eqbk-8k_20201020.htm
false 0001227500 0001227500 2020-10-20 2020-10-20

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported):  October 20, 2020

 

EQUITY BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

Kansas

001-37624

72-1532188

(State or other jurisdiction of

incorporation or organization)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

 

 

 

7701 East Kellogg Drive, Suite 300

Wichita, KS

 

 

67207

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: 316.612.6000

 

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

 

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

 

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

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

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

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

 

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

Title of each class

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

Trading Symbol

EQBK

Name of each exchange on which registered

The Nasdaq Stock Market LLC

 

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

 

Emerging growth company

 

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

 


1


Item 2.02Results of Operations and Financial Condition.

 

On October 20, 2020, Equity Bancshares, Inc. (the “Company”) issued a press release announcing its financial results for the third quarter ended September 30, 2020.  A copy of the press release is furnished as Exhibit 99.1 and is incorporated by reference herein.

 

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

 

Item 7.01Regulation FD Disclosure.

 

The Company intends to hold an investor call and webcast to discuss its financial results for the third quarter ended September 30, 2020 on Wednesday, October 21, 2020, at 9:00 a.m. Central Time.  The Company’s presentation to analysts and investors contains additional information about the Company’s financial results for the third quarter ended September 30, 2020 and is furnished as Exhibit 99.2 and is incorporated by reference herein.

 

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

 

Item 9.01Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.

 

Description

99.1

 

Earnings Press Release, dated October 20, 2020

99.2

 

Equity Bancshares, Inc. Investor Presentation

104

 

Cover Page Interactive Data File

 

2


SIGNATURES

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

 

Equity Bancshares, Inc.

 

 

Date:  October 20, 2020

By: /s/ Eric R. Newell

 

Eric R. Newell

 

Executive Vice President and Chief Financial Officer


3

 

Exhibit 99.1

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

Equity Bancshares, Inc. Reports Third Quarter Results

 

Equity continues stakeholder support programs during pandemic,

while deferring approximately 1% of total loans, maintains Tier 1 Capital ratio of 13.3%

and adds $2.97 tangible book per share year-to-date in 2020

 

WICHITA, Kansas, October 20, 2020 (GLOBE NEWSWIRE) – Equity Bancshares, Inc. (NASDAQ: EQBK), (“Equity”, “the Company”, “we”, “us”, “our”), the Wichita-based holding company of Equity Bank, reported its unaudited results for the third quarter ended September 30, 2020.

 

Equity recorded a $104.8 million impairment in the value of goodwill and a resulting net loss of $90.4 million or $6.01 per diluted share in the quarter ended September 30, 2020, while maintaining a Tier 1 capital ratio of 13.3%, growing tangible book value by $2.43 per share and continuing to grow core deposits and relationships.  Net income, adjusted to exclude the impairment charge on goodwill, was $9.1 million, or $0.60 per diluted share.

 

“I’m very proud of our relationship bankers in each of our markets for their continued collaboration and support of our communities.  As a result of our collaborative approach with our customers, we currently have approximately 1% of loans on deferral as of September 30, 2020, down from approximately 24% on June 30, 2020.  We continue to be positioned for loan opportunities in all regional pipelines,” said Brad Elliott, Chairman and CEO of Equity.

 

“Despite the non-recurring impact of goodwill impairment on our earnings during the third quarter, our regulatory capital ratios and tangible book value, which grew to $23.72 during the third quarter, are the highest levels we’ve reported as a publicly-traded company and are indicative of a safe and sound bank under the regulatory capital framework.  Our capital levels position Equity to support continued growth, long-term stability and core earnings.  We continue to support our small business, commercial and family customers and we are confident that our leadership during the pandemic crisis indicates the resolve and importance of community banking and will be a key component of our Equity story.”

 

Through September 30, 2020, Equity reported net growth of more than 3,389 new consumer core deposit customers and $279.9 million in core deposit growth.  Equity’s digital adoption among core banking customers through September 30, 2020, was 48.4% compared to 42.4% at September 30, 2019, with online bill payment and mobile deposit totals of $30.1 million, an 11.0% increase compared to the nine-month period ended September 30, 2019.

 

“We continue to be responsive and adaptive to our changing customer bases and upgrades to our online banking platform have resulted in continued customer satisfaction, as well as increased treasury service relationships and Equity Trust and Wealth Management customers,” said Mr. Elliott. “Our mission is to deliver sophisticated banking products to customers throughout a diverse range of markets.  Upgraded online tools and savvy relationship bankers have helped us provide value to small businesses in our regions as well as consumers accessing their money in new and different ways.

 

Equity received two local honors for work within our regions and collaboration by our team members.  The Company earned the honor of Leaders in Diversity and Inclusion 2020, its second straight year and third overall earning the honor from the Wichita Business Journal.  Companies recognized are leading efforts to develop inclusive working environments, products and delivery that are impactful to their communities.  Equity was also recognized as one of the Top Innovative Companies in Wichita in 2020, also awarded by the Wichita Business Journal, for its improvement in processes and outcomes for customers, including its digital upgrades and PPP implementation.

 

Notable Items:

 

 

Tangible book value per common share was $23.72 at September 30, 2020, as compared to $20.75 at December 31, 2019, representing an increase of 14.3% or $2.97.  During the quarter ended September 30, 2020, the Company repurchased 383,523 shares at a weighted average cost of $15.48, totaling $5.9 million

 

At September 30, 2020, $40.2 million of loans were under deferment in connection to the COVID-19 crisis, as compared to $673.9 million, or 24.0% of total loans, under deferment at June 30, 2020.


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

 

Equity’s Balance Sheet Highlights:

 

 

Total loans held for investment of $2.73 billion at September 30, 2020, as compared to total loans held for investment of $2.56 billion at December 31, 2019.

 

Total deposits of $3.13 billion at September 30, 2020, as compared to $3.06 billion at December 31, 2019.  Signature deposits, including core deposits comprised of checking, savings and money market accounts, were $2.51 billion at September 30, 2020, relative to $2.23 billion at December 31, 2019.

 

Total assets were $3.87 billion at September 30, 2020, as compared to $3.95 billion at December 31, 2019.

 

Financial Results for the Quarter Ended September 30, 2020

 

Net loss allocable to common stockholders was $90.4 million, or $6.01 per diluted share, for the three months ended September 30, 2020, as compared to net income allocable to common stockholders of $1.7 million, or $0.11 per diluted share, for the three months ended June 30, 2020, a decrease of $92.1 million.  This decrease was primarily attributable to a goodwill impairment charge of $104.8 million taken during the quarter.  Net income, excluding the goodwill impairment, using a projected 22.5% effective tax rate, for the quarter ended September 30, 2020 totaled $9.1 million, or $0.60 per diluted share.

 

Net Interest Income

 

Net interest income was $32.1 million for the three months ended September 30, 2020, as compared to $32.9 million for the three months ended June 30, 2020, a $784 thousand, or 2.4% decrease.  The decrease in net interest income was driven by a decrease in net interest margin of two basis points, declining to 3.47% for the three months ended September 30, 2020 from 3.49% for the three months ended June 30, 2020.  The yield on earning assets declined two basis points to 4.01% for the quarter ended September 30, 2020 from 4.03% from the previous quarter.  The cost of interest-bearing liabilities declined to 0.70% or one basis point for the quarter ended September 30, 2020 from 0.71% in the quarter ended June 30, 2020.  The cost of interest-bearing deposits declined 13 basis points to 0.50% for the three months ended September 30, 2020 from 0.63% in the previous quarter primarily attributed to the decline in the cost of time deposits, which declined 28 basis points between the quarters.  The cost of other borrowings increased to 4.45% in the three months ended September 30, 2020 from 2.09% from the quarter ended June 30, 2020, due the addition of subordinated debt issued by the Company in late June and late July, cumulatively adding $75 million of debt with a coupon of 7.0%.

 

Provision for Loan Losses

 

The provision for loan losses was $815 thousand for the three months ended September 30, 2020, as compared to $12.5 million for the three months ended June 30, 2020.  For the three months ended September 30, 2020, we had net charge-offs of $806 thousand as compared to $337 thousand for three months ended June 30, 2020.

 

Non-Interest Income

 

Total non-interest income was $6.5 million for the three months ended September 30, 2020 increasing $753 thousand from the $5.7 million reported for the three months ended June 30, 2020.  Service charges and fees were $1.7 million representing an increase of $341 thousand, or 25.0%, from the quarter ended June 30, 2020.  The most significant driver of the increase was an improvement in overdraft fees.  Debit card income totaled $2.5 million in the quarter ended September 30, 2020, increasing $290 thousand, or 13.2%, from the quarter ended June 30, 2020.  Debit card transaction volume increased approximately 12% in the third quarter as compared to the second quarter of 2020.

 

Non-Interest Expense

 

Total non-interest expense for the quarter ended September 30, 2020 was $130.8 million; when the goodwill impairment charge of $104.8 million is excluded, pro-forma non-interest expense totals $26.0 million, compared to $23.9 million in the previous quarter.  The $2.1 million increase is primarily attributed to a $1.2 million increase in salaries and employee benefits.  The most significant contributor to the increase in salaries and benefits was a $791 thousand unfavorable


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

change, due to the effect of salaries and benefits deferred as loan origination costs recognized in the three months ended June 30, 2020, related to PPP loan originations.

 

Asset Quality

 

As of September 30, 2020, Equity’s allowance for loan losses to total loans was 1.25%, as compared to 0.48% at December 31, 2019.  Total reserves, including purchase discounts, to total loans were approximately 1.61% as of September 30, 2020, as compared to 0.85% at December 31, 2019.  Nonperforming assets were $61.7 million as of September 30, 2020, or 1.60% of total assets.  Nonperforming assets were $46.9 million at December 31, 2019, or 1.19% of total assets.

 

Regulatory Capital

 

The Company’s ratio of common equity tier 1 capital to risk-weighted assets was 12.8%, the total capital to risk-weighted assets was 17.4% and the total leverage ratio was 8.8% at September 30, 2020.  At December 31, 2019, the Company’s common equity tier 1 capital to risk-weighted assets ratio was 11.6%, the total capital to risk-weighted assets ratio was 12.6% and the total leverage ratio was 9.0%. The Company’s subsidiary, Equity Bank, had a ratio of common equity tier 1 capital to risk-weighted assets of 14.2%, a ratio of total capital to risk-weighted assets of 15.4% and a total leverage ratio of 9.3% at September 30, 2020.  At December 31, 2019, Equity Bank’s ratio of common equity tier 1 capital to risk-weighted assets was 12.0%, their ratio of total capital to risk-weighted assets was 12.5% and their total leverage ratio was 8.9%.

 

Non-GAAP Financial Measures

 

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

 

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

 

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

 

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

 

The Company believes that disclosing these non-GAAP financial measures is both useful internally and is expected by our investors and analysts in order to understand the overall performance of the Company.  Other companies may calculate and define their non-GAAP financial measures and supplemental data differently.  A reconciliation of GAAP financial


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

measures to non-GAAP measures and other performance ratios, as adjusted, are included in Table 8 in the following press release tables.

 

Conference Call and Webcast

 

Equity Chairman and Chief Executive Officer, Brad Elliott, and Executive Vice President and Chief Financial Officer, Eric Newell, will hold a conference call and webcast to discuss third quarter 2020 results on Wednesday, October 21, 2020, at 10:00 a.m. eastern time, 9:00 a.m. central time.

 

Investors, news media and other participants should register for the call or audio webcast at. On Wednesday, October 21, 2020, participants may also dial into the call toll-free at (844) 534-7311 from anywhere in the U.S. or (574) 990-1419 internationally, using conference ID no. 4668766.

 

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

 

A replay of the call and webcast will be available two hours following the close of the call until October 27, 2020, accessible at (855) 859-2056 with conference ID no. 4668766 at investor.equitybank.com.

About Equity Bancshares, Inc.

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

 

Special Note Concerning Forward-Looking Statements

 

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

 

For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 10, 2020, and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates. Accordingly, you should not place undue reliance on any such


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, such as COVID-19, and it is not possible for us to predict those events or how they may affect us. In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue.

 

Investor Contact:

 

Chris Navratil

SVP, Finance

Equity Bancshares, Inc.

(316) 612-6014

[email protected]

 

Media Contact:

 

John J. Hanley

SVP, Senior Director of Marketing

Equity Bancshares, Inc.

(816) 505-4063

[email protected]

 

Unaudited Financial Tables

 

Table 1. Consolidated Statements of Operations

 

Table 2. Quarterly Consolidated Statements of Operations

 

Table 3. Consolidated Balance Sheets

 

Table 4. Selected Financial Highlights

 

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

 

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

 

Table 7. Quarter Over Quarter Net Interest Income Analysis

 

Table 8. Non-GAAP Financial Measures



 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

TABLE 1. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(Dollars in thousands, except per share data)

 

 

Three months ended

September 30,

 

 

Nine months ended

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

32,278

 

 

$

38,051

 

 

$

99,281

 

 

$

112,611

 

Securities, taxable

 

 

3,476

 

 

 

4,673

 

 

 

12,113

 

 

 

14,724

 

Securities, nontaxable

 

 

923

 

 

 

1,045

 

 

 

2,769

 

 

 

3,143

 

Federal funds sold and other

 

 

405

 

 

 

780

 

 

 

1,409

 

 

 

2,037

 

Total interest and dividend income

 

 

37,082

 

 

 

44,549

 

 

 

115,572

 

 

 

132,515

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

3,064

 

 

 

10,507

 

 

 

13,827

 

 

 

32,381

 

Federal funds purchased and retail repurchase agreements

 

 

25

 

 

 

50

 

 

 

80

 

 

 

116

 

Federal Home Loan Bank advances

 

 

471

 

 

 

1,957

 

 

 

2,198

 

 

 

5,103

 

Federal Reserve Bank discount window

 

 

 

 

 

 

 

 

6

 

 

 

 

Bank stock loan

 

 

 

 

 

198

 

 

 

415

 

 

 

507

 

Subordinated debentures

 

 

1,415

 

 

 

311

 

 

 

1,953

 

 

 

955

 

Total interest expense

 

 

4,975

 

 

 

13,023

 

 

 

18,479

 

 

 

39,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

32,107

 

 

 

31,526

 

 

 

97,093

 

 

 

93,453

 

Provision for loan losses

 

 

815

 

 

 

679

 

 

 

23,255

 

 

 

17,299

 

Net interest income after provision for loan losses

 

 

31,292

 

 

 

30,847

 

 

 

73,838

 

 

 

76,154

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

1,706

 

 

 

2,268

 

 

 

5,097

 

 

 

6,431

 

Debit card income

 

 

2,491

 

 

 

2,205

 

 

 

6,735

 

 

 

6,129

 

Mortgage banking

 

 

877

 

 

 

820

 

 

 

2,298

 

 

 

1,699

 

Increase in value of bank-owned life insurance

 

 

489

 

 

 

507

 

 

 

1,452

 

 

 

1,494

 

Net gains from securities transactions

 

 

 

 

 

4

 

 

 

12

 

 

 

17

 

Other

 

 

922

 

 

 

768

 

 

 

1,929

 

 

 

2,577

 

Total non-interest income

 

 

6,485

 

 

 

6,572

 

 

 

17,523

 

 

 

18,347

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

13,877

 

 

 

13,039

 

 

 

40,076

 

 

 

40,204

 

Net occupancy and equipment

 

 

2,224

 

 

 

2,177

 

 

 

6,578

 

 

 

6,332

 

Data processing

 

 

2,817

 

 

 

2,673

 

 

 

8,243

 

 

 

7,436

 

Professional fees

 

 

877

 

 

 

991

 

 

 

3,187

 

 

 

3,375

 

Advertising and business development

 

 

598

 

 

 

806

 

 

 

1,697

 

 

 

2,174

 

Telecommunications

 

 

486

 

 

 

523

 

 

 

1,363

 

 

 

1,593

 

FDIC insurance

 

 

360

 

 

 

111

 

 

 

1,291

 

 

 

1,119

 

Courier and postage

 

 

366

 

 

 

352

 

 

 

1,103

 

 

 

1,020

 

Free nationwide ATM cost

 

 

439

 

 

 

459

 

 

 

1,186

 

 

 

1,240

 

Amortization of core deposit intangibles

 

 

1,030

 

 

 

784

 

 

 

2,806

 

 

 

2,348

 

Loan expense

 

 

107

 

 

 

165

 

 

 

628

 

 

 

608

 

Other real estate owned

 

 

133

 

 

 

(88

)

 

 

710

 

 

 

326

 

Merger expenses

 

 

 

 

 

 

 

 

 

 

 

915

 

Goodwill impairment

 

 

104,831

 

 

 

 

 

 

104,831

 

 

 

 

Other

 

 

2,690

 

 

 

2,231

 

 

 

6,831

 

 

 

6,099

 

Total non-interest expense

 

 

130,835

 

 

 

24,223

 

 

 

180,530

 

 

 

74,789

 

Income (loss) before income tax

 

 

(93,058

)

 

 

13,196

 

 

 

(89,169

)

 

 

19,712

 

Provision for income taxes (benefit)

 

 

(2,653

)

 

 

2,790

 

 

 

(1,711

)

 

 

4,147

 

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

 

$

(90,405

)

 

$

10,406

 

 

$

(87,458

)

 

$

15,565

 

Basic earnings (loss) per share

 

$

(6.01

)

 

$

0.67

 

 

$

(5.75

)

 

$

0.99

 

Diluted earnings (loss) per share

 

$

(6.01

)

 

$

0.66

 

 

$

(5.75

)

 

$

0.98

 

Weighted average common shares

 

 

15,040,407

 

 

 

15,514,042

 

 

 

15,211,901

 

 

 

15,679,556

 

Weighted average diluted common shares

 

 

15,040,407

 

 

 

15,708,038

 

 

 

15,211,901

 

 

 

15,896,605

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

TABLE 2. QUARTERLY CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

 

 

September 30,

2020

 

 

June 30,

2020

 

 

March 31,

2020

 

 

December 31,

2019

 

 

September 30,

2019

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

32,278

 

 

$

32,627

 

 

$

34,376

 

 

$

36,687

 

 

$

38,051

 

Securities, taxable

 

 

3,476

 

 

 

4,017

 

 

 

4,620

 

 

 

4,615

 

 

 

4,673

 

Securities, nontaxable

 

 

923

 

 

 

880

 

 

 

966

 

 

 

1,037

 

 

 

1,045

 

Federal funds sold and other

 

 

405

 

 

 

409

 

 

 

595

 

 

 

645

 

 

 

780

 

Total interest and dividend income

 

 

37,082

 

 

 

37,933

 

 

 

40,557

 

 

 

42,984

 

 

 

44,549

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

3,064

 

 

 

3,899

 

 

 

6,864

 

 

 

8,533

 

 

 

10,507

 

Federal funds purchased and retail repurchase agreements

 

 

25

 

 

 

24

 

 

 

31

 

 

 

39

 

 

 

50

 

Federal Home Loan Bank advances

 

 

471

 

 

 

552

 

 

 

1,175

 

 

 

1,564

 

 

 

1,957

 

Federal Reserve Bank discount window

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

 

Bank stock loan

 

 

 

 

 

306

 

 

 

109

 

 

 

147

 

 

 

198

 

Subordinated debentures

 

 

1,415

 

 

 

255

 

 

 

283

 

 

 

296

 

 

 

311

 

Total interest expense

 

 

4,975

 

 

 

5,042

 

 

 

8,462

 

 

 

10,579

 

 

 

13,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

32,107

 

 

 

32,891

 

 

 

32,095

 

 

 

32,405

 

 

 

31,526

 

Provision for loan losses

 

 

815

 

 

 

12,500

 

 

 

9,940

 

 

 

1,055

 

 

 

679

 

Net interest income after provision for loan losses

 

 

31,292

 

 

 

20,391

 

 

 

22,155

 

 

 

31,350

 

 

 

30,847

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

1,706

 

 

 

1,365

 

 

 

2,026

 

 

 

2,241

 

 

 

2,268

 

Debit card income

 

 

2,491

 

 

 

2,201

 

 

 

2,043

 

 

 

2,101

 

 

 

2,205

 

Mortgage banking

 

 

877

 

 

 

831

 

 

 

590

 

 

 

769

 

 

 

820

 

Increase in value of bank-owned life insurance

 

 

489

 

 

 

481

 

 

 

482

 

 

 

504

 

 

 

507

 

Net gains (losses) from securities transactions

 

 

 

 

 

4

 

 

 

8

 

 

 

(3

)

 

 

4

 

Other

 

 

922

 

 

 

850

 

 

 

157

 

 

 

1,029

 

 

 

768

 

Total non-interest income

 

 

6,485

 

 

 

5,732

 

 

 

5,306

 

 

 

6,641

 

 

 

6,572

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

13,877

 

 

 

12,695

 

 

 

13,504

 

 

 

11,918

 

 

 

13,039

 

Net occupancy and equipment

 

 

2,224

 

 

 

2,119

 

 

 

2,235

 

 

 

2,342

 

 

 

2,177

 

Data processing

 

 

2,817

 

 

 

2,763

 

 

 

2,663

 

 

 

2,688

 

 

 

2,673

 

Professional fees

 

 

877

 

 

 

943

 

 

 

1,367

 

 

 

1,359

 

 

 

991

 

Advertising and business development

 

 

598

 

 

 

403

 

 

 

696

 

 

 

901

 

 

 

806

 

Telecommunications

 

 

486

 

 

 

390

 

 

 

487

 

 

 

486

 

 

 

523

 

FDIC insurance

 

 

360

 

 

 

414

 

 

 

517

 

 

 

109

 

 

 

111

 

Courier and postage

 

 

366

 

 

 

353

 

 

 

384

 

 

 

328

 

 

 

352

 

Free nationwide ATM cost

 

 

439

 

 

 

327

 

 

 

420

 

 

 

440

 

 

 

459

 

Amortization of core deposit intangibles

 

 

1,030

 

 

 

974

 

 

 

802

 

 

 

820

 

 

 

784

 

Loan expense

 

 

107

 

 

 

287

 

 

 

234

 

 

 

267

 

 

 

165

 

Other real estate owned

 

 

133

 

 

 

269

 

 

 

308

 

 

 

381

 

 

 

(88

)

Goodwill impairment

 

 

104,831

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

2,690

 

 

 

2,000

 

 

 

2,141

 

 

 

2,807

 

 

 

2,231

 

Total non-interest expense

 

 

130,835

 

 

 

23,937

 

 

 

25,758

 

 

 

24,846

 

 

 

24,223

 

Income (loss) before income tax

 

 

(93,058

)

 

 

2,186

 

 

 

1,703

 

 

 

13,145

 

 

 

13,196

 

Provision for income taxes (benefit)

 

 

(2,653

)

 

 

497

 

 

 

445

 

 

 

3,131

 

 

 

2,790

 

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

 

$

(90,405

)

 

$

1,689

 

 

$

1,258

 

 

$

10,014

 

 

$

10,406

 

Basic earnings (loss) per share

 

$

(6.01

)

 

$

0.11

 

 

$

0.08

 

 

$

0.65

 

 

$

0.67

 

Diluted earnings (loss) per share

 

$

(6.01

)

 

$

0.11

 

 

$

0.08

 

 

$

0.64

 

 

$

0.66

 

Weighted average common shares

 

 

15,040,407

 

 

 

15,209,483

 

 

 

15,387,697

 

 

 

15,442,841

 

 

 

15,514,042

 

Weighted average diluted common shares

 

 

15,040,407

 

 

 

15,304,009

 

 

 

15,595,024

 

 

 

15,684,673

 

 

 

15,708,038

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

TABLE 3. CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands)

 

 

September 30,

2020

 

 

June 30,

2020

 

 

March 31,

2020

 

 

December 31,

2019

 

 

September 30,

2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

65,534

 

 

$

178,045

 

 

$

141,989

 

 

$

88,973

 

 

$

167,895

 

Federal funds sold

 

 

305

 

 

 

245

 

 

 

263

 

 

 

318

 

 

 

158

 

Cash and cash equivalents

 

 

65,839

 

 

 

178,290

 

 

 

142,252

 

 

 

89,291

 

 

 

168,053

 

Interest-bearing time deposits in other banks

 

 

499

 

 

 

2,248

 

 

 

2,498

 

 

 

2,498

 

 

 

3,497

 

Available-for-sale securities

 

 

798,576

 

 

 

177,228

 

 

 

187,812

 

 

 

142,067

 

 

 

152,680

 

Held-to-maturity securities(1)

 

 

 

 

 

662,522

 

 

 

721,992

 

 

 

769,059

 

 

 

764,163

 

Loans held for sale

 

 

9,053

 

 

 

4,802

 

 

 

6,494

 

 

 

5,933

 

 

 

8,784

 

Loans, net of allowance for loan losses(2)

 

 

2,691,626

 

 

 

2,772,256

 

 

 

2,485,208

 

 

 

2,544,420

 

 

 

2,583,049

 

Other real estate owned, net

 

 

8,727

 

 

 

7,374

 

 

 

5,870

 

 

 

8,293

 

 

 

5,944

 

Premises and equipment, net

 

 

86,087

 

 

 

87,055

 

 

 

84,732

 

 

 

84,478

 

 

 

84,481

 

Bank-owned life insurance

 

 

76,555

 

 

 

76,066

 

 

 

75,585

 

 

 

75,103

 

 

 

74,599

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

32,545

 

 

 

31,832

 

 

 

31,662

 

 

 

31,137

 

 

 

31,710

 

Interest receivable

 

 

18,110

 

 

 

19,598

 

 

 

15,549

 

 

 

15,738

 

 

 

16,994

 

Goodwill

 

 

31,601

 

 

 

136,432

 

 

 

136,432

 

 

 

136,432

 

 

 

136,432

 

Core deposit intangibles, net

 

 

17,101

 

 

 

18,131

 

 

 

19,105

 

 

 

19,907

 

 

 

20,727

 

Other

 

 

29,252

 

 

 

31,435

 

 

 

28,641

 

 

 

25,222

 

 

 

23,550

 

Total assets

 

$

3,865,571

 

 

$

4,205,269

 

 

$

3,943,832

 

 

$

3,949,578

 

 

$

4,074,663

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

693,967

 

 

$

756,613

 

 

$

508,441

 

 

$

481,298

 

 

$

488,214

 

Total non-interest-bearing deposits

 

 

693,967

 

 

 

756,613

 

 

 

508,441

 

 

 

481,298

 

 

 

488,214

 

Savings, NOW and money market

 

 

1,816,307

 

 

 

1,800,132

 

 

 

1,668,145

 

 

 

1,749,048

 

 

 

1,689,606

 

Time

 

 

623,344

 

 

 

690,522

 

 

 

783,811

 

 

 

833,170

 

 

 

929,109

 

Total interest-bearing deposits

 

 

2,439,651

 

 

 

2,490,654

 

 

 

2,451,956

 

 

 

2,582,218

 

 

 

2,618,715

 

Total deposits

 

 

3,133,618

 

 

 

3,247,267

 

 

 

2,960,397

 

 

 

3,063,516

 

 

 

3,106,929

 

Federal funds purchased and retail repurchase agreements

 

 

46,295

 

 

 

51,557

 

 

 

37,113

 

 

 

35,708

 

 

 

40,652

 

Federal Home Loan Bank advances

 

 

167,862

 

 

 

344,900

 

 

 

389,620

 

 

 

324,373

 

 

 

410,093

 

Bank stock loan

 

 

 

 

 

 

 

 

40,000

 

 

 

8,990

 

 

 

14,770

 

Subordinated debentures

 

 

87,537

 

 

 

55,575

 

 

 

14,638

 

 

 

14,561

 

 

 

14,485

 

Contractual obligations

 

 

5,478

 

 

 

5,571

 

 

 

5,781

 

 

 

5,836

 

 

 

3,744

 

Interest payable and other liabilities

 

 

22,609

 

 

 

20,633

 

 

 

18,932

 

 

 

18,534

 

 

 

16,940

 

Total liabilities

 

 

3,463,399

 

 

 

3,725,503

 

 

 

3,466,481

 

 

 

3,471,518

 

 

 

3,607,613

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

174

 

 

 

174

 

 

 

174

 

 

 

174

 

 

 

174

 

Additional paid-in capital

 

 

386,016

 

 

 

384,955

 

 

 

383,850

 

 

 

382,731

 

 

 

382,155

 

Retained earnings

 

 

38,300

 

 

 

128,704

 

 

 

127,015

 

 

 

125,757

 

 

 

115,743

 

Accumulated other comprehensive income (loss)

 

 

21,074

 

 

 

3,390

 

 

 

3,769

 

 

 

(3

)

 

 

(423

)

Employee stock loans

 

 

(43

)

 

 

(43

)

 

 

(43

)

 

 

(77

)

 

 

(77

)

Treasury stock

 

 

(43,349

)

 

 

(37,414

)

 

 

(37,414

)

 

 

(30,522

)

 

 

(30,522

)

Total stockholders’ equity

 

 

402,172

 

 

 

479,766

 

 

 

477,351

 

 

 

478,060

 

 

 

467,050

 

Total liabilities and stockholders’ equity

 

$

3,865,571

 

 

$

4,205,269

 

 

$

3,943,832

 

 

$

3,949,578

 

 

$

4,074,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

 

 

$

689,206

 

 

$

750,900

 

 

$

783,911

 

 

$

778,966

 

(2) Allowance for loan losses

 

 

34,087

 

 

 

34,078

 

 

 

21,915

 

 

 

12,232

 

 

 

17,875

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

TABLE 4. SELECTED FINANCIAL HIGHLIGHTS (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

Loans Held-For-Investment by Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,188,329

 

 

$

1,191,336

 

 

$

1,200,762

 

 

$

1,158,022

 

 

$

1,183,305

 

Commercial and industrial

 

 

857,244

 

 

 

883,355

 

 

 

542,571

 

 

 

592,052

 

 

 

585,797

 

Residential real estate

 

 

402,242

 

 

 

442,486

 

 

 

480,603

 

 

 

503,439

 

 

 

531,257

 

Agricultural real estate

 

 

127,349

 

 

 

129,080

 

 

 

130,795

 

 

 

141,868

 

 

 

143,718

 

Consumer

 

 

67,465

 

 

 

71,037

 

 

 

64,799

 

 

 

68,378

 

 

 

70,944

 

Agricultural

 

 

83,084

 

 

 

89,040

 

 

 

87,593

 

 

 

92,893

 

 

 

85,903

 

Total loans held-for-investment

 

 

2,725,713

 

 

 

2,806,334

 

 

 

2,507,123

 

 

 

2,556,652

 

 

 

2,600,924

 

Allowance for loan losses

 

 

(34,087

)

 

 

(34,078

)

 

 

(21,915

)

 

 

(12,232

)

 

 

(17,875

)

Net loans held-for-investment

 

$

2,691,626

 

 

$

2,772,256

 

 

$

2,485,208

 

 

$

2,544,420

 

 

$

2,583,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

1.25

%

 

 

1.21

%

 

 

0.87

%

 

 

0.48

%

 

 

0.69

%

Past due or nonaccrual loans to total loans

 

 

2.12

%

 

 

1.88

%

 

 

2.47

%

 

 

1.66

%

 

 

2.23

%

Nonperforming assets to total assets

 

 

1.60

%

 

 

1.37

%

 

 

1.22

%

 

 

1.19

%

 

 

1.40

%

Nonperforming assets to total loans plus other real estate owned

 

 

2.26

%

 

 

2.05

%

 

 

1.92

%

 

 

1.83

%

 

 

2.19

%

Classified assets to bank total regulatory capital

 

 

18.85

%

 

 

20.81

%

 

 

19.50

%

 

 

21.24

%

 

 

29.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Average Balance Sheet Data (QTD Average)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

802,525

 

 

$

877,308

 

 

$

907,910

 

 

$

911,923

 

 

$

926,839

 

Total gross loans receivable

 

 

2,758,680

 

 

 

2,806,865

 

 

 

2,525,344

 

 

 

2,568,301

 

 

 

2,646,454

 

Interest-earning assets

 

 

3,679,168

 

 

 

3,786,629

 

 

 

3,519,267

 

 

 

3,563,642

 

 

 

3,657,970

 

Total assets

 

 

4,041,187

 

 

 

4,159,336

 

 

 

3,888,205

 

 

 

3,932,909

 

 

 

4,030,606

 

Interest-bearing deposits

 

 

2,430,407

 

 

 

2,487,187

 

 

 

2,531,508

 

 

 

2,563,519

 

 

 

2,673,007

 

Borrowings

 

 

377,158

 

 

 

384,727

 

 

 

355,303

 

 

 

377,561

 

 

 

390,562

 

Total interest-bearing liabilities

 

 

2,807,565

 

 

 

2,871,914

 

 

 

2,886,811

 

 

 

2,941,080

 

 

 

3,063,569

 

Total deposits

 

 

3,145,810

 

 

 

3,257,631

 

 

 

3,021,181

 

 

 

3,055,275

 

 

 

3,152,785

 

Total liabilities

 

 

3,558,099

 

 

 

3,675,731

 

 

 

3,405,638

 

 

 

3,459,347

 

 

 

3,567,354

 

Total stockholders' equity

 

 

483,088

 

 

 

483,605

 

 

 

482,567

 

 

 

473,562

 

 

 

463,252

 

Tangible common equity*

 

 

329,039

 

 

 

327,411

 

 

 

325,470

 

 

 

315,569

 

 

 

304,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA) annualized

 

 

(8.90

)%

 

 

0.16

%

 

 

0.13

%

 

 

1.01

%

 

 

1.02

%

Return on average assets before income tax,

   provision for loan losses and goodwill

   impairment*

 

 

1.24

%

 

 

1.42

%

 

 

1.20

%

 

 

1.43

%

 

 

1.37

%

Return on average equity (ROAE) annualized

 

 

(74.45

)%

 

 

1.40

%

 

 

1.05

%

 

 

8.39

%

 

 

8.91

%

Return on average equity before income tax,

   provision for loan losses and goodwill

   impairment*

 

 

10.37

%

 

 

12.21

%

 

 

9.70

%

 

 

11.90

%

 

 

11.88

%

Return on average tangible common equity

   (ROATCE) annualized*

 

 

(108.31

)%

 

 

3.03

%

 

 

2.35

%

 

 

13.42

%

 

 

14.38

%

Return on average tangible common equity

   adjusted for goodwill impairment*

 

 

12.02

%

 

 

3.03

%

 

 

2.35

%

 

 

13.42

%

 

 

14.38

%

Yield on loans annualized

 

 

4.65

%

 

 

4.68

%

 

 

5.47

%

 

 

5.67

%

 

 

5.70

%

Cost of interest-bearing deposits annualized

 

 

0.50

%

 

 

0.63

%

 

 

1.09

%

 

 

1.32

%

 

 

1.56

%

Cost of total deposits annualized

 

 

0.39

%

 

 

0.48

%

 

 

0.91

%

 

 

1.11

%

 

 

1.32

%

Net interest margin annualized

 

 

3.47

%

 

 

3.49

%

 

 

3.67

%

 

 

3.61

%

 

 

3.42

%

Efficiency ratio*

 

 

67.38

%

 

 

61.98

%

 

 

68.88

%

 

 

63.63

%

 

 

63.59

%

Non-interest income / average assets

 

 

0.64

%

 

 

0.55

%

 

 

0.55

%

 

 

0.67

%

 

 

0.65

%

Non-interest expense / average assets

 

 

12.88

%

 

 

2.31

%

 

 

2.66

%

 

 

2.51

%

 

 

2.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

8.76

%

 

 

8.52

%

 

 

9.02

%

 

 

9.02

%

 

 

8.49

%

Common Equity Tier 1 Capital Ratio

 

 

12.76

%

 

 

12.02

%

 

 

11.67

%

 

 

11.63

%

 

 

11.08

%

Tier 1 Risk Based Capital Ratio

 

 

13.32

%

 

 

12.57

%

 

 

12.20

%

 

 

12.15

%

 

 

11.59

%

Total Risk Based Capital Ratio

 

 

17.35

%

 

 

15.33

%

 

 

13.00

%

 

 

12.59

%

 

 

12.21

%

Total stockholders' equity to total assets

 

 

10.40

%

 

 

11.41

%

 

 

12.10

%

 

 

12.10

%

 

 

11.46

%

Tangible common equity to tangible assets*

 

 

9.23

%

 

 

8.00

%

 

 

8.47

%

 

 

8.45

%

 

 

7.88

%

Book value per common share

 

$

27.08

 

 

$

31.53

 

 

$

31.41

 

 

$

30.95

 

 

$

30.25

 

Tangible book value per common share*

 

$

23.72

 

 

$

21.29

 

 

$

21.10

 

 

$

20.75

 

 

$

19.99

 

Tangible book value per diluted common share*

 

$

23.57

 

 

$

21.13

 

 

$

20.96

 

 

$

20.39

 

 

$

19.73

 

 

* The value noted is considered a Non-GAAP financial measure.  For a reconciliation of Non-GAAP financial measures, see Table 6. Non-GAAP Financial Measures


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

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

(Dollars in thousands)

 

For the nine months ended

 

 

For the nine months ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

757,772

 

 

$

26,788

 

 

 

4.72

%

 

$

566,658

 

 

$

28,221

 

 

 

6.66

%

Commercial real estate

 

942,478

 

 

 

36,533

 

 

 

5.18

%

 

 

1,035,634

 

 

 

41,401

 

 

 

5.34

%

Real estate construction

 

245,167

 

 

 

8,644

 

 

 

4.71

%

 

 

204,642

 

 

 

10,449

 

 

 

6.83

%

Residential real estate

 

464,340

 

 

 

14,528

 

 

 

4.18

%

 

 

518,110

 

 

 

18,192

 

 

 

4.69

%

Agricultural real estate

 

133,302

 

 

 

5,574

 

 

 

5.59

%

 

 

138,861

 

 

 

6,105

 

 

 

5.88

%

Consumer

 

67,255

 

 

 

3,461

 

 

 

6.87

%

 

 

70,529

 

 

 

4,060

 

 

 

7.70

%

Agricultural

 

86,874

 

 

 

3,753

 

 

 

5.77

%

 

 

86,463

 

 

 

4,183

 

 

 

6.47

%

Total loans

 

2,697,188

 

 

 

99,281

 

 

 

4.92

%

 

 

2,620,897

 

 

 

112,611

 

 

 

5.74

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

737,010

 

 

 

12,113

 

 

 

2.20

%

 

 

780,813

 

 

 

14,724

 

 

 

2.52

%

Nontaxable securities

 

125,352

 

 

 

2,769

 

 

 

2.95

%

 

 

142,735

 

 

 

3,143

 

 

 

2.94

%

Total securities

 

862,362

 

 

 

14,882

 

 

 

2.31

%

 

 

923,548

 

 

 

17,867

 

 

 

2.59

%

Federal funds sold and other

 

102,202

 

 

 

1,409

 

 

 

1.84

%

 

 

84,045

 

 

 

2,037

 

 

 

3.24

%

Total interest-earning assets

$

3,661,752

 

 

 

115,572

 

 

 

4.22

%

 

$

3,628,490

 

 

 

132,515

 

 

 

4.88

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

$

1,754,759

 

 

 

4,923

 

 

 

0.37

%

 

$

1,705,612

 

 

 

16,914

 

 

 

1.33

%

Time deposits

 

728,083

 

 

 

8,904

 

 

 

1.63

%

 

 

997,270

 

 

 

15,467

 

 

 

2.07

%

Total interest-bearing deposits

 

2,482,842

 

 

 

13,827

 

 

 

0.74

%

 

 

2,702,882

 

 

 

32,381

 

 

 

1.60

%

FHLB advances

 

271,548

 

 

 

2,198

 

 

 

1.08

%

 

 

266,118

 

 

 

5,103

 

 

 

2.56

%

Other borrowings

 

100,864

 

 

 

2,454

 

 

 

3.25

%

 

 

70,044

 

 

 

1,578

 

 

 

3.01

%

Total interest-bearing liabilities

$

2,855,254

 

 

 

18,479

 

 

 

0.86

%

 

$

3,039,044

 

 

 

39,062

 

 

 

1.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

97,093

 

 

 

 

 

 

 

 

 

 

$

93,453

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

3.36

%

 

 

 

 

 

 

 

 

 

 

3.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.54

%

 

 

 

 

 

 

 

 

 

 

3.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average loan balances include nonaccrual loans.

 

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

 

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

 

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

 

 

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

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

(Dollars in thousands)

 

For the three months ended

 

 

For the three months ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

848,096

 

 

$

8,400

 

 

 

3.94

%

 

$

562,399

 

 

$

8,845

 

 

 

6.24

%

Commercial real estate

 

979,775

 

 

 

12,886

 

 

 

5.23

%

 

 

1,012,393

 

 

 

14,678

 

 

 

5.75

%

Real estate construction

 

214,775

 

 

 

2,233

 

 

 

4.14

%

 

 

211,235

 

 

 

3,191

 

 

 

6.00

%

Residential real estate

 

429,965

 

 

 

4,733

 

 

 

4.38

%

 

 

561,423

 

 

 

6,402

 

 

 

4.52

%

Agricultural real estate

 

131,725

 

 

 

1,718

 

 

 

5.19

%

 

 

140,693

 

 

 

2,115

 

 

 

5.96

%

Consumer

 

69,485

 

 

 

1,104

 

 

 

6.32

%

 

 

71,688

 

 

 

1,441

 

 

 

7.97

%

Agricultural

 

84,859

 

 

 

1,204

 

 

 

5.65

%

 

 

86,623

 

 

 

1,379

 

 

 

6.32

%

Total loans

 

2,758,680

 

 

 

32,278

 

 

 

4.65

%

 

 

2,646,454

 

 

 

38,051

 

 

 

5.70

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

683,630

 

 

 

3,476

 

 

 

2.02

%

 

 

782,994

 

 

 

4,673

 

 

 

2.37

%

Nontaxable securities

 

118,895

 

 

 

923

 

 

 

3.09

%

 

 

143,845

 

 

 

1,045

 

 

 

2.88

%

Total securities

 

802,525

 

 

 

4,399

 

 

 

2.18

%

 

 

926,839

 

 

 

5,718

 

 

 

2.45

%

Federal funds sold and other

 

117,963

 

 

 

405

 

 

 

1.36

%

 

 

84,677

 

 

 

780

 

 

 

3.66

%

Total interest-earning assets

$

3,679,168

 

 

 

37,082

 

 

 

4.01

%

 

$

3,657,970

 

 

 

44,549

 

 

 

4.83

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

$

1,784,891

 

 

 

875

 

 

 

0.19

%

 

$

1,707,459

 

 

 

5,389

 

 

 

1.25

%

Time deposits

 

645,516

 

 

 

2,189

 

 

 

1.35

%

 

 

965,548

 

 

 

5,118

 

 

 

2.10

%

Total interest-bearing deposits

 

2,430,407

 

 

 

3,064

 

 

 

0.50

%

 

 

2,673,007

 

 

 

10,507

 

 

 

1.56

%

FHLB advances

 

248,437

 

 

 

471

 

 

 

0.75

%

 

 

320,528

 

 

 

1,957

 

 

 

2.42

%

Other borrowings

 

128,721

 

 

 

1,440

 

 

 

4.45

%

 

 

70,034

 

 

 

559

 

 

 

3.17

%

Total interest-bearing liabilities

$

2,807,565

 

 

 

4,975

 

 

 

0.70

%

 

$

3,063,569

 

 

 

13,023

 

 

 

1.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

32,107

 

 

 

 

 

 

 

 

 

 

$

31,526

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

3.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

3.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average loan balances include nonaccrual loans.

 

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

 

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

 

 

 

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

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

(Dollars in thousands)

 

For the three months ended

 

 

For the three months ended

 

 

September 30, 2020

 

 

June 30, 2020

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

 

Average Outstanding Balance

 

 

Interest Income/ Expense

 

 

Average

Yield/Rate(3)(4)

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

848,096

 

 

$

8,400

 

 

 

3.94

%

 

$

868,302

 

 

$

8,378

 

 

 

3.88

%

Commercial real estate

 

979,775

 

 

 

12,886

 

 

 

5.23

%

 

 

934,186

 

 

 

12,192

 

 

 

5.25

%

Real estate construction

 

214,775

 

 

 

2,233

 

 

 

4.14

%

 

 

253,672

 

 

 

2,837

 

 

 

4.50

%

Residential real estate

 

429,965

 

 

 

4,733

 

 

 

4.38

%

 

 

467,246

 

 

 

4,854

 

 

 

4.18

%

Agricultural real estate

 

131,725

 

 

 

1,718

 

 

 

5.19

%

 

 

130,533

 

 

 

1,955

 

 

 

6.02

%

Consumer

 

69,485

 

 

 

1,104

 

 

 

6.32

%

 

 

65,096

 

 

 

1,145

 

 

 

7.07

%

Agricultural

 

84,859

 

 

 

1,204

 

 

 

5.65

%

 

 

87,830

 

 

 

1,266

 

 

 

5.80

%

Total loans

 

2,758,680

 

 

 

32,278

 

 

 

4.65

%

 

 

2,806,865

 

 

 

32,627

 

 

 

4.68

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

683,630

 

 

 

3,476

 

 

 

2.02

%

 

 

753,332

 

 

 

4,017

 

 

 

2.14

%

Nontaxable securities

 

118,895

 

 

 

923

 

 

 

3.09

%

 

 

123,976

 

 

 

880

 

 

 

2.86

%

Total securities

 

802,525

 

 

 

4,399

 

 

 

2.18

%

 

 

877,308

 

 

 

4,897

 

 

 

2.24

%

Federal funds sold and other

 

117,963

 

 

 

405

 

 

 

1.36

%

 

 

102,456

 

 

 

409

 

 

 

1.61

%

Total interest-earning assets

$

3,679,168

 

 

 

37,082

 

 

 

4.01

%

 

$

3,786,629

 

 

 

37,933

 

 

 

4.03

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

$

1,784,891

 

 

 

875

 

 

 

0.19

%

 

$

1,754,280

 

 

 

923

 

 

 

0.21

%

Time deposits

 

645,516

 

 

 

2,189

 

 

 

1.35

%

 

 

732,907

 

 

 

2,976

 

 

 

1.63

%

Total interest-bearing deposits

 

2,430,407

 

 

 

3,064

 

 

 

0.50

%

 

 

2,487,187

 

 

 

3,899

 

 

 

0.63

%

FHLB advances

 

248,437

 

 

 

471

 

 

 

0.75

%

 

 

270,785

 

 

 

552

 

 

 

0.82

%

Other borrowings

 

128,721

 

 

 

1,440

 

 

 

4.45

%

 

 

113,942

 

 

 

591

 

 

 

2.08

%

Total interest-bearing liabilities

$

2,807,565

 

 

 

4,975

 

 

 

0.70

%

 

$

2,871,914

 

 

 

5,042

 

 

 

0.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

32,107

 

 

 

 

 

 

 

 

 

 

$

32,891

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

3.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

3.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average loan balances include nonaccrual loans.

 

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

 

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

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

TABLE 8. NON-GAAP FINANCIAL MEASURES (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

(93,058

)

 

$

2,186

 

 

$

1,703

 

 

$

13,145

 

 

$

13,196

 

Add: goodwill impairment

 

 

104,831

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: tax effect

 

 

2,649

 

 

 

497

 

 

 

445

 

 

 

3,131

 

 

 

2,790

 

Adjusted income

 

$

9,124

 

 

$

1,689

 

 

$

1,258

 

 

$

10,014

 

 

$

10,406

 

Weighted average common shares outstanding

 

 

15,040,407

 

 

 

15,209,483

 

 

 

15,387,697

 

 

 

15,442,841

 

 

 

15,514,042

 

Effect of weighted average dilutive shares assuming positive net income

 

 

82,804

 

 

 

94,526

 

 

 

207,327

 

 

 

241,832

 

 

 

193,996

 

Weighted average diluted shares

 

 

15,123,211

 

 

 

15,304,009

 

 

 

15,595,024

 

 

 

15,684,673

 

 

 

15,708,038

 

Diluted earnings per share adjusted for goodwill impairment

 

$

0.60

 

 

$

0.11

 

 

$

0.08

 

 

$

0.64

 

 

$

0.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

402,172

 

 

$

479,766

 

 

$

477,351

 

 

$

478,060

 

 

$

467,050

 

Less: goodwill

 

 

31,601

 

 

 

136,432

 

 

 

136,432

 

 

 

136,432

 

 

 

136,432

 

Less: core deposit intangibles, net

 

 

17,101

 

 

 

18,131

 

 

 

19,105

 

 

 

19,907

 

 

 

20,727

 

Less: mortgage servicing asset, net

 

 

1

 

 

 

2

 

 

 

4

 

 

 

5

 

 

 

7

 

Less: naming rights, net

 

 

1,141

 

 

 

1,152

 

 

 

1,163

 

 

 

1,174

 

 

 

1,184

 

Tangible common equity

 

$

352,328

 

 

$

324,049

 

 

$

320,647

 

 

$

320,542

 

 

$

308,700

 

Common shares issued at period end

 

 

14,853,487

 

 

 

15,218,301

 

 

 

15,198,986

 

 

 

15,444,434

 

 

 

15,440,334

 

Diluted common shares outstanding at period end

 

 

14,945,282

 

 

 

15,333,977

 

 

 

15,297,319

 

 

 

15,719,810

 

 

 

15,647,456

 

Book value per common share

 

$

27.08

 

 

$

31.53

 

 

$

31.41

 

 

$

30.95

 

 

$

30.25

 

Tangible book value per common share

 

$

23.72

 

 

$

21.29

 

 

$

21.10

 

 

$

20.75

 

 

$

19.99

 

Tangible book value per diluted common share

 

$

23.57

 

 

$

21.13

 

 

$

20.96

 

 

$

20.39

 

 

$

19.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,865,571

 

 

$

4,205,269

 

 

$

3,943,832

 

 

$

3,949,578

 

 

$

4,074,663

 

Less: goodwill

 

 

31,601

 

 

 

136,432

 

 

 

136,432

 

 

 

136,432

 

 

 

136,432

 

Less: core deposit intangibles, net

 

 

17,101

 

 

 

18,131

 

 

 

19,105

 

 

 

19,907

 

 

 

20,727

 

Less: mortgage servicing asset, net

 

 

1

 

 

 

2

 

 

 

4

 

 

 

5

 

 

 

7

 

Less: naming rights, net

 

 

1,141

 

 

 

1,152

 

 

 

1,163

 

 

 

1,174

 

 

 

1,184

 

Tangible assets

 

$

3,815,727

 

 

$

4,049,552

 

 

$

3,787,128

 

 

$

3,792,060

 

 

$

3,916,313

 

Total stockholders' equity to total assets

 

 

10.40

%

 

 

11.41

%

 

 

12.10

%

 

 

12.10

%

 

 

11.46

%

Tangible common equity to tangible assets

 

 

9.23

%

 

 

8.00

%

 

 

8.47

%

 

 

8.45

%

 

 

7.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average stockholders' equity

 

$

483,088

 

 

$

483,605

 

 

$

482,567

 

 

$

473,562

 

 

$

463,252

 

Less: average intangible assets

 

 

154,049

 

 

 

156,194

 

 

 

157,097

 

 

 

157,993

 

 

 

158,760

 

Average tangible common equity

 

$

329,039

 

 

$

327,411

 

 

$

325,470

 

 

$

315,569

 

 

$

304,492

 

Net income (loss) allocable to common stockholders

 

$

(90,405

)

 

$

1,689

 

 

$

1,258

 

 

$

10,014

 

 

$

10,406

 

Add:  goodwill impairment

 

$

104,831

 

 

$

 

 

$

 

 

$

 

 

$

 

Less: tax effect of goodwill impairment

 

$

5,305

 

 

$

 

 

$

 

 

$

 

 

$

 

Adjusted net income (loss) plus goodwill impairment

 

$

9,121

 

 

$

1,689

 

 

$

1,258

 

 

$

10,014

 

 

$

10,406

 

Amortization of intangible assets

 

 

1,043

 

 

 

986

 

 

 

814

 

 

 

833

 

 

 

797

 

Less: tax effect of intangible assets amortization

 

 

234

 

 

 

207

 

 

 

171

 

 

 

175

 

 

 

167

 

Adjusted net income (loss) allocable to common stockholders

 

$

9,930

 

 

$

2,468

 

 

$

1,901

 

 

$

10,672

 

 

$

11,036

 

Return on total average stockholders' equity (ROAE) annualized

 

 

(74.45

)%

 

 

1.40

%

 

 

1.05

%

 

 

8.39

%

 

 

8.91

%

Return on average tangible common equity (ROATCE) annualized

 

 

(108.31

)%

 

 

3.03

%

 

 

2.35

%

 

 

13.42

%

 

 

14.38

%

Adjusted return on average tangible common equity

 

 

12.01

%

 

 

3.03

%

 

 

2.35

%

 

 

13.42

%

 

 

14.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Equity Bancshares, Inc.

PRESS RELEASE - 10/20/2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

130,835

 

 

$

23,937

 

 

$

25,758

 

 

$

24,846

 

 

$

24,223

 

Less: goodwill impairment

 

 

104,831

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense, excluding goodwill impairment

 

$

26,004

 

 

$

23,937

 

 

$

25,758

 

 

$

24,846

 

 

$

24,223

 

Net interest income

 

$

32,107

 

 

$

32,891

 

 

$

32,095

 

 

$

32,405

 

 

$

31,526

 

Non-interest income

 

 

6,485

 

 

 

5,732

 

 

 

5,306

 

 

 

6,641

 

 

 

6,572

 

Less: net gains (losses) from securities transactions

 

 

 

 

 

4

 

 

 

8

 

 

 

(3

)

 

 

4

 

Non-interest income, excluding gains (losses) from securities transactions

 

$

6,485

 

 

$

5,728

 

 

$

5,298

 

 

$

6,644

 

 

$

6,568

 

Net interest income plus non-interest income, excluding net gains (losses) from securities transactions

 

$

38,592

 

 

$

38,619

 

 

$

37,393

 

 

$

39,049

 

 

$

38,094

 

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

 

 

339.02

%

 

 

61.98

%

 

 

68.87

%

 

 

63.63

%

 

 

63.58

%

Efficiency ratio

 

 

67.38

%

 

 

61.98

%

 

 

68.88

%

 

 

63.63

%

 

 

63.59

%

Net income (loss) allocable to common stockholders

 

$

(90,405

)

 

$

1,689

 

 

$

1,258

 

 

$

10,014

 

 

$

10,406

 

Add: income tax provision

 

 

(2,653

)

 

 

497

 

 

 

445

 

 

 

3,131

 

 

 

2,790

 

Add: provision for loan losses

 

 

815

 

 

 

12,500

 

 

 

9,940

 

 

 

1,055

 

 

 

679

 

Add: goodwill impairment

 

 

104,831

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

12,588

 

 

$

14,686

 

 

$

11,643

 

 

$

14,200

 

 

$

13,875

 

Total average assets

 

$

4,041,187

 

 

$

4,159,336

 

 

$

3,888,205

 

 

$

3,932,909

 

 

$

4,030,606

 

Total average stockholders' equity

 

$

483,088

 

 

$

483,605

 

 

$

482,567

 

 

$

473,562

 

 

$

463,252

 

Return on average assets (ROAA) annualized

 

 

(8.90

)%

 

 

0.16

%

 

 

0.13

%

 

 

1.01

%

 

 

1.02

%

Adjusted return on average assets

 

 

1.24

%

 

 

1.42

%

 

 

1.20

%

 

 

1.43

%

 

 

1.37

%

Adjusted return on average equity

 

 

10.37

%

 

 

12.21

%

 

 

9.70

%

 

 

11.90

%

 

 

11.88

%

 

Slide 0

Third Quarter 2020 Results Presentation October 21, 2020 Exhibit 99.2

Slide 1

Disclaimers Special Note Concerning Forward-Looking Statements This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect the current views of Equity’s management with respect to, among other things, future events and Equity’s financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about Equity’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond Equity’s control. Accordingly, Equity cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Equity believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Factors that could cause actual results to differ materially from Equity’s expectations include COVID-19 related impacts; competition from other financial institutions and bank holding companies; the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board; changes in the demand for loans; fluctuations in value of collateral and loan reserves; inflation, interest rate, market and monetary fluctuations; changes in consumer spending, borrowing and savings habits; and acquisitions and integration of acquired businesses; and similar variables. The foregoing list of factors is not exhaustive.   For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 10, 2020, and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, such as COVID-19, and it is not possible for us to predict those events or how they may affect us. In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue. NON-GAAP FINANCIAL MEASURES This presentation contains certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of this presentation. Numbers in the presentation may not sum due to rounding.

Slide 2

EQBK’s Value Proposition Market Diversification and Strategy for Growth Conservative Credit Culture and Effective Risk Management and Mitigation Robust Funding Capacity, Anchored by a Diverse, Low-Cost Deposit Base Experienced and Invested Management Team Focus on Efficient Performance Throughout our Diversified Business Lines

Slide 3

      Franchise Overview

Slide 4

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

Slide 5

        Continue Building Value via Strategic Execution 2009 $8.8MM of TARP issued Opened 2 branches in Overland Park, KS 2014 Repurchased 1.3mm shares Refinanced TARP with Loan Close/Sell 3 branches and opened branch at Waterfront 2012 First Community Bancshares (FCB) merger $20.4M Capital Raise 2011 Repaid TARP with SBLF Purchase of 4 branches from Citizens Bancshares (Topeka) 2003-2004 Acquisition of National Bank of Andover Rebrand as Equity Bank 2005 Purchase of 2 Wichita branches from Hillcrest Bancshares 2006 Charter of FNB of Sarcoxie, MO acquisition Acquisition of Mortgage Centre, LLC Opened 2 branches in MO 2008 Ellis State Bank acquisition (Ellis/Hays) Branch opened in Lee’s Summit, MO 2010 $20.0M Capital Raise to fund growth 2013 Integrate FCB and double earnings CFO and CRO roles filled Implement repositioning initiatives 2007 Signature Bank KC acquisition Phase I Phase II Phase III Start-Up 2003 - 2007 Growth 2008 - 2011 Leverage Infrastructure Profitably 2012 - 2016 2015 First Independence (FFSL) merger IPO 2016 Community First (CFBI) merger Completed $35.4M private placement capital raise (PIPE) Phase IV Platform for Best in Class 2017-present 2017 Closed Prairie State merger (March) Hired CIO: John Blakeney Closed Patriot Bank merger (November) Closed Eastman Bank merger (November) $2.2B Total Assets $287MM $610MM (1) (2) (3) $3.9B (4) 2018 Hired President: Craig Anderson, CCO: Craig Mayo Closed Kansas Bank Corporation merger (May) Closed Adams Dairy Bank merger (May) Closed City Bank and Trust merger (August) 2019 Hired Gaylyn McGregor, Director of Trust and Wealth Management Implemented Q2 digital banking platform Closed acquisition of three branches in Guymon and Cordell, Oklahoma from Mid-First Bank (February) 2020 Hire of Eric Newell as CFO, transition of Greg Kossover to COO and Craig Anderson to President. Consolidated three branches. Note:Gray shading indicates capital activity. (1)Data as of 12/31/2007. (2)Data as of 12/31/2011. (3)Data as of 12/31/2016. (4)As reported for the quarter ended 9/30/2020. Completed $75MM subordinated debt issuance, bolstering capital in uncertain times while not diluting current shareholders.

Slide 6

     Proven Track Record of Executing on M&A  Since July 2015, EQBK has closed and integrated 8 whole bank acquisitions First Independence Corp. Community First Bancshares Prairie State Bancshares Eastman National Bancshares Cache Holdings, Inc. Kansas Bank Corporation Adams Dairy Bancshares City Bank & Trust Company Total Assets ($mm) $134 $475 $149 $254 $320 $310 $127 $172 Ann. Date 7/28/2015 7/14/2016 10/20/2016 7/17/2017 7/17/2017 12/18/2017 12/18/2017 6/12/2018 Closing Date 10/9/2015 11/10/2016 3/10/2017 11/09/2017 11/09/2017 5/4/2018 5/4/2018 8/23/18 Days to Close 73 119 141 115 115 137 137 72 P / TBV (%) 105% 153% 140% 176% 176% 141% 153% 141% P / Earnings 31.5x 10.6x 12.0x 11.8x 12.6x 17.0x 16.7x 15.5x Core Deposit Premium (%) 0.8% 6.7% 6.6% 9.8% 11.0% 6.3% 7.4% 4.5% Pricing Multiples EPS Impact (%) Accr. 25% 6% 8% 6% 3% 2% 5% TBV Dil. (%) - (9%) (1%) (3%) (2%) (2%) (1%) (2.8%) TBV Earnback < 1 yr 3.5 yrs 1.3 yrs 2.8 yrs 2.8 yrs 2.8 yrs 2.7 yrs 2.8 yrs Transaction Impact

Slide 7

      Uniquely Positioned for Growth There are over 500 banks with deposits less than $750MM in our operating market.

Slide 8

      Diversified Loan Portfolio Diverse, experienced officer team throughout our footprint specializing in commercial lending across a variety of industries. Relationship driven approach to provide most value to our customers as well as the Bank. Conservative approach to underwriting best positioning our bank and our customers for future success. Loan Portfolio Rate Composition and Yield(1) Loans by Purpose(2,3) YTD yield as of 9/30/2020 excluding the impact of PPP loans. YTD yield including these assets was 4.92%. For financial statement reporting, management considers other factors in addition to purpose when assessing risk and identifying reporting classes. As such, the above is not intended to reconcile to the company’s loan disclosures within the applicable financial statement. September 30, 2020 composition percentages exclude the impact of PPP loans.

Slide 9

   Conservative Credit Culture Annualized Net Charge-Offs (NCO)/ Average Loans ($ in millions) Total Reserve Ratio Classified Assets to Total Regulatory Capital(1) Credit quality is our primary focus ahead of profitability. Robust risk identification and mitigation processes in place to proactively address portfolio risks. Proactive provisioning in periods of enhanced stress. Loan portfolio is well diversified to reduce concentration risk. Excludes $2.0M of Bank owned branch assets classified as Other Real Estate Owned within the Statements of Condition. Excludes the impact of the specific credit loss ($15.2M) summarized in the Company’s first quarter 2020 Form 10-Q and realized in subsequent periods.

Slide 10

      Bank Liquidity & Dividend Capacity Liquidity Analysis Using trailing 1 month CPR Note:Dollars in thousands Dividend Capacity from the Bank Amortized Cost Unrealized Gain / Loss Carrying Value Carrying Value Residential MBS $581,265 $23,605 $604,870 Private Label CMO 21,165 (81) 21,084 US GSE 995 34 1,029 Corporate Bonds 44,508 356 44,864 SBA Loan Pools 1,227 49 1,276 State & Political Subdivisions 121,262 4,191 125,453 Total $770,422 $28,154 $798,576 Portfolio Characteristics Weighted Average Life 2.8 Years Modified Duration 2.6 Years Cash & Due From Banks $63,450 Fed Funds Sold 305 Money Market 2,084 FHLB Capacity Remaining 568,848 FRB Discount Window Capacity 275,635 Securities Not Pledged 80,806 Investment CDs 499 Equity Securities 501 Other avail. Unsecured Fed Funds Lines 149,250 Other avail. Secured Fed Funds Lines 2,956 Primary Liquidity Subtotal 1,144,334 Less: Requirements 315 Total Primary Liquidity 1,144,019 Total Secondary Liquidity 866,211 Total Liquidity $2,010,230 Primary Liquidity / Total Liabilities (%) 33.44% Secondary Liquidity / Total Liabilities (%) 25.32% Total Liquidity / Total Liabilities (%) 58.75% Liquidity Analysis $ in thousands Amortized Cost Gain / Loss Fair Value Carrying Value Residential MBS - AFS Cash & Due From Banks $63,450 Residential MBS - HTM Fed Funds Sold 305 US GSEs Money Market 2084 Corporate Bonds FHLB Capacity Remaining 568848 SBA Loan Pools FRB Discount Window Capacity 275635 State & Political Subdivisions Securities Not Pledged 80806 Total $0 $0 $0 $0 Investment CDs 499 Equity Securities 501 Portfolio Characteristics Other avail. Unsecured Fed Funds Lines 149250 Weighted Average Life Other avail. Secured Fed Funds Lines 2956 Modified Duration Primary Liquidity Subtotal 1144334 Taxable Equivalent Yield1 Less: Requirements 315 Total Primary Liquidity 1144019 Total Secondary Liquidity 866211 Dividend Capacity from the Bank Total Liquidity $2,010,230 2020YTD 2019 2018 Total Primary Liquidity / Total Liabilities (%) 0.33439999999999998 Earnings $,-87,458 $28,978 $40,181 $,-18,299 Secondary Liquidity / Total Liabilities (%) 0.25319999999999998 Dividends 7500 23000 30500 61000 Total Liquidity / Total Liabilities (%) 0.58750000000000002 $,-94,958 $5,978 $9,681 $,-79,299 FHLB Capacity 785177000 FHLB Outstanding 216329000 FHLB Capacity Remaining 568848000 Total AFS Securities 798576 Pledged to FRB -68910 Pledged to Public Funds -588891 Pledged to Repo Agreements -51087 Pledged to BBOK secured Fed Funds -3284 Pledged to Other -5598 AFS Not Pledged 80806 Total HTM Securities Fair Market Value Adjustment HTM Securities Total Market Value HTM Securities FMV HTM pledged to FRB FMV HTM pledged to Public funds FMV HTM pledged to Repo agreements FMV HTM pledged to BBOK secured Fed Funds FMV HTM pledged to Other HTM Securities Not Pledged 0 Total Securities Not Pledged 80806 FRB Discount Window Line Outstanding Available FRB Discount Window 0

Slide 11

      Tangible Book Value Tangible Book Value per Share(1) and Tangible Common Equity (1) TBV CAGR 2016 - 3Q 2020: 9.91% Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation.

Slide 12

Fully integrated digital banking platform with an adoption rate of 48.4% among core banking customers Online bill payment and mobile deposit activity is up 11.0% year over year         Strong Core Deposit Franchise Year-to-Date annualized cost. Includes interest and non-interest bearing deposits. Core deposits excludes time deposits > $100K. Dollars in thousands. Cost of Deposits: 0.62%(1) Deposit Composition Core Deposits / Total Deposits (2) Total Deposits & Loans to Deposit Ratio

Slide 13

       Executive Leadership Founded Equity Bank in 2002 2018 EY Entrepreneur of the Year National Finalist 2014 Most Influential CEO, Wichita Business Journal Served as Regional President of Sunflower Bank prior to forming Equity Bank Previously served as Director of Sales and Marketing for Koch Industries Brad Elliott Chairman & CEO Years at Equity: 18 | Years in Banking: 31 Greg Kossover EVP, COO & CFO Became COO in April 2020 Served as CFO from 2013 to 2020 EQBK Board of Directors, 2011-current Previously served as president of Physicians Development Group Previously served as CEO of Value Place, LLC, growing the franchise to more than 150 locations in 25 states Greg Kossover Chief Operating Officer Years at Equity: 7 | Years in Banking: 20 Eric Newell Chief Financial Officer Years in Banking: 18 Craig Anderson President Years at Equity: 2 | Years in Banking: 38 Became President in April 2020 Served as COO from 2018 to 2020 Joined Equity Bank in March 2018 Previously served as President of UMBF Commercial Banking More than 38 years of banking experience, concentrated in commercial lending roles Joined Equity Bank in April 2020 Previously served as CFO at United Bank in Hartford, CT ($7.3bn assets) CFO and head of Treasury at Rockville Bank, Glastonbury, Conn. Analyst for AllianceBernstein and Fitch Began career as examiner with FDIC

Slide 14

      Senior Leadership Team   Team Member Role Years with EQBK Years in Banking   Julie Huber EVP, Strategic Initiatives 17 26   Craig Mayo EVP, Chief Credit Officer 2 36   Brett Reber EVP, General Counsel 2 2   Mark Parman EVP, President - Kansas City and Director of Metro Banking 10 39   Gaylyn McGregor EVP, Director of Trust & Wealth Management 2 30   Patrick Harbert EVP, Community Markets, Sales & Service 17 25   John Blakeney EVP, Chief Information Officer 3 32   Tina Call SVP, Chief Risk Officer 4 31   John Hanley SVP, Senior Director of Marketing 7 15   Patrick Salmans SVP, Human Resources Director 8 24   Brad Daniel SVP, Chief Deposit Strategy Officer 1 26   Jeremy Allen SVP, Director of Operations 1 23   Thad VanHiel SVP, Director of Special Assets 1 23   David King SVP, Regional President - Wichita 8 20   Joshua Means SVP, Regional President - Western Missouri 2 17   Richard Lehrter SVP, President - Tulsa 1 35

Slide 15

      Robust Growth Gross Loans ($Millions) Total Deposits ($Millions) Tangible Book Value per Share(1) Annualized Pre-Tax, Pre-Provision Net Revenue ($Thousands)(2) Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Excludes impact of goodwill impairment charge taken during the third quarter. Including the impairment, pre-tax, pre-provision revenue was (64,203) through 9/30/2020.

Slide 16

        Interest Income & Net Interest Margin ($) Thousands (1) (1) (1) Excludes the impact of PPP loans for the second and third quarter 2020, as well as the 2020 YTD period. Including these balance the second and third quarter results would be 3.49% and 3.47%, respectively, while YTD results would be 3.54% Annual Results

Slide 17

Successfully Managing Profitability Does not include gains on sales and settlement of securities. See Non-GAAP reconciliation at the end of this presentation for detail on these items. Does not include merger expenses or effect of goodwill impairment. See Non-GAAP reconciliation at the end of this presentation for detail on these items. Dollar amounts in thousands. Non-Interest Income(1) Non-Interest Expense(2)

Slide 18

Loss per share of $(6.01) for 3Q 2020 Impairment charge on goodwill of $104.8 million was taken during the quarter, resulting in net loss to common stockholders of $90.4 million Net income adjusted for the goodwill impairment charge, net of tax impact, was $9.1 million, or $0.60 per diluted share EQBK Capital Ratios as of 9/30/2020: Leverage Ratio of 8.76%, or 9.68% adjusted to exclude PPP loans Total Risk-Based Capital Ratio of 17.35% Tangible Common Equity to Tangible Assets of 9.23%(1), or 10.24% adjusted to exclude PPP loans Tangible common book value per share of $23.72(1), an increase of 11.4% quarter over quarter Realized NIM expansion, adjusted for PPP loan impact, year over year to 3.60% for Q3 Completed a subordinated debt offering in the amount of $75M to bolster capital without diluting current shareholders Completed our share repurchase program originally authorized at a level of 1,100,000 shares 2020 Third Quarter Highlights Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Loans currently on a deferral plan, as a percent of gross loans, reduced from 24% to approximately 1% during the quarter. Raised protective and productive capital in a challenging environment without diluting current shareholders. Began the PPP forgiveness process between our borrowers and the SBA. Expect significant forgiveness to be realized in the fourth quarter.

Slide 19

Third Quarter Highlights - Continued Year-over-Year(1) Comparison Quarter-over-Quarter(1) Comparison Income Statement Balance Sheet Select Ratios Favorable (unfavorable) comparison to previous period. Year-over-Year is a comparison to comparable quarter end in previous year. Quarter-over-Quarter is a comparison to prior quarter end. Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Adjusted to exclude the impact of PPP loans. Including PPP, NIM was 3.49% and 3.47% for the second and third quarter, respectively. No adjustment for previous year results. Third quarter 2020 results exclude the impact of our goodwill charge and associated tax effects, as applicable. Refer to reconciliation of non-GAAP financial measures for additional detail. Diluted shares for the purpose of the calculation were 15,123,211 – the 82,804 in dilutive shares were not considered dilutive in non-adjusted EPS as the Company realized a loss for the period. 2020 Q3 Results $ % $ % Net interest income $32,107 $581 1.8% $-,784 -2.4% 32891 31526 Noninterest income 6,485 -87 -1.3% 753 0.13136775994417307 5732 6572 Operating revenue 38,592 494 1.3% -31 .1% $38,623 $38,098 Noninterest expense excluding goodwill impairment(2) 26,004 -1,781 -7.4% -2,067 -8.6% 23937 24223 Ajdusted pre-tax, pre-provision net revenue 12,588 -1,287 -9.3% -2,098 -0.14285714285714285 $14,686 $13,875 Non-cash goodwill impairment charge ,104,831 -,104,831 NM -,104,831 NM 0 0 Provision for loan losses 815 136 -0.20029455081001474 ,-11,685 0.93479999999999996 12500 679 Net income (loss) ,-90,405 -,100,811 NM ,-92,094 NM 1689 10406 Earnings (loss) per diluted share -6.01 -6.67 NM -6.12 NM 0.11 0.66 Adjusted net income(2) 9,121 -1,285 -0.12348645012492793 7,432 4.400236826524571 1689 10406 Adjusted earnings per share(2,4) 0.6 -6.0000000000000053E-2 -9.9% 0.49 4.4545454545454541 0.11 0.66 Investment securities $,798,576 $-,118,267 -0.12899373175123768 $,-41,174 -4.9% 839750 916843 Allowance for loan losses 34,087 16,212 0.906965034965035 9 264100005868889.3% 34078 17875 Total gross loans 2,725,713 ,124,789 4.8% ,-80,621 -2.9% 2806334 2600924 Total assets 3,865,571 -,209,092 -5.1% -,339,698 -8.8% 4205269 4074663 Deposits 3,133,618 26,689 .9% -,113,649 -3.5% 3247267 3106929 Equity ,402,172 ,-64,878 -0.1389101809228134 ,-77,594 -0.16173301150977767 479766 467050 Tangible common equity(2) ,352,328 43,628 0.14132815030774215 28,279 8.7% 324049 308700 Tangible book value per diluted share(2) 23.57 3.84 0.19462747085656359 2.4400000000000013 0.11547562707051592 21.13 19.73 NPAs / Total assets 1.6E-2 -2E-3 -0.14285714285714285 -2.3E-3 -0.16788321167883211 1.37E-2 1.4E-2 ALLL / Gross loans 1.2500000000000001E-2 5.6000000000000008E-3 0.81159420289855089 4.0000000000000105E-4 3.3% 1.21E-2 6.8999999999999999E-3 Net charge-offs / Avg loans (annualized) 1.1999999999999999E-3 -2.9999999999999997E-4 -5.2% -6.9999999999999999E-4 -0.20588235294117649 3.3999999999999998E-3 5.7999999999999996E-3 Efficiency ratio(2) 0.67379999999999995 -3.7899999999999934E-2 -5.9600566126749382 -5.3999999999999937E-2 -8.7% 0.61980000000000002 0.63590000000000002 Net interest margin(3) 3.5999999999999997E-2 1.799999999999996E-3 5.3% -5.0000000000000044E-4 -1.4% 3.6499999999999998E-2 3.4200000000000001E-2 TCE / TCA(2) 9.2299999999999993E-2 1.3499999999999998E-2 0.17131979695431471 1.2299999999999991E-2 0.15374999999999989 0.08 7.8799999999999995E-2

Slide 20

Adjusted Operating Performance Trends – Quarter-over-Quarter(1) Adjusted Diluted Earnings Per Share (3) Efficiency Ratio(1,2) & Non-Interest Expense / Average Assets(3) Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Does not include gains on sales and settlement of securities or bargain purchase gains associated with acquisitions. Third quarter 2020 results exclude the impact of our goodwill charge and associated tax effects, as applicable. Refer to reconciliation of non-GAAP financial measures for additional detail. Diluted shares for the purpose of the calculation were 15,123,211 – the 82,804 in dilutive shares were not considered dilutive in non-adjusted EPS as the Company realized a loss for the period. Adjusted Net Income(1) Pre-Tax, Pre-Provision Net Revenue(3)

Slide 21

Interest Income & Net Interest Margin Exclusive of PPP loan impact margin was down 5 bps Q/Q driven by reduced loan volume and asset repricing. Y/Y adjusted NIM is up 18 bps. Stated NIM remained relatively stable at 3.47% as the repricing of liabilities continued to materially offset declining asset yields. (2) Second and third quarter 2020 excludes the impact of the PPP loans, including these assets interest earning asset yield would be 4.03% and 4.01%, respective. NIM would be 3.49% and 3.47%, respectively. Includes Non-interest bearing deposits. (1) (1) Performance Notes

Slide 22

Margin Dynamic – Adjusted to Exclude PPP Loans EQBK begins raising deposit rates, with a focus on locking in time deposits at fixed rates to get ahead of the curve. 6/30 – 12/31/18 – EQBK reduced exposure to FHLB advances by $275M from $600M to $325M as market rates continued to rise. Excludes PPP loans which are carried at a fixed rate of 1%.

Slide 23

Successfully Managing Profitability Does not include gains on sales and settlement of securities. See Non-GAAP reconciliation at the end of this presentation. Does not include merger expenses or goodwill impairment charge. See Non-GAAP reconciliation at the end of this presentation. Q/Q increases in all categories of non-interest income, including a 25% increase in the amount of service charge income associated with customer accounts. Continued growth both Q/Q and Y/Y in debit card fee revenue. Strongest single quarter results in this line item over the previous 5 quarters. Non-Interest Income(1) ($000s) Non-Interest Expense(2) ($000s) Primary driver of increase Q/Q and Y/Y is salary and benefits. As compared to the previous quarter, the increase is primarily due to the reclassification of expense in 2Q associated with the cost to originate PPP loans. Expense is primarily up Y/Y due to the addition of key management personnel. The remaining expense categories are relatively consistent period over period as the Company works to enhance the efficiency of our operational structure.

Slide 24

Capital Position Over Time Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. (1)

Slide 25

Total Loans by Purpose(1, 2) Gross Total Loans ($000s) $2,575,408 $2,556,652 $1,383,605 $2,117,270 Year-to-Date Loan Yield 4.98% 5.43% 5.74% 5.73% For financial statement reporting, management considers other factors in addition to purpose when assessing risk and identifying reporting classes. As such, the above is not intended to reconcile to the company’s loan disclosures within the applicable financial statement. September 30, 2020 composition percentages exclude the impact of PPP loans. For the Year-to-Date period ended September 30, 2020 yield has been adjusted to exclude PPP loans, including these loans yield would be 4.92%. $2,725,713 5.22%(3)

Slide 26

Hotel Portfolio Note: Dollars in Thousands, except as otherwise indicated. Total exposure as of the end of the third quarter was $285M Focused on ‘Select-Service’ subcategory within the industry, which has historically shown superior through-cycle performance Minimal restaurant and conference facilities within the properties Higher margins resulting in greater flexibility No direct exposure to major event centers (sports venues and conference centers). Partner with experienced hoteliers with strong franchise flags and proven performance in both up and down markets. Conservative underwriting provides meaningful cash flow cushion, primary focus is loan-to-cost: Weighted average LTV of approximately 54% Sophisticated sponsors with significant invested equity and resources to support operations. Geographically diversified exposure in top national markets based on MSA rankings. Financial flexibility is maximized within our portfolio through deep industry experience, strong operating partners, and conservative underwriting structure.

Slide 27

C&I Manufacturing Portfolio Total exposure of $136M as of the end of the third quarter 2020. The aerospace industry has been adversely impacted by both the Boeing 737 Max grounding and the coronavirus pandemic. Our customer base is comprised of experienced management teams who, we believe, have proactively addressed each of their issues through balance sheet and liquidity management. Ownership teams are also believed to have access to additional capital if, and when, the need arises. The non-aerospace portfolio is well diversified with an average balance per loan of $400K. Note: Dollars in Thousands, except as otherwise indicated.

Slide 28

Asset Quality – Quarter-over-Quarter Nonperforming Assets NPAs / Assets 1.40% Net Charge-Offs (NCO)/ Average Loans $0.26 NCO in $ ($ in millions) Nonaccrual Detail Classified Assets to Total Bank Regulatory Capital $0.58 1.19% 1.37% $0.34 45.3% 62.5% 69.2% 1.22% $6.70 Adjusted to exclude impact of credit specifically identified in March 31, 2019 Form 10-Q. Charge-offs of $390K and $5M have been excluded from Q3 and Q4 2019, respectively. Includes loans 90+ days past due and other repossessed assets which are not highlighted in the table. Excludes $2.0M in Bank owned branch assets classified as Other Real Estate Owned within the Statements of Condition. 37.3% 45.7% $1.70 (1) (2,3) $0.19(1) 1.54% $0.81 (3) (3) Purchased impaired loans classified as non-accrual that are current

Slide 29

Total Deposits Total ($000s) $3,123,447 $3,063,516 $2,382,013 Year-to-Date Cost of Deposits* 0.68% 0.96% 1.30% * Includes interest and non-interest bearing deposits. $2,960,397 0.91% $3,133,618 0.62%

Slide 30

Appendix

Slide 31

Selected Income Statement Data Selected Income Statement Data ($000s) YTD 09/30/20 12/31/19 12/31/18 12/31/17 12/31/16 12/31/14 2013 Interest income $,115,572 $,175,499 $,161,556 $,102,693 $61,799 $46,794 $46,845 Interest expense 18479 49641 36758 16691 9202 5433 5610 Net interest income 97093 125858 124798 86002 52597 41361 41235 Provision for loan losses 23255 18354 3961 2953 2119 1200 2583 Net interest income after provision 73838 107504 120837 83049 50478 40161 38652 Other income 17523 24988 19725 15440 10466 8674 7892 Other expense 180530 99635 94387 67463 47075 35645 35137 Income (loss) before income taxes -89169 32857 46175 31026 13869 13190 11407 Income taxes -1711 7278 10350 10377 4495 4203 3534 Net income (loss) -87458 25579 35825 20649 9374 8987 7873 Less: dividends and discount accretion on preferred stock 0 0 0 0 1 708 978 Net income (loss) allocable to common stockholders $,-87,458 $25,579 $35,825 $20,649 $9,373 $8,279 $6,895

Slide 32

Selected Balance Sheet Data Demonstrating balance sheet strength Includes interest-bearing deposits in other banks. Includes Federal Reserve Bank and Federal Home Loan Bank stock. Includes loans held-for-sale. Selected Balance Sheet Data ($000s) ASSETS 12/31/14 09/30/20 12/31/19 12/31/18 12/31/17 12/31/16 Cash and cash equivalents (1) $37,702 $66,338 $91,789 $,197,809 $55,691 $38,845 Investment securities (2) 318314 798576 942263 946445 722107 578093 Net loans(3) 720810 2700679 2550353 2566926 2111125 1382003 Other assets 97689 299978 365173 350536 281586 193251 Total assets $1,174,515 $3,865,571 $3,949,578 $4,061,716 $3,170,509 $2,192,192 LIABILITIES & STOCKHOLDERS' EQUITY Deposits $,981,177 $3,133,618 $3,063,516 $3,123,447 $2,382,013 $1,630,451 Borrowings 70370 301694 383632 464676 401652 293909 Other liabilities 5239 28087 24370 17652 12700 9868 Total liabilities 1056786 3463399 3471518 3605775 2796365 1934228 Stockholders' Equity 117729 402172 478060 455941 374144 257964 Total liabilities and stockholders' equity $1,174,515 $3,865,571 $3,949,578 $4,061,716 $3,170,509 $2,192,192

Slide 33

Capitalization (1) Total common equity less goodwill and intangibles divided by shares outstanding as of period end. Non-GAAP financial measure. See the non-GAAP reconciliation at the end of this presentation. Maintaining a strong regulatory capital position Ratio 12/31/14 09/30/20 12/31/19 12/31/18 12/31/17 12/31/16 Leverage Ratio 9.6199999999999994E-2 8.7599999999999997E-2 9.0200000000000002E-2 8.5999999999999993E-2 0.1033 0.1181 Tier 1 Risk-Based Capital Ratio 0.13159999999999999 0.13320000000000001 0.1215 0.1145 0.12139999999999999 0.14280000000000001 Total Risk-Based Capital Ratio 0.1386 0.17349999999999999 0.12590000000000001 0.1186 0.12509999999999999 0.14710000000000001 Common Equity Tier 1 Capital to Risk Weighted Assets NA 0.12759999999999999 0.1163 0.1095 0.1153 0.1338 Tangible Book Value per Common Share(1) $13.54 $23.72 $20.75 $19.079999999999998 $17.61 $16.64

Slide 34

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

Slide 35

TCE to TA and Tangible Book Value per Share As of and for the years ended Non-GAAP Financial Measures (Unaudited) (Dollars in thousands, except per share data) YTD September 30, 2020 December 31, 2019 December 31, 2018 December 31, 2017 December 31, 2016 December 31,2012 Total stockholders’ equity $,402,172 $,478,060 $,455,941 $,374,144 $,257,964 $,138,169 Less: goodwill 31,601 ,136,432 ,131,712 ,104,907 58,874 18,130 Less: core deposit intangibles, net 17,101 19,907 21,725 10,738 4,715 1,957 Less: mortgage servicing asset, net 1 5 11 17 23 Less: naming rights, net 1,141 1,174 1,217 1,260 0 0 Tangible common equity $,352,328 $,320,542 $,301,276 $,257,222 $,194,352 $86,198 Common shares outstanding at period end (1) 14,853,487 15,444,434 15,793,095 14,605,607 11,680,308 7,431,513 Book value per common share (1) $27.075931732393883 $30.953546112470033 $28.869642080922077 $25.61646359511111 $22.085376515756259 $14.301932863469389 Tangible book value per common share (1) $23.720221386399029 $20.75453202105043 $19.076438152243114 $17.611181787925695 $16.639287251671785 $11.598983948490705 Total assets $3,865,571 $3,949,578 $4,061,716 $3,170,509 $2,192,192 $1,188,850 Less: goodwill 31,601 ,136,432 ,131,712 ,104,907 58,874 18,130 Less: core deposit intangibles, net 17,101 19,907 21,725 10,738 4,715 1,957 Less: mortgage servicing asset, net 1 5 11 17 23 Less: naming rights, net 1,141 1,174 1,217 1,260 0 0 Tangible assets $3,815,727 $3,792,060 $3,907,051 $3,053,587 $2,128,580 $1,168,763 Tangible common equity to tangible assets 9.233574624180399E-2 8.4529780646930688E-2 7.7110843958781192E-2 8.4236014890029326E-2 9.1305941049901806E-2 7.3751479127932701E-2 (1) Share and per share data includes Class A and Class B common stock issued and outstanding and vested, but unissued RSU shares. Non-GAAP Financial Measures, continued (Unaudited) As of and for the three months ended As of and for the three months ended As of and for the three months ended As of and for the three months ended (Dollars in thousands, except per share data) March 31, 2017 March 31, 2017 March 31, 2017 March 31, 2016 December 31,2012 Total average stockholders' equity $,264,736 $,264,736 $,264,736 $,153,929 $,102,032 Less: average intangible assets and preferred stock 65,185 65,185 65,185 20,616 33,653 Average tangible common equity (1) (3) $,199,551 $,199,551 $,199,551 $,133,313 $68,379 Net income allocable to common stockholders (1) 4,864 4,864 4,864 3,439 3,814 Amortization of core deposit intangible 218 218 218 87 192 Less: tax effect of amortization of core deposit intangible (2) -76 -76 -76 -30 -65 Adjusted net income allocable to common stockholders $5,006 $5,006 $5,006 $3,496 $3,941 Return on average tangible common equity (ROATCE) 0.10173895951967722 0.10173895951967722 0.10173895951967722 0.10547234826937482 5.7634653914213428E-2 Non-interest expense $15,226 $15,226 $15,226 $9,689 $22,900 Less: merger expenses 926 926 926 0 1,519 Less: loss on debt extinguishment 0 0 0 58 0 Non-interest expense, excluding merger expenses and loss on debt extinguishment $14,300 $14,300 $14,300 $9,631 $21,381 Net interest income $19,893 $19,893 $19,893 $12,758 $25,570 Non-interest income $3,339 $3,339 $3,339 $2,697 $4,826 Less: net gains on sales and settlement of securities 13 13 13 420 3 Less: net gain on acquisition 0 0 0 0 0 Non-interest income, excluding net gains on sales and settlement of securities and net gain on acquisition $3,326 $3,326 $3,326 $2,277 $4,823 Efficiency ratio 0.61587493001421245 0.61587493001421245 0.61587493001421245 0.64057199866977055 0.70348435495015305 ____________________ (1) Share and per share data includes Class A and Class B common stock issued and outstanding (2) Tax rates used in this calculation were 35% for 2015 and 2014 and 34% for 2013, 2012, and 2011 (3) All periods disclosed were calculated using a simple average of tangible common equity

Slide 36

ROATCE and Efficiency Ratio Non-GAAP Financial Measures (Unaudited) Years Ended December 31, (Dollars in thousands, except per share data) Mar. 2018 Mar. 2018 2017 2016 Total stockholders’ equity $,381,487 $,381,487 $,374,144 $,257,964 Less: preferred stock 0 0 0 0 Less: goodwill ,103,412 ,103,412 ,104,907 58,874 Less: core deposit intangibles, net 10,355 10,355 10,738 4,715 Less: mortgage servicing asset, net 16 16 17 23 Less: naming rights, net 1,249 1,249 1,260 0 Tangible common equity $,266,455 $,266,455 $,257,222 $,194,352 Common shares outstanding at period end (1) 14,621,258 14,621,258 14,605,607 11,680,308 Book value per common share $26.091256990335577 $26.091256990335577 $25.61646359511111 $22.085376515756259 Tangible book value per common share $18.223808101874681 $18.223808101874681 $17.611181787925695 $16.639287251671785 Total assets $3,176,062 $3,176,062 $3,170,509 $2,192,192 Less: goodwill ,103,412 ,103,412 ,104,907 58,874 Less: core deposit intangibles, net 10,355 10,355 10,738 4,715 Less: mortgage servicing asset, net 16 16 17 23 Less: naming rights, net 1,249 1,249 1,260 0 Tangible assets $3,061,030 $3,061,030 $3,053,587 $2,128,580 Tangible common equity to tangible assets 8.7047497084314751E-2 8.7047497084314751E-2 8.4236014890029326E-2 9.1305941049901806E-2 (1) Share and per share data includes Class A and Class B common stock issued and outsanding (2) Tax rates used in this calculation were 35% (3) All periods disclosed, except 2018, 2017 and 2016, were calculated using a simple average of tangible common equity Non-GAAP Financial Measures, continued (Unaudited) As of and for the years ended (Dollars in thousands, except per share data) QTD September 30, 2020 December 31, 2019 December 31, 2018 December 31, 2017 December 31, 2016 Total average stockholders' equity $,483,088 $,463,445 $,420,453 $,293,798 $,168,822 Less: average intangible assets and preferred stock ,154,049 ,158,410 ,139,131 76,320 25,883 Average tangible common equity $,329,039 $,305,035 $,281,322 $,217,478 $,142,939 Net income (loss) allocable to common stockholders $,-90,405 $25,579 $35,825 $20,649 $9,373 Goodwill impairment ,104,831 0 0 0 0 Less: tax effect 5,305 0 0 0 0 Adjusted net income 9,121 25,579 35,825 20,649 9,373 Amortization of intangibles 1,043 3,218 2,492 1,070 419 Less: tax effect 234 676 523 375 147 Adjusted net income excluding intangible amortization $9,930 $28,121 $37,794 $21,344 $9,645 Return on average tangible common equity (ROATCE) (2) 0.12005911285526218 9.2189420886127818E-2 0.13434427453238637 9.8143260467725466E-2 6.7476336059437939E-2 Non-interest expense $,130,835 $99,635 $94,387 $67,463 $47,075 Less: merger expenses 0 915 7,462 5,352 5,294 Less: goodwill impairment ,104,831 0 0 0 0 Less: loss on debt extinguishment 0 0 0 0 58 Adjusted non-interest expense $26,004 $98,720 $86,925 $62,111 $41,723 Net interest income $32,107 $,125,858 $,124,798 $86,002 $52,597 Non-interest income $6,485 $24,988 $19,725 $15,440 $10,466 Less: net gains (losses) from securities transactions 0 14 -9 271 479 Adjusted non-interest income $6,485 $24,974 $19,734 $15,169 $9,987 Efficiency ratio 0.67381840796019898 0.65450302323114462 0.60142390612459529 0.61392098526257521 0.66667199284162082 ____________________ (1) Tax rates used for 2020 were 22.5%, except actual for goodwill impairment. Tax rates used were 21% for 2019 and 35% for previous years. (2) Annualized

Slide 37

investor.equitybank.com