Skip to main content

EQUITY BANCSHARES INC

For the period ended Sep 30, 2024. Filed Nov 8, 2024.

View on SEC.gov

About 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.

Sep 30, 2024 · Filed Nov 8, 2024

EQBK$48.71-0.2%Stored close · as of Nov 6, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Condensed Notes to Interim Consolidated Financial Statements

September 30, 2024

(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 nine months ended September 30, 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.

AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesAllowancefor CreditLossesFairValue
Available-for-sale securities
U.S. Government-sponsored entities$79,529$507$(4,846)$—$75,190
U.S. Treasury securities85,068325(248)—85,145
Mortgage-backed securities
Government-sponsored residential mortgage-backed securities626,9556,592(26,821)—606,726
Private label residential mortgage-backed securities148,117—(17,714)—130,403
Corporate61,910198(3,820)—58,288
Small Business Administration loan pools6,792—(231)—6,561
State and political subdivisions86,35096(7,759)—78,687
$1,094,721$7,718$(61,439)$—$1,041,000
AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesAllowancefor CreditLossesFairValue
Available-for-sale securities
U.S. Government-sponsored entities$39,103$—$(6,016)$—$33,087
U.S. Treasury securities89,99928(771)—89,256
Mortgage-backed securities
Government-sponsored residential mortgage-backed securities560,6743,872(35,403)—529,143
Private label residential mortgage-backed securities161,174—(23,333)—137,841
Corporate56,722—(7,039)—49,683
Small Business Administration loan pools8,066—(339)—7,727
State and political subdivisions81,45874(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.

AmortizedCostGrossUnrecognizedGainsGrossUnrecognizedLossesAllowancefor CreditLossesFairValue
Held-to-maturity securities
Mortgage-backed securities
Government-sponsored residential mortgage-backed securities$4,122$158$—$—$4,280
State and political subdivisions1,28645(1)—1,330
$5,408$203$(1)$—$5,610
AmortizedCostGrossUnrecognizedGainsGrossUnrecognizedLossesAllowancefor CreditLossesFairValue
Held-to-maturity securities
Mortgage-backed securities
Government-sponsored residential mortgage-backed securities$1,094$3$—$—$1,097
State and political subdivisions1,11538——1,153
$2,209$41$—$—$2,250

The fair value and amortized cost of debt securities at September 30, 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-SaleHeld-to-Maturity
AmortizedCostFairValueAmortizedCostFairValue
Within one year$87,201$87,057$—$—
One to five years62,98863,603——
Five to ten years129,268118,278173172
After ten years40,19234,9331,1131,158
Mortgage-backed securities775,072737,1294,1224,280
Total debt securities$1,094,721$1,041,000$5,408$5,610

The following table shows the carrying value and fair value of securities pledged as collateral to secure public fund deposits, borrowings from the Federal Home Loan Bank and Federal Reserve Bank and retail repurchase obligations at September 30, 2024, and December 31, 2023.

September 30, 2024December 31, 2023
Book ValueFair ValueBook ValueFair Value
Public fund deposits$736,537$712,400$509,010$488,270
Federal Home Loan Bank pledging107,14194,59784,42172,293
Federal Reserve Bank borrowings12,02811,881158,382141,125
Retail repurchase agreements42,37940,07051,54847,282
Total securities pledged$898,085$858,948$803,361$748,970

The following tables show gross unrealized or unrecognized losses and fair value, aggregated by investment category, and length of time that individual securities have been in a continuous loss position at September 30, 2024, and December 31, 2023.

Less Than 12 Months12 Months or MoreTotal
FairValueUnrealizedLossFairValueUnrealizedLossFairValueUnrealizedLoss
Available-for-sale securities
U.S. Government-sponsored entities$—$—$33,644$(4,846)$33,644$(4,846)
U.S. Treasury securities——19,813(248)19,813(248)
Mortgage-backed securities
Government-sponsored residential mortgage-backed securities24,152(99)284,249(26,722)308,401(26,821)
Private label residential mortgage-backed securities——130,403(17,714)130,403(17,714)
Corporate3,213(48)46,684(3,772)49,897(3,820)
Small Business Administration loan pools4,156—2,405(231)6,561(231)
State and political subdivisions2,187(12)66,003(7,747)68,190(7,759)
Total$33,708$(159)$583,201$(61,280)$616,909$(61,439)
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 securities7,799(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 pools5,097(14)2,630(325)7,727(339)
State and political subdivisions11,386(768)57,326(7,853)68,712(8,621)
Total$24,282$(787)$606,838$(80,735)$631,120$(81,522)
Less Than 12 Months12 Months or MoreTotal
FairValueUnrecognizedLossFairValueUnrecognizedLossFairValueUnrecognizedLoss
Held-to-maturity securities
Residential mortgage-backed (issued by government-sponsored entities)$—$—$—$—$—$—
State and political subdivisions172(1)——172(1)
Total$172$(1)$—$—$172$(1)
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 September 30, 2024, the Company held 427 available-for-sale in an unrealized loss position andone held-to-maturity security in an unrecognized loss position.

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

The Company's available-for-sale and held-to-maturity investments that carry some form of credit risk are the investments in private label residential mortgage-backed, corporate 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 September 30, 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 19 separate positions in U.S. financial institutions, all of which the Company has determined to be investment grade. Substantially all of the positions are subordinated debt issued by bank holding companies. The Company periodically reviews financial data of the issuers to ensure their continued investment grade status. At September 30, 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 87% of the positions are rated "A" or better by a Nationally Recognized Statistical Ratings Organization ("NRSRO"), and 63% of the overall portfolio is made up of general obligation bonds. The Company periodically reviews financial data of the entities and regularly monitors credit ratings changes of the entities. At September 30, 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 EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
Proceeds$15,407$—$16,133$49,258
Gross gain164—167—
Gross losses180—4351,330
Income tax expense/(benefit)——(62)(325)

The Company also invests in several other investments, including investments in stocks and partnerships, which are included in other assets. The following table shows the various investment balances and method of accounting at September 30, 2024, and December 31, 2023.

September 30, 2024December 31, 2023
Investments in stocks
Accounted for at fair value through net income$675$674
Accounted for at amortized cost assessed for impairment2,2681,397
Total investments in stocks2,9432,071
Investments in partnerships
Accounted for under the equity method2,5002,345
Accounted for under the hypothetical liquidation book value2,1012,403
Accounted for under proportional amortization24,27624,296
Total investments in partnerships28,87729,044
Total other investments$31,820$31,115

The following table discloses the financial statement impact of tax credit investments for the three month periods ended September 30, 2024, and 2023.

Income Tax Credits Recognized During Period (a)Other Income Tax Benefits (a)Total Tax BenefitsInvestment Amortization Included in Income Tax Expense
Investments and tax credit structures:
Included in proportional amortization$(7,424)$(759)$(8,183)$7,096
Not included in proportional amortization$—$151$151$—
Investments and tax credit structures:
Included in proportional amortization$(2,950)$(274)$(3,224)$2,805
Not included in proportional amortization$(945)$(186)$(1,131)$—
(a) Reported in income tax expense on statements of income and reported in net change in other assets on statements of cash flows.

The following table discloses the financial statement impact of tax credit investments for the nine month periods ended September 30, 2024, and 2023.

Income Tax Credits Recognized During Period (a)Other Income Tax Benefits (a)Total Tax BenefitsInvestment Amortization Included in Income Tax Expense
Investments and tax credit structures:
Included in proportional amortization$(8,251)$(984)$(9,235)$8,021
Not included in proportional amortization$—$174$174$—
Investments and tax credit structures:
Included in proportional amortization$(8,901)$(1,247)$(10,148)$8,966
Not included in proportional amortization$(2,617)$(641)$(3,258)$—
(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 $3.0 million for the nine month period ended September 30, 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 September 30, 2024, and December 31, 2023.

September 30, 2024December 31, 2023
Commercial real estate$1,916,863$1,759,855
Commercial and industrial670,665598,327
Residential real estate567,063556,328
Agricultural real estate259,587196,114
Agricultural89,529118,587
Consumer97,218103,690
Total loans3,600,9253,332,901
Allowance for credit losses(43,490)(43,520)
Net loans$3,557,435$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 three and nine months ended September 30, 2024, and 2023, the Company didnot purchase any pools of residential loans. As of September 30, 2024, and December 31, 2023, residential real estate loans include $280,919 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 three and nine months ended September 30, 2024, the Company purchased $25,145 and $32,248 in loans guaranteed by governmental agencies. During the three and nine months ended September 30, 2023, the Company purchased $0 and $1,235 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 $5,067 with related loans of $269,044 at September 30, 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 $374 at September 30, 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 September 30, 2024, and 2023.

