EQUITY BANCSHARES INC
For the period ended Mar 31, 2024. Filed May 9, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 9, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Condensed Notes to Interim Consolidated Financial Statements
March 31, 2024
(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, 2023, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 7, 2024. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results that may be expected for the year ending December 31, 2024, 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 November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures. The amendments in ASU 2023-07 provide for new disclosures which: (1) require that a public entity disclose on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker ("CODM") and included within each reported measure of segment profit or loss; (2) require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition; (3) require that a public entity provide all annual disclosures about a reportable segment's profit or loss and assets currently required by Topic 280 in interim periods; (4) allows more than one measure of segment profit or loss used by the CODM when assessing segment performance and deciding how to allocate resources to be disclosed; (5) require disclosure of title and position of CODM and explain how the CODM uses the disclosed reported measures to assess segment performance; and (6) require that a public entity that has a single reportable segment provide all the disclosures required by the amended Topic 280. The amendments in this update are effective for the Company for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The amendments in this update are required to be applied retrospectively to all prior periods presented in the financial statements. Upon transition, the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories and the amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. The Company adopted this accounting standard effective January 1, 2024, and the Company's financial condition, results of operations and cash flows were not impacted by this guidance. The Company has provided the required disclosures for its single reportable segment.
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.
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.
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | Allowancefor CreditLosses | FairValue | |
|---|---|---|---|---|---|
| Available-for-sale securities | |||||
| U.S. Government-sponsored entities | $81,606 | $5 | $(6,534) | $— | $75,077 |
| U.S. Treasury securities | 121,106 | 14 | (871) | — | 120,249 |
| Mortgage-backed securities | |||||
| Government-sponsored residential mortgage-backed securities | 661,713 | 1,929 | (39,060) | — | 624,582 |
| Private label residential mortgage-backed securities | 158,225 | — | (23,167) | — | 135,058 |
| Corporate | 56,742 | 8 | (5,959) | — | 50,791 |
| Small Business Administration loan pools | 7,457 | — | (355) | — | 7,102 |
| State and political subdivisions | 88,344 | 53 | (9,539) | — | 78,858 |
| $1,175,193 | $2,009 | $(85,485) | $— | $1,091,717 | |
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | Allowancefor CreditLosses | FairValue | |
|---|---|---|---|---|---|
| Available-for-sale securities | |||||
| U.S. Government-sponsored entities | $39,103 | $— | $(6,016) | $— | $33,087 |
| U.S. Treasury securities | 89,999 | 28 | (771) | — | 89,256 |
| Mortgage-backed securities | |||||
| Government-sponsored residential mortgage-backed securities | 560,674 | 3,872 | (35,403) | — | 529,143 |
| Private label residential mortgage-backed securities | 161,174 | — | (23,333) | — | 137,841 |
| Corporate | 56,722 | — | (7,039) | — | 49,683 |
| Small Business Administration loan pools | 8,066 | — | (339) | — | 7,727 |
| State and political subdivisions | 81,458 | 74 | (8,621) | — | 72,911 |
| $997,196 | $3,974 | $(81,522) | $— | $919,648 | |
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.
| AmortizedCost | GrossUnrecognizedGains | GrossUnrecognizedLosses | Allowancefor CreditLosses | FairValue | |
|---|---|---|---|---|---|
| Held-to-maturity securities | |||||
| Mortgage-backed securities | |||||
| Government-sponsored residential mortgage-backed securities | $1,090 | $— | $(14) | $— | $1,076 |
| State and political subdivisions | 1,115 | 20 | (1) | — | 1,134 |
| $2,205 | $20 | $(15) | $— | $2,210 | |
| AmortizedCost | GrossUnrecognizedGains | GrossUnrecognizedLosses | Allowancefor CreditLosses | FairValue | |
|---|---|---|---|---|---|
| Held-to-maturity securities | |||||
| Mortgage-backed securities | |||||
| Government-sponsored residential mortgage-backed securities | $1,094 | $3 | $— | $— | $1,097 |
| State and political subdivisions | 1,115 | 38 | — | — | 1,153 |
| $2,209 | $41 | $— | $— | $2,250 | |
The fair value and amortized cost of debt securities at March 31, 2024, 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 | |||
|---|---|---|---|---|
| AmortizedCost | FairValue | AmortizedCost | FairValue | |
| Within one year | $113,506 | $112,741 | $— | $— |
| One to five years | 70,836 | 70,130 | — | — |
| Five to ten years | 129,232 | 113,798 | 1,115 | 1,134 |
| After ten years | 41,681 | 35,408 | — | — |
| Mortgage-backed securities | 819,938 | 759,640 | 1,090 | 1,076 |
| Total debt securities | $1,175,193 | $1,091,717 | $2,205 | $2,210 |
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 March 31, 2024, and December 31, 2023.
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Book Value | Fair Value | Book Value | Fair Value | |
| Public fund deposits | $545,903 | $503,619 | $509,010 | $488,270 |
| Federal Home Loan Bank pledging | 82,606 | 70,588 | 84,421 | 72,293 |
| Federal Reserve Bank borrowings | 12,110 | 11,831 | 158,382 | 141,125 |
| Retail repurchase agreements | 52,191 | 47,363 | 51,548 | 47,282 |
| Total securities pledged | $692,810 | $633,401 | $803,361 | $748,970 |
The following tables show gross unrealized losses or unrecognized losses and fair value, aggregated by investment category, and length of time that individual securities have been in a continuous unrealized loss position or unrecognized loss position at March 31, 2024, and December 31, 2023.
| Less Than 12 Months | 12 Months or More | Total | ||||
|---|---|---|---|---|---|---|
| FairValue | UnrealizedLoss | FairValue | UnrealizedLoss | FairValue | UnrealizedLoss | |
| Available-for-sale securities | ||||||
| U.S. Government-sponsored entities | $35,692 | $(201) | $32,566 | $(6,333) | $68,258 | $(6,534) |
| U.S. Treasury securities | 64,773 | (194) | 19,468 | (677) | 84,241 | (871) |
| Mortgage-backed securities | ||||||
| Government-sponsored residential mortgage-backed securities | 112,236 | (868) | 296,481 | (38,192) | 408,717 | (39,060) |
| Private label residential mortgage-backed securities | — | — | 135,058 | (23,167) | 135,058 | (23,167) |
| Corporate | — | — | 47,882 | (5,959) | 47,882 | (5,959) |
| Small Business Administration loan pools | 4,631 | (17) | 2,471 | (338) | 7,102 | (355) |
| State and political subdivisions | 14,924 | (821) | 58,921 | (8,718) | 73,845 | (9,539) |
| Total | $232,256 | $(2,101) | $592,847 | $(83,384) | $825,103 | $(85,485) |
| Available-for-sale securities | ||||||
| U.S. Government-sponsored entities | $— | $— | $33,087 | $(6,016) | $33,087 | $(6,016) |
| U.S. Treasury securities | — | — | 19,413 | (771) | 19,413 | (771) |
| Mortgage-backed securities | ||||||
| Government-sponsored residential mortgage-backed securities | 7,799 | (5) | 306,858 | (35,398) | 314,657 | (35,403) |
| Private label residential mortgage-backed securities | — | — | 137,841 | (23,333) | 137,841 | (23,333) |
| Corporate | — | — | 49,683 | (7,039) | 49,683 | (7,039) |
| Small Business Administration loan pools | 5,097 | (14) | 2,630 | (325) | 7,727 | (339) |
| State and political subdivisions | 11,386 | (768) | 57,326 | (7,853) | 68,712 | (8,621) |
| Total | $24,282 | $(787) | $606,838 | $(80,735) | $631,120 | $(81,522) |
| Less Than 12 Months | 12 Months or More | Total | ||||
| FairValue | UnrecognizedLoss | FairValue | UnrecognizedLoss | FairValue | UnrecognizedLoss | |
| Held-to-maturity securities | ||||||
| Residential mortgage-backed (issued by government-sponsored entities) | $1,076 | $(14) | $— | $— | $1,076 | $(14) |
| State and political subdivisions | 274 | (1) | — | — | 274 | (1) |
| Total | $1,350 | $(15) | $— | $— | $1,350 | $(15) |
| Held-to-maturity securities | ||||||
| Residential mortgage-backed (issued by government-sponsored entities) | $— | $— | $— | $— | $— | $— |
| State and political subdivisions | — | — | — | — | — | — |
| Total | $— | $— | $— | $— | $— | $— |
The tables above present unrealized losses on available-for-sale securities and unrecognized losses on held-to-maturity securities since the date of purchase, independent of the impact associated with changes in cost basis upon transfer from the available-for-sale designation to the held-to-maturity designation. As of March 31, 2024, the Company held 524 available-for-sale in an unrealized loss position andtwo held-to-maturity securities 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 the investments in private label residential mortgage-backed securities, corporate securities and state and political subdivisions securities.
All private label residential mortgage-backed securities held by the Company are senior in the capital structure, carry substantial credit enhancement and are 20% risk weighted by the Simplified Supervisory Formula Approach ("SSFA"). At March 31, 2024, the Company doesnot anticipate any credit losses in the private label residential mortgage-backed securities portfolio.
The Company's corporate debt exposure consists of 14 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 March 31, 2024, the Company doesnot anticipate any credit losses in the corporate debt securities portfolio.
The Company's portfolio of state and political subdivisions securities is comprised of 174 positions of which 86% of the positions are rated "A" or better by a Nationally Recognized Statistical Ratings Organization ("NRSRO"), and 62% 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 March 31, 2024, the Company doesnot 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 EndedMarch 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Proceeds | $726 | $— |
| Gross gain | 3 | — |
| Gross losses | 255 | — |
| Income tax expense/(benefit) | (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 March 31, 2024, and December 31, 2023.
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Investments in stocks | ||
| Accounted for at fair value through net income | $675 | $674 |
| Accounted for at amortized cost assessed for impairment | 1,981 | 1,397 |
| Total investments in stocks | 2,656 | 2,071 |
| Investments in partnerships | ||
| Accounted for under the equity method | 2,369 | 2,345 |
| Accounted for under the hypothetical liquidation book value | 2,424 | 2,403 |
| Accounted for under proportional amortization | 23,372 | 24,296 |
| Total investments in partnerships | 28,165 | 29,044 |
| Total other investments | $30,821 | $31,115 |
The following table discloses the financial statement impact of tax credit investments for the three month period ended March 31, 2024, and 2023.
| Income Tax Credits Recognized During Period (a) | Other Income Tax Benefits (a) | Total Tax Benefits | Investment Amortization Included in Income Tax Expense | |
|---|---|---|---|---|
| Investments and tax credit structures: | ||||
| Included in proportional amortization | $(826) | $(225) | $(1,051) | $924 |
| Not included in proportional amortization | $— | $23 | $23 | $— |
| Investments and tax credit structures: | ||||
| Included in proportional amortization | $(482) | $(144) | $(626) | $587 |
| Not included in proportional amortization | $(802) | $(232) | $(1,034) | $— |
| (a) Reported in income tax expense on statements of income and reported in net change in other assets on statements of cash flows. | ||||
Contingent contributions for investment tax credit structures not subject to proportional amortization were zero and $3.6 million for the three month period ended March 31, 2024, and 2023.
