11/06/2026 | Press release | Distributed by Public on 11/06/2026 15:17
Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" contained in our Annual Report on Form 10-K, as amended, filed with the SEC on March 6, 2026, and our consolidated financial statements and related notes appearing elsewhere in this Quarterly Report. The following discussion contains "forward-looking statements" that reflect our future plans, estimates, beliefs and expected performance. We caution that assumptions, expectations, projections, intentions or beliefs about future events may, and often do, vary from actual results and the differences can be material. See "Cautionary Note Regarding Forward-Looking Statements." Also, see the risk factors and other cautionary statements described under the heading "Item 1A: Risk Factors" included in the Annual Report on Form 10-K and in Item 1A of this Quarterly Report. We do not undertake any obligation to publicly update any forward-looking statements except as otherwise required by applicable law.
This discussion and analysis of our financial condition and results of operation includes the following sections:
|
(Dollars in thousands, except per share data) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||||||||
|
Statement of Income Data (for the quarterly period ended) |
||||||||||||||||||||
|
Interest and dividend income |
$ |
108,966 |
$ |
107,824 |
$ |
108,024 |
$ |
90,866 |
$ |
91,098 |
||||||||||
|
Interest expense |
36,125 |
33,952 |
34,360 |
27,364 |
28,613 |
|||||||||||||||
|
Net interest income |
72,841 |
73,872 |
73,664 |
63,502 |
62,485 |
|||||||||||||||
|
Provision (reversal) for credit losses |
1,657 |
1,304 |
5,955 |
(16 |
) |
6,228 |
||||||||||||||
|
Net gain (loss) from securities transactions |
10 |
(1,213 |
) |
(108 |
) |
154 |
(53,352 |
) |
||||||||||||
|
Other non-interest income |
10,894 |
9,271 |
9,595 |
9,378 |
8,873 |
|||||||||||||||
|
Merger expenses |
967 |
133 |
5,725 |
1,481 |
6,163 |
|||||||||||||||
|
Other non-interest expense |
47,147 |
46,752 |
49,244 |
45,106 |
42,919 |
|||||||||||||||
|
Income (loss) before income taxes |
33,974 |
33,741 |
22,227 |
26,463 |
(37,304 |
) |
||||||||||||||
|
Provision for income taxes |
7,200 |
7,302 |
5,261 |
4,379 |
(7,641 |
) |
||||||||||||||
|
Net income (loss) |
26,774 |
26,439 |
16,966 |
22,084 |
(29,663 |
) |
||||||||||||||
|
Net income (loss) allocable to common stockholders |
26,774 |
26,439 |
16,966 |
22,084 |
(29,663 |
) |
||||||||||||||
|
Basic earnings (loss) per share |
$ |
1.30 |
$ |
1.28 |
$ |
0.81 |
$ |
1.16 |
$ |
(1.55 |
) |
|||||||||
|
Diluted earnings (loss) per share |
$ |
1.29 |
$ |
1.27 |
$ |
0.80 |
$ |
1.15 |
$ |
(1.55 |
) |
|||||||||
|
Balance Sheet Data (at period end) |
||||||||||||||||||||
|
Cash and cash equivalents |
$ |
338,268 |
$ |
546,531 |
$ |
564,165 |
$ |
607,817 |
$ |
699,410 |
||||||||||
|
Securities available-for-sale |
1,240,394 |
1,229,692 |
1,125,162 |
1,030,568 |
903,858 |
|||||||||||||||
|
Securities held-to-maturity |
5,167 |
5,168 |
5,254 |
5,248 |
5,243 |
|||||||||||||||
|
Loans held for sale |
2,425 |
2,723 |
7,631 |
1,392 |
617 |
|||||||||||||||
|
Gross loans held for investment |
5,444,882 |
5,405,718 |
5,428,275 |
4,198,180 |
4,268,587 |
|||||||||||||||
|
Allowance for credit losses |
63,978 |
64,413 |
64,245 |
52,756 |
53,469 |
|||||||||||||||
|
Loans held for investment, net of allowance for credit losses |
5,380,904 |
5,341,305 |
5,364,030 |
4,145,424 |
4,215,118 |
|||||||||||||||
|
Goodwill and core deposit intangibles, net |
131,841 |
133,652 |
135,494 |
103,735 |
100,468 |
|||||||||||||||
|
Naming rights, net |
5,476 |
5,553 |
5,629 |
5,703 |
5,778 |
|||||||||||||||
|
Total assets |
7,591,137 |
7,725,621 |
7,667,370 |
6,373,172 |
6,365,631 |
|||||||||||||||
|
Total deposits |
6,167,428 |
6,303,817 |
6,300,910 |
5,138,264 |
5,094,769 |
|||||||||||||||
|
Borrowings |
532,033 |
526,611 |
484,932 |
438,009 |
481,772 |
|||||||||||||||
|
Total liabilities |
6,775,183 |
6,898,363 |
6,849,760 |
5,641,118 |
5,653,739 |
|||||||||||||||
|
Total stockholders' equity |
815,954 |
827,258 |
817,610 |
732,054 |
711,892 |
|||||||||||||||
|
Tangible common equity* |
678,637 |
688,053 |
676,487 |
622,616 |
605,646 |
|||||||||||||||
|
Performance ratios |
||||||||||||||||||||
|
Return on average assets (ROAA) annualized |
1.43 |
% |
1.45 |
% |
0.92 |
% |
1.43 |
% |
(1.93 |
)% |
||||||||||
|
Return on average equity (ROAE) annualized |
12.71 |
% |
12.86 |
% |
8.17 |
% |
12.07 |
% |
(16.45 |
)% |
||||||||||
|
Return on average tangible common equity (ROATCE)* annualized |