September 30, 2024CommercialReal EstateCommercialand IndustrialResidentialRealEstateAgriculturalRealEstateAgriculturalConsumerTotal
Allowance for credit losses:
Beginning balance$14,492$16,407$8,066$2,254$522$1,746$43,487
Provision for credit losses737247(59)(40)(43)3411,183
Initial PCD on Acquired loans—94333022—404
Loans charged-off—(930)(352)(23)(1)(474)(1,780)
Recoveries77622142255196
Total ending allowance balance$15,236$15,809$7,720$2,535$522$1,668$43,490
September 30, 2023CommercialReal EstateCommercialand IndustrialResidentialRealEstateAgriculturalRealEstateAgriculturalConsumerTotal
Allowance for credit losses:
Beginning balance$16,652$15,194$8,855$583$1,289$1,971$44,544
Provision for credit losses(2,954)5,163(1,521)62035(113)1,230
Loans charged-off(8)(1,399)—(4)—(242)(1,653)
Recoveries6221—5465
Total ending allowance balance$13,696$18,960$7,336$1,200$1,324$1,670$44,186

The following tables present the activity in the allowance for credit losses by class for the nine month periods ended September 30, 2024, and 2023.

September 30, 2024CommercialReal EstateCommercialand IndustrialResidentialRealEstateAgriculturalRealEstateAgriculturalConsumerTotal
Allowance for credit losses:
Beginning balance$13,476$17,954$7,784$1,718$995$1,593$43,520
Provision for credit losses1,74122753495(774)7062,448
Initial PCD on Acquired loans—12822733030691,000
Loans charged-off(19)(2,772)(385)(24)(28)(814)(4,042)
Recoveries38272411623174564
Total ending allowance balance$15,236$15,809$7,720$2,535$522$1,668$43,490
September 30, 2023CommercialReal EstateCommercialand IndustrialResidentialRealEstateAgriculturalRealEstateAgriculturalConsumerTotal
Allowance for credit losses:
Beginning balance$16,731$14,951$8,608$819$2,457$2,281$45,847
Provision for credit losses(3,100)6,430(1,275)381(1,180)(94)1,162
Loans charged-off(18)(2,474)(57)(4)(108)(698)(3,359)
Recoveries8353604155181536
Total ending allowance balance$13,696$18,960$7,336$1,200$1,324$1,670$44,186

The following tables present the recorded investment in loans and the balance in the allowance for credit losses by portfolio and class based on the method to determine allowance for credit loss as of September 30, 2024, and December 31, 2023.

September 30, 2024CommercialReal EstateCommercialandIndustrialResidentialRealEstateAgriculturalRealEstateAgriculturalConsumerTotal
Allowance for credit losses:
Individually evaluated for credit losses$1,006$2,373$1,143$815$241$149$5,727
Collectively evaluated for credit losses14,23013,4366,5771,7202811,51937,763
Total$15,236$15,809$7,720$2,535$522$1,668$43,490
Loan Balance:
Individually evaluated for credit losses$8,956$10,246$4,896$7,106$1,769$618$33,591
Collectively evaluated for credit losses1,907,907660,419562,167252,48187,76096,6003,567,334
Total$1,916,863$670,665$567,063$259,587$89,529$97,218$3,600,925
December 31, 2023CommercialReal EstateCommercialandIndustrialResidentialRealEstateAgriculturalRealEstateAgriculturalConsumerTotal
Allowance for credit losses:
Individually evaluated for credit losses$582$1,644$1,113$674$598$154$4,765
Collectively evaluated for credit losses12,89416,3106,6711,0443971,43938,755
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 losses1,753,824592,829548,833191,442114,989103,0213,304,938
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 September 30, 2024, and December 31, 2023.

UnpaidPrincipalBalanceRecordedInvestmentAllowance forCredit LossesAllocated
With no related allowance recorded:
Commercial real estate$5,104$4,533$—
Commercial and industrial1——
Residential real estate359——
Agricultural real estate3,6413,027—
Agricultural———
Consumer35——
Subtotal9,1407,560—
With an allowance recorded:
Commercial real estate4,4744,248988
Commercial and industrial14,0399,7722,246
Residential real estate5,1264,5941,126
Agricultural real estate5,8443,990810
Agricultural89253864
Consumer636576143
Subtotal31,01123,7185,377
Total$40,151$31,278$5,377
UnpaidPrincipalBalanceRecordedInvestmentAllowance forCredit LossesAllocated
With no related allowance recorded:
Commercial real estate$3,948$3,376$—
Commercial and industrial2,925——
Residential real estate21——
Agricultural real estate1,342948—
Agricultural2,303——
Consumer23——
Subtotal10,5624,324—
With an allowance recorded:
Commercial real estate2,2972,071455
Commercial and industrial8,4525,0411,335
Residential real estate7,6057,2511,086
Agricultural real estate4,7533,266660
Agricultural2,9462,470481
Consumer689603150
Subtotal26,74220,7024,167
Total$37,304$25,026$4,167

The tables below present average recorded investment and interest income related to nonaccrual loans for the three and nine months ended September 30, 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
September 30, 2024September 30, 2023
Average Recorded InvestmentInterest Income RecognizedAverage Recorded InvestmentInterest Income Recognized
With no related allowance recorded:
Commercial real estate$3,948$—$1,749$—
Commercial and industrial——628—
Residential real estate————
Agricultural real estate3,068—1,301—
Agricultural273———
Consumer——1—
Subtotal7,289—3,679—
With an allowance recorded:
Commercial real estate3,892521,15814
Commercial and industrial8,1041104,46719
Residential real estate4,683153,0208
Agricultural real estate3,65641,822—
Agricultural605—2,5482
Consumer687550711
Subtotal21,62718613,52254
Total$28,916$186$17,201$54
As of and for the nine months ended
September 30, 2024September 30, 2023
Average Recorded InvestmentInterest Income RecognizedAverage Recorded InvestmentInterest Income Recognized
With no related allowance recorded:
Commercial real estate$3,660$55$1,802$—
Commercial and industrial498—3141
Residential real estate—161
Agricultural real estate2,007122937—
Agricultural1365——
Consumer————
Subtotal6,3011833,0592
With an allowance recorded:
Commercial real estate3,131611,00014
Commercial and industrial6,5011165,06421
Residential real estate5,096253,07712
Agricultural real estate3,46551,6211
Agricultural1,59012,8722
Consumer687744511
Subtotal20,47021514,07961
Total$26,771$398$17,138$63

The following tables present the aging of the recorded investment in past due loans as of September 30, 2024, and December 31, 2023, by portfolio and class of loans.

September 30, 202430 - 59DaysPast Due60 - 89DaysPast DueGreaterThan90 DaysPastDue Still OnAccrualNonaccrualLoans NotPast DueTotal
Commercial real estate$3,679$622$49$8,781$1,903,732$1,916,863
Commercial and industrial1,106360—9,772659,427670,665
Residential real estate1,745599—4,594560,125567,063
Agricultural real estate9043901577,017251,119259,587
Agricultural18896—53888,70789,529
Consumer579238—57695,82597,218
Total$8,201$2,305$206$31,278$3,558,935$3,600,925
December 31, 202330 - 59DaysPast Due60 - 89DaysPast DueGreaterThan90 DaysPastDue Still OnAccrualNonaccrualLoans NotPast DueTotal
Commercial real estate$2,397$198$189$5,447$1,751,624$1,759,855
Commercial and industrial1,8532,713715,041588,649598,327
Residential real estate1,444676—7,251546,957556,328
Agricultural real estate949——4,214190,951196,114
Agricultural55965192,470115,474118,587
Consumer443118—603102,526103,690
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 September 30, 2024, the risk category of loans by type and year of origination is as follows.