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 lists categories of loans at March 31, 2024, and December 31, 2023.
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Commercial real estate | $1,797,192 | $1,759,855 |
| Commercial and industrial | 649,035 | 598,327 |
| Residential real estate | 581,988 | 556,328 |
| Agricultural real estate | 198,291 | 196,114 |
| Agricultural | 149,312 | 118,587 |
| Consumer | 106,345 | 103,690 |
| Total loans | 3,482,163 | 3,332,901 |
| Allowance for credit losses | (44,449) | (43,520) |
| Net loans | $3,437,714 | $3,289,381 |
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 quarters ended March 31, 2024, and 2023, the Company didnot purchase any pools of residential loans. As of March 31, 2024, and December 31, 2023, residential real estate loans include $288,632 and $299,448 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 quarter ended March 31, 2024 the Company purchased $4,180 in loans guaranteed by governmental agencies. During the first three months of 2023, the Company purchased $802 in loans guaranteed by governmental agencies.
The unamortized purchase accounting discounts related to non-purchase credit deteriorated loans included in the loan totals above are $5,093 with related loans of $311,049 at March 31, 2024, and $2,424 with related loans of $209,662 at December 31, 2023.
Overdraft deposit accounts are reclassified and included in consumer loans above. These accounts totaled $3,162 at March 31, 2024, and $387 at December 31, 2023.
The following tables present the activity in the allowance for credit losses by class for the three month periods ended March 31, 2024, and 2023.
| March 31, 2024 | CommercialReal Estate | Commercialand Industrial | ResidentialRealEstate | AgriculturalRealEstate | 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 | 116 | 67 | 367 | (31) | 359 | 122 | 1,000 |
| Initial PCD on Acquired loans | — | 119 | 184 | — | 284 | 9 | 596 |
| Loans charged-off | (17) | (631) | (27) | — | (26) | (181) | (882) |
| Recoveries | 7 | 142 | 11 | 1 | — | 54 | 215 |
| Total ending allowance balance | $13,582 | $17,651 | $8,319 | $1,688 | $1,612 | $1,597 | $44,449 |
| March 31, 2023 | CommercialReal Estate | Commercialand Industrial | ResidentialRealEstate | AgriculturalRealEstate | Agricultural | Consumer | Total |
|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||
| Beginning balance | $16,731 | $14,951 | $8,608 | $819 | $2,457 | $2,281 | $45,847 |
| Provision for credit losses | (126) | 1,100 | 132 | (233) | (1,065) | (174) | (366) |
| Loans charged-off | (1) | (435) | (5) | — | — | (197) | (638) |
| Recoveries | 7 | 4 | 16 | — | 155 | 78 | 260 |
| Total ending allowance balance | $16,611 | $15,620 | $8,751 | $586 | $1,547 | $1,988 | $45,103 |
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 March 31, 2024, and December 31, 2023.
| March 31, 2024 | CommercialReal Estate | CommercialandIndustrial | ResidentialRealEstate | AgriculturalRealEstate | Agricultural | Consumer | Total |
|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||
| Individually evaluated for credit losses | $729 | $1,989 | $1,148 | $658 | $1,112 | $189 | $5,825 |
| Collectively evaluated for credit losses | 12,853 | 15,662 | 7,171 | 1,030 | 500 | 1,408 | 38,624 |
| Total | $13,582 | $17,651 | $8,319 | $1,688 | $1,612 | $1,597 | $44,449 |
| Loan Balance: | |||||||
| Individually evaluated for credit losses | $7,192 | $8,266 | $5,889 | $4,888 | $6,425 | $904 | $33,564 |
| Collectively evaluated for credit losses | 1,790,000 | 640,769 | 576,099 | 193,403 | 142,887 | 105,441 | 3,448,599 |
| Total | $1,797,192 | $649,035 | $581,988 | $198,291 | $149,312 | $106,345 | $3,482,163 |
| December 31, 2023 | CommercialReal Estate | CommercialandIndustrial | ResidentialRealEstate | AgriculturalRealEstate | Agricultural | Consumer | Total |
|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | |||||||
| Individually evaluated for credit losses | $582 | $1,644 | $1,113 | $674 | $598 | $154 | $4,765 |
| Collectively evaluated for credit losses | 12,894 | 16,310 | 6,671 | 1,044 | 397 | 1,439 | 38,755 |
| Total | $13,476 | $17,954 | $7,784 | $1,718 | $995 | $1,593 | $43,520 |
| Loan Balance: | |||||||
| Individually evaluated for credit losses | $6,031 | $5,498 | $7,495 | $4,672 | $3,598 | $669 | $27,963 |
| Collectively evaluated for credit losses | 1,753,824 | 592,829 | 548,833 | 191,442 | 114,989 | 103,021 | 3,304,938 |
| Total | $1,759,855 | $598,327 | $556,328 | $196,114 | $118,587 | $103,690 | $3,332,901 |
The following tables present information related to nonaccrual loans at March 31, 2024, and December 31, 2023.
| UnpaidPrincipalBalance | RecordedInvestment | Allowance forCredit LossesAllocated | |
|---|---|---|---|
| With no related allowance recorded: | |||
| Commercial real estate | $3,938 | $3,368 | $— |
| Commercial and industrial | 4,915 | 1,992 | — |
| Residential real estate | 20 | — | — |
| Agricultural real estate | 1,332 | 945 | — |
| Agricultural | — | — | — |
| Consumer | 40 | — | — |
| Subtotal | 10,245 | 6,305 | — |
| With an allowance recorded: | |||
| Commercial real estate | 2,898 | 2,666 | 599 |
| Commercial and industrial | 8,352 | 4,753 | 1,558 |
| Residential real estate | 4,173 | 3,769 | 936 |
| Agricultural real estate | 4,771 | 3,282 | 620 |
| Agricultural | 3,154 | 2,679 | 476 |
| Consumer | 860 | 772 | 179 |
| Subtotal | 24,208 | 17,921 | 4,368 |
| Total | $34,453 | $24,226 | $4,368 |
| UnpaidPrincipalBalance | RecordedInvestment | Allowance forCredit LossesAllocated | |
|---|---|---|---|
| With no related allowance recorded: | |||
| Commercial real estate | $3,948 | $3,376 | $— |
| Commercial and industrial | 2,925 | — | — |
| Residential real estate | 21 | — | — |
| Agricultural real estate | 1,342 | 948 | — |
| Agricultural | 2,303 | — | — |
| Consumer | 23 | — | — |
| Subtotal | 10,562 | 4,324 | — |
| With an allowance recorded: | |||
| Commercial real estate | 2,297 | 2,071 | 455 |
| Commercial and industrial | 8,452 | 5,041 | 1,335 |
| Residential real estate | 7,605 | 7,251 | 1,086 |
| Agricultural real estate | 4,753 | 3,266 | 660 |
| Agricultural | 2,946 | 2,470 | 481 |
| Consumer | 689 | 603 | 150 |
| Subtotal | 26,742 | 20,702 | 4,167 |
| Total | $37,304 | $25,026 | $4,167 |
The tables below present average recorded investment and interest income related to nonaccrual loans for the three months ended March 31, 2024, and 2023. 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 | ||||
|---|---|---|---|---|
| March 31, 2024 | March 31, 2023 | |||
| Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |
| With no related allowance recorded: | ||||
| Commercial real estate | $3,376 | $— | $1,855 | $— |
| Commercial and industrial | — | — | — | — |
| Residential real estate | — | — | 13 | — |
| Agricultural real estate | 948 | — | 573 | — |
| Agricultural | — | — | — | — |
| Consumer | — | — | — | — |
| Subtotal | 4,324 | — | 2,441 | — |
| With an allowance recorded: | ||||
| Commercial real estate | 2,071 | 2 | 841 | — |
| Commercial and industrial | 5,041 | — | 5,660 | — |
| Residential real estate | 7,251 | — | 3,135 | — |
| Agricultural real estate | 3,266 | — | 1,421 | 1 |
| Agricultural | 2,470 | — | 3,195 | — |
| Consumer | 603 | — | 382 | — |
| Subtotal | 20,702 | 2 | 14,634 | 1 |
| Total | $25,026 | $2 | $17,075 | $1 |
The following tables present the aging of the recorded investment in past due loans as of March 31, 2024, and December 31, 2023, by portfolio and class of loans.
| March 31, 2024 | 30 - 59DaysPast Due | 60 - 89DaysPast Due | GreaterThan90 DaysPastDue Still OnAccrual | Nonaccrual | Loans NotPast Due | Total |
|---|---|---|---|---|---|---|
| Commercial real estate | $4,254 | $1,574 | $413 | $6,034 | $1,784,917 | $1,797,192 |
| Commercial and industrial | 1,794 | 388 | — | 6,745 | 640,108 | 649,035 |
| Residential real estate | 2,456 | 492 | — | 3,769 | 575,271 | 581,988 |
| Agricultural real estate | 535 | 61 | — | 4,227 | 193,468 | 198,291 |
| Agricultural | 1,450 | 42 | — | 2,679 | 145,141 | 149,312 |
| Consumer | 554 | 145 | — | 772 | 104,874 | 106,345 |
| Total | $11,043 | $2,702 | $413 | $24,226 | $3,443,779 | $3,482,163 |
| December 31, 2023 | 30 - 59DaysPast Due | 60 - 89DaysPast Due | GreaterThan90 DaysPastDue Still OnAccrual | Nonaccrual | Loans NotPast Due | Total |
|---|---|---|---|---|---|---|
| Commercial real estate | $2,397 | $198 | $189 | $5,447 | $1,751,624 | $1,759,855 |
| Commercial and industrial | 1,853 | 2,713 | 71 | 5,041 | 588,649 | 598,327 |
| Residential real estate | 1,444 | 676 | — | 7,251 | 546,957 | 556,328 |
| Agricultural real estate | 949 | — | — | 4,214 | 190,951 | 196,114 |
| Agricultural | 559 | 65 | 19 | 2,470 | 115,474 | 118,587 |
| Consumer | 443 | 118 | — | 603 | 102,526 | 103,690 |
| Total | $7,645 | $3,770 | $279 | $25,026 | $3,296,181 | $3,332,901 |
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.