16.10 |
% |
16.59 |
% |
10.77 |
% |
14.91 |
% |
(18.31 |
)% |
||||||||||
|
Yield on loans annualized |
6.71 |
% |
6.74 |
% |
6.80 |
% |
7.01 |
% |
7.18 |
% |
||||||||||
|
Cost of interest-bearing deposits annualized |
2.53 |
% |
2.46 |
% |
2.51 |
% |
2.43 |
% |
2.58 |
% |
||||||||||
|
Cost of total deposits annualized |
2.05 |
% |
1.98 |
% |
2.00 |
% |
1.88 |
% |
1.98 |
% |
||||||||||
|
Net interest margin annualized |
4.20 |
% |
4.36 |
% |
4.33 |
% |
4.47 |
% |
4.45 |
% |
||||||||||
|
Efficiency ratio* |
53.99 |
% |
53.38 |
% |
56.68 |
% |
59.98 |
% |
58.31 |
% |
||||||||||
|
Non-interest expense to net interest income plus non-interest income |
57.45 |
% |
57.23 |
% |
66.11 |
% |
63.79 |
% |
272.59 |
% |
||||||||||
|
Non-interest income / average assets annualized |
0.58 |
% |
0.44 |
% |
0.52 |
% |
0.62 |
% |
(2.90 |
)% |
||||||||||
|
Non-interest expense / average assets annualized |
2.58 |
% |
2.57 |
% |
2.99 |
% |
3.01 |
% |
3.20 |
% |
||||||||||
|
Dividend payout ratio |
17.18 |
% |
14.18 |
% |
22.31 |
% |
15.73 |
% |
(11.78 |
)% |
||||||||||
|
Performance ratios - Core |
||||||||||||||||||||
|
Core earnings per diluted share* |
$ |
1.40 |
$ |
1.41 |
$ |
1.32 |
$ |
1.26 |
$ |
1.21 |
||||||||||
|
Core return on average assets* |
1.56 |
% |
1.61 |
% |
1.52 |
% |
1.57 |
% |
1.51 |
% |
||||||||||
|
Core return on average equity* |
13.78 |
% |
14.26 |
% |
13.41 |
% |
13.23 |
% |
12.47 |
% |
||||||||||
|
Core return on average tangible common equity* |
16.51 |
% |
17.17 |
% |
16.10 |
% |
15.56 |
% |
14.30 |
% |
||||||||||
|
Core non-interest expense / average assets* |
2.42 |
% |
2.43 |
% |
2.57 |
% |
2.82 |
% |
2.71 |
% |
||||||||||
|
Capital Ratios |
||||||||||||||||||||
|
Tier 1 Leverage Ratio |
10.18 |
% |
9.97 |
% |
9.59 |
% |
10.64 |
% |
10.41 |
% |
||||||||||
|
Common Equity Tier 1 Capital Ratio |
12.15 |
% |
11.84 |
% |
11.54 |
% |
13.08 |
% |
12.84 |
% |
||||||||||
|
Tier 1 Risk Based Capital Ratio |
12.56 |
% |
12.26 |
% |
11.96 |
% |
13.59 |
% |
13.35 |
% |
||||||||||
|
Total Risk Based Capital Ratio |
14.94 |
% |
14.66 |
% |
14.36 |
% |
16.31 |
% |
16.09 |
% |
||||||||||
|
Total Stockholders' equity / Total Assets |
10.75 |
% |
10.71 |
% |
10.66 |
% |
11.49 |
% |
11.18 |
% |
||||||||||
|
Tangible common equity to tangible assets* |
9.10 |
% |
9.07 |
% |
8.99 |
% |
9.94 |
% |
9.68 |
% |
||||||||||
|
Book value per share |
$ |
39.59 |
$ |
40.22 |
$ |
39.37 |
$ |
38.64 |
$ |
37.25 |
||||||||||
|
Tangible common book value per share* |
$ |
32.93 |
$ |
33.45 |
$ |
32.58 |
$ |
32.86 |
$ |
31.69 |
||||||||||
|
Tangible common book value per diluted share* |
$ |
32.62 |
$ |
33.06 |
$ |
32.30 |
$ |
32.43 |
$ |
31.41 |
||||||||||
* The value noted is considered a Non-GAAP financial measure. For a reconciliation of Non-GAAP financial measures see "Non-GAAP Financial Measures" in this Item 2.
Overview
We are a financial holding company headquartered in Wichita, Kansas. Our wholly-owned banking subsidiary, Equity Bank, provides a broad range of financial services primarily to businesses and business owners as well as individuals through our network of 82 full-service banking sites located in Arkansas, Iowa, Kansas, Missouri, Nebraska and Oklahoma. Net income was $26.8 million and $70.2 million for the three and nine months ended September 30, 2026, compared with a net loss of $29.7 million and net income of $642 thousand for the same periods in 2025. There was a $53.4 million net loss on securities transactions included in the third quarter of 2025 in connection with the repositioning of our investment portfolio (see "Non-Interest Income").
Critical Accounting Estimates
Our significant accounting policies are integral to understanding the results reported. Our accounting policies are described in detail in Note 1 to the December 31, 2025, audited financial statements included in our Annual Report on Form 10-K, as amended, filed with the SEC on March 6, 2026. The preparation of our financial statements in accordance with GAAP requires management to make a number of judgments and assumptions that affect our reported results and disclosures. Several of our accounting policies are inherently subject to valuation assumptions and other subjective assessments and are more critical than others in terms of their importance to results. Changes in any of the estimates and assumptions underlying critical accounting policies could have a material effect on our financial statements. See also "NOTE 1 - BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES" in the Notes to Interim Consolidated Financial Statements.