September 30, 202420242023202220212020PriorRevolving LoansAmortized CostRevolving LoansConverted to TermTotal
Commercial real estate
Risk rating
Pass$292,926$217,178$353,776$177,713$165,943$212,452$482,690$774$1,903,452
Special mention117————380141—638
Substandard2484612,7233,9055814,4673523612,773
Doubtful—————————
Total commercial real estate$293,291$217,639$356,499$181,618$166,524$217,299$483,183$810$1,916,863
Commercial and industrial
Risk rating
Pass$90,369$90,257$80,228$40,290$64,923$29,131$255,361$1,760$652,319
Special mention12—135——884100—1,131
Substandard1,6331,4852913403,3501,8638,175—17,137
Doubtful—————78——78
Total commercial and industrial$92,014$91,742$80,654$40,630$68,273$31,956$263,636$1,760$670,665
Residential real estate
Risk rating
Pass$16,826$34,985$36,903$266,444$8,078$136,362$61,172$631$561,401
Special mention—————30572—377
Substandard—1492013551253,582828455,285
Doubtful—————————
Total residential real estate$16,826$35,134$37,104$266,799$8,203$140,249$62,072$676$567,063
Agricultural real estate
Risk rating
Pass$37,491$19,174$29,675$15,011$19,884$38,148$91,335$275$250,993
Special mention1,683—150———494—2,327
Substandard—2,17516266853,486239—6,267
Doubtful—————————
Total agricultural real estate$39,174$21,349$29,841$15,277$19,969$41,634$92,068$275$259,587
Agricultural
Risk rating
Pass$11,328$4,755$5,725$3,337$7,426$2,816$52,693$52$88,132
Special mention—————32——32
Substandard341602427414155173—1,365
Doubtful—————————
Total agricultural$11,362$4,915$5,727$3,764$7,840$3,003$52,866$52$89,529
Consumer
Risk rating
Pass$34,513$19,923$16,266$6,719$3,128$2,934$13,156$—$96,639
Special mention—————————
Substandard—1262141545035——579
Doubtful—————————
Total consumer$34,513$20,049$16,480$6,873$3,178$2,969$13,156$—$97,218
Total loans
Risk rating
Pass$483,453$386,272$522,573$509,514$269,382$421,843$956,407$3,492$3,552,936
Special mention1,812—285——1,601807—4,505
Substandard1,9154,5563,4475,4474,60513,5889,7678143,406
Doubtful—————78——78
Total loans$487,180$390,828$526,305$514,961$273,987$437,110$966,981$3,573$3,600,925

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, 202320232022202120202019PriorRevolving LoansAmortized CostRevolving LoansConverted to TermTotal
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 mention257—119——399——775
Substandard842,5013,4812561,4632,33681—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
Substandard1,3174682302,9222372,1713,346—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—213187221561,9604,710667,314
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 mention903158———164605—1,830
Substandard40—24—1013,42337—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—————339—42
Substandard39104646291,86152206—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—————————
Substandard50241163984923——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 mention1,160158134——1,588614—3,654
Substandard1,5303,4334,5493,9273,8679,9658,3806635,717
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 nine month period ending September 30, 2024.

September 30, 202420242023202220212020PriorRevolving LoansAmortized CostRevolving LoansConverted to TermTotal
Commercial real estate
Gross charge-offs$—$—$(17)$—$—$—$(2)$—$(19)
Gross recoveries——8—1281—38
Net charge-offs$—$—$(9)$—$1$28$(1)$—$19
Commercial and industrial
Gross charge-offs$—$(31)$(360)$(124)$(194)$(770)$(1,293)$—$(2,772)
Gross recoveries——125132056571272
Net charge-offs$—$(31)$(235)$(111)$(174)$(714)$(1,236)$1$(2,500)
Residential real estate
Gross charge-offs$—$—$(337)$(2)$—$(21)$(25)$—$(385)
Gross recoveries———1—364—41
Net charge-offs$—$—$(337)$(1)$—$15$(21)$—$(344)
Agricultural real estate
Gross charge-offs$—$—$(11)$(12)$(1)$—$—$—$(24)
Gross recoveries4—10——2——16
Net charge-offs$4$—$(1)$(12)$(1)$2$—$—$(8)
Agricultural
Gross charge-offs$—$(2)$(25)$(1)$—$—$—$—$(28)
Gross recoveries——221————23
Net charge-offs$—$(2)$(3)$—$—$—$—$—$(5)
Consumer
Gross charge-offs$(133)$(82)$(207)$(158)$(42)$(145)$(47)$—$(814)
Gross recoveries47194288311—174
Net charge-offs$(129)$(75)$(188)$(116)$(34)$(62)$(36)$—$(640)
Total loans
Gross charge-offs$(133)$(115)$(957)$(297)$(237)$(936)$(1,367)$—$(4,042)
Gross recoveries871845729205731564
Net charge-offs$(125)$(108)$(773)$(240)$(208)$(731)$(1,294)$1$(3,478)

The following table discloses the charge-off and recovery activity by loan type and year of origination for the nine month period ending September 30, 2023.

September 30, 202320232022202120202019PriorRevolving LoansAmortized CostRevolving LoansConverted to TermTotal
Commercial real estate
Gross charge-offs$—$—$—$—$(9)$(9)$—$—$(18)
Gross recoveries—64———19——83
Net charge-offs$—$64$—$—$(9)$10$—$—$65
Commercial and industrial
Gross charge-offs$—$(69)$(10)$(19)$(2)$(1,158)$(1,216)$—$(2,474)
Gross recoveries—29—15—9——53
Net charge-offs$—$(40)$(10)$(4)$(2)$(1,149)$(1,216)$—$(2,421)
Residential real estate
Gross charge-offs$—$—$—$—$—$(52)$(5)$—$(57)
Gross recoveries—————60——60
Net charge-offs$—$—$—$—$—$8$(5)$—$3
Agricultural real estate
Gross charge-offs$—$—$—$—$—$(4)$—$—$(4)
Gross recoveries—————4——4
Net charge-offs$—$—$—$—$—$—$—$—$—
Agricultural
Gross charge-offs$—$—$(107)$—$—$(1)$—$—$(108)
Gross recoveries—————155——155
Net charge-offs$—$—$(107)$—$—$154$—$—$47
Consumer
Gross charge-offs$(168)$(129)$(84)$(48)$(46)$(164)$(59)$—$(698)
Gross recoveries115411099411—181
Net charge-offs$(167)$(114)$(43)$(38)$(37)$(70)$(48)$—$(517)
Total loans
Gross charge-offs$(168)$(198)$(201)$(67)$(57)$(1,388)$(1,280)$—$(3,359)
Gross recoveries11084125934111—536
Net charge-offs$(167)$(90)$(160)$(42)$(48)$(1,047)$(1,269)$—$(2,823)

Modifications to Debtors Experiencing Financial Difficulty

The following table presents the amortized cost basis of loans at September 30, 2024, and 2023, that were both experiencing financial difficulty and modified during the three months ended September 30, 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.

September 30, 2024Payment DelayTerm ExtensionCombination Rate Change, Payment Delay and Term ExtensionCombination Payment Delay and Term ExtensionTotal ModificationsTotal Class of Financing Receivable
Commercial real estate$30$443$—$9,635$10,1080.53%
Commercial and industrial—————0.00%
Residential real estate—————0.00%
Agricultural real estate—1,070—8581,9280.74%
Agricultural—1,175—7201,8952.12%
Consumer—————0.00%
Total$30$2,688$—$11,213$13,9310.39%
September 30, 2023Payment DelayTerm ExtensionCombination Rate Change, Payment Delay and Term ExtensionCombination Payment Delay and Term ExtensionTotal ModificationsTotal Class of Financing Receivable
Commercial real estate$—$—$—$—$—0.00%
Commercial and industrial———4,8964,8960.84%
Residential real estate—————0.00%
Agricultural real estate—458——4580.22%
Agricultural—————0.00%
Consumer—————0.00%
Total$—$458$—$4,896$5,3540.16%

The following table presents the amortized cost basis of loans at September 30, 2024, and 2023, that were both experiencing financial difficulty and modified during the nine months ended September 30, 2024, and 2023, by class and by type of modification.

September 30, 2024Payment DelayTerm ExtensionCombination Rate Change, Payment Delay and Term ExtensionCombination Payment Delay and Term ExtensionTotal ModificationsTotal Class of Financing Receivable
Commercial real estate$—$947$—$10,229$11,1760.58%
Commercial and industrial3,6312,059——5,6900.85%
Residential real estate—————0.00%
Agricultural real estate—1,454—8582,3120.89%
Agricultural—1,175—7201,8952.12%
Consumer—————0.00%
Total$3,631$5,635$—$11,807$21,0730.59%
September 30, 2023Payment DelayTerm ExtensionCombination Rate Change, Payment Delay and Term ExtensionCombination Payment Delay and Term ExtensionTotal ModificationsTotal Class of Financing Receivable
Commercial real estate$—$—$—$355$3550.02%
Commercial and industrial—1,491—10,88412,3752.11%
Residential real estate—163—121750.03%
Agricultural real estate—858—1701,0280.50%
Agricultural122——4215430.53%
Consumer——24—240.02%
Total$122$2,512$24$11,842$14,5000.44%

At September 30, 2024, and 2023, there were $1,813 and $796 in commitments to lend additional amounts on these loans.

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

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified during the twelve months ended September 30, 2024, and 2023.

September 30, 202430 - 59 Days Past Due60 - 89 Days Past DueGreater Than 89 days Past DueTotal Past Due
Commercial real estate$36$643$—$679
Commercial and industrial——145145
Residential real estate————
Agricultural real estate————
Agricultural————
Consumer————
Total$36$643$145$824
September 30, 202330 - 59 Days Past Due60 - 89 Days Past DueGreater Than 89 days Past DueTotal Past Due
Commercial real estate$—$—$—$—
Commercial and industrial————
Residential real estate16312—175
Agricultural real estate————
Agricultural————
Consumer24——24
Total$187$12$—$199

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the three months ended September 30, 2024, and 2023.

September 30, 2024 · Principal Forgiveness · Weighted Average Interest Rate Reduction · Weighted Average Term Extension in Years
Commercial real estate$——%0.31
Commercial and industrial——%—
Residential real estate——%—
Agricultural real estate——%6.18
Agricultural——%0.27
Consumer——%—
Total loans$——%0.77
September 30, 2023Principal ForgivenessWeighted Average Interest Rate ReductionWeighted Average Term Extension
Commercial real estate$——%—
Commercial and industrial1,142—%0.13
Residential real estate——%—
Agricultural real estate——%1.00
Agricultural——%—
Consumer——%—
Total loans$1,142—%0.20

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the nine months ended September 30, 2024, and 2023.

September 30, 2024 · Principal Forgiveness · Weighted Average Interest Rate Reduction · Weighted Average Term Extension in Years
Commercial real estate$——%0.31
Commercial and industrial——%0.84
Residential real estate——%—
Agricultural real estate——%5.29
Agricultural——%0.27
Consumer——%—
Total loans$——%0.75
September 30, 2023Principal ForgivenessWeighted Average Interest Rate ReductionWeighted Average Term Extension
Commercial real estate$——%0.49
Commercial and industrial1,142—%1.13
Residential real estate——%9.60
Agricultural real estate——%0.99
Agricultural——%0.58
Consumer——%2.16
Total loans$1,142—%1.19

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

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

The following table lists allowance for credit losses on off-balance-sheet credit exposures as of September 30, 2024, and December 31, 2023.

Allowance forCredit Losses
September 30, 2024December 31, 2023
Commercial real estate$271$285
Commercial and industrial1,2041,053
Agricultural real estate12
Residential real estate6535
Agricultural43
Consumer11247
Total allowance for credit losses$1,556$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 September 30, 2024, the portfolio of interest rate swaps had a weighted average maturity of 6.17 years, a weighted average pay rate of 4.60% and a weighted average rate received of 8.37%. 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 debt and Federal Home Loan Bank advances interest expense and adjustable rate loans interest income. These agreements are designated as cash flow hedges and are marked to market through other comprehensive income.

The following table lists the cash flow hedges at September 30, 2024, and December 31, 2023.

September 30, 2024December 31, 2023
Weighted averageMaturity in yearsWeighted average pay rateWeighted average rate receivedWeighted averageMaturity in yearsWeighted average pay rateWeighted average rate received
Subordinated debt hedges11.02.81%7.40%11.72.80%7.43%
Variable rate FHLB advance hedges1.53.59%4.84%2.23.58%5.35%
Prime based receivable loan hedges——%—%0.28.50%5.60%
Total cash flow hedges2.13.54%5.02%1.46.43%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 September 30, 2024, this portfolio of interest rate swaps had a weighted average maturity of 4.23 years, weighted average pay rate of 7.40% and a weighted average rate received of 7.52%. At December 31, 2023, this portfolio of interest rate swaps had a weighted average maturity of 4.63 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 September 30, 2024, and December 31, 2023.

September 30, 2024 · December 31, 2023
NotionalAmount · DerivativeAssets · DerivativeLiabilities · NotionalAmount · DerivativeAssets · DerivativeLiabilities
Derivatives designated as hedging instruments:
Interest rate swaps$14,698$1,213$—$15,461$1,580$—
Derivatives designated as cash flow hedges:
Interest rate swaps107,5003,1272,901257,5001,976631
Total derivatives designated as hedging relationships122,1984,3402,901272,9613,556631
Derivatives not designated as hedging instruments:
Interest rate swaps203,1691,79658180,9113,4463,025
Total derivatives not designated as hedging instruments203,1691,79658180,9113,4463,025
Total$325,3676,1362,959$453,8727,0023,656
Cash collateral—4,474—5,952
Netting adjustments(4,935)(4,935)(6,406)(6,406)
Net amount presented in Balance Sheet$1,201$2,498$596$3,202

The table below lists designated and qualifying hedged items in fair value hedges at September 30, 2024, and December 31, 2023.

September 30, 2024December 31, 2023
Carrying AmountHedging Fair Value AdjustmentFair Value Adjustments on Discontinued HedgesCarrying AmountHedging Fair Value AdjustmentFair Value Adjustments on Discontinued Hedges
Commercial real estate loans$15,325$(1,439)$(410)$15,795$(1,826)$(446)
Total$15,325$(1,439)$(410)$15,795$(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 derivatives are reported in other income. For the three and nine months period ended September 30, 2024, and 2023, the Company recorded net gains (losses) on derivatives and hedging activities as shown in the table below.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
Derivatives designated as hedging instruments:
Interest rate swaps$10$(5)$16$5
Total net gain (loss) related to derivatives designated as hedging instruments10(5)165
Derivatives designated as cash flow hedges:
Interest rate swaps————
Total net gain (loss) related to derivatives designated as cash flow hedges————
Total net gains (losses) related to hedging relationships10(5)165
Derivatives not designated as hedging instruments:
Economic hedges:
Interest rate swaps(114)203105407
Total net gains (losses) related to derivatives not designated as hedging instruments(114)203105407
Net gains (losses) on derivatives and hedging activities$(104)$198$121$412

The following tables show the recorded net gains (losses) on derivatives and the related hedged items in fair value hedging relationships and the impact of those derivatives on the Company’s net interest income for the three month periods ended September 30, 2024, and 2023.

Gain/(Loss)on DerivativesGain/(Loss)on HedgedItemsNet Fair ValueHedgeGain/(Loss)Effect ofDerivatives onNet InterestIncome
Commercial real estate loans$(447)$457$10$246
Total$(447)$457$10$246
Gain/(Loss)on DerivativesGain/(Loss)on HedgedItemsNet Fair ValueHedgeGain/(Loss)Effect ofDerivatives onNet InterestIncome
Commercial real estate loans$133$(138)$(5)$247
Total$133$(138)$(5)$247

The following tables show the recorded net gains (losses) on derivatives and the related hedged items in fair value hedging relationships and the impact of those derivatives on the Company’s net interest income for the nine month periods ended September 30, 2024, and 2023.

Gain/(Loss)on DerivativesGain/(Loss)on HedgedItemsNet Fair ValueHedgeGain/(Loss)Effect ofDerivatives onNet InterestIncome
Commercial real estate loans$(335)$351$16$478
Total$(335)$351$16$478
Gain/(Loss)on DerivativesGain/(Loss)on HedgedItemsNet Fair ValueHedgeGain/(Loss)Effect ofDerivatives onNet InterestIncome
Commercial real estate loans$(3)$(2)$(5)$551
Total$(3)$(2)$(5)$551

The following tables show the recorded net gains or (losses) on derivatives and the related hedged items in cash flow hedging relationships and the impact of those derivatives on the Company's net interest income for the three month periods ended September 30, 2024, and 2023.

Gain/(Loss)onDerivativesGain/(Loss)Recorded in Accumulated Other Comprehensive IncomeEffect ofDerivatives onNet InterestIncome
Prime based loan receivable hedges$—$—$—
FHLB advance hedges(1,740)(1,323)430
Subordinated note hedges(373)(277)86
Total$(2,113)$(1,600)$516
Gain/(Loss)onDerivativesGain/(Loss)Recorded in Accumulated Other Comprehensive IncomeEffect ofDerivatives onNet InterestIncome
Prime based loan receivable hedges$1,035$781$(1,083)
FHLB advance hedges545412421
Subordinated note hedges41431192
Total$1,994$1,504$(570)

The following tables show the recorded net gains or (losses) on derivatives and the related hedged items in cash flow hedging relationships and the impact of those derivatives on the Company's net interest income for the nine month periods ended September 30, 2024, and 2023.

Gain/(Loss)onDerivativesGain/(Loss)Recorded in Accumulated Other Comprehensive IncomeEffect ofDerivatives onNet InterestIncome
Prime based loan receivable hedges$1,159$876$(1,267)
FHLB advance hedges(771)(582)1,304
Subordinated note hedges(177)(131)261
Total$211$163$298
Gain/(Loss)onDerivativesGain/(Loss)Recorded in Accumulated Other Comprehensive IncomeEffect ofDerivatives onNet InterestIncome
Prime based loan receivable hedges$1,991$1,492$(2,833)
FHLB advance hedges2,5771,946803
Subordinated note hedges340256157
Total$4,908$3,694$(1,873)

NOTE 5 – LEASE OBLIGATIONS

Right-of-use asset and lease obligations by type of property for the periods ended September 30, 2024, and December 31, 2023, are listed below.

September 30, 2024Right-of-UseAssetLease LiabilityWeightedAverageLease Termin YearsWeightedAverageDiscountRate
Operating Leases
Land and building leases$3,729$3,72812.53.30%
Total operating leases$3,729$3,72812.53.30%
December 31, 2023Right-of-UseAssetLease LiabilityWeightedAverageLease Termin YearsWeightedAverageDiscountRate
Operating Leases
Land and building leases$3,291$3,30714.83.00%
Total operating leases$3,291$3,30714.83.00%

Operating lease costs for the three and nine months ended September 30, 2024, and 2023, are listed below.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
Operating lease cost$164$177$439$585
Short-term lease cost————
Variable lease cost14345762
Total operating lease cost$178$211$496$647

There were no sale and leaseback transactions, leverage leases, lease transactions with related parties or leases that had not yet commenced during the three or nine month periods ended September 30, 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 PaymentsSeptember 30,2024
Due in one year or less$578
Due after one year through two years623
Due after two years through three years578
Due after three years through four years484
Due after four years through five years284
Thereafter2,045
Total undiscounted cash flows4,592
Discount on cash flows(864)
Total operating lease liability$3,728

NOTE 6 – BORROWINGS

Federal funds purchased and retail repurchase agreements

Federal funds purchased and retail repurchase agreements as of September 30, 2024, and December 31, 2023, are listed below.

September 30,2024December 31,2023
Federal funds purchased$—$—
Retail repurchase agreements38,19643,582

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 $40,070 and $47,282 at September 30, 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 September 30, 2024, and December 31, 2023.

September 30,2024December 31,2023
Average daily balance during the period$42,213$43,469
Average interest rate during the period1.81%1.13%
Maximum month-end balance year-to-date$47,312$46,798
Weighted average interest rate at period-end1.62%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 September 30, 2024, and December 31, 2023, are as follows.

September 30,2024December 31, 2023
Federal Home Loan Bank line of credit advances$195,997$—
Federal Home Loan Bank fixed-rate term advances100,000100,000
Total Federal Home Loan Bank advances$295,997$100,000

At September 30, 2024, and December 31, 2023, the Company had un-disbursed advance commitments (letters of credit) with the Federal Home Loan Bank of $45,256 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 $842,086 and securities of $84,148 for a total of $926,234 at September 30, 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 $583,927 and $770,711 at September 30, 2024, and December 31, 2023.

Federal Reserve Bank borrowings

At September 30, 2024, and December 31, 2023, the Company had a borrowing capacity of $338,743 and $471,569, for which the Company has pledged loans with an outstanding balance of $379,309 and $394,810 and securities with a fair value of $9,520 and $155,934. 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 September 30, 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 remained at $25,000. Each note will bear interest at the greater of a variable interest rate equal to the prime rate published in the “Money Rates” section of The Wall Street Journal (or any generally recognized successor), floating daily, or a floor of 3.25%. 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 September 30, 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 September 30, 2024, and December 31, 2023, are listed below.

September 30,2024December 31,2023
Subordinated debentures$23,857$23,594
Subordinated notes73,47973,327
Total$97,336$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 amount of the trust preferred securities. These trust preferred securities are mandatorily redeemable upon maturity on April 15, 2035, or upon earlier redemption.

FCB Capital Trust III (“CTIII”): The trust preferred securities issued by CTIII were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 1.89%; however on September 15, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% plus 1.89% on the stated liquidation amount of the trust preferred securities. These trust preferred securities are mandatorily redeemable upon maturity on June 15, 2037, or upon earlier redemption.

Community First (AR)Statutory Trust I (“CFSTI”): The trust preferred securities issued by CFSTI were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 3.25%; however on September 26, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% plus 3.25% on the stated liquidation amount of the trust preferred securities. These trust preferred securities are mandatorily redeemable upon maturity on December 26, 2032, or upon earlier redemption.

American State Bank Statutory Trust I (“ASBSTI”): The trust preferred securities issued by ASBSTI were initially issued to accrue and pay distributions quarterly at three-month LIBOR plus 1.80%; however on September 15, 2023, after the LIBOR transition it will now accrue and pay distributions quarterly at three-month CME term SOFR plus a tenor spread adjustment of 0.26% plus 1.80% on the stated liquidation amount of the trust preferred securities. These trust preferred securities are mandatorily redeemable upon maturity on September 15, 2035, or upon earlier redemption.

Subordinated debentures as of September 30, 2024, and December 31, 2023, are listed below.

September 30,2024Weighted Average RateWeighted Average Term in Years
CTII subordinated debentures$10,3107.56%10.5
CTIII subordinated debentures5,1557.10%12.7
CFSTI subordinated debentures5,1558.17%8.2
ASBSTI subordinated debentures7,7327.01%11.0
Total contractual balance28,352
Fair market value adjustments(4,495)
Total subordinated debentures$23,857
December 31,2023 · Weighted Average Rate · Weighted Average Term in Years
CTII subordinated debentures$10,3107.66%11.3
CTIII subordinated debentures5,1557.54%13.5
CFSTI subordinated debentures5,1558.87%9.0
ASBSTI subordinated debentures7,7327.45%11.7
Total contractual balance28,352
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 September 30, 2024, are listed below.

September 30,2024Weighted Average RateWeighted Average Term in Years
Subordinated notes$75,0007.00%5.8
Total principal outstanding75,000
Debt issuance cost(1,521)
Total subordinated notes$73,479

Subordinated notes as of December 31, 2023, are listed below.

December 31,2023Weighted Average RateWeighted Average Term in Years
Subordinated notes$75,0007.00%6.5
Total principal outstanding75,000
Debt issuance cost(1,673)
Total subordinated notes$73,327

Future principal repayments

Future principal repayments of the September 30, 2024, outstanding balances are as follows.

Retail Repurchase AgreementsFHLB AdvancesSubordinated DebenturesSubordinated NotesFRB BorrowingsTotal
Due in one year or less$38,196$295,997$—$—$—$334,193
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——28,35275,000—103,352
Total$38,196$295,997$28,352$75,000$—$437,545

NOTE 7 – STOCKHOLDERS’ EQUITY

Preferred stock

The Company’s articles of incorporation provide for the issuance of shares of preferred stock. At September 30, 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 September 30, 2024, and December 31, 2023.

September 30,2024December 31,2023
Class A common stock – issued20,675,61420,460,615
Class A common stock – held in treasury(5,379,537)(5,016,964)
Class A common stock – outstanding15,296,07715,443,651
Class B common stock – issued234,903234,903
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 expenseof $25 and $94 was recorded for the three and nine months ended September, 2024. ESPP compensation expense of $17 and $94 was recorded for the three and nine months ended September 2023. The following table presents the offering periods and costs associated with this program during the reporting period.

Offering PeriodShares PurchasedCost Per ShareCompensation Expense
August 15, 2021 to February 14, 202214,274$27.37$69
February 15, 2022 to August 14, 202214,55527.6171
August 15, 2022 to February 14, 202317,50826.1881
February 15, 2023 to August 14, 202314,54822.3457
August 15, 2023 to February 14, 202416,88421.7965
February 15, 2024 to August 14, 202412,58128.5263

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.

In July of 2023, the Company’s Board of Directors authorized the repurchase of up to 1,000,000 shares of the Company's outstanding common stock, from time to time, beginning on October 1, 2023, and concluding on September 30, 2024. The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares, and it may be extended, modified or discontinued at any time without notice. Under this program, during the years ended December 2023 and 2024, the Company repurchased a total of 362,573 shares of the Company’s outstanding common stock at an average price paid of $32.71 per share. At September 30, 2024, there are 637,427 shares remaining under the program that expired on September 30, 2024.

In September of 2024, the Company’s Board of Directors approved a share repurchase plan for up to 1,000,000 shares of outstanding common stock beginning on October 1, 2024, and concluding on September 30, 2025. The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares, and it may be extended, modified or discontinued at any time without notice. Non-objection from the Federal Reserve Bank of Kansas City related to this repurchase plan was received October 7, 2024.

Accumulated other comprehensive income (loss)

At September 30, 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 September 30, 2024, and December 31, 2023, are listed below.

Available-for-SaleSecuritiesCash Flow HedgesAccumulatedOtherComprehensiveIncome (Loss)
Net unrealized or unamortized gains (losses)$(53,721)$1,050$(52,671)
Tax effect12,913(254)12,659
$(40,808)$796$(40,012)
Net unrealized or unamortized gains (losses)$(77,548)$839$(76,709)
Tax effect18,995(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 September 30, 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 September 30, 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 September 30, 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.$616,32914.78%$437,81010.50%$N/AN/A
Equity Bank587,44114.12%436,96410.50%416,15610.00%
Tier 1 capital to risk weighted assets
Equity Bancshares, Inc.497,80411.94%354,4178.50%N/AN/A
Equity Bank542,39513.03%353,7328.50%332,9258.00%
Common equity Tier 1 capital to risk weighted assets
Equity Bancshares, Inc.473,94711.37%291,8737.00%N/AN/A
Equity Bank542,39513.03%291,3097.00%270,5016.50%
Tier 1 leverage to average assets
Equity Bancshares, Inc.497,8049.55%208,4274.00%N/AN/A
Equity Bank542,39510.43%208,0674.00%260,0835.00%
Total capital to risk weighted assets
Equity Bancshares, Inc.$589,13115.48%$399,72910.50%$N/AN/A
Equity Bank571,93815.05%399,00610.50%380,00610.00%
Tier 1 capital to risk weighted assets
Equity Bancshares, Inc.470,65912.36%323,5908.50%N/AN/A
Equity Bank526,79313.86%323,0058.50%304,0048.00%
Common equity Tier 1 capital to risk weighted assets
Equity Bancshares, Inc.447,06411.74%266,4867.00%N/AN/A
Equity Bank526,79313.86%266,0047.00%247,0046.50%
Tier 1 leverage to average assets
Equity Bancshares, Inc.470,6599.46%199,1124.00%N/AN/A
Equity Bank526,79310.60%198,7824.00%248,4775.00%

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 and nine months ended September 2024, and 2023.

Three months endedNine months ended
September 30,2024September 30,2023September 30,2024September 30,2023
Basic:
Net income (loss) allocable to common stockholders$19,851$12,341$45,635$36,120
Weighted average common shares outstanding15,258,70415,404,88215,307,62715,570,357
Weighted average vested restricted stock units1181103,2615,374
Weighted average shares15,258,82215,404,99215,310,88815,575,731
Basic earnings (loss) per common share$1.30$0.80$2.98$2.32
Diluted:
Net income (loss) allocable to common stockholders$19,851$12,341$45,635$36,120
Weighted average common shares outstanding for:
Basic earnings per common share15,258,82215,404,99215,310,88815,575,731
Dilutive effects of the assumed exercise of stock options77,19233,18963,70937,550
Dilutive effects of the assumed vesting of restricted stock units114,19766,89292,08676,193
Dilutive effects of the assumed exercise of ESPP purchases1,3342,0991,2472,831
Average shares and dilutive potential common shares15,451,54515,507,17215,467,93015,692,305
Diluted earnings (loss) per common share$1.28$0.80$2.95$2.30

Average shares not included in the computation of diluted earnings per share because they were antidilutive are shown in the following table as of September 30, 2024, and 2023.

Three months endedNine months ended
September 30,2024September 30,2023September 30,2024September 30,2023
Stock options288,583280,814152,824268,713
Restricted stock units148122,0744,916129,160
Total antidilutive shares288,731402,888157,740397,873

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 September 30, 2024, and December 31, 2023.

(Level 1)(Level 2)(Level 3)
Assets:
Available-for-sale securities:
U.S. Government-sponsored entities$—$75,190$—
U.S. Treasury securities85,145——
Mortgage-backed securities
Government-sponsored residential mortgage-backed securities—606,726—
Private label residential mortgage-backed securities—130,403—
Corporate—58,288—
Small Business Administration loan pools—6,561—
State and political subdivisions—78,687—
Derivative assets:
Derivative assets (included in other assets)—6,136—
Cash collateral held by counterparty and netting adjustments(4,935)——
Total derivative assets(4,935)6,136—
Other assets:
Equity securities with readily determinable fair value1,011——
Total other assets1,011——
Total assets$81,221$961,991$—
Liabilities:
Derivative liabilities:
Derivative liabilities (included in other liabilities)$—$2,959$—
Cash collateral held by counterparty and netting adjustments(461)——
Total derivative liabilities(461)2,959—
Total liabilities$(461)$2,959$—
(Level 1)(Level 2)(Level 3)
Assets:
Available-for-sale securities:
U.S. Government-sponsored entities$—$33,087$—
U.S. Treasury securities89,256——
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 value674——
Total other assets674——
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 nine months ended September 30, 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 September 30, 2024, and December 31, 2023.

(Level 1)(Level 2)(Level 3)
Loans individually evaluated for credit losses:
Commercial real estate$—$—$3,260
Commercial and industrial——7,526
Residential real estate——3,468
Agricultural real estate——3,180
Other——907
Other real estate owned:
Commercial real estate——2,141
Residential real estate——57
(Level 1)(Level 2)(Level 3)
Loans individually evaluated for credit losses:
Commercial real estate$—$—$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 September 30, 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 September 30, 2024, and December 31, 2023.

Fair ValueValuationTechniqueUnobservableInputRange(weighted average) or Multiple of Earnings
Individually evaluated real estate loans$16,764SalesComparisonApproachAdjustments fordifferences betweencomparable sales5% - 40% (22%)
Individually evaluated real estate loans$1,577Cost ApproachAdjustments for differences between replacement cost and depreciated cost26% - 70%(29%)
Individually evaluated other real estate owned$2,198SalesComparisonApproachAdjustments fordifferences betweencomparable sales3% - 13% (8%)
Individually evaluated real estate loans$16,535SalesComparisonApproachAdjustments fordifferences betweencomparable sales3% - 34% (19%)
Individually evaluated other real estate owned$1,231SalesComparisonApproachAdjustments fordifferences betweencomparable sales7% - 28% (18%)

Carrying amount and estimated fair values of financial instruments at period end were as follows for September 30, 2024, and December 31, 2023.

CarryingAmountEstimatedFair Value(Level 1)(Level 2)(Level 3)
Financial assets:
Cash and cash equivalents$235,483$235,483$235,483$—$—
Available-for-sale securities1,041,0001,041,00085,145955,855—
Held-to-maturity securities5,4085,610—5,610—
Loans held for sale901901—901—
Loans, net of allowance for credit losses3,557,4353,511,452——3,511,452
Federal Reserve Bank and Federal Home Loan Bank stock34,42934,429—34,429—
Interest receivable28,39828,398—28,398—
Derivative assets6,1366,136—6,136—
Cash collateral held by derivative counterparty and netting adjustments(4,935)(4,935)(4,935)——
Total derivative assets1,2011,201(4,935)6,136—
Equity securities with readily determinable fair value1,0111,0111,011——
Total assets$4,905,266$4,859,485$316,704$1,031,329$3,511,452
Financial liabilities:
Deposits$4,362,944$4,359,686$—$4,359,686$—
Federal funds purchased and retail repurchase agreements38,19638,196—38,196—
Federal Home Loan Bank advances295,997295,997—295,997—
Subordinated debentures23,85723,857—23,857—
Subordinated notes73,47972,729—72,729—
Contractual obligations19,68319,683—19,683—
Interest payable8,7758,775—8,775—
Derivative liabilities2,9592,959—2,959—
Cash collateral held by derivative counterparty and netting adjustments(461)(461)(461)——
Total derivative liabilities2,4982,498(461)2,959—
Total liabilities$4,825,429$4,821,421$(461)$4,821,882$—
CarryingAmountEstimatedFair Value(Level 1)(Level 2)(Level 3)
Financial assets:
Cash and cash equivalents$379,099$379,099$379,099$—$—
Available-for-sale securities919,648919,64889,256830,392—
Held-to-maturity securities2,2092,250—2,250—
Loans held for sale476476—476—
Loans, net of allowance for credit losses3,289,3813,227,789——3,227,789
Federal Reserve Bank and Federal Home Loan Bank stock20,60820,608—20,608—
Interest receivable25,49725,497—25,497—
Derivative assets7,0027,002—7,002—
Cash collateral held by derivative counterparty and netting adjustments(6,406)(6,406)(6,406)——
Total derivative assets596596(6,406)7,002—
Equity securities with readily determinable fair value674674674——
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 agreements43,58243,582—43,582—
Federal Home Loan Bank advances100,000100,000—100,000—
Federal Reserve Bank Borrowings140,000140,000—140,000—
Subordinated debentures23,59423,594—23,594—
Subordinated notes73,32771,827—71,827—
Contractual obligations19,31519,315—19,315—
Interest payable9,1809,180—9,180—
Derivative liabilities3,6563,656—3,656—
Cash collateral held by derivative counterparty and netting adjustments(454)(454)(454)——
Total derivative liabilities3,2023,202(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 September 30, 2024, and December 31, 2023, were as follows.

September 30, 2024December 31, 2023
FixedRateVariableRateFixedRateVariableRate
Commitments to make loans$39,590$402,556$47,465$343,715
Mortgage loans in the process of origination3912,2084,574357
Unused lines of credit166,965407,829124,893355,270

At September 30, 2024, the fixed rate loan commitments have interest rates ranging from 3.25% to 18.00% and maturities ranging from 1 month to 216 months.

Standby Letters of Credit

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

The contractual amounts of standby letters of credit as of September 30, 2024, and December 31, 2023, were as follows.

September 30, 2024December 31, 2023
FixedRateVariableRateFixedRateVariableRate
Standby letters of credit$17,104$28,645$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 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, which for the three and nine months ended September 30, 2024, include the liquidation of a preferred equity interest taken as resolution of a problem loan relationship that resulted in an $8,500 gain, all of the Company’s revenue from contracts with customers within the scope of ASC 606 are recognized in non-interest income.

Thefollowing table presents the Company’s sources of non-interest income for the three and nine months ended September 30, 2024, and 2023.

Three Months EndedSeptember 30,Nine Months EndedSeptember 30,
2024202320242023
Non-interest income
Service charges and fees$2,424$2,690$7,534$7,888
Debit card income2,6652,5917,7337,798
Mortgage banking(a)287226720527
Increase in bank-owned life insurance(a)1,3447943,0833,134
Net gain (loss) on acquisitions(a)831—2,131—
Net gain (loss) from securities transactions(a)206(1)222(1,291)
Other
Investment referral income109101395307
Trust income4122911,115799
Insurance sales commissions166264309405
Recovery on zero-basis purchased loans(a)524,378515
Income (loss) from equity method investments(a)—(56)(87)(167)
Other non-interest income related to loans and deposits8561,8282,9694,340
Other non-interest income not related to loans and deposits(a)125(496)30
Total other non-interest income1,5602,4358,5836,229
Total$9,317$8,735$30,006$24,285
(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 $79 ($60 on an after-tax basis) and are included in merger expense in the Company’s income statement for the nine months ended September 30, 2024.

Information necessary to recognize the fair value of assets acquired and liabilities assumed is currently still on-going. The acquisition was and expansion to the Company's current footprint in Missouri with the addition of eight branch locations in the Kirksville area.

The following table summarizes the amounts of assets acquired and liabilities assumed by BOK on February 9, 2024.

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 securities164,629
Loans118,131
Premises and equipment3,473
Core deposit intangible11,530
Other assets3,255
Total assets acquired406,236
Deposits349,777
Federal funds purchased and retail repurchase agreements8,818
Interest payable and other liabilities2,037
Total liabilities assumed360,632
Total identifiable net assets45,604
Bargain purchase gain(1,300)
$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 fair value mark is divided between an adjustment to par (“Non-Credit Rate Marks”) and an addition to the ACL (“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 LoansLoan Par ValueFair Value MarksPurchase Price
Commercial real estate$1,959$(85)$1,874
Commercial and industrial32,300(578)31,722
Residential real estate42,318(1,182)41,136
Agricultural37,641(949)36,692
Consumer1,373(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 estate2,044(210)(183)1,651
Agricultural3,316(472)(284)2,560
Consumer115(15)(10)90
Total PCD loans$6,841$(875)$(596)$5,370
Total Purchased LoansPurchase Price
Non-Purchase Credit Deteriorated Loans$112,761
Purchase Credit Deteriorated Loans5,370
Total loans$118,131

At close of business on July 1, 2024, the Company acquired 100%of the outstanding common shares of KansasLand Bancshares, Inc. ("KansasLand"), the holding company of KansasLand Bank (“KSL”), which has two branch locations in Quinter and Americus, Kansas. Results of operations of KSL were included in the Company’s results of operations beginning July 2, 2024.

Acquisition-related costs associated with this acqu isition were $538 ($409 on an after-tax basis) and are included in merger expense in the Company’s income statement for the nine months ended September 30, 2024.

Information necessary to recognize the fair value of assets acquired and liabilities assumed is currently still on-going. The acquisition was and expansion to the Company's current footprint in Western Kansas with the addition of two branch locations.

The following table summarizes the amounts of assets acquired and liabilities assumed by KSL on July 1, 2024.

Fair value of consideration:
Cash$100
$100
Recognized amounts of identifiable assets acquired and
liabilities assumed:
Cash and due from banks$1,361
Available-for-sale securities20,004
Loans27,926
Premises and equipment372
Core deposit intangible506
Other assets1,764
Total assets acquired51,933
Deposits42,418
Federal funds purchased and retail repurchase agreements780
Federal Home Loan Bank advances7,049
Bank stock loan691
Interest payable and other liabilities64
Total liabilities assumed51,002
Total identifiable net assets931
Bargain purchase gain(831)
$100

The following tables reconcile the par value of KSL loan portfolio as of the purchase date to the fair value indicated in the table above. For non-purchase credit deteriorated assets, the entire fair value adjustment including both interest and credit related components is recorded as an adjustment to par (“Fair Value Marks”) and reflected as an adjustment to the carrying value of that asset within the Consolidated Balance Sheet. Following purchase, an ACL is also established for these non-purchase credit deteriorated assets which is not reflected in this table as it is accounted for outside of the business combination. For purchase-credit deteriorated assets, as required by CECL, the fair value mark is divided between an adjustment to par (“Non-Credit Rate Marks”) and an addition to the ACL (“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 LoansLoan Par ValueFair Value MarksPurchase Price
Commercial real estate$163$(14)$149
Commercial and industrial4,549(258)4,291
Residential real estate7,053(103)6,950
Agricultural real estate9,644(387)9,257
Agricultural2,133(7)2,126
Consumer1,524(6)1,518
Total non-PCD loans$25,066$(775)$24,291
Purchase Credit Deteriorated Loans · Loan Par Value · Discounts from Other Factors Excluding ACL · Credit Marksin ACL · Purchase Price
Commercial and industrial$109$(14)$(9)$86
Residential real estate479(48)(43)388
Agricultural real estate3,717(419)(330)2,968
Agricultural244(29)(22)193
Total PCD loans$4,549$(510)$(404)$3,635
Total Purchased LoansPurchase Price
Non-Purchase Credit Deteriorated Loans$24,291
Purchase Credit Deteriorated Loans3,635
Total loans$27,926

Assuming the Rockhold and KansasLand acquisitions would have taken place on January 1, 2023, total combined revenue would have been $168,626 for the nine months ended September 30, 2024, and $141,078 for the year ended December 31, 2023. Net income would have been $48,091 at September 30, 2024, and $7,518 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 and nine months ended September 30, 2024, and September 30, 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 BankAmountsEliminationsTotal
Interest and dividend income$221,427$437$—$221,864
Interest expense79,4045,771—85,175
Net interest income142,023(5,334)—136,689
Provision (reversal) for credit losses2,448——2,448
Net interest income after provision (reversal) for credit losses139,575(5,334)—134,241
Non-interest income
Service charges and fees7,534——7,534
Debit card income7,733——7,733
Mortgage banking720——720
Increase in value of bank-owned life insurance3,083——3,083
Net gain on acquisition and branch sales2,131——2,131
Net gain (loss) from securities transactions(72)294—222
Other8,58342,825(42,825)(a)8,583
Total non-interest income29,71243,119(42,825)30,006
Non-interest expense
Salaries and employee benefits54,292126—54,418
Net occupancy and equipment10,800——10,800
Data processing15,016——15,016
Professional fees4,148509—4,657
Advertising and business development3,8961—3,897
Telecommunications1,887——1,887
FDIC insurance1,821——1,821
Courier and postage1,912——1,912
Free nationwide ATM cost1,569——1,569
Amortization of core deposit intangibles3,229——3,229
Loan expense447——447
Other real estate owned710(8,496)—(7,786)
Merger expenses3,893568—4,461
Other10,170(147)—10,023
Intersegment service charges(1,065)1,065——
Total non-interest expense112,725(6,374)—106,351
Income (loss) before income tax56,56244,159(42,825)57,896
Provision (benefit) for income taxes14,467(2,206)—12,261
Total segment profit/(loss)$42,095$46,365$(42,825)$45,635
(a) Elimination of equity in earnings of subsidiary
Unallocated Holding
Company
Equity BankAmountsEliminationsTotal
Interest and dividend income$181,934$484$—$182,418
Interest expense57,1215,746—62,867
Net interest income124,813(5,262)—119,551
Provision (reversal) for credit losses1,162——1,162
Net interest income after provision (reversal) for credit losses123,651(5,262)—118,389
Non-interest income
Service charges and fees7,888——7,888
Debit card income7,798——7,798
Mortgage banking527——527
Increase in value of bank-owned life insurance3,134——3,134
Net gain (loss) from securities transactions(1,291)——(1,291)
Other6,22841,972(41,971)(a)6,229
Total non-interest income24,28441,972(41,971)24,285
Non-interest expense
Salaries and employee benefits47,667119—47,786
Net occupancy and equipment9,081——9,081
Data processing12,962——12,962
Professional fees3,895446—4,341
Advertising and business development3,827——3,827
Telecommunications1,503——1,503
FDIC insurance1,535——1,535
Courier and postage1,469——1,469
Free nationwide ATM cost1,565——1,565
Amortization of core deposit intangibles2,635——2,635
Loan expense385——385
Other real estate owned318——318
Other13,639(443)—13,196
Intersegment service charges(1,007)1,007——
Total non-interest expense99,4741,129—100,603
Income (loss) before income tax48,46135,581(41,971)42,071
Provision (benefit) for income taxes7,515(1,564)—5,951
Total segment profit/(loss)$40,946$37,145$(41,971)$36,120
(a) Elimination of equity in earnings of subsidiary
Unallocated Holding
Company
Equity BankAmountsEliminationsTotal
Interest and dividend income$74,878$87$—$74,965
Interest expense27,0071,927—28,934
Net interest income47,871(1,840)—46,031
Provision (reversal) for credit losses1,183——1,183
Net interest income after provision (reversal) for credit losses46,688(1,840)—44,848
Non-interest income
Service charges and fees2,424——2,424
Debit card income2,665——2,665
Mortgage banking287——287
Increase in value of bank-owned life insurance1,344——1,344
Net gain on acquisition and branch sales831——831
Net gain (loss) from securities transactions206——206
Other1,56012,737(12,737)(a)1,560
Total non-interest income9,31712,737(12,737)9,317
Non-interest expense
Salaries and employee benefits18,45539—18,494
Net occupancy and equipment3,478——3,478
Data processing5,152——5,152
Professional fees1,308179—1,487
Advertising and business development1,368——1,368
Telecommunications660——660
FDIC insurance660——660
Courier and postage686——686
Free nationwide ATM cost544——544
Amortization of core deposit intangibles1,112——1,112
Loan expense143——143
Other real estate owned777(8,496)—(7,719)
Merger expenses6153—618
Other3,494151—3,645
Intersegment service charges(375)375——
Total non-interest expense38,077(7,749)—30,328
Income (loss) before income tax17,92818,646(12,737)23,837
Provision (benefit) for income taxes5,205(1,219)—3,986
Total segment profit/(loss)$12,723$19,865$(12,737)$19,851
(a) Elimination of equity in earnings of subsidiary
Unallocated Holding
Company
Equity BankAmountsEliminationsTotal
Interest and dividend income$64,598$441$—$65,039
Interest expense22,1111,916—24,027
Net interest income42,487(1,475)—41,012
Provision (reversal) for credit losses1,230——1,230
Net interest income after provision (reversal) for credit losses41,257(1,475)—39,782
Non-interest income
Service charges and fees2,690——2,690
Debit card income2,591——2,591
Mortgage banking226——226
Increase in value of bank-owned life insurance794——794
Net gain (loss) from securities transactions(1)——(1)
Other2,43413,929(13,928)(a)2,435
Total non-interest income8,73413,929(13,928)8,735
Non-interest expense
Salaries and employee benefits15,82037—15,857
Net occupancy and equipment3,262——3,262
Data processing4,553——4,553
Professional fees1,22587—1,312
Advertising and business development1,419——1,419
Telecommunications502——502
FDIC insurance660——660
Courier and postage548——548
Free nationwide ATM cost516——516
Amortization of core deposit intangibles799——799
Loan expense132——132
Other real estate owned128——128
Other4,556——4,556
Intersegment service charges(345)345——
Total non-interest expense33,775469—34,244
Income (loss) before income tax16,21611,985(13,928)14,273
Provision (benefit) for income taxes2,466(534)—1,932
Total segment profit/(loss)$13,750$12,519$(13,928)$12,341
(a) Elimination of equity in earnings of subsidiary
For the Nine Months ended September 30,
20242023
Equity BankAdministrative AdjustmentsTotalEquity BankAdministrative AdjustmentsTotal
Depreciation$3,997$135$4,132$3,371$114$3,485
Amortization of operating lease right-of-use-asset346—346472—472
Amortization of cloud computing implementation costs104—104141—141
Amortization of intangible assets3,337—3,3372,743—2,743
Purchase of long lived assets10,499—10,49912,425—12,425
Provision (benefit) for income taxes14,467(2,206)12,2617,515(1,564)5,951
For the Three Months ended September 30,
20242023
Equity BankAdministrative AdjustmentsTotalEquity BankAdministrative AdjustmentsTotal
Depreciation$1,354$45$1,399$1,160$38$1,198
Amortization of operating lease right-of-use-asset130—130149—149
Amortization of cloud computing implementation costs34—3447—47
Amortization of intangible assets1,148—1,148835—835
Purchase of long lived assets4,162—4,1625,324—5,324
Provision (benefit) for income taxes5,205(1,219)3,9862,466(534)1,932
September 30,December 31,
20242023
Assets
Total assets for reportable segments$5,342,899$5,024,161
Holding company administrative adjustments612,797560,434
Elimination of bank cash and intercompany receivable of subsidiaries(24,497)(13,515)
Elimination of investment in subsidiaries(575,966)(536,488)
Consolidated total assets$5,355,233$5,034,592
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.