Based on the analysis performed at March 31, 2024, the risk category of loans by type and year of origination is as follows.
| March 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving LoansAmortized Cost | Revolving LoansConverted to Term | Total |
|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | |||||||||
| Risk rating | |||||||||
| Pass | $64,642 | $215,317 | $361,943 | $237,075 | $169,563 | $248,288 | $488,533 | $735 | $1,786,096 |
| Special mention | — | — | — | 117 | — | 385 | — | — | 502 |
| Substandard | — | 207 | 2,883 | 3,417 | 258 | 3,686 | 103 | 40 | 10,594 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total commercial real estate | $64,642 | $215,524 | $364,826 | $240,609 | $169,821 | $252,359 | $488,636 | $775 | $1,797,192 |
| Commercial and industrial | |||||||||
| Risk rating | |||||||||
| Pass | $28,847 | $113,685 | $101,217 | $52,112 | $49,311 | $44,371 | $246,034 | $1,758 | $637,335 |
| Special mention | — | 98 | 159 | 253 | — | 1,147 | — | — | 1,657 |
| Substandard | — | 1,123 | 565 | 349 | 2,679 | 2,285 | 3,042 | — | 10,043 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total commercial and industrial | $28,847 | $114,906 | $101,941 | $52,714 | $51,990 | $47,803 | $249,076 | $1,758 | $649,035 |
| Residential real estate | |||||||||
| Risk rating | |||||||||
| Pass | $5,898 | $37,547 | $38,314 | $278,758 | $9,215 | $152,438 | $54,187 | $1,040 | $577,397 |
| Special mention | — | — | — | — | — | 468 | — | — | 468 |
| Substandard | — | — | 209 | 412 | 21 | 2,829 | 588 | 64 | 4,123 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total residential real estate | $5,898 | $37,547 | $38,523 | $279,170 | $9,236 | $155,735 | $54,775 | $1,104 | $581,988 |
| Agricultural real estate | |||||||||
| Risk rating | |||||||||
| Pass | $6,461 | $22,294 | $25,021 | $16,874 | $16,643 | $29,168 | $76,119 | $277 | $192,857 |
| Special mention | — | 444 | 433 | — | — | 127 | 800 | — | 1,804 |
| Substandard | — | 40 | 18 | 27 | — | 3,508 | 37 | — | 3,630 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total agricultural real estate | $6,461 | $22,778 | $25,472 | $16,901 | $16,643 | $32,803 | $76,956 | $277 | $198,291 |
| Agricultural | |||||||||
| Risk rating | |||||||||
| Pass | $6,381 | $17,081 | $12,876 | $7,403 | $11,668 | $16,405 | $72,651 | $75 | $144,540 |
| Special mention | — | — | 150 | — | — | 32 | 407 | — | 589 |
| Substandard | — | 366 | 167 | 626 | 629 | 2,242 | 153 | — | 4,183 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total agricultural | $6,381 | $17,447 | $13,193 | $8,029 | $12,297 | $18,679 | $73,211 | $75 | $149,312 |
| Consumer | |||||||||
| Risk rating | |||||||||
| Pass | $29,390 | $25,046 | $21,952 | $9,079 | $4,207 | $3,734 | $12,152 | $1 | $105,561 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | 89 | 235 | 220 | 65 | 82 | — | — | 691 |
| Doubtful | — | — | — | — | — | 93 | — | — | 93 |
| Total consumer | $29,390 | $25,135 | $22,187 | $9,299 | $4,272 | $3,909 | $12,152 | $1 | $106,345 |
| Total loans | |||||||||
| Risk rating | |||||||||
| Pass | $141,619 | $430,970 | $561,323 | $601,301 | $260,607 | $494,404 | $949,676 | $3,886 | $3,443,786 |
| Special mention | — | 542 | 742 | 370 | — | 2,159 | 1,207 | — | 5,020 |
| Substandard | — | 1,825 | 4,077 | 5,051 | 3,652 | 14,632 | 3,923 | 104 | 33,264 |
| Doubtful | — | — | — | — | — | 93 | — | — | 93 |
| Total loans | $141,619 | $433,337 | $566,142 | $606,722 | $264,259 | $511,288 | $954,806 | $3,990 | $3,482,163 |
Based on the analysis performed at December 31, 2023, the risk category of loans by type and year of origination is as follows.
| December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving LoansAmortized Cost | Revolving LoansConverted to Term | Total |
|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | |||||||||
| Risk rating | |||||||||
| Pass | $212,229 | $379,233 | $253,837 | $179,935 | $75,472 | $186,073 | $461,346 | $753 | $1,748,878 |
| Special mention | 257 | — | 119 | — | — | 399 | — | — | 775 |
| Substandard | 84 | 2,501 | 3,481 | 256 | 1,463 | 2,336 | 81 | — | 10,202 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total commercial real estate | $212,570 | $381,734 | $257,437 | $180,191 | $76,935 | $188,808 | $461,427 | $753 | $1,759,855 |
| Commercial and industrial | |||||||||
| Risk rating | |||||||||
| Pass | $128,598 | $110,817 | $54,416 | $49,557 | $29,931 | $7,293 | $204,237 | $1,780 | $586,629 |
| Special mention | — | — | 15 | — | — | 992 | — | — | 1,007 |
| Substandard | 1,317 | 468 | 230 | 2,922 | 237 | 2,171 | 3,346 | — | 10,691 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total commercial and industrial | $129,915 | $111,285 | $54,661 | $52,479 | $30,168 | $10,456 | $207,583 | $1,780 | $598,327 |
| Residential real estate | |||||||||
| Risk rating | |||||||||
| Pass | $35,040 | $29,766 | $277,611 | $5,183 | $12,506 | $130,144 | $57,699 | $1,065 | $549,014 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | 213 | 187 | 22 | 156 | 1,960 | 4,710 | 66 | 7,314 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total residential real estate | $35,040 | $29,979 | $277,798 | $5,205 | $12,662 | $132,104 | $62,409 | $1,131 | $556,328 |
| Agricultural real estate | |||||||||
| Risk rating | |||||||||
| Pass | $22,368 | $26,762 | $17,987 | $18,551 | $10,653 | $20,039 | $74,010 | $289 | $190,659 |
| Special mention | 903 | 158 | — | — | — | 164 | 605 | — | 1,830 |
| Substandard | 40 | — | 24 | — | 101 | 3,423 | 37 | — | 3,625 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total agricultural real estate | $23,311 | $26,920 | $18,011 | $18,551 | $10,754 | $23,626 | $74,652 | $289 | $196,114 |
| Agricultural | |||||||||
| Risk rating | |||||||||
| Pass | $12,424 | $7,363 | $4,815 | $7,148 | $1,385 | $3,809 | $78,285 | $55 | $115,284 |
| Special mention | — | — | — | — | — | 33 | 9 | — | 42 |
| Substandard | 39 | 10 | 464 | 629 | 1,861 | 52 | 206 | — | 3,261 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total agricultural | $12,463 | $7,373 | $5,279 | $7,777 | $3,246 | $3,894 | $78,500 | $55 | $118,587 |
| Consumer | |||||||||
| Risk rating | |||||||||
| Pass | $47,019 | $24,620 | $10,384 | $4,841 | $1,281 | $2,885 | $12,035 | $1 | $103,066 |
| Special mention | — | — | — | — | — | — | — | — | — |
| Substandard | 50 | 241 | 163 | 98 | 49 | 23 | — | — | 624 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total consumer | $47,069 | $24,861 | $10,547 | $4,939 | $1,330 | $2,908 | $12,035 | $1 | $103,690 |
| Total loans | |||||||||
| Risk rating | |||||||||
| Pass | $457,678 | $578,561 | $619,050 | $265,215 | $131,228 | $350,243 | $887,612 | $3,943 | $3,293,530 |
| Special mention | 1,160 | 158 | 134 | — | — | 1,588 | 614 | — | 3,654 |
| Substandard | 1,530 | 3,433 | 4,549 | 3,927 | 3,867 | 9,965 | 8,380 | 66 | 35,717 |
| Doubtful | — | — | — | — | — | — | — | — | — |
| Total loans | $460,368 | $582,152 | $623,733 | $269,142 | $135,095 | $361,796 | $896,606 | $4,009 | $3,332,901 |
The following table discloses the charge-off and recovery activity by loan type and year of origination for the three month period ending March 31, 2024.
| March 31, 2024 | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving LoansAmortized Cost | Revolving LoansConverted to Term | Total |
|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | |||||||||
| Gross charge-offs | $— | $— | $(16) | $— | $— | $— | $(1) | $— | $(17) |
| Gross recoveries | — | — | — | — | — | 7 | — | — | 7 |
| Net charge-offs | $— | $— | $(16) | $— | $— | $7 | $(1) | $— | $(10) |
| Commercial and industrial | |||||||||
| Gross charge-offs | $— | $— | $(168) | $(3) | $(40) | $(104) | $(316) | $— | $(631) |
| Gross recoveries | — | — | 104 | — | — | 29 | 8 | 1 | 142 |
| Net charge-offs | $— | $— | $(64) | $(3) | $(40) | $(75) | $(308) | $1 | $(489) |
| Residential real estate | |||||||||
| Gross charge-offs | $— | $— | $— | $(2) | $— | $(15) | $(10) | $— | $(27) |
| Gross recoveries | — | — | — | — | — | 11 | — | — | 11 |
| Net charge-offs | $— | $— | $— | $(2) | $— | $(4) | $(10) | $— | $(16) |
| Agricultural real estate | |||||||||
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Gross recoveries | — | — | — | — | — | 1 | — | — | 1 |
| Net charge-offs | $— | $— | $— | $— | $— | $1 | $— | $— | $1 |
| Agricultural | |||||||||
| Gross charge-offs | $— | $— | $(25) | $(1) | $— | $— | $— | $— | $(26) |
| Gross recoveries | — | — | — | — | — | — | — | — | — |
| Net charge-offs | $— | $— | $(25) | $(1) | $— | $— | $— | $— | $(26) |
| Consumer | |||||||||
| Gross charge-offs | $(19) | $(45) | $(28) | $(31) | $(7) | $(34) | $(17) | $— | $(181) |
| Gross recoveries | 1 | 1 | 6 | 5 | 4 | 34 | 3 | — | 54 |
| Net charge-offs | $(18) | $(44) | $(22) | $(26) | $(3) | $— | $(14) | $— | $(127) |
| Total loans | |||||||||
| Gross charge-offs | $(19) | $(45) | $(237) | $(37) | $(47) | $(153) | $(344) | $— | $(882) |
| Gross recoveries | 1 | 1 | 110 | 5 | 4 | 82 | 11 | 1 | 215 |
| Net charge-offs | $(18) | $(44) | $(127) | $(32) | $(43) | $(71) | $(333) | $1 | $(667) |
The following table discloses the charge-off and recovery activity by loan type and year of origination for the three month period ending March 31, 2023.
| March 31 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving LoansAmortized Cost | Revolving LoansConverted to Term | Total |
|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | |||||||||
| Gross charge-offs | $— | $— | $— | $— | $— | $(1) | $— | $— | $(1) |
| Gross recoveries | — | — | — | — | — | 7 | — | — | 7 |
| Net charge-offs | $— | $— | $— | $— | $— | $6 | $— | $— | $6 |
| Commercial and industrial | |||||||||
| Gross charge-offs | $— | $(1) | $— | $— | $(3) | $— | $(431) | $— | $(435) |
| Gross recoveries | — | — | — | — | — | 4 | — | — | 4 |
| Net charge-offs | $— | $(1) | $— | $— | $(3) | $4 | $(431) | $— | $(431) |
| Residential real estate | |||||||||
| Gross charge-offs | $— | $— | $— | $— | $— | $(1) | $(4) | $— | $(5) |
| Gross recoveries | — | — | — | — | — | 16 | — | — | 16 |
| Net charge-offs | $— | $— | $— | $— | $— | $15 | $(4) | $— | $11 |
| Agricultural real estate | |||||||||
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Gross recoveries | — | — | — | — | — | — | — | — | — |
| Net charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Agricultural | |||||||||
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Gross recoveries | — | — | — | — | — | 155 | — | — | 155 |
| Net charge-offs | $— | $— | $— | $— | $— | $155 | $— | $— | $155 |
| Consumer | |||||||||
| Gross charge-offs | $(16) | $(51) | $(32) | $(12) | $(20) | $(53) | $(13) | $— | $(197) |
| Gross recoveries | — | 4 | 34 | 5 | 3 | 29 | 3 | — | 78 |
| Net charge-offs | $(16) | $(47) | $2 | $(7) | $(17) | $(24) | $(10) | $— | $(119) |
| Total loans | |||||||||
| Gross charge-offs | $(16) | $(52) | $(32) | $(12) | $(23) | $(55) | $(448) | $— | $(638) |
| Gross recoveries | — | 4 | 34 | 5 | 3 | 211 | 3 | — | 260 |
| Net charge-offs | $(16) | $(48) | $2 | $(7) | $(20) | $156 | $(445) | $— | $(378) |
Modifications to Debtors Experiencing Financial Difficulty
The following table presents the amortized cost basis of loans at March 31, 2024, and 2023, that were both experiencing financial difficulty and modified during the three months ended March 31, 2024, and 2023, 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.