The accounting policies that management believes are the most critical to an understanding of our financial condition and results of operations and require complex management judgment are described below.
Allowance for Credit Losses: The allowance for credit losses represents management's estimate of all expected credit losses over the expected life of our loan portfolio. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon management's evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrower's ability to repay a loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications, and other pertinent factors, including regulatory recommendations. The level of the allowance for credit losses maintained by management is believed adequate to absorb all expected future losses inherent in the loan portfolio at the balance sheet date; however, determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. The actual realized facts and circumstances may be different than those currently estimated by management and may result in significant changes in the allowance for credit losses in future periods. The allowance for credit losses, as reported in our consolidated balance sheets, is adjusted by provision for credit losses, which is recognized in earnings and is reduced by the charge-off of loan amounts, net of recoveries.
The allowance represents management's best estimate, but significant changes in circumstances relating to loan quality and economic conditions could result in significantly different results than what is reflected in the consolidated balance sheet as of September 30, 2026. At September 30, 2026, the allowance for credit losses was $64.0 million, or 1.18% of loans held for investment, of which $10.1 million related to loans individually evaluated for credit losses. Individually evaluated loans increased to $93.0 million at September 30, 2026 from $52.3 million at December 31, 2025, primarily reflecting the increase in nonaccrual loans. Likewise, an improvement in loan quality or economic conditions may allow for a further reduction in the required allowance. Changing credit conditions would be expected to impact realized losses, driving variability in specifically assessed allowances, as well as calculated quantitative and more subjectively analyzed qualitative factors. Significant changes in economic conditions, both positive and negative, could result in unexpected realization of provision or reversal of allowance for credit losses due to its impact on the quantitative and qualitative inputs to our calculation. Under the CECL methodology, the impact of these conditions has the potential to further exacerbate periodic differences due to its life of loan perspective. The life of loans calculated under the methodology is based in contractual duration, modified for prepayment expectations, making significant variation in periodic results possible due to changing contractual or adjusted duration of the assets within the calculation.
Goodwill: Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of acquired tangible assets and liabilities and identifiable intangible assets. Goodwill is assessed at least annually for impairment and any such impairment is recognized and expensed in the period identified. Goodwill will be assessed more frequently if a triggering event occurs which indicates that the carrying value of the asset might be impaired. We have selected December 31 as the date to perform our annual goodwill impairment test. Goodwill was $105.4 million at September 30, 2026, an increase of $23.3 million from December 31, 2025, resulting from the Frontier acquisition. Goodwill is the only intangible asset with an indefinite useful life. For the quarter ended September 30, 2026, management conducted the quarterly qualitative assessment and has determined there was no evidence of a triggering event as of or during the period then ended. In making this assessment, management considered, among other factors, that our market capitalization exceeded the book value of our stockholders' equity,
our financial performance relative to expectations, and macroeconomic and industry conditions. Based on this qualitative analysis and conclusion, it was determined that a more robust quantitative assessment was not necessary at our measurement date.
When performing quantitative goodwill impairment assessments, management is required to estimate the fair value of our equity in a change in control transaction. To complete this valuation, management is required to derive assumptions related to industry performance, reporting unit business performance, economic and market conditions, and various other assumptions, many of which require significant management judgment.
Although management believes that the judgments and estimates used are reasonable, actual results could differ and we may be exposed to losses or gains that could be material.
Results of Operations
We generate our revenue from interest income and fees on loans, interest and dividends on investment securities, and non-interest income, such as service charges and fees, debit card income, trust and mortgage banking income. We incur interest expense on deposits and other borrowed funds and non-interest expense, such as salaries and employee benefits and occupancy expenses.
Changes in interest rates earned on interest-earning assets or incurred on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and non-interest-bearing liabilities and stockholders' equity, are usually the largest drivers of periodic change in net interest income. Fluctuations in interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international circumstances and domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions in Arkansas, Iowa, Kansas, Missouri, Nebraska and Oklahoma, as well as developments affecting the consumer, commercial and real estate sectors within these markets.
Net Income
Three months ended September 30, 2026, compared with three months ended September 30, 2025: Net income (loss) allocable to common stockholders for the three months ended September 30, 2026, was $26.8 million, or $1.29 diluted earnings per share as compared to $(29.7) million, or $(1.55) diluted earnings per share for the three months ended September 30, 2025, an increase of $56.4 million. The increase was primarily driven by a $55.4 million increase in non-interest income, because the third quarter of 2025 included a $53.4 million net loss on securities transactions (see "Non-Interest Income"), and a $10.4 million increase in net interest income (interest and dividend income increased $17.9 million, partially offset by a $7.5 million increase in interest expense). Also contributing were a $4.6 million decrease in the provision for credit losses and a $968 thousand decrease in non-interest expense, partially offset by a $14.8 million increase in income tax expense.
Nine months ended September 30, 2026, compared with nine months ended September 30, 2025: Net income allocable to common stockholders for the nine months ended September 30, 2026, was $70.2 million, or $3.35 diluted earnings per share as compared to $642 thousand, or $0.04 diluted earnings per share for the nine months ended September 30, 2025, an increase of $69.5 million. The increase was primarily driven by a $54.0 million increase in non-interest income, because the nine months ended September 30, 2025 included a $53.3 million net loss on securities transactions, and a $57.8 million increase in net interest income (interest and dividend income increased $84.8 million, partially offset by a $27.0 million increase in interest expense), partially offset by a $21.8 million increase in non-interest expense and a $20.5 million increase in income tax expense.
