in time deposits. The decline in interest-bearing demand deposits is primarily due to seasonality of municipal deposits.

The following table shows deposits acquired in 2025, as of the time of the acquisition.

 

82


 

 

 

NBC Acquisition

 

 

 

Amount

 

 

Percent
of Total

 

 

 

(Dollars in thousands)

 

Non-interest-bearing demand

 

$

236,124

 

 

 

29.3

%

Interest-bearing demand

 

 

203,324

 

 

 

25.2

%

Savings and money market

 

 

213,050

 

 

 

26.4

%

Time

 

 

153,509

 

 

 

19.1

%

Total deposits

 

$

806,007

 

 

 

100.0

%

The following tables show deposit acquired in 2024, as of the time of each acquisition.

 

 

 

Rockhold Acquisition

 

 

 

Amount

 

 

Percent
of Total

 

 

 

(Dollars in thousands)

 

Non-interest-bearing demand

 

$

97,593

 

 

 

27.9

%

Interest-bearing demand

 

 

124,760

 

 

 

35.7

%

Savings and money market

 

 

94,731

 

 

 

27.1

%

Time

 

 

32,693

 

 

 

9.3

%

Total deposits

 

$

349,777

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KansasLand Acquisition

 

 

 

Amount

 

 

Percent
of Total

 

 

 

(Dollars in thousands)

 

Non-interest-bearing demand

 

$

6,439

 

 

 

15.2

%

Interest-bearing demand

 

 

5,011

 

 

 

11.8

%

Savings and money market

 

 

14,314

 

 

 

33.7

%

Time

 

 

16,654

 

 

 

39.3

%

Total deposits

 

$

42,418

 

 

 

100.0

%

Equity Bank participates in the Insured Cash Sweep (“ICS”) service that allows the Bank to break large non-time 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 September 30, 2025, and December 31, 2024.

 

 

September 30,
2025

 

 

December 31,
2024

 

Interest-bearing demand

 

(Dollars in thousands)

 

Reciprocal

 

$

418,101

 

 

$

469,551

 

Non-reciprocal brokered

 

 

 

 

 

75,115

 

Total interest-bearing demand

 

 

418,101

 

 

 

544,666

 

Savings and money market

 

 

 

 

 

 

Reciprocal

 

 

133,241

 

 

 

100,596

 

Non-reciprocal brokered

 

 

2,408

 

 

 

 

Total savings and money market

 

 

135,649

 

 

 

100,596

 

Time

 

 

 

 

 

 

Reciprocal

 

 

29,213

 

 

 

35,393

 

Non-reciprocal brokered

 

 

150,080

 

 

 

49,998

 

Total time

 

 

179,293

 

 

 

85,391

 

Total reciprocal and brokered deposits

 

$

733,043

 

 

$

730,653

 

 

83


 

The following table provides information on the maturity distribution of time deposits of $250 thousand or more as of September 30, 2025, and December 31, 2024.

 

 

September 30,
2025

 

 

December 31,
2024

 

 

Change

 

 

Percent
Change

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

3 months or less

 

$

95,692

 

 

$

69,637

 

 

$

26,055

 

 

 

37.4

%

Over 3 through 6 months

 

 

120,928

 

 

 

200,049

 

 

 

(79,121

)

 

 

(39.6

)%

Over 6 through 12 months

 

 

163,049

 

 

 

13,799

 

 

 

149,250

 

 

 

1081.6

%

Over 12 months

 

 

105,189

 

 

 

52,080

 

 

 

53,109

 

 

 

102.0

%

Total Time Deposits

 

$

484,858

 

 

$

335,565

 

 

$

149,293

 

 

 

44.5

%

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 borrowings, a bank stock loan, and subordinated debt. For additional information see “NOTE 7 – BORROWINGS” in the Condensed Notes to Interim Consolidated Financial Statement.

Liquidity and Capital Resources

Liquidity

The following tables disclose average balances as a percentage of total average assets as of the time periods listed.

 

 

 

For the three months ended

 

 

 

September 30,

 

 

 

2025

 

 

2024

 

Source of funds

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Non-interest bearing

 

 

19.16

%

 

 

18.56

%

Interest-bearing demand

 

 

19.71

%

 

 

20.95

%

Savings and MMDA

 

 

27.55

%

 

 

28.15

%

Time deposits

 

 

15.82

%

 

 

14.47

%

Federal Home Loan Bank advances

 

 

2.76

%

 

 

4.86

%

Subordinated borrowings

 

 

1.41

%

 

 

1.87

%

Other borrowings

 

 

0.77

%

 

 

0.87

%

Other liabilities

 

 

1.06

%

 

 

0.94

%

Member's equity

 

 

11.76

%

 

 

9.33

%

Total

 

 

100.00

%

 

 

100.00

%

 

 

 

 

 

 

 

Uses of Funds

 

 

 

 

 

 

Loans receivable

 

 

69.81

%

 

 

66.76

%

Taxable securities

 

 

14.39

%

 

 

19.14

%

Non-taxable securities

 

 

0.66

%

 

 

1.16

%

Federal funds sold and other

 

 

6.76

%

 

 

3.85

%

Other real estate owned

 

 

0.07

%

 

 

0.06

%

Property plant and equipment

 

 

2.22

%

 

 

2.22

%

Other non-interest earnings assets

 

 

6.09

%

 

 

6.81

%

Total

 

 

100.00

%

 

 

100.00

%

 

84


 

 

 

For the nine months ended

 

 

 

September 30,

 

 

 

2025

 

 

2024

 

Source of funds

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Non-interest bearing

 

 

18.22

%

 

 

18.49

%

Interest-bearing demand

 

 

20.08

%

 

 

20.97

%

Savings and MMDA

 

 

27.65

%

 

 

27.94

%

Time deposits

 

 

14.84

%

 

 

14.77

%

Federal Home Loan Bank advances

 

 

3.94

%

 

 

4.30

%

Federal Reserve Bank discount
   window borrowings

 

 

 

 

 

0.80

%

Subordinated borrowings

 

 

1.69

%

 

 

1.87

%

Other borrowings

 

 

0.83

%

 

 

0.97

%

Other liabilities

 

 

0.94

%

 

 

0.88

%

Member's equity

 

 

11.81

%

 

 

9.01

%

Total

 

 

100.00

%

 

 

100.00

%

 

 

 

 

 

 

 

Uses of Funds

 

 

 

 

 

 

Loans receivable

 

 

69.45

%

 

 

66.79

%

Taxable securities

 

 

16.47

%

 

 

19.39

%

Non-taxable securities

 

 

0.91

%

 

 

1.17

%

Federal funds sold and other

 

 

4.94

%

 

 

4.09

%

Other real estate owned

 

 

0.08

%

 

 

0.04

%

Property plant and equipment

 

 

2.20

%

 

 

2.23

%

Other non-interest earnings assets

 

 

5.95

%

 

 

6.29

%

Total

 

 

100.00

%

 

 

100.00

%

 

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 nine months ended September 30, 2025, and 2024, our liquidity needs have primarily been met by core deposits, security and loan maturities, and amortizing security and loan portfolios. Other funding sources include federal funds purchased, brokered certificates of deposit, borrowings from the FHLB, and Federal Reserve Bank borrowings.

Our largest sources of funds are deposits and FHLB borrowings and our largest uses of funds are loan fundings, securities purchases and debt servicing. Average loans were $3.82 billion for the nine months ended September 30, 2025, an increase of 11.0% over the December 31, 2024, 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 5.1 years and a modified duration of 4.2 years at September 30, 2025.

Cash and cash equivalents were $669.4 million at September 30, 2025, an increase of $315.7 million from the $383.7 million cash and cash equivalents at December 31, 2024. The majority of our liquidity comes from our operations, including net income, supplemented by the repayment of principal on loans and investment securities through payoffs, paydowns and normal amortization. During the nine months ended September 30, 2025, we repositioned the investment portfolio which resulted in $696.6 million inflow from the sales and call of available-for-sale securities offset by $541.3 million for the purchase of

85


 

available-for-sale securities, this resulted in a $53.3 million dollar loss, which was a non-cash loss. From time to time as conditions warrant, we borrow funds to maintain our liquidity requirement and fund operational needs. 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 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 12 – COMMITMENTS AND CREDIT RISK” in the Condensed Notes to Interim Consolidated Financial Statement.

Commitments to Extend Credit: For additional information see “NOTE 12 – 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 financial 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 September 30, 2025, and December 31, 2024, 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 September 30, 2025, 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 9 – 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 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

86


 

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 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 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

 

 

 

September 30,
2025

 

 

June 30,
2025

 

 

March 31,
2025

 

 

December 31,
2024

 

 

September 30,
2024

 

 

 

(Dollars in thousands, except per share data)

 

Total stockholders’ equity

 

$

711,892

 

 

$

635,636

 

 

$

617,324

 

 

$

592,918

 

 

$

504,038

 

Goodwill

 

 

(77,573

)

 

 

(53,101

)

 

 

(53,101

)

 

 

(53,101

)

 

 

(53,101

)

Core deposit intangibles, net

 

 

(22,895

)

 

 

(12,908

)

 

 

(13,924

)

 

 

(14,969

)

 

 

(16,029

)

Naming rights, net

 

 

(5,778

)

 

 

(5,852

)

 

 

(5,926

)

 

 

(957

)

 

 

(968

)

Tangible common equity

 

$

605,646

 

 

$

563,775

 

 

$

544,373

 

 

$

523,891

 

 

$

433,940

 

Common shares issued at period end

 

 

19,111,084

 

 

 

17,527,191

 

 

 

17,522,994

 

 

 

17,419,858

 

 

 

15,288,309

 

Diluted common shares outstanding at period end

 

 

19,279,741

 

 

 

17,680,489

 

 

 

17,652,110

 

 

 

17,636,843

 

 

 

15,497,446

 

Book value per common share

 

$

37.25

 

 

$

36.27

 

 

$

35.23

 

 

$

34.04

 

 

$

32.97

 

Tangible book value per common share

 

$

31.69

 

 

$

32.17

 

 

$

31.07

 

 

$

30.07

 

 

$

28.38

 

Tangible book value per diluted common share

 

$

31.41

 

 

$

31.89

 

 

$

30.84

 

 

$

29.70

 

 

$

28.00

 

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 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.

87


 

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

 

 

 

As of the Period Ended

 

 

 

September 30,
2025

 

 

June 30,
2025

 

 

March 31,
2025

 

 

December 31,
2024

 

 

September 30,
2024

 

 

 

(Dollars in thousands)

 

Total stockholders’ equity

 

$

711,892

 

 

$

635,636

 

 

$

617,324

 

 

$

592,918

 

 

$

504,038

 

Goodwill

 

 

(77,573

)

 

 

(53,101

)

 

 

(53,101

)

 

 

(53,101

)

 

 

(53,101

)

Core deposit intangibles, net

 

 

(22,895

)

 

 

(12,908

)

 

 

(13,924

)

 

 

(14,969

)

 

 

(16,029

)

Naming rights, net

 

 

(5,778

)

 

 

(5,852

)

 

 

(5,926

)

 

 

(957

)

 

 

(968

)

Tangible common equity

 

$

605,646

 

 

$

563,775

 

 

$

544,373

 

 

$

523,891

 

 

$

433,940

 

Total assets

 

$

6,365,631

 

 

$

5,373,837

 

 

$

5,446,100

 

 

$

5,332,047

 

 

$

5,355,233

 

Goodwill

 

 

(77,573

)

 

 

(53,101

)

 

 

(53,101

)

 

 

(53,101

)

 

 

(53,101

)

Core deposit intangibles, net

 

 

(22,895

)

 

 

(12,908

)

 

 

(13,924

)

 

 

(14,969

)

 

 

(16,029

)

Naming rights, net

 

 

(5,778

)

 

 

(5,852

)

 

 

(5,926

)

 

 

(957

)

 

 

(968

)

Tangible assets

 

$

6,259,385

 

 

$

5,301,976

 

 

$

5,373,149

 

 

$

5,263,020

 

 

$

5,285,135

 

Equity to assets

 

 

11.18

%

 

 

11.83

%

 

 

11.34

%

 

 

11.12

%

 

 

9.41

%

Tangible common equity to tangible assets

 

 

9.68

%

 

 

10.63

%

 

 

10.13

%

 

 

9.95

%

 

 

8.21

%

 

Core Return on Average Equity: Core return on average 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 intangible assets and preferred stock; (b) core net income allocable to common stockholders as net income allocable to common stockholders less net gain on acquisition, less gain(loss) on securities transactions, plus loss on debt extinguishment, plus merger expenses, plus BOLI tax expense, plus goodwill impairment, net of actual tax effect, plus amortization of intangible assets less estimated tax effect on adjustments (tax rates used in this calculation were 21% for 2025 and 2024) (c) core return on average equity as core net income allocable to common stockholders (as described in clause (b)) divided by a simple average of net income and core net income plus average stockholders' equity. For return on average equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity.

 

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 intangible assets and preferred stock; (b) core net income allocable to common stockholders as net income allocable to common stockholders plus goodwill impairment, net of actual tax effect, plus amortization of intangible assets less estimated tax effect on amortization of intangible assets (tax rates used in this calculation were 21% for 2025 and 2024) (c) return on average tangible common equity as core 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 because it measures the return on equity, exclusive of the effects of intangible assets on earnings and capital. Goodwill and other intangible assets have the effect of increasing average stockholders’ equity and, through amortization, decreasing net income allocable to common stockholders while not increasing average tangible common equity or decreasing core net income allocable to common stockholders.

88


 

The following table reconciles, as of the dates set forth below, total average stockholders’ equity to average equity and net income allocable to common stockholders to core net income allocable to common stockholders.

 

 

 

For the Three Months Ended

 

 

 

September 30,
2025

 

 

June 30,
2025

 

 

March 31,
2025

 

 

December 31,
2024

 

 

September 30,
2024

 

 

 

(Dollars in thousands)

 

Total average stockholders’ equity

 

$

715,319

 

 

$

627,103

 

 

$

605,917

 

 

$

533,227

 

 

$

485,468

 

Average intangible assets

 

 

(95,046

)

 

 

(72,406

)

 

 

(72,389

)

 

 

(69,570

)

 

 

(70,824

)

Average tangible common equity

 

$

620,273

 

 

$

554,697

 

 

$

533,528

 

 

$

463,657

 

 

$

414,644

 

Net income (loss) allocable to common stockholders

 

$

(29,663

)

 

$

15,264

 

 

$

15,041

 

 

$

16,986

 

 

$

19,851

 

Amortization of intangible assets

 

 

1,312

 

 

 

1,145

 

 

 

1,144

 

 

 

1,071

 

 

 

1,148

 

Net gain on acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(831

)

Net (gain) loss on securities transactions

 

 

53,352

 

 

 

(12

)

 

 

(12

)

 

 

2

 

 

 

(206

)

Merger expenses

 

 

6,163

 

 

 

355

 

 

 

66

 

 

 

 

 

 

618

 

Loss on debt extinguishment

 

 

 

 

 

1,361

 

 

 

 

 

 

 

 

 

 

Day 2 Merger provision

 

 

6,228

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect

 

 

(14,082

)

 

 

(598

)

 

 

(252

)

 

 

(225

)

 

 

(153

)

Core net income allocable to common
   stockholders

 

$

23,310

 

 

$

17,515

 

 

$

15,987

 

 

$

17,834

 

 

$

20,427

 

Return on total average stockholders’ equity
   (ROAE) annualized

 

 

(16.45

)%

 

 

9.76

%

 

 

10.07

%

 

 

12.67

%

 

 

16.27

%

Core return on average equity

 

 

12.47

%

 

 

11.18

%

 

 

10.69

%

 

 

13.29

%

 

 

16.73

%

Return on average tangible common equity
   (ROATCE) annualized

 

 

(18.31

)%

 

 

11.69

%

 

 

12.12

%

 

 

15.30

%

 

 

19.92

%

 Core return on average tangible common
   equity (CROATCE) annualized

 

 

14.30

%

 

 

12.64

%

 

 

12.14

%

 

 

15.29

%

 

 

19.58

%

 

Core income calculations: Core income calculations are a non-GAAP measure that management believes is an effective alternative measure of how efficiently the company utilizes its asset base. Core income is calculated by adjusting GAAP income by non-core gains and losses and excluding non-core expenses, net of tax, as outlined in the table below. We calculate (a) core net income (loss) allocable to common stockholders plus merger expenses, tax effected non-core items, goodwill impairment and BOLI tax adjustment, less gain (loss) from securities transactions; (b) adjusted operating net income as net income (loss) allocable to common stockholders plus adjusted non-core items, tax effected non-core items and BOLI tax adjustments.

Core Net Income and Earnings Per Share: Core net income and Core earnings per share are non-GAAP financial measures generally used to disclose core net income from the Company's operations and earnings per share. We calculated this by taking GAAP net income less non-core impacts to net income to arrive at core net income and core diluted earnings per share. These financial measures are used by financial statement users to evaluate the core financial performance of the Company. Management believes that these measures are important to many investors who are interested in changes from period to period in the Company's financial performance and quality of earnings.

 

89


 

The following table reconciles as of the dates set forth below, core net income and earnings per share and compares them to GAAP net income and earnings per share.

 

 

 

For the Three Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31

 

 

September 30,

 

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

 

(Dollars in thousands, except per share data)

 

Net income (loss) allocable to common stockholders

 

$

(29,663

)

 

$

15,264

 

 

$

15,041

 

 

$

16,986

 

 

$

19,851

 

Amortization of intangible assets

 

$

1,312

 

 

$

1,145

 

 

$

1,144

 

 

$

1,071

 

 

$

1,148

 

Tax effect of adjustments

 

 

(276

)

 

 

(240

)

 

 

(240

)

 

 

(225

)

 

 

(241

)

Adjusted non-core items

 

 

(28,627

)

 

 

16,169

 

 

 

15,945

 

 

 

17,832

 

 

 

20,758

 

Net gain on acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(831

)

Gain (loss) from securities transactions

 

 

53,352

 

 

 

(12

)

 

 

(12

)

 

 

2

 

 

 

(206

)

Loss on debt extinguishment

 

 

 

 

 

1,361

 

 

 

 

 

 

 

 

 

 

Merger expense

 

 

6,163

 

 

 

355

 

 

 

66

 

 

 

 

 

 

618

 

Day 2 Merger provision

 

 

6,228

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of adjustments

 

 

(13,806

)

 

 

(358

)

 

 

(12

)

 

 

 

 

 

88

 

Adjusted operating net income

 

$

23,310

 

 

$

17,515

 

 

$

15,987

 

 

$

17,834

 

 

$

20,427

 

GAAP earnings (loss) per diluted share

 

$

(1.55

)

 

$

0.86

 

 

$

0.85

 

 

$

1.04

 

 

$

1.28

 

Core earnings (loss) per diluted share

 

$

1.22

 

 

$

0.99

 

 

$

0.90

 

 

$

1.10

 

 

$

1.32

 

Total average assets

 

$

6,085,064

 

 

$

5,206,950

 

 

$

5,212,417

 

 

$

5,163,166

 

 

$

5,205,017

 

Total average stockholder's equity

 

$

715,319

 

 

$

627,103

 

 

$

605,917

 

 

$

533,227

 

 

$

485,468

 

Weighted average diluted common shares

 

 

19,129,726

 

 

 

17,651,298

 

 

 

17,666,834

 

 

 

16,262,965

 

 

 

15,451,545

 

Return on Average Assets (ROAA) annualized

 

 

-1.93

%

 

 

1.18

%

 

 

1.17

%

 

 

1.31

%

 

 

1.52

%

Core Operating ROAA annualized

 

 

1.51

%

 

 

1.35

%

 

 

1.24

%

 

 

1.37

%

 

 

1.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 goodwill impairment, merger expenses and loss on debt extinguishment, by the sum of net interest income and non-interest income, excluding net gains on the sale of available-for-sale securities and other securities transactions, and the net gain on acquisition. The GAAP-based efficiency ratio is non-interest expense less goodwill impairment, divided by net interest income plus non-interest income.

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, loss on debt extinguishment, net gains on the sale of available-for-sale securities and other securities transactions, and the net gain on acquisition.

 

90


 

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

 

 

 

September 30,
2025

 

 

June 30,
2025

 

 

March 31,
2025

 

 

December 31,
2024

 

 

September 30,
2024

 

 

 

(Dollars in thousands)

 

Non-interest expense

 

$

49,082

 

 

$

40,001

 

 

$

39,050

 

 

$

37,806

 

 

$

30,328

 

Merger expense

 

 

(6,163

)

 

 

(355

)

 

 

(66

)

 

 

 

 

 

(618

)

Loss on debt extinguishment

 

 

 

 

 

(1,361

)

 

 

 

 

 

 

 

 

 

Amortization of intangibles assets

 

 

(1,312

)

 

 

(1,145

)

 

 

(1,144

)

 

 

(1,071

)

 

 

(1,148

)

Non-interest expense

 

$

41,607

 

 

$

37,140

 

 

$

37,840

 

 

$

36,735

 

 

$

28,562

 

Net interest income

 

$

62,485

 

 

$

49,802

 

 

$

50,292

 

 

$

49,473

 

 

$

46,031

 

Non-interest income

 

$

(44,479

)

 

$

8,589

 

 

$

10,330

 

 

$

8,816

 

 

$

9,317

 

Net gain on acquisition and branch sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(831

)

Net gain (loss) from securities transactions

 

 

53,352

 

 

 

(12

)

 

 

(12

)

 

 

2

 

 

 

(206

)

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

 

$

8,873

 

 

$

8,577

 

 

$

10,318

 

 

$

8,818

 

 

$

8,280

 

Net interest income plus non-interest
   income, excluding net gain on
   acquisition and branch sales
   and net gain (loss) from
   securities transactions

 

$

71,358

 

 

$

58,379

 

 

$

60,610

 

 

$

58,291

 

 

$

54,311

 

Non-interest expense to net interest
   income plus non-interest income

 

 

272.59

%

 

 

68.51

%

 

 

64.42

%

 

 

64.86

%

 

 

54.80

%

Efficiency Ratio

 

 

58.31

%

 

 

63.62

%

 

 

62.43

%

 

 

63.02

%

 

 

52.59

%

Total Average Assets

 

$

6,085,064

 

 

$

5,206,950

 

 

$

5,212,417

 

 

$

5,163,166

 

 

$

5,205,017

 

Core non-interest expense / Average assets

 

 

2.71

%

 

 

2.86

%

 

 

2.94

%

 

 

2.83

%

 

 

2.18

%

 

 

 

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,

91


 

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 purchased and sale activities, commitments to originate loans and the maturities of investment securities and borrowings. Additionally, the ALCO reviews liquidity, projected cash flows, maturities of deposits and consumer and commercial deposit activity.

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. All assumptions are as of the base period without consideration of preceding market rate changes and any lag in impact to NII. The depicted expectations are management's estimate exclusive of any non-contractual lagging impacts that have not yet been realized in income from preceding changes to interest rates. 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 September 30, 2025, and December 31, 2024, 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 positive impact to net interest income in the up interest rate shock scenarios is due to the level of adjustable rate loans receivable that will reprice to higher interest rates, non-term deposits that will adjust to higher rates, the use of derivatives to hedge borrowing costs, and increased levels of cash on the balance sheet compared to December 31, 2024. These factors result in an overall positive impact to net interest income at September 30, 2025, as compared to the level of impact from December 31, 2024, simulation as 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 downward pricing of variable rate loans receivable, the level of term deposit repricing and the assumed prepayment and scheduled repayment of existing fixed rate loans receivable and fixed rate investments.

 

The change in the economic value of equity from the base case for September 30, 2025, and December 31, 2024, is due to being in a liability sensitive position and the level of convexity in our pre-payable assets. Generally, with a liability sensitive position, as interest rates increase, the value of your assets decrease faster than the value of liabilities and, as interest rates decrease, the value of your assets increase at a faster rate than liabilities. Due to the level of convexity in our fixed rate pre-payable assets, we do not experience as significant a change in the value of assets in a down interest rate shock scenario, mitigating the impact of liability sensitive balance sheet on economic value of equity. 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 September 30, 2025, non-interest-bearing deposits were approximately $41.2 million, or 4.3%, lower than that deposit type at December 31, 2024. Additionally, substantially all investments and approximately 37.0% 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 economic value of equity.

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

 

September 30,
2025

 

 

December 31,
2024

 

+300 basis points

 

 

14.7

%

 

 

11.9

%

+200 basis points

 

 

9.8

%

 

 

7.9

%

+100 basis points

 

 

4.8

%

 

 

3.9

%

0 basis points

 

 

 

 

 

 

-100 basis points

 

 

(2.6

)%

 

 

(2.4

)%

-200 basis points

 

 

(5.1

)%

 

 

(4.9

)%

-300 basis points

 

 

(7.9

)%

 

 

(8.1

)%

 

92


 

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

 

September 30,
2025

 

 

December 31,
2024

 

+300 basis points

 

 

(4.0

)%

 

 

(6.5

)%

+200 basis points

 

 

(2.5

)%

 

 

(4.2

)%

+100 basis points

 

 

(1.2

)%

 

 

(2.4

)%

0 basis points

 

 

 

 

 

 

-100 basis points

 

 

(1.3

)%

 

 

0.3

%

-200 basis points

 

 

(4.4

)%

 

 

(1.5

)%

-300 basis points

 

 

(9.3

)%

 

 

(5.1

)%

 

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 judgment 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.

93


 

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 13 – 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 7, 2025.

 

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

 

Repurchase of Common Stock

 

On September 11, 2025, the Board of Directors of Equity Bancshares authorized the repurchase of up to 1,000,000 shares of outstanding common stock beginning on October 1, 2025 and concluding on September 30, 2026. The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares, and may be extended. modified or discontinued at any time without notice. Non-objection from the Federal Reserve Bank of Kansas City related to this repurchase plan was received on September 23, 2025. During the three months ended September 30, 2025, the Company repurchased 175,732 shares of the Company's outstanding common stock at an average price of $37.14 per share. At September 30, 2025, there are 867,168 shares remaining under the program that expired on September 30, 2025.

 

Date

 

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

 

July 1, 2025 through July 31, 2025

 

 

50,400

 

 

$

37.64

 

 

 

50,400

 

 

 

942,100

 

August 1, 2025 through August 31, 2025

 

 

125,332

 

 

$

36.94

 

 

 

125,332

 

 

 

816,768

 

September 1, 2025 through September 30, 2025

 

 

 

 

$

 

 

 

 

 

 

816,768

 

Total

 

 

175,732

 

 

$

37.14

 

 

 

175,732

 

 

 

816,768

 

 

Item 3: Defaults Upon Senior Securities

None

 

Item 4: Mine Safety Disclosures

Not applicable.

 

Item 5: Other Information

During the nine months ended September 30, 2025, none of the Company's directors or officers (as defined in Rule 16a-1(f) of the Securities Exchange Act of 1934) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such defined in Item 408 of Regulation S-K of the Securities Act of 1933).

 

 

 

 

Item 6: Exhibits

 

Exhibit

No.

 

 

Description

 

2.1

 

 

Agreement and Plan of Reorganization, dated August 29, 2025, by and among Equity Bancshares, Inc., Winston Merger Sub, Inc., and Frontier Holdings, LLC (incorporated by reference to Exhibit 2.1 to Equity Bancshare's, Inc.'s Current Report on Form 8-K, filed with the SEC on September 2, 2025).

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.

94


 

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.

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.

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.

 

 

95


 

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.

 

 

 

 

 

November 3, 2025

 

By:

 

/s/ Brad S. Elliott

Date

 

 

 

Brad S. Elliott

 

 

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

November 3, 2025

 

By:

 

/s/ Chris M. Navratil

Date

 

 

 

Chris M. Navratil

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

 

 

96


Equity Bancshare

NYSE:EQBK

EQBK Rankings

EQBK Latest News

EQBK Latest SEC Filings

EQBK Stock Data

774.19M
15.20M
14.2%
69.63%
1.14%
Banks - Regional
State Commercial Banks
Link
United States
WICHITA