| March 31, 2024 | Payment Delay | Term Extension | Combination Rate Change and Term Extension | Combination Payment Delay and Term Extension | Total Modifications | Total Class of Financing Receivable |
|---|---|---|---|---|---|---|
| Commercial real estate | $— | $39 | $— | $21 | $60 | 0.00% |
| Commercial and industrial | — | — | — | — | — | 0.00% |
| Residential real estate | — | — | — | — | — | 0.00% |
| Agricultural real estate | — | 457 | — | — | 457 | 0.23% |
| Agricultural | 1,223 | — | — | — | 1,223 | 0.82% |
| Consumer | — | — | — | — | — | 0.00% |
| Total | $1,223 | $496 | $— | $21 | $1,740 | 0.05% |
| March 31, 2023 | Payment Delay | Term Extension | Combination Rate Change and Term Extension | Combination Payment Delay and Term Extension | Total Modifications | Total Class of Financing Receivable |
| Commercial real estate | $— | $— | $— | $14 | $14 | 0.00% |
| Commercial and industrial | — | 258 | — | 8,794 | 9,052 | 1.49% |
| Residential real estate | — | — | — | — | — | 0.00% |
| Agricultural real estate | — | 23 | — | — | 23 | 0.01% |
| Agricultural | 122 | — | — | — | 122 | 0.11% |
| Consumer | — | — | 25 | — | 25 | 0.02% |
| Total | $122 | $281 | $25 | $8,808 | $9,236 | 0.28% |
At March 31, 2024, and 2023, there were $235 thousand and $129 thousand in commitments to lend additional amounts on these loans.
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 March 31, 2024, and 2023.
| March 31, 2024 | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Greater Than 89 days Past Due | Total Past Due |
|---|---|---|---|---|
| Commercial real estate | $40 | $— | $— | $40 |
| Commercial and industrial | 25 | — | 2,224 | 2,249 |
| Residential real estate | — | — | 12 | 12 |
| Agricultural real estate | — | — | — | — |
| Agricultural | — | — | — | — |
| Consumer | — | — | — | — |
| Total | $65 | $— | $2,236 | $2,301 |
| March 31, 2023 | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Greater Than 89 days Past Due | Total Past Due |
| Commercial real estate | $— | $— | $— | $— |
| Commercial and industrial | — | — | — | — |
| Residential real estate | — | — | — | — |
| Agricultural real estate | — | 23 | — | 23 |
| Agricultural | — | — | — | — |
| Consumer | — | — | — | — |
| Total | $— | $23 | $— | $23 |
The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the three months ended March 31, 2024, and 2023.
| March 31, 2024 · Principal Forgiveness · Weighted Average Interest Rate Reduction · Weighted Average Term Extension in Years | |||||||
|---|---|---|---|---|---|---|---|
| Commercial real estate | $— | — | % | 0.67 | |||
| Commercial and industrial | — | 3.00 | % | 1.89 | |||
| Residential real estate | — | — | % | — | |||
| Agricultural real estate | — | — | % | — | |||
| Agricultural | — | — | % | 0.88 | |||
| Consumer | — | — | % | — | |||
| Total loans | $— | 3.00 | % | 0.90 | |||
| March 31, 2023 | Principal Forgiveness | Weighted Average Interest Rate Reduction | Weighted Average Term Extension | ||||
| Commercial real estate | $— | — | % | 0.25 | |||
| Commercial and industrial | — | — | % | 0.14 | |||
| Residential real estate | — | — | % | — | |||
| Agricultural real estate | — | — | % | 6.20 | |||
| Agricultural | — | — | % | — | |||
| Consumer | — | (0.24) | % | 2.16 | |||
| Total loans | $— | (0.24) | % | 0.16 | |||
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 March 31, 2024, and December 31, 2023.
| Allowance forCredit Losses | ||
|---|---|---|
| March 31, 2024 | December 31, 2023 | |
| Commercial real estate | $351 | $285 |
| Commercial and industrial | 1,188 | 1,053 |
| Agricultural real estate | — | 2 |
| Residential real estate | 43 | 35 |
| Agricultural | 4 | 3 |
| Consumer | 243 | 247 |
| Total allowance for credit losses | $1,829 | $1,625 |
NOTE 4 – DERIVATIVE FINANCIAL INSTRUMENTS
The Company is exposed to interest-rate risk primarily from the effect of interest rate changes on its interest-earning assets and its sources of funding these assets. The Company will periodically enter into interest rate swaps or interest rate caps/floors to manage certain interest rate risk exposure.
Interest Rate Swaps Designated as Fair Value Hedges
The Company periodically enters into interest rate swaps to hedge the fair value of certain commercial real estate loans. These transactions are designated as fair value hedges. In this type of transaction, the Company typically receives from the counterparty a variable-rate cash flow based on the one-month 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 March 31, 2024, the portfolio of interest rate swaps had a weighted average maturity of 6.71 years, a weighted average pay rate of 4.60% and a weighted average rate received of 8.48%. At December 31, 2023, the portfolio of interest rate swaps had a weighted average maturity of 6.9 years, a weighted average pay rate of 4.60% and a weighted average rate received of 8.50%.
Interest Rate Swaps Designated as Cash Flow Hedges
The Company has entered into cash flow hedges to hedge future cash flows related to subordinated notes and Federal Home Loan Bank advance interest expense and prime rate 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 March 31, 2024, and December 31, 2023.
| March 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Weighted averageMaturity in years | Weighted average pay rate | Weighted average rate received | Weighted averageMaturity in years | Weighted average pay rate | Weighted average rate received | |
| Subordinated note hedges | 11.5 | 2.80% | 7.44% | 11.7 | 2.80% | 7.43% |
| Variable rate FHLB advance hedges | 2.0 | 3.60% | 5.60% | 2.2 | 3.58% | 5.35% |
| Prime based receivable loan hedges | — | 8.50% | 5.60% | 0.2 | 8.50% | 5.60% |
| Total cash flow hedges | 1.1 | 6.43% | 5.54% | 1.4 | 6.43% | 5.56% |
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 March 31, 2024, this portfolio of interest rate swaps had a weighted average maturity of 4.57 years, weighted average pay rate of 8.36% and a weighted average rate received of 8.51%. At December 31, 2023, this portfolio of interest rate swaps had a weighted average maturity of 4.6 years, weighted average pay rate of 8.31% and weighted average rate received of 8.46%.
Reconciliation of Derivative Fair Values and Gains/(Losses)
The notional amount of a derivative contract is a factor in determining periodic interest payments or cash flows received or paid. The notional amount of derivatives serves as a level of involvement in various types of derivatives. The notional amount does not represent the Company’s overall exposure to credit or market risk, generally, the exposure is significantly smaller.
The following table shows the notional balances and fair values (including net accrued interest) of the derivatives outstanding by derivative type at March 31, 2024, and December 31, 2023.
| March 31, 2024 · December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| NotionalAmount · DerivativeAssets · DerivativeLiabilities · NotionalAmount · DerivativeAssets · DerivativeLiabilities | ||||||||||
| Derivatives designated as hedging instruments: | ||||||||||
| Interest rate swaps | $15,078 | $1,639 | $— | $15,461 | $1,580 | $— | ||||
| Derivatives designated as cash flow hedges: | ||||||||||
| Interest rate swaps | 257,500 | 3,479 | — | 257,500 | 1,976 | 631 | ||||
| Total derivatives designated as hedging relationships | 272,578 | 5,118 | — | 272,961 | 3,556 | 631 | ||||
| Derivatives not designated as hedging instruments: | ||||||||||
| Interest rate swaps | 172,570 | 4,154 | 3,715 | 180,911 | 3,446 | 3,025 | ||||
| Total derivatives not designated as hedging instruments | 172,570 | 4,154 | 3,715 | 180,911 | 3,446 | 3,025 | ||||
| Total | $445,148 | 9,272 | 3,715 | $453,872 | 7,002 | 3,656 | ||||
| Cash collateral | — | 8,708 | — | 5,952 | ||||||
| Netting adjustments | (8,513) | (8,513) | (6,406) | (6,406) | ||||||
| Net amount presented in Balance Sheet | $759 | $3,910 | $596 | $3,202 | ||||||
The table below lists designated and qualifying hedged items in fair value hedges at March 31, 2024, and December 31, 2023.
| March 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| 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 | $15,232 | $(1,959) | $(434) | $15,795 | $(1,826) | $(446) |
| Total | $15,232 | $(1,959) | $(434) | $15,795 | $(1,826) | $(446) |
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 derivativesare reported in other income. For the three months period ended March 31, 2024, and 2023, the Company recorded net gains (losses) on derivatives and hedging activities as shown in the table below.
| Three Months EndedMarch 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Derivatives designated as hedging instruments: | ||
| Interest rate swaps | $1 | $8 |
| Total net gain (loss) related to derivatives designated as hedging instruments | 1 | 8 |
| 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 | 1 | 8 |
| Derivatives not designated as hedging instruments: | ||
| Economic hedges: | ||
| Interest rate swaps | 76 | (3) |
| Total net gains (losses) related to derivatives not designated as hedging instruments | 76 | (3) |
| Net gains (losses) on derivatives and hedging activities | $77 | $5 |
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 March 31, 2024, and 2023.
| Gain/(Loss)on Derivatives | Gain/(Loss)on HedgedItems | Net Fair ValueHedgeGain/(Loss) | Effect ofDerivatives onNet InterestIncome | |
|---|---|---|---|---|
| Commercial real estate loans | $146 | $(145) | $1 | $161 |
| Total | $146 | $(145) | $1 | $161 |
| Gain/(Loss)on Derivatives | Gain/(Loss)on HedgedItems | Net Fair ValueHedgeGain/(Loss) | Effect ofDerivatives onNet InterestIncome | |
|---|---|---|---|---|
| Commercial real estate loans | $(367) | $375 | $8 | $149 |
| Total | $(367) | $375 | $8 | $149 |
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 March 31, 2024, and 2023.
| Gain/(Loss)onDerivatives | Gain/(Loss)Recorded in Accumulated Other Comprehensive Income | Effect ofDerivatives onNet InterestIncome | |
|---|---|---|---|
| Prime based receivable loan hedges | $992 | $749 | $(1,098) |
| FHLB advance hedges | 981 | 741 | 436 |
| Subordinated note hedges | 161 | 122 | 88 |
| Total | $2,134 | $1,612 | $(574) |
| Gain/(Loss)onDerivatives | Gain/(Loss)Recorded in Accumulated Other Comprehensive Income | Effect ofDerivatives onNet InterestIncome | |
| Prime based receivable loan hedges | $923 | $686 | $(780) |
| FHLB advance hedges | 123 | 92 | 33 |
| Subordinated note hedges | (247) | (185) | 71 |
| Total | $799 | $593 | $(676) |
NOTE 5 – LEASE OBLIGATIONS
Right-of-use asset and lease obligations by type of property for the periods ended March 31, 2024, and December 31, 2023, are listed below.
| March 31, 2024 | Right-of-UseAsset | Lease Liability | WeightedAverageLease Termin Years | WeightedAverageDiscountRate |
|---|---|---|---|---|
| Operating Leases | ||||
| Land and building leases | $3,930 | $3,929 | 12.7 | 3.29% |
| Total operating leases | $3,930 | $3,929 | 12.7 | 3.29% |
| December 31, 2023 | Right-of-UseAsset | Lease Liability | WeightedAverageLease Termin Years | WeightedAverageDiscountRate |
|---|---|---|---|---|
| Operating Leases | ||||
| Land and building leases | $3,291 | $3,307 | 14.8 | 3.00% |
| Total operating leases | $3,291 | $3,307 | 14.8 | 3.00% |
Operating lease costs for the three months ended March 31, 2024, and 2023, are listed below.
| Three Months EndedMarch 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Operating lease cost | $120 | $196 |
| Short-term lease cost | — | — |
| Variable lease cost | 29 | 14 |
| Total operating lease cost | $149 | $210 |
There were no sale and leaseback transactions, leverage leases, lease transactions with related parties or leases that had not yet commenced during the three month periods ended March 31, 2024.
A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liability is listed below.
| Lease Payments | March 31,2024 |
|---|---|
| Due in one year or less | $572 |
| Due after one year through two years | 619 |
| Due after two years through three years | 602 |
| Due after three years through four years | 536 |
| Due after four years through five years | 364 |
| Thereafter | 2,156 |
| Total undiscounted cash flows | 4,849 |
| Discount on cash flows | (920) |
| Total operating lease liability | $3,929 |
NOTE 6 – BORROWINGS
Federal funds purchased and retail repurchase agreements
Federal funds purchased and retail repurchase agreements as of March 31, 2024, and December 31, 2023, are listed below.
| March 31,2024 | December 31,2023 | |
|---|---|---|
| Federal funds purchased | $— | $— |
| Retail repurchase agreements | 43,811 | 43,582 |
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 $47,363 and $47,282 at March 31, 2024, and December 31, 2023. The agreements are on a day-to-day basis and can be terminated on demand.
The following table presents the borrowing usage and interest rate information for federal funds purchased and retail repurchase agreements at March 31, 2024, and December 31, 2023.
| March 31,2024 | December 31,2023 | |
|---|---|---|
| Average daily balance during the period | $47,772 | $43,469 |
| Average interest rate during the period | 1.89% | 1.13% |
| Maximum month-end balance year-to-date | $47,312 | $46,798 |
| Weighted average interest rate at period-end | 1.66% | 1.69% |
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 March 31, 2024, and December 31, 2023, are as follows.
| March 31,2024 | December 31, 2023 | |
|---|---|---|
| Federal Home Loan Bank line of credit advances | $119,931 | $— |
| Federal Home Loan Bank fixed-rate term advances | 100,000 | 100,000 |
| Total Federal Home Loan Bank advances | $219,931 | $100,000 |
At March 31, 2024, and December 31, 2023, the Company had undisbursed advance commitments (letters of credit) with the Federal Home Loan Bank of $47,861 and $39,922. 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 $890,390 and securities of $63,789 for a total of $954,179 at March 31, 2024, and qualifying loans of $846,601 and securities of $65,209 for a total of $911,810 at December 31, 2023. Based on this collateral and the Company’s holdings of Federal Home Loan Bank stock, the Company was eligible to borrow an additional $685,211 and $770,711 at March 31, 2024, and December 31, 2023.
Federal Reserve Bank borrowings
At March 31, 2024, and December 31, 2023, the Company had a borrowing capacity of $345,460 and $471,569, for which the Company has pledged loans with an outstanding balance of $393,887 and $394,810 and securities with a fair value of $147,642 and $9,620. At December 31, 2023 the Company held $140,000 in borrowings secured from this facility under the Federal Reserve's Bank Term Funding Program with a rate of 4.38% and maturity date of March 22, 2024. The Company repaid this borrowing at maturity and there wereno outstanding borrowings at March 31, 2024.
Bank stock loan
The Company entered into an agreement with an unaffiliated financial institution that provided for an initial maximum borrowing facility of $40,000, secured by the Company’s stock in Equity Bank. Each draw of funds on the facility will create a separate note that is repayable over a term offive years. Each note will bear interest at the greater of a variable interest rate equal to the prime rate published in the “Money Rates” section of The Wall Street Journal (or any generally recognized successor), floating daily, or a floor of 3.50%. Accrued interest and principal payments will be due quarterly with one final payment of unpaid principal and interest due at the end of the five-year term of each separate note.
The loan was renewed and amended on February 11, 2022, with a new maturity date of February 11, 2023. With this amendment, the maximum borrowing amount was decreased from $40,000 to $25,000. Each note will bear interest at the greater of a variable interest rate equal to the prime rate published in the “Money Rates” section of The Wall Street Journal (or any generally recognized successor), floating daily, or a floor of 3.25%. The Company is also required to pay an unused commitment fee in an amount equal to 20 basis points per annum on the unused portion of the maximum borrowing facility due on the maturity date of the renewal.
The loan was renewed on February 10, 2023, with a new maturity date of February 10, 2024. With this renewal, the maximum borrowing amount will remain 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%. 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.
There wereno outstanding principal balances on the bank stock loan at March 31, 2024, and December 31, 2023.
The terms of the borrowing facility require the Company and Equity Bank to maintain minimum capital ratios and other covenants. In the event of default, the lender has the option to declare all outstanding balances immediately due. The Company believes it is in compliance with the terms of the borrowing facility and has not been otherwise notified of noncompliance.
Subordinated debt
Subordinated debt as of March 31, 2024, and December 31, 2023, are listed below.
| March 31,2024 | December 31,2023 | |
|---|---|---|
| Subordinated debentures | $23,681 | $23,594 |
| Subordinated notes | 73,377 | 73,327 |
| Total | $97,058 | $96,921 |
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 paydistributions 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 amountof 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 March 31, 2024, and December 31, 2023, are listed below.
| March 31,2024 | Weighted Average Rate | Weighted Average Term in Years | |
|---|---|---|---|
| CTII subordinated debentures | $10,310 | 7.58% | 11.0 |
| CTIII subordinated debentures | 5,155 | 7.48% | 13.2 |
| CFSTI subordinated debentures | 5,155 | 8.82% | 8.7 |
| ASBSTI subordinated debentures | 7,732 | 7.39% | 11.5 |
| Total contractual balance | 28,352 | ||
| Fair market value adjustments | (4,671) | ||
| Total subordinated debentures | $23,681 | ||
| December 31,2023 · Weighted Average Rate · Weighted Average Term in Years | ||||
|---|---|---|---|---|
| CTII subordinated debentures | $10,310 | 7.66% | 11.3 | |
| CTIII subordinated debentures | 5,155 | 7.54% | 13.5 | |
| CFSTI subordinated debentures | 5,155 | 8.87% | 9.0 | |
| ASBSTI subordinated debentures | 7,732 | 7.45% | 11.7 | |
| Total contractual balance | 28,352 | |||
| Fair market value adjustments | (4,758) | |||
| Total subordinated debentures | $23,594 | |||
Subordinated notes
On June 29, 2020, the Company entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers and institutional accredited investors pursuant to which the Company issued and sold $42,000 in aggregate principal amount of its 7.00% Fixed-to-Floating Rate Subordinated notes due 2030. The notes were issued under an Indenture, dated as of June 29, 2020 (the “Indenture”), by and between the Company and UMB Bank, N.A., as trustee. The notes will mature on June 30, 2030. From June 29, 2020, through June 29, 2025, the Company will pay interest on the notes semi-annually in arrears on June 30 and December 30 of each year, commencing on December 30, 2020, at a fixed interest rate of 7.00%. Beginning June 30, 2025, the notes convert to a floating interest rate, to be reset quarterly, equal to the then-current Three-Month Term SOFR, as defined in the Indenture, plus 688 basis points. Interest payments during the floating-rate period will be paid quarterly in arrears on March 30, June 30, September 30 and December 30 of each year, commencing on September 30, 2025. On July 23, 2020, the Company closed on an additional $33,000 of subordinated notes with the same terms as the June 29, 2020, issue.
Subordinated notes as of March 31, 2024, are listed below.
| March 31,2024 | Weighted Average Rate | Weighted Average Term in Years | |
|---|---|---|---|
| Subordinated notes | $75,000 | 7.00% | 6.3 |
| Total principal outstanding | 75,000 | ||
| Debt issuance cost | (1,623) | ||
| Total subordinated notes | $73,377 | ||
Subordinated notes as of December 31, 2023, are listed below.
| December 31,2023 | Weighted Average Rate | Weighted Average Term in Years | |
|---|---|---|---|
| Subordinated notes | $75,000 | 7.00% | 6.5 |
| Total principal outstanding | 75,000 | ||
| Debt issuance cost | (1,673) | ||
| Total subordinated notes | $73,327 | ||
Future principal repayments
Future principal repayments of the March 31, 2024, outstanding balances are as follows.
| Retail Repurchase Agreements | FHLB Advances | Subordinated Debentures | Subordinated Notes | FRB Borrowings | Total | |
|---|---|---|---|---|---|---|
| Due in one year or less | $43,811 | $219,931 | $— | $— | $— | $263,742 |
| 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 | $43,811 | $219,931 | $28,352 | $75,000 | $— | $367,094 |
NOTE 7 – STOCKHOLDERS’ EQUITY
Preferred stock
The Company’s articles of incorporation provide for the issuance of shares of preferred stock. At March 31, 2024, and December 31, 2023, there wasno preferred stock outstanding.
Common stock
The Company’s articles of incorporation provide for the issuance of 45,000,000 shares of Class A voting common stock (“Class A common stock”) and 5,000,000 shares of Class B non-voting common stock (“Class B common stock”), both of which have a par value of $0.01 per share.
The following table presents shares that were issued, held in treasury or were outstanding at March 31, 2024, and December 31, 2023.
| March 31,2024 | December 31,2023 | |
|---|---|---|
| Class A common stock – issued | 20,569,754 | 20,460,615 |
| Class A common stock – held in treasury | (5,226,555) | (5,016,964) |
| Class A common stock – outstanding | 15,343,199 | 15,443,651 |
| 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 thelower of the fair market value of the common stock at the beginning or end of each offering period. ESPP compensation expense of $35 and $39 was recorded for the three months ended March 31, 2024, and 2023. 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, 2021 to February 14, 2022 | 14,274 | $27.37 | $69 |
| February 15, 2022 to August 14, 2022 | 14,555 | 27.61 | 71 |
| August 15, 2022 to February 14, 2023 | 17,508 | 26.18 | 81 |
| February 15, 2023 to August 14, 2023 | 14,548 | 22.34 | 57 |
| August 15, 2023 to February 14, 2024 | 16,884 | 21.79 | 65 |
In September of 2021, the Company’s Board of Directors authorized the repurchase of up to 1,000,000 shares of the Company’s outstanding common stock, from time to time, beginning October 29, 2021, and concluding October 28, 2022. The repurchase program did 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 31, 2022 and 2021, the Company repurchased a total of 1,000,000 shares of the Company’s outstanding common stock at an average price paid of $32.11 per share.
In September of 2022, the Company's Board of Directors authorized the repurchase of up to 1,000,000 shares of the Company's outstanding common stock, from time to time, beginning October 1, 2022, and concluding on September 30, 2023. The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares and it could be extended, modified or discontinued at any time without notice. Under this program, during the years ended December 31, 2023, and 2022, the Company repurchased a total of 832,893 shares of the Company’s outstanding common stock at an average price paid of $27.89 per share.
On July 26, 2023, 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, 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. Non-objection from the Federal Reserve Bank of Kansas City related to this repurchase plan was received September 27, 2023. Under this program, during the quarter ended March 31, 2024, the Company repurchased a total of 209,591 shares of the Company’s outstanding common stock at an average price paid of $32.24 per share. At March 31, 2024, there are 790,409 shares remaining available for repurchase under the program.
Accumulated other comprehensive income (loss)
At March 31, 2024, and December 31, 2023, accumulated other comprehensive income (loss) consisted of (i) the after-tax effect of unrealized gains (losses) on available-for-sale securities and (ii) unrealized gains (losses) on cash flow hedges.
Components of accumulated other comprehensive income as of March 31, 2024, and December 31, 2023, are listed below.
| Available-for-SaleSecurities | Cash Flow Hedges | AccumulatedOtherComprehensiveIncome (Loss) | |
|---|---|---|---|
| Net unrealized or unamortized gains (losses) | $(83,476) | $2,973 | $(80,503) |
| Tax effect | 20,443 | (728) | 19,715 |
| $(63,033) | $2,245 | $(60,788) | |
| Net unrealized or unamortized gains (losses) | $(77,548) | $839 | $(76,709) |
| Tax effect | 18,995 | (206) | 18,789 |
| $(58,553) | $633 | $(57,920) |
NOTE 8 – REGULATORY MATTERS
Banks and bank holding companies (on a consolidated basis) are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. The Basel III rules require banks to maintain a Common Equity Tier 1 capital ratio of 6.5%, a total Tier 1 capital ratio of 8%, a total capital ratio of 10% and a leverage ratio of 5% to be deemed “well capitalized” for purposes of certain rules and prompt corrective action requirements. The risk-based ratios include a “capital conservation buffer” of 2.5% which can limit certain activities of an institution, including payment of dividends, share repurchases and discretionary bonuses to executive officers, if its capital level is below the buffer amount. Management believes as of March 31, 2024, 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 March 31, 2024, the most recent notifications from the federal regulatory agencies categorized Equity Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, Equity Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table below. There are no conditions or events since that notification that management believes have changed Equity Bank’s category.
The Company’s and Equity Bank’s capital amounts and ratios at March 31, 2024, and December 31, 2023, are presented in the table below. The Company was able to take advantage of the accumulated other comprehensive income exception on capital calculations that was made available by regulators in order to maintain strong regulatory ratios. Ratios provided for Equity Bancshares, Inc. represent the ratios of the Company on a consolidated basis.
| Actual · Minimum Required forCapital Adequacy Under Basel III · To Be WellCapitalized UnderPrompt CorrectiveProvisions | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amount · Ratio · Amount · Ratio · Amount · Ratio | ||||||||||
| Total capital to risk weighted assets | ||||||||||
| Equity Bancshares, Inc. | $589,681 | 14.71% | $420,797 | 10.50% | $ | N/A | N/A | |||
| Equity Bank | 572,236 | 14.30% | 420,102 | 10.50% | 400,097 | 10.00% | ||||
| Tier 1 capital to risk weighted assets | ||||||||||
| Equity Bancshares, Inc. | 470,026 | 11.73% | 340,645 | 8.50% | N/A | N/A | ||||
| Equity Bank | 525,958 | 13.15% | 340,083 | 8.50% | 320,078 | 8.00% | ||||
| Common equity Tier 1 capital to risk weighted assets | ||||||||||
| Equity Bancshares, Inc. | 446,345 | 11.14% | 280,531 | 7.00% | N/A | N/A | ||||
| Equity Bank | 525,958 | 13.15% | 280,068 | 7.00% | 260,063 | 6.50% | ||||
| Tier 1 leverage to average assets | ||||||||||
| Equity Bancshares, Inc. | 470,026 | 9.10% | 206,687 | 4.00% | N/A | N/A | ||||
| Equity Bank | 525,958 | 10.20% | 206,242 | 4.00% | 257,802 | 5.00% | ||||
| Total capital to risk weighted assets | ||||||||||
| Equity Bancshares, Inc. | $589,131 | 15.48% | $399,729 | 10.50% | $ | N/A | N/A | |||
| Equity Bank | 571,938 | 15.05% | 399,006 | 10.50% | 380,006 | 10.00% | ||||
| Tier 1 capital to risk weighted assets | ||||||||||
| Equity Bancshares, Inc. | 470,659 | 12.36% | 323,590 | 8.50% | N/A | N/A | ||||
| Equity Bank | 526,793 | 13.86% | 323,005 | 8.50% | 304,004 | 8.00% | ||||
| Common equity Tier 1 capital to risk weighted assets | ||||||||||
| Equity Bancshares, Inc. | 447,064 | 11.74% | 266,486 | 7.00% | N/A | N/A | ||||
| Equity Bank | 526,793 | 13.86% | 266,004 | 7.00% | 247,004 | 6.50% | ||||
| Tier 1 leverage to average assets | ||||||||||
| Equity Bancshares, Inc. | 470,659 | 9.46% | 199,112 | 4.00% | N/A | N/A | ||||
| Equity Bank | 526,793 | 10.60% | 198,782 | 4.00% | 248,477 | 5.00% | ||||
Equity Bank is subject to certain restrictions on the amount of dividends that it may declare without prior regulatory approval.
NOTE 9 – EARNINGS PER SHARE
The following table presents earnings per share for the three months ended March 31, 2024, and 2023.
| Three months ended | ||
|---|---|---|
| March 31,2024 | March 31,2023 | |
| Basic: | ||
| Net income (loss) allocable to common stockholders | $14,068 | $12,323 |
| Weighted average common shares outstanding | 15,416,060 | 15,843,147 |
| Weighted average vested restricted stock units | 9,649 | 15,661 |
| Weighted average shares | 15,425,709 | 15,858,808 |
| Basic earnings (loss) per common share | $0.91 | $0.78 |
| Diluted: | ||
| Net income (loss) allocable to common stockholders | $14,068 | $12,323 |
| Weighted average common shares outstanding for: | ||
| Basic earnings per common share | 15,425,709 | 15,858,808 |
| Dilutive effects of the assumed exercise of stock options | 52,609 | 54,491 |
| Dilutive effects of the assumed vesting of restricted stock units | 89,685 | 110,526 |
| Dilutive effects of the assumed exercise of ESPP purchases | 1,222 | 4,226 |
| Average shares and dilutive potential common shares | 15,569,225 | 16,028,051 |
| Diluted earnings (loss) per common share | $0.90 | $0.77 |
Average shares not included in the computation of diluted earnings per share because they were antidilutive are shown in the following table as of March 31, 2024, and 2023.
| Three months ended | ||
|---|---|---|
| March 31,2024 | March 31,2023 | |
| Stock options | 177,563 | 255,510 |
| Restricted stock units | 5,177 | 9,980 |
| Total antidilutive shares | 182,740 | 265,490 |
NOTE 10 – FAIR VALUE
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to disclose the fair value of its financial instruments. Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. For disclosure purposes, the Company groups its financial and non-financial assets and liabilities into three different levels based on the nature of the instrument and the availability and reliability of the information that is used to determine fair value. The three levels of inputs that may be used to measure fair values are defined as follows.
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
Level 1 inputs are considered to be the most transparent and reliable. The Company assumes the use of the principal market to conduct a transaction of each particular asset or liability being measured and then considers the assumptions that market participants would use when pricing the asset or liability. Whenever possible, the Company first looks for quoted prices for identical assets or liabilities in active markets (Level 1 inputs) to value each asset or liability. However, when inputs from identical assets or liabilities on active markets are not available, the Company utilizes market observable data for similar assets and liabilities. The Company maximizes the use of observable inputs and limits the use of unobservable inputs to occasions when observable inputs are not available. The need to use unobservable inputs generally results from the lack of market liquidity of the actual financial instrument or of the underlying collateral. Although, in some instances, third party price indications may be available, limited trading activity can challenge the implied value of those quotations.
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.
Assets and liabilities measured at fair value on a recurring basis are summarized in the following tables as of March 31, 2024, and December 31, 2023.
| (Level 1) | (Level 2) | (Level 3) | |
|---|---|---|---|
| Assets: | |||
| Available-for-sale securities: | |||
| U.S. Government-sponsored entities | $— | $75,077 | $— |
| U.S. Treasury securities | 120,249 | — | — |
| Mortgage-backed securities | |||
| Government-sponsored residential mortgage-backed securities | — | 624,582 | — |
| Private label residential mortgage-backed securities | — | 135,058 | — |
| Corporate | — | 50,791 | — |
| Small Business Administration loan pools | — | 7,102 | — |
| State and political subdivisions | — | 78,858 | — |
| Derivative assets: | |||
| Derivative assets (included in other assets) | — | 9,272 | — |
| Cash collateral held by counterparty and netting adjustments | (8,513) | — | — |
| Total derivative assets | (8,513) | 9,272 | — |
| Other assets: | |||
| Equity securities with readily determinable fair value | 675 | — | — |
| Total other assets | 675 | — | — |
| Total assets | $112,411 | $980,740 | $— |
| Liabilities: | |||
| Derivative liabilities: | |||
| Derivative liabilities (included in other liabilities) | $— | $3,715 | $— |
| Cash collateral held by counterparty and netting adjustments | 195 | — | — |
| Total derivative liabilities | 195 | 3,715 | — |
| Total liabilities | $195 | $3,715 | $— |
| (Level 1) | (Level 2) | (Level 3) | |
|---|---|---|---|
| Assets: | |||
| Available-for-sale securities: | |||
| U.S. Government-sponsored entities | $— | $33,087 | $— |
| U.S. Treasury securities | 89,256 | — | — |
| Mortgage-backed securities | |||
| Government-sponsored residential mortgage- backed securities | — | 529,143 | — |
| Private label residential mortgage-backed securities | — | 137,841 | — |
| Corporate | — | 49,683 | — |
| Small Business Administration loan pools | — | 7,727 | — |
| State and political subdivisions | — | 72,911 | — |
| Derivative assets: | |||
| Derivative assets (included in other assets) | — | 7,002 | — |
| Cash collateral held by counterparty and netting adjustments | (6,406) | — | — |
| Total derivative assets | (6,406) | 7,002 | — |
| Other assets: | |||
| Equity securities with readily determinable fair value | 674 | — | — |
| Total other assets | 674 | — | — |
| Total assets | $83,524 | $837,394 | $— |
| Liabilities: | |||
| Derivative liabilities: | |||
| Derivative liabilities (included in other liabilities) | $— | $3,656 | $— |
| Cash collateral held by counterparty and netting adjustments | (454) | — | — |
| Total derivative liabilities | (454) | 3,656 | — |
| Total liabilities | $(454) | $3,656 | $— |
There wereno material transfers between levels during the three months ended March 31, 2024, or the year ended December 31, 2023. 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 March 31, 2024, and December 31, 2023.
| (Level 1) | (Level 2) | (Level 3) | |
|---|---|---|---|
| Loans individually evaluated for credit losses: | |||
| Commercial real estate | $— | $— | $2,067 |
| Commercial and industrial | — | — | 3,195 |
| Residential real estate | — | — | 2,833 |
| Agricultural real estate | — | — | 2,662 |
| Other | — | — | 2,796 |
| Other real estate owned: | |||
| Commercial real estate | — | — | 1,061 |
| Residential real estate | — | — | 170 |
| (Level 1) | (Level 2) | (Level 3) | |
|---|---|---|---|
| Loans individually evaluated for credit losses: | |||
| Commercial real estate | $— | $— | $1,616 |
| Commercial and industrial | — | — | 3,706 |
| Residential real estate | — | — | 6,165 |
| Agricultural real estate | — | — | 2,606 |
| Other | — | — | 2,442 |
| Other real estate owned: | |||
| Commercial real estate | — | — | 1,061 |
| Residential real estate | — | — | 170 |
The Company didnot record any liabilities for which the fair value was measured on a non-recurring basis at March 31, 2024, or December 31, 2023.
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 March 31, 2024, and December 31, 2023.
| Fair Value | ValuationTechnique | UnobservableInput | Range(weighted average) or Multiple of Earnings | |
|---|---|---|---|---|
| Individually evaluated real estate loans | $13,553 | SalesComparisonApproach | Adjustments fordifferences betweencomparable sales | 5% - 56% (30%) |
| Individually evaluated other real estate owned | $1,231 | SalesComparisonApproach | Adjustments fordifferences betweencomparable sales | 5% - 23% (14%) |
| Individually evaluated real estate loans | $16,535 | SalesComparisonApproach | Adjustments fordifferences betweencomparable sales | 3% - 34% (19%) |
| Individually evaluated other real estate owned | $1,231 | SalesComparisonApproach | Adjustments fordifferences betweencomparable sales | 7% - 28% (18%) |
Carrying amount and estimated fair values of financial instruments at period end were as follows for March 31, 2024, and December 31, 2023.
| CarryingAmount | EstimatedFair Value | (Level 1) | (Level 2) | (Level 3) | |
|---|---|---|---|---|---|
| Financial assets: | |||||
| Cash and cash equivalents | $235,018 | $235,018 | $235,018 | $— | $— |
| Available-for-sale securities | 1,091,717 | 1,091,717 | 120,249 | 971,468 | — |
| Held-to-maturity securities | 2,205 | 2,210 | — | 2,210 | — |
| Loans held for sale | 1,311 | 1,311 | — | 1,311 | — |
| Loans, net of allowance for credit losses | 3,437,714 | 3,375,009 | — | — | 3,375,009 |
| Federal Reserve Bank and Federal Home Loan Bank stock | 27,009 | 27,009 | — | 27,009 | — |
| Interest receivable | 27,082 | 27,082 | — | 27,082 | — |
| Derivative assets | 9,272 | 9,272 | — | 9,272 | — |
| Cash collateral held by derivative counterparty and netting adjustments | (8,513) | (8,513) | (8,513) | — | — |
| Total derivative assets | 759 | 759 | (8,513) | 9,272 | — |
| Equity securities with readily determinable fair value | 675 | 675 | 675 | — | — |
| Total assets | $4,823,490 | $4,760,790 | $347,429 | $1,038,352 | $3,375,009 |
| Financial liabilities: | |||||
| Deposits | $4,371,026 | $4,365,528 | $— | $4,365,528 | $— |
| Federal funds purchased and retail repurchase agreements | 43,811 | 43,811 | — | 43,811 | — |
| Federal Home Loan Bank advances | 219,931 | 219,931 | — | 219,931 | — |
| Subordinated debentures | 23,681 | 23,681 | — | 23,681 | — |
| Subordinated notes | 73,377 | 72,064 | — | 72,064 | — |
| Contractual obligations | 18,493 | 18,493 | — | 18,493 | — |
| Interest payable | 6,525 | 6,525 | — | 6,525 | — |
| Derivative liabilities | 3,715 | 3,715 | — | 3,715 | — |
| Cash collateral held by derivative counterparty and netting adjustments | 195 | 195 | 195 | — | — |
| Total derivative liabilities | 3,910 | 3,910 | 195 | 3,715 | — |
| Total liabilities | $4,760,754 | $4,753,943 | $195 | $4,753,748 | $— |
| CarryingAmount | EstimatedFair Value | (Level 1) | (Level 2) | (Level 3) | |
|---|---|---|---|---|---|
| Financial assets: | |||||
| Cash and cash equivalents | $379,099 | $379,099 | $379,099 | $— | $— |
| Available-for-sale securities | 919,648 | 919,648 | 89,256 | 830,392 | — |
| Held-to-maturity securities | 2,209 | 2,250 | — | 2,250 | — |
| Loans held for sale | 476 | 476 | — | 476 | — |
| Loans, net of allowance for credit losses | 3,289,381 | 3,227,789 | — | — | 3,227,789 |
| Federal Reserve Bank and Federal Home Loan Bank stock | 20,608 | 20,608 | — | 20,608 | — |
| Interest receivable | 25,497 | 25,497 | — | 25,497 | — |
| Derivative assets | 7,002 | 7,002 | — | 7,002 | — |
| Cash collateral held by derivative counterparty and netting adjustments | (6,406) | (6,406) | (6,406) | — | — |
| Total derivative assets | 596 | 596 | (6,406) | 7,002 | — |
| Equity securities with readily determinable fair value | 674 | 674 | 674 | — | — |
| Total assets | $4,638,188 | $4,576,637 | $462,623 | $886,225 | $3,227,789 |
| Financial liabilities: | |||||
| Deposits | $4,145,455 | $4,140,501 | $— | $4,140,501 | $— |
| Federal funds purchased and retail repurchase agreements | 43,582 | 43,582 | — | 43,582 | — |
| Federal Home Loan Bank advances | 100,000 | 100,000 | — | 100,000 | — |
| Federal Reserve Bank Borrowings | 140,000 | 140,000 | — | 140,000 | — |
| Subordinated debentures | 23,594 | 23,594 | — | 23,594 | — |
| Subordinated notes | 73,327 | 71,827 | — | 71,827 | — |
| Contractual obligations | 19,315 | 19,315 | — | 19,315 | — |
| Interest payable | 9,180 | 9,180 | — | 9,180 | — |
| Derivative liabilities | 3,656 | 3,656 | — | 3,656 | — |
| Cash collateral held by derivative counterparty and netting adjustments | (454) | (454) | (454) | — | — |
| Total derivative liabilities | 3,202 | 3,202 | (454) | 3,656 | — |
| Total liabilities | $4,557,655 | $4,551,201 | $(454) | $4,551,655 | $— |
The fair value of off-balance-sheet items is not considered material.
NOTE 11 – COMMITMENTS AND CREDIT RISK
The Company extends credit for commercial real estate mortgages, residential mortgages, working capital financing and loans to businesses and consumers.
Commitments to Originate Loans and Available Lines of Credit
Commitments to originate loans and available lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments and lines of credit generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments and lines of credit may expire without being drawn upon, the total commitment and lines of credit amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate. Mortgage loans in the process of origination represent amounts that the Company plans to fund within a normal period of 60 to 90 days, and which are intended for sale to investors in the secondary market.
The contractual amounts of commitments to originate loans and available lines of credit as of March 31, 2024, and December 31, 2023, were as follows.
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| FixedRate | VariableRate | FixedRate | VariableRate | |
| Commitments to make loans | $50,859 | $364,978 | $47,465 | $343,715 |
| Mortgage loans in the process of origination | 3,223 | 1,079 | 4,574 | 357 |
| Unused lines of credit | 154,247 | 372,769 | 124,893 | 355,270 |
At March 31, 2024, the fixed rate loan commitments have interest rates ranging from 3.95% to 18.00% and maturities ranging from 1 month to 129 months.
Standby Letters of Credit
Standby letters of credit are irrevocable commitments issued by the Company to guarantee the performance of a customer to a third party once specified pre-conditions are met. Financial standby letters of credit are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. Performance standby letters of credit are issued to guarantee performance of certain customers under non-financial contractual obligations. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loans to customers.
The contractual amounts of standby letters of credit as of March 31, 2024, and December 31, 2023, were as follows.
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| FixedRate | VariableRate | FixedRate | VariableRate | |
| Standby letters of credit | $16,905 | $29,196 | $18,145 | $30,680 |
NOTE 12 – LEGAL MATTERS
The Company is party to various matters of litigation in the ordinary course of business. The Company periodically reviews all outstanding pending or threatened legal proceedings and determines if such matters will have an adverse effect on the business, financial condition, results of operations or cash flows. A loss contingency is recorded when the outcome is probable and reasonably able to be estimated. Any loss contingency described below has been identified by the Company as reasonably possible to result in an unfavorable outcome for the Company or the Bank.
Equity Bank is party to a lawsuit filed on January 28, 2022, in the Sedgwick County Kansas District Court on behalf of one of our customers alleging improperly collected overdraft fees. The plaintiff seeks to have the case certified as a class action. The Bank has filed a motion to dismiss this claim on its merits and on the grounds that the defendant must litigate any such claims in arbitration. The trial court ruling denying the requirement of arbitration is currently on appeal. 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 of Missouri customers only. 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 for Missouri customers only. The Company believes that the lawsuit is without merit, and it intends to vigorously defend against the claims now asserted. At this time, the Company is unable to reasonably estimate the loss amount of this litigation.
NOTE 13 – REVENUE RECOGNITION
The majority of the Company’s revenues come from interest income on financial instruments, including loans, leases, securities and derivatives, which are outside the scope of ASC 606. The Company’s services that fall within the scope of ASC 606 are presented with non-interest income and are recognized as revenue as the Company satisfies its obligation to the customer. Services within the scope of ASC 606 include service charges and fees on deposits, debit card income, investment referral income, insurance sales commissions and other non-interest income related to loans and deposits.
Except for gains or losses from the sale of other real estate owned, all of the Company’s revenue from contracts with customers within the scope of ASC 606 are recognized in non-interest income. The following table presents the Company’s sources of non-interest income for the three months ended March 31, 2024, and 2023.
| Three Months EndedMarch 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Non-interest income | ||
| Service charges and fees | $2,569 | $2,545 |
| Debit card income | 2,447 | 2,554 |
| Mortgage banking(a) | 188 | 88 |
| Increase in bank-owned life insurance(a) | 828 | 1,583 |
| Net gain (loss) on acquisitions(a) | 1,239 | — |
| Net gain (loss) from securities transactions(a) | 43 | 32 |
| Other | ||
| Investment referral income | 138 | 89 |
| Trust income | 319 | 240 |
| Insurance sales commissions | 36 | 113 |
| Recovery on zero-basis purchased loans(a) | 3,345 | 6 |
| Income (loss) from equity method investments(a) | (56) | (55) |
| Other non-interest income related to loans and deposits | — | 1,362 |
| Other non-interest income not related to loans and deposits(a) | 635 | 532 |
| Total other non-interest income | 4,417 | 2,287 |
| Total | $11,731 | $9,089 |
| (a) Not within the scope of ASC 606. | ||
NOTE 14 – BUSINESS COMBINATIONS AND BRANCH SALES
At close of business on February 9, 2024, the Company acquired 100% of the outstanding common shares of Rockhold BanCorp ("Rockhold"), the holding company of the Bank of Kirksville (“BOK”), based in Kirksville, Missouri. Results of operations of BOK were included in the Company’s results of operations beginning February 10, 2024. Acquisition-related costs associated with this acquisition were $1,556 ($1,233 on an after-tax basis) and are included in merger expense in the Company’s income statement for the year quarter March 31, 2024.
Information necessary to recognize the fair value of assets acquired and liabilities assumed is currently still on-going. The acquisition was an expansion to the Company’s current footprint in Missouri with the addition ofeight branch locations in the Kirksville area.
The following table summarizes the amounts of assets acquired and liabilities assumed recognized at the acquisition date.
| Fair value of consideration: | |
|---|---|
| Cash | $44,304 |
| $44,304 | |
| Recognized amounts of identifiable assets acquired and | |
| liabilities assumed: | |
| Cash and due from banks | $105,218 |
| Available-for-sale securities | 164,629 |
| Loans | 118,131 |
| Premises and equipment | 3,473 |
| Core deposit intangible | 11,530 |
| Other assets | 3,194 |
| Total assets acquired | 406,175 |
| Deposits | 349,777 |
| Federal funds purchased and retail repurchase agreements | 8,818 |
| Interest payable and other liabilities | 2,037 |
| Total liabilities assumed | 360,632 |
| Total identifiable net assets | 45,543 |
| Bargain purchase gain | (1,239) |
| $44,304 | |
The following tables reconcile the par value of BOK 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 difference between par value and purchase price is divided between a (discount)/premium related to all other factors except ACL referred to as ("Discounts from Other Factors Excluding ACL") and an ACL at the acquisition date referred to as (“Credit Marks in 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 | $1,959 | $(85) | $1,874 |
| Commercial and industrial | 32,300 | (578) | 31,722 |
| Residential real estate | 42,318 | (1,182) | 41,136 |
| Agricultural | 37,641 | (949) | 36,692 |
| Consumer | 1,373 | (36) | 1,337 |
| Total non-PCD loans | $115,591 | $(2,830) | $112,761 |
| Purchase Credit Deteriorated Loans · Loan Par Value · Discounts from Other Factors Excluding ACL · Credit Marksin ACL · Purchase Price | |||||
|---|---|---|---|---|---|
| Commercial and industrial | $1,366 | $(178) | $(119) | $1,069 | |
| Residential real estate | 2,044 | (210) | (183) | 1,651 | |
| Agricultural | 3,316 | (472) | (284) | 2,560 | |
| Consumer | 115 | (15) | (10) | 90 | |
| Total PCD loans | $6,841 | $(875) | $(596) | $5,370 | |
| Total Purchased Loans | Purchase Price | ||||
| Non-Purchase Credit Deteriorated Loans | $112,761 | ||||
| Purchase Credit Deteriorated Loans | 5,370 | ||||
| Total loans | $118,131 | ||||
Assuming the Rockhold acquisition would have taken place on January 1, 2023, total combined revenue would have been $86,834 for the quarter ended March 31, 2024, and $244,365 forthe year ended December 31, 2023. Net income would have been
$18,230 at March 31, 2024, and $20,850 at December 31, 2023. 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 Rockhold locations are not available subsequent to the acquisition.
NOTE 15– 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 ended March 31, 2024, and March 31, 2023. 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.
| Unallocated Holding | ||||
|---|---|---|---|---|
| Company | ||||
| Equity Bank | Amounts | Eliminations | Total | |
| Interest and dividend income | $71,590 | $177 | $— | $71,767 |
| Interest expense | 25,662 | 1,923 | — | 27,585 |
| Net interest income | 45,928 | (1,746) | — | 44,182 |
| Provision (reversal) for credit losses | 1,000 | — | — | 1,000 |
| Net interest income after provision (reversal) for credit losses | 44,928 | (1,746) | — | 43,182 |
| Non-interest income | ||||
| Service charges and fees | 2,569 | — | — | 2,569 |
| Debit card income | 2,447 | — | — | 2,447 |
| Mortgage banking | 188 | — | — | 188 |
| Increase in value of bank-owned life insurance | 828 | — | — | 828 |
| Net gain on acquisition and branch sales | 1,239 | — | — | 1,239 |
| Net gain (loss) from securities transactions | (251) | 294 | — | 43 |
| Other | 4,417 | 16,303 | (16,303)(a) | 4,417 |
| Total non-interest income | 11,437 | 16,597 | (16,303) | 11,731 |
| Non-interest expense | ||||
| Salaries and employee benefits | 18,049 | 48 | — | 18,097 |
| Net occupancy and equipment | 3,535 | — | — | 3,535 |
| Data processing | 4,828 | — | — | 4,828 |
| Professional fees | 1,230 | 162 | — | 1,392 |
| Advertising and business development | 1,237 | 1 | — | 1,238 |
| Telecommunications | 655 | — | — | 655 |
| FDIC insurance | 571 | — | — | 571 |
| Courier and postage | 606 | — | — | 606 |
| Free nationwide ATM cost | 494 | — | — | 494 |
| Amortization of core deposit intangibles | 899 | — | — | 899 |
| Loan expense | 109 | — | — | 109 |
| Other real estate owned | (84) | — | — | (84) |
| Merger expenses | 996 | 560 | — | 1,556 |
| Other | 2,555 | 701 | — | 3,256 |
| Intersegment service charges | 345 | (345) | — | — |
| Total non-interest expense | 36,025 | 1,127 | — | 37,152 |
| Income (loss) before income tax | 20,340 | 13,724 | (16,303) | 17,761 |
| Provision (benefit) for income taxes | 4,171 | (478) | — | 3,693 |
| Total segment profit/(loss) | $16,169 | $14,202 | $(16,303) | $14,068 |
| (a) Elimination of equity in earnings of subsidiary | ||||
| Unallocated Holding | ||||
|---|---|---|---|---|
| Company | ||||
| Equity Bank | Amounts | Eliminations | Total | |
| Interest and dividend income | $56,105 | $18 | $— | $56,123 |
| Interest expense | 15,133 | 1,880 | — | 17,013 |
| Net interest income | 40,972 | (1,862) | — | 39,110 |
| Provision (reversal) for credit losses | (366) | — | — | (366) |
| Net interest income after provision (reversal) for credit losses | 41,338 | (1,862) | — | 39,476 |
| Non-interest income | ||||
| Service charges and fees | 2,545 | — | — | 2,545 |
| Debit card income | 2,554 | — | — | 2,554 |
| Mortgage banking | 88 | — | — | 88 |
| Increase in value of bank-owned life insurance | 1,583 | — | — | 1,583 |
| Net gain (loss) from securities transactions | 32 | — | — | 32 |
| Other | 1,310 | 14,785 | (14,297)(a) | 1,798 |
| Total non-interest income | 8,112 | 14,785 | (14,297) | 8,600 |
| Non-interest expense | ||||
| Salaries and employee benefits | 16,649 | 43 | — | 16,692 |
| Net occupancy and equipment | 2,879 | — | — | 2,879 |
| Data processing | 3,916 | — | — | 3,916 |
| Professional fees | 1,279 | 105 | — | 1,384 |
| Advertising and business development | 1,159 | — | — | 1,159 |
| Telecommunications | 485 | — | — | 485 |
| FDIC insurance | 360 | — | — | 360 |
| Courier and postage | 458 | — | — | 458 |
| Free nationwide ATM cost | 525 | — | — | 525 |
| Amortization of core deposit intangibles | 918 | — | — | 918 |
| Loan expense | 117 | — | — | 117 |
| Other real estate owned | 119 | — | — | 119 |
| Other | 3,955 | 262 | — | 4,217 |
| Intersegment service charges | 324 | (324) | — | — |
| Total non-interest expense | 33,143 | 86 | — | 33,229 |
| Income (loss) before income tax | 16,307 | 12,837 | (14,297) | 14,847 |
| Provision (benefit) for income taxes | 2,804 | (280) | — | 2,524 |
| Total segment profit/(loss) | $13,503 | $13,117 | $(14,297) | $12,323 |
| (a) Elimination of equity in earnings of subsidiary | ||||
| Administrative | |||
|---|---|---|---|
| Equity Bank | Adjustments | Total | |
| Depreciation | $1,329 | $45 | $1,374 |
| Amortization of operating lease right-of-use-asset | 92 | — | 92 |
| Amortization of cloud computing implementation costs | 35 | — | 35 |
| Amortization of intangible assets | 935 | — | 935 |
| Purchase of long lived assets | 5,464 | — | 5,464 |
| Provision (benefit) for income taxes | 4,171 | (478) | 3,693 |
| Administrative | |||
| Equity Bank | Adjustments | Total | |
| Depreciation | $1,094 | $38 | $1,132 |
| Amortization of operating lease right-of-use-asset | 166 | — | 166 |
| Amortization of cloud computing implementation costs | 47 | — | 47 |
| Amortization of intangible assets | 954 | — | 954 |
| Purchase of long lived assets | 4,414 | — | 4,414 |
| Provision (benefit) for income taxes | 2,804 | (280) | 2,524 |
| March 31, | March 31, | |
|---|---|---|
| 2024 | 2023 | |
| Assets | ||
| Total assets for reportable segments | $5,228,133 | $5,148,761 |
| Holding company administrative adjustments | 565,381 | 531,376 |
| Elimination of bank cash and equity in earnings of subsidiaries | (13,813) | (10,970) |
| Elimination of investment in subsidiaries | (540,665) | (512,451) |
| Consolidated total | $5,239,036 | $5,156,716 |
NOTE 16 – SUBSEQUENT EVENTS
On April 18, 2024, the Company entered into an agreement and plan of reorganization with KansasLand Bancshares, Inc. ("KansasLand"). KansasLand is the holding company of KansasLand Bank, which hastwo branch locations in Quinter and Americus, Kansas. This transaction is subject to approval by regulators. Assuming approval it is expected to close in the second quarter of 2024. In their December 31, 2023, unaudited Consolidated Report of Condition, KansasLand reported total assets of $54,457, which included total loans of $28,803. At December 31, 2023, total liabilities of $51,499 were reported by KansasLand, which included deposits of $43,376. KansasLand reported $611 in net loss before income taxes for the year ended December 31, 2023. The Company anticipates there will be core deposit intangible recorded with this acquisition.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.