Net Interest Income and Net Interest Margin Analysis
Net interest income is the difference between interest income on interest-earning assets, including loans and securities, and interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. To evaluate net interest income, management measures and monitors (1) yields on loans and other interest-earning assets, (2) the costs of deposits and other funding sources, (3) the net interest spread, and (4) net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as net interest income divided by average interest-earning assets. Because non-interest-bearing sources of funds, such as non-interest-bearing deposits and stockholders' equity also fund interest-earning assets, net interest margin includes the benefit of these non-interest-bearing sources of funds. Net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a "volume change," and is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as a "yield/rate change."
Three months ended September 30, 2026, compared with three months ended September 30, 2025: The following table
shows the average balance of each principal category of assets, liabilities, and stockholders' equity and the average yields on interest-earning assets and average rates on interest-bearing liabilities for the three months ended September 30, 2026, and 2025. The yields and rates are calculated by dividing annualized income or annualized expense by the average daily balances of the associated assets or liabilities.
|
Average Balance Sheets and Net Interest Analysis |
||||||||||||||||||||||||
|
For the Three Months Ended September 30, |
||||||||||||||||||||||||
|
2026 |
2025 |
|||||||||||||||||||||||
|
(Dollars in thousands) |
Average |
Interest |
Average |
Average |
Interest |
Average |
||||||||||||||||||
|
Interest-earning assets: |
||||||||||||||||||||||||
|
Loans(1) |
||||||||||||||||||||||||
|
Commercial and industrial |
$ |
902,095 |
$ |
16,542 |
7.28 |
% |
$ |
934,768 |
$ |
18,234 |
7.74 |
% |
||||||||||||
|
Commercial real estate |
2,256,516 |
38,800 |
6.82 |
% |
1,745,714 |
31,729 |
7.21 |
% |
||||||||||||||||
|
Real estate construction |
748,956 |
12,967 |
6.87 |
% |
505,345 |
10,109 |
7.94 |
% |
||||||||||||||||
|
Residential real estate |
702,123 |
9,146 |
5.17 |
% |
575,341 |
6,849 |
4.72 |
% |
||||||||||||||||
|
Agricultural real estate |
439,616 |
7,818 |
7.06 |
% |
245,017 |
5,165 |
8.36 |
% |
||||||||||||||||
|
Agricultural |
239,629 |
4,235 |
7.01 |
% |
132,095 |
2,981 |
8.95 |
% |
||||||||||||||||
|
Consumer |
105,527 |
1,769 |
6.65 |
% |
109,058 |
1,844 |
6.71 |
% |
||||||||||||||||
|
Total loans |
5,394,462 |
91,277 |
6.71 |
% |
4,247,338 |
76,911 |
7.18 |
% |
||||||||||||||||
|
Taxable securities |
1,247,436 |
15,575 |
4.95 |
% |
875,646 |
9,416 |
4.27 |
% |
||||||||||||||||
|
Nontaxable securities |
20,691 |
190 |
3.64 |
% |
40,342 |
307 |
3.02 |
% |
||||||||||||||||
|
Total Securities |
1,268,127 |
15,765 |
4.93 |
% |
915,988 |
9,723 |
4.21 |
% |
||||||||||||||||
|
Federal funds sold and other |
210,840 |
1,924 |
3.62 |
% |
411,549 |
4,464 |
4.30 |
% |
||||||||||||||||
|
Total interest-earning assets |
6,873,429 |
108,966 |
6.29 |
% |
5,574,875 |
91,098 |
6.48 |
% |
||||||||||||||||
|
Non-interest-earning assets: |
||||||||||||||||||||||||
|
Other real estate owned, net |
4,353 |
4,471 |
||||||||||||||||||||||
|
Premises and equipment, net |
143,182 |
135,245 |
||||||||||||||||||||||
|
Bank-owned life insurance |
150,634 |
145,755 |
||||||||||||||||||||||
|
Goodwill, core deposit and other intangibles, net |
138,094 |
95,046 |
||||||||||||||||||||||
|
Other non-interest-earning assets |
99,236 |
129,672 |
||||||||||||||||||||||
|
Total assets |
$ |
7,408,928 |
$ |
6,085,064 |
||||||||||||||||||||
|
Interest-bearing liabilities: |
||||||||||||||||||||||||
|
Interest-bearing demand deposits |
$ |
1,450,404 |
7,425 |
2.03 |
% |
$ |
1,199,439 |
6,731 |
2.23 |
% |
||||||||||||||
|
Savings and money market |
1,975,392 |
11,226 |
2.25 |
% |
1,676,679 |
9,663 |
2.29 |
% |
||||||||||||||||
|
Demand, savings and money market |
3,425,796 |
18,651 |
2.16 |
% |
2,876,118 |
16,394 |
2.26 |
% |
||||||||||||||||
|
Certificates of deposit |
1,522,862 |
12,863 |
3.35 |
% |
962,613 |
8,596 |
3.54 |
% |
||||||||||||||||
|
Total interest-bearing deposits |
4,948,658 |
31,514 |
2.53 |
% |
3,838,731 |
24,990 |
2.58 |
% |
||||||||||||||||
|
FHLB term and line of credit advances |
262,769 |
2,556 |
3.86 |
% |
168,011 |
1,741 |
4.11 |
% |
||||||||||||||||
|
Subordinated debt |
98,431 |
1,824 |
7.35 |
% |
85,556 |
1,619 |
7.51 |
% |
||||||||||||||||
|
Other borrowings |
47,698 |
231 |
1.92 |
% |
46,835 |
263 |
2.23 |
% |
||||||||||||||||
|
Total interest-bearing liabilities |
5,357,556 |
36,125 |
2.68 |
% |
4,139,133 |
28,613 |
2.74 |
% |
||||||||||||||||
|
Non-interest-bearing liabilities and |
||||||||||||||||||||||||
|
Non-interest-bearing checking accounts |
1,155,670 |
1,166,099 |
||||||||||||||||||||||
|
Non-interest-bearing liabilities |
60,151 |
64,513 |
||||||||||||||||||||||
|
Stockholders' equity |
835,551 |
715,319 |
||||||||||||||||||||||
|
Total liabilities and stockholders' equity |
$ |
7,408,928 |
$ |
6,085,064 |
||||||||||||||||||||
|
Net interest income |
$ |
72,841 |
$ |
62,485 |
||||||||||||||||||||
|
Interest rate spread |
3.61 |
% |
3.74 |
% |
||||||||||||||||||||
|
Net interest margin(2) |
4.20 |
% |
4.45 |
% |
||||||||||||||||||||
|
Total cost of deposits, including |
$ |
6,104,328 |
$ |
31,514 |
2.05 |
% |
$ |
5,004,830 |
$ |
24,990 |
1.98 |
% |
||||||||||||
|
Average interest-earning assets to |
128.29 |
% |
134.69 |
% |
||||||||||||||||||||
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest yields/rates. The following table analyzes the change in volume variances and yield/rate variances for the three month periods ended September 30, 2026 from September 30, 2025.
Analysis of Changes in Net Interest Income
For the Three Months Ended September 30, 2026
|
Increase (Decrease) Due to: |
Total |
|||||||||||
|
(Dollars in thousands) |
Volume(1) |
Yield/Rate(1) |
(Decrease) |
|||||||||
|
Interest-earning assets: |
||||||||||||
|
Loans |
||||||||||||
|
Commercial and industrial |
$ |
(623 |
) |
$ |
(1,069 |
) |
$ |
(1,692 |
) |
|||
|
Commercial real estate |
8,861 |
(1,790 |
) |
7,071 |
||||||||
|
Real estate construction |
4,361 |
(1,503 |
) |
2,858 |
||||||||
|
Residential real estate |
1,609 |
688 |
2,297 |
|||||||||
|
Agricultural real estate |
3,566 |
(913 |
) |
2,653 |
||||||||
|
Agricultural |
2,011 |
(757 |
) |
1,254 |
||||||||
|
Consumer |
(59 |
) |
(16 |
) |
(75 |
) |
||||||
|
Total loans |
19,726 |
(5,360 |
) |
14,366 |
||||||||
|
Taxable securities |
4,465 |
1,694 |
6,159 |
|||||||||
|
Nontaxable securities |
(171 |
) |
54 |
(117 |
) |
|||||||
|
Total securities |
4,294 |
1,748 |
6,042 |
|||||||||
|
Federal funds sold and other |
(1,919 |
) |
(621 |
) |
(2,540 |
) |
||||||
|
Total interest-earning assets |
22,101 |
(4,233 |
) |
17,868 |
||||||||
|
Interest-bearing liabilities: |
||||||||||||
|
Interest-bearing demand deposits |
1,321 |
(627 |
) |
694 |
||||||||
|
Savings and money market |
1,700 |
(137 |
) |
1,563 |
||||||||
|
Demand, savings and money market |
3,021 |
(764 |
) |
2,257 |
||||||||
|
Certificates of deposit |
4,755 |
(488 |
) |
4,267 |
||||||||
|
Total interest-bearing deposits |
7,776 |
(1,252 |
) |
6,524 |
||||||||
|
FHLB term and line of credit advances |
928 |
(113 |
) |
815 |
||||||||
|
Subordinated debt |
239 |
(34 |
) |
205 |
||||||||
|
Other borrowings |
5 |
(37 |
) |
(32 |
) |
|||||||
|
Total interest-bearing liabilities |
8,948 |
(1,436 |
) |
7,512 |
||||||||
|
Net Interest Income |
$ |
13,153 |
$ |
(2,797 |
) |
$ |
10,356 |
|||||
Interest income increased $17.9 million for the quarter ended September 30, 2026, as compared to the quarter ended September 30, 2025. The increase was due to a $22.1 million increase attributable to higher average interest-earning assets, primarily as a result of our acquisitions of Frontier and NBC, partially offset by a $4.2 million decrease attributable to lower yields. Average interest-earning assets increased $1.30 billion, or 23.3%, to $6.87 billion, while the yield on interest-earning assets decreased 19 basis points to 6.29%. The yield on loans decreased 47 basis points to 6.71%, partially offset by $3.6 million of purchase accounting accretion on acquired loans (compared with $2.5 million in the third quarter of 2025). The yield on securities increased 72 basis points to 4.93%, following the repositioning of our investment portfolio that included the sale of lower-yielding securities in 2025 and the reinvestment of proceeds in higher-yielding securities. The yield on federal funds sold and other interest-earning assets decreased 68 basis points to 3.62% on average balances that were $200.7 million lower.
Interest expense increased $7.5 million compared to the quarter ended September 30, 2025, with $8.9 million attributable to higher average balances, partially offset by a $1.4 million decrease attributable to lower rates. Average interest-bearing deposits increased $1.11 billion, or 28.9%, to $4.95 billion, primarily as a result of deposits acquired in the Frontier and NBC
acquisitions. Average certificates of deposit increased $560.2 million, or 58.2%, and accounted for $4.3 million of the increase in interest expense.
Average Federal Home Loan Bank advances increased $94.8 million to $262.8 million, adding $815 thousand of interest expense. The cost of interest-bearing deposits decreased 5 basis points to 2.53%, while the cost of total deposits, including non-interest-bearing deposits, increased 7 basis points to 2.05%, as our funding mix shifted toward higher-cost time deposits, including brokered deposits, and average non-interest-bearing deposits decreased $10.4 million to $1.16 billion. Net interest margin decreased 25 basis points to 4.20% from 4.45% in the third quarter of 2025, and net interest spread decreased 13 basis points to 3.61% from 3.74%, as the 19 basis point decrease in the yield on interest-earning assets exceeded the 6 basis point decrease in the cost of interest-bearing liabilities. Compared with the second quarter of 2026, net interest margin decreased 16 basis points from 4.36% and net interest income decreased $1.0 million, while average interest-earning assets increased $78 million. The sequential decrease was primarily due to higher average borrowings and brokered deposits that funded additional lower-yielding securities (average securities increased $110 million), a 5 basis point decrease in loan coupon yield, and a 7 basis point increase in the cost of total deposits, partially offset by a $0.7 million increase in purchase accounting accretion.
Nine months ended September 30, 2026, compared with nine months ended September 30, 2025: The following table shows the average balance of each principal category of assets, liabilities, and stockholders' equity and the average yields on interest-earning assets and average rates on interest-bearing liabilities for the nine months ended September 30, 2026, and 2025. The yields and rates are calculated by dividing annualized income or annualized expense by the average daily balances of the associated assets or liabilities.
|
Average Balance Sheets and Net Interest Analysis |
||||||||||||||||||||||||
|
For the Nine Months Ended September 30, |
||||||||||||||||||||||||
|
2026 |
2025 |
|||||||||||||||||||||||
|
(Dollars in thousands) |
Average |
Interest |
Average |
Average |
Interest |
Average |
||||||||||||||||||
|
Interest-earning assets: |
||||||||||||||||||||||||
|
Loans(1) |
||||||||||||||||||||||||
|
Commercial and industrial |
$ |
940,379 |
$ |
50,999 |
7.25 |
% |
$ |
790,373 |
$ |
46,479 |
7.86 |
% |
||||||||||||
|
Commercial real estate |
2,242,045 |
114,032 |
6.80 |
% |
1,528,189 |
81,363 |
7.12 |
% |
||||||||||||||||
|
Real estate construction |
736,026 |
38,738 |
7.04 |
% |
475,225 |
28,028 |
7.89 |
% |
||||||||||||||||
|
Residential real estate |
705,504 |
27,822 |
5.27 |
% |
569,279 |
20,437 |
4.80 |
% |
||||||||||||||||
|
Agricultural real estate |
432,627 |
23,179 |
7.16 |
% |
255,618 |
15,153 |
7.93 |
% |
||||||||||||||||
|
Agricultural |
246,777 |
13,378 |
7.25 |
% |
103,685 |
6,379 |
8.23 |
% |
||||||||||||||||
|
Consumer |
109,142 |
5,168 |
6.33 |
% |
97,943 |
4,937 |
6.74 |
% |
||||||||||||||||
|
Total loans |
5,412,500 |
273,316 |
6.75 |
% |
3,820,312 |
202,776 |
7.10 |
% |
||||||||||||||||
|
Taxable securities |
1,162,719 |
44,112 |
5.07 |
% |
906,804 |
27,351 |
4.03 |
% |
||||||||||||||||
|
Nontaxable securities |
22,068 |
619 |
3.75 |
% |
50,171 |
1,042 |
2.78 |
% |
||||||||||||||||
|
Total securities |
1,184,787 |
44,731 |
5.05 |
% |
956,975 |
28,393 |
3.97 |
% |
||||||||||||||||
|
Federal funds sold and other |
257,652 |
6,767 |
3.51 |
% |
271,854 |
8,800 |
4.33 |
% |
||||||||||||||||
|
Total interest-earning assets |
6,854,939 |
324,814 |
6.34 |
% |
5,049,141 |
239,969 |
6.35 |
% |
||||||||||||||||
|
Non-interest-earning assets: |
||||||||||||||||||||||||
|
Other real estate owned, net |
4,814 |
4,536 |
||||||||||||||||||||||
|
Premises and equipment, net |
141,493 |
123,411 |
||||||||||||||||||||||
|
Bank-owned life insurance |
149,860 |
137,359 |
||||||||||||||||||||||
|
Goodwill, core deposit and other intangibles, net |
139,986 |
80,030 |
||||||||||||||||||||||
|
Other non-interest-earning assets |
105,424 |
110,197 |
||||||||||||||||||||||
|
Total assets |
$ |
7,396,516 |
$ |
5,504,674 |
||||||||||||||||||||
|
Interest-bearing liabilities: |
||||||||||||||||||||||||
|
Interest-bearing demand deposits |
$ |
1,457,873 |
21,614 |
1.98 |
% |
$ |
1,105,247 |
17,742 |
2.15 |
% |
||||||||||||||
|
Savings and money market |
1,966,721 |
32,476 |
2.21 |
% |
1,521,754 |
25,410 |
2.23 |
% |
||||||||||||||||
|
Demand, savings and money market |
3,424,594 |
54,090 |
2.11 |
% |
2,627,001 |
43,152 |
2.20 |
% |
||||||||||||||||
|
Certificates of deposit |
1,504,619 |
38,045 |
3.38 |
% |
816,748 |
21,305 |
3.49 |
% |
||||||||||||||||
|
Total interest-bearing deposits |
4,929,213 |
92,135 |
2.50 |
% |
3,443,749 |
64,457 |
2.50 |
% |
||||||||||||||||
|
FHLB term and line of credit advances |
218,402 |
6,228 |
3.81 |
% |
217,150 |
6,881 |
4.24 |
% |
||||||||||||||||
|
Federal Reserve Bank borrowings |
11 |
- |
0.00 |
% |
7 |
- |
0.00 |
% |
||||||||||||||||
|
Bank stock loan |
- |
4 |
0.00 |
% |
- |
- |
0.00 |
% |
||||||||||||||||
|
Subordinated debt |
98,313 |
5,439 |
7.40 |
% |
93,280 |
5,322 |
7.63 |
% |
||||||||||||||||
|
Other borrowings |
47,217 |
631 |
1.79 |
% |
45,560 |
730 |
2.14 |
% |
||||||||||||||||
|
Total interest-bearing liabilities |
5,293,156 |
104,437 |
2.64 |
% |
3,799,746 |
77,390 |
2.72 |
% |
||||||||||||||||
|
Non-interest-bearing liabilities and |
||||||||||||||||||||||||
|
Non-interest-bearing checking accounts |
1,206,661 |
1,003,225 |
||||||||||||||||||||||
|
Non-interest-bearing liabilities |
62,986 |
51,856 |
||||||||||||||||||||||
|
Stockholders' equity |
833,713 |
649,847 |
||||||||||||||||||||||
|
Total liabilities and stockholders' equity |
$ |
7,396,516 |
$ |
5,504,674 |
||||||||||||||||||||
|
Net interest income |
$ |
220,377 |
$ |
162,579 |
||||||||||||||||||||
|
Interest rate spread |
3.70 |
% |
3.63 |
% |
||||||||||||||||||||
|
Net interest margin(2) |
4.30 |
% |
4.31 |
% |
||||||||||||||||||||
|
Total cost of deposits, including non-interest |
$ |
6,135,874 |
$ |
92,135 |
2.01 |
% |
$ |
4,446,974 |
$ |
64,457 |
1.94 |
% |
||||||||||||
|
Average interest-earning assets to |
129.51 |
% |
132.88 |
% |
||||||||||||||||||||
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest yields/rates. The following table analyzes the change in volume variances and yield/rate variances for the nine month periods ended September 30, 2026 from September 30, 2025.
Analysis of Changes in Net Interest Income
For the Nine Months Ended September 30, 2026
|
Increase (Decrease) Due to: |
Total |
|||||||||||||
|
(Dollars in thousands) |
Volume(1) |
Yield/Rate(1) |
(Decrease) |
|||||||||||
|
Interest-earning assets: |
||||||||||||||
|
Loans |
||||||||||||||
|
Commercial and industrial |
$ |
8,334 |
$ |
(3,814 |
) |
$ |
4,520 |
|||||||
|
Commercial real estate |
36,456 |
(3,787 |
) |
32,669 |
||||||||||
|
Real estate construction |
13,998 |
(3,288 |
) |
10,710 |
||||||||||
|
Residential real estate |
5,232 |
2,153 |
7,385 |
|||||||||||
|
Agricultural real estate |
9,607 |
(1,581 |
) |
8,026 |
||||||||||
|
Agricultural |
7,840 |
(841 |
) |
6,999 |
||||||||||
|
Consumer |
542 |
(311 |
) |
231 |
||||||||||
|
Total loans |
82,009 |
(11,469 |
) |
70,540 |
||||||||||
|
Taxable securities |
8,759 |
8,002 |
16,761 |
|||||||||||
|
Nontaxable securities |
(709 |
) |
286 |
(423 |
) |
|||||||||
|
Total securities |
8,050 |
8,288 |
16,338 |
|||||||||||
|
Federal funds sold and other |
(441 |
) |
(1,592 |
) |
(2,033 |
) |
||||||||
|
Total interest-earning assets |
89,618 |
(4,773 |
) |
84,845 |
||||||||||
|
Interest-bearing liabilities: |
||||||||||||||
|
Interest-bearing demand deposits |
5,312 |
(1,440 |
) |
3,872 |
||||||||||
|
Savings and money market |
7,351 |
(285 |
) |
7,066 |
||||||||||
|
Demand, savings and money market |
12,663 |
(1,725 |
) |
10,938 |
||||||||||
|
Certificates of deposit |
17,412 |
(672 |
) |
16,740 |
||||||||||
|
Total interest-bearing deposits |
30,075 |
(2,397 |
) |
27,678 |
||||||||||
|
FHLB term and line of credit advances |
40 |
(693 |
) |
(653 |
) |
|||||||||
|
Federal Reserve Bank borrowings |
- |
- |
- |
|||||||||||
|
Bank stock loan |
4 |
- |
- |
4 |
||||||||||
|
Subordinated debt |
281 |
(164 |
) |
117 |
||||||||||
|
Other borrowings |
26 |
(125 |
) |
(99 |
) |
|||||||||
|
Total interest-bearing liabilities |
30,426 |
(3,379 |
) |
27,047 |
||||||||||
|
Net Interest Income |
$ |
59,192 |
$ |
(1,394 |
) |
$ |
57,798 |
|||||||
Interest income increased $84.8 million for the nine months ended September 30, 2026, as compared to the nine months ended September 30, 2025. The increase was due to a $89.6 million increase attributable to higher average interest-earning assets, which increased $1.81 billion, or 35.8%, to $6.85 billion, primarily as a result of our acquisitions of Frontier and NBC, partially offset by a $4.8 million decrease attributable to lower yields, principally on loans. The yield on loans decreased 35 basis points to 6.75% and the yield on securities increased 108 basis points to 5.05%, resulting in a yield on total interest-earning assets of 6.34% compared with 6.35%.
Interest expense increased $27.0 million, with $30.4 million attributable to higher average interest-bearing liabilities (up $1.49 billion, or 39.3%, to $5.29 billion), primarily as a result of our acquisitions of Frontier and NBC, partially offset by a $3.4 million decrease attributable to lower rates. Average certificates of deposit increased $687.9 million and accounted for $16.7 million of the increase. The cost of interest-bearing deposits was unchanged at 2.50%, and the cost of total deposits, including non-interest-bearing deposits, increased 7 basis points to 2.01%.
During the nine months ended September 30, 2026 when compared to the nine months ended September 30, 2025, net interest margin decreased 1 basis point to 4.30 % from 4.31% and net interest spread increased 7 basis points to 3.70% from 3.63%. The stability of the margin reflects higher securities yields offsetting lower loan yields and a higher cost of total deposits.
Provision for Credit Losses
We maintain an allowance for credit losses for estimated losses in our loan portfolio. The allowance for credit losses is increased by a provision for credit losses, which is a charge to earnings, and subsequent recoveries of amounts previously charged-off, but is decreased by charge-offs when the collectability of a loan balance is unlikely. Management estimates the allowance balance required using past loan loss experience within our portfolio. This historical loss calculation is then modified to reflect quantitative economic circumstances based on evidenced economic conditions and regression formulas, which incorporate lag factors in identifying a sufficiently predictive adjusted-R square, as well as qualitative factors not inherently reflected in our historical loss or quantitative economic inputs. Included in our qualitative assessment is the consideration of prospective economic conditions over the next 12 months, which is what we consider as our reasonable and supportable forecast period. As these factors change, the amount of the credit loss provision changes.
Three months ended September 30, 2026, compared with three months ended September 30, 2025: During the three months ended September 30, 2026, there was a provision for credit losses of $1.7 million compared to a provision for credit losses of $6.2 million for the three months ended September 30, 2025. We continue to estimate the allowance for credit losses with assumptions that anticipate slower prepayment rates and continued market disruption caused by the impact of U.S. trade and fiscal policy and the resulting impact on consumers and businesses. Net charge-offs for the three months ended September 30, 2026 and 2025, were $2.1 million and $1.1 million, respectively. Net charge-offs in the third quarter of 2026 were primarily in commercial and industrial loans ($1.8 million). The allowance for credit losses decreased $435 thousand during the quarter to $64.0 million because the provision was less than net charge-offs. For the three months ended September 30, 2026, gross charge-offs were $2.4 million, offset by gross recoveries of $258 thousand. In comparison, gross charge-offs were $1.4 million for the three months ended September 30, 2025, offset by gross recoveries of $330 thousand.
Nine months ended September 30, 2026, compared with nine months ended September 30, 2025: During the nine months ended September 30, 2026, there was a provision for credit losses of $8.9 million compared to a provision for credit losses of $9.0 million for the nine months ended September 30, 2025. We continue to estimate the allowance for credit losses with assumptions that anticipate slower prepayment rates and continued market disruption caused by the impact of U.S. trade and fiscal policy and the resulting impact on consumers and businesses. Net charge-offs for the nine months ended September 30, 2026 and 2025, were $5.1 million and $1.8 million, respectively. For the nine months ended September 30, 2026, gross charge-offs were $7.4 million, offset by gross recoveries of $2.3 million. In comparison, gross charge-offs were $3.7 million for the nine months ended September 30, 2025, offset by gross recoveries of $1.8 million. The allowance for credit losses increased $11.2 million from December 31, 2025, reflecting the $8.9 million provision and the allowance established on purchased-credit-deteriorated and purchased seasoned loans acquired in the Frontier acquisition, partially offset by net charge-offs of $5.1 million.
Non-Interest Income
The primary sources of non-interest income are service charges and fees, debit card income, mortgage banking income, trust income and increases in the value of bank-owned life insurance. Non-interest income does not include loan origination or other loan fees, which are recognized as an adjustment to yield using the interest method.
Three months ended September 30, 2026, compared with three months ended September 30, 2025: The following table provides a comparison of the major components of non-interest income for the three months ended September 30, 2026, and 2025.
Non-Interest Income
For the Three Months Ended September 30,
|
2026 vs. 2025 |
||||||||||||||||
|
(Dollars in thousands) |
2026 |
2025 |
Change |
% |
||||||||||||
|
Service charges and fees |
$ |
2,517 |
$ |
2,522 |
$ |
(5 |
) |
(0.2 |
)% |
|||||||
|
Debit card income |
3,442 |
2,953 |
489 |
16.6 |
% |
|||||||||||
|
Mortgage banking |
544 |
62 |
482 |
777.4 |
% |
|||||||||||
|
Increase in value of bank-owned life insurance |
1,370 |
1,393 |
(23 |
) |
(1.7 |
)% |
||||||||||
|
Other |
||||||||||||||||
|
Investment referral income |
156 |
175 |
(19 |
) |
(10.9 |
)% |
||||||||||
|
Trust income |
608 |
504 |
104 |
20.6 |
% |
|||||||||||
|
Insurance sales commissions |
210 |
181 |
29 |
16.0 |
% |
|||||||||||
|
Recovery on zero-basis purchased loans |
1 |
2 |
(1 |
) |
(50.0 |
)% |
||||||||||
|
Other non-interest income |
2,046 |
1,081 |
965 |
89.3 |
% |
|||||||||||
|
Total other |
3,021 |
1,943 |
1,078 |
55.5 |
% |
|||||||||||
|
Subtotal |
10,894 |
8,873 |
2,021 |
22.8 |
% |
|||||||||||
|
Net gain (loss) from securities transactions |
10 |
(53,352 |
) |
53,362 |
(100.0 |
)% |
||||||||||
|
Total non-interest income |
$ |
10,904 |
$ |
(44,479 |
) |
$ |
55,383 |
(124.5 |
)% |
|||||||
Total non-interest income increased $55.4 million during the three months ended September 30, 2026, as compared to the same period in 2025. The increase is due to a $53.4 million net loss on securities transactions in the third quarter of 2025, resulting from the sale of securities in connection with the repositioning of our investment portfolio, compared with a net gain of $10 thousand in the third quarter of 2026.
Nine months ended September 30, 2026, compared with nine months ended September 30, 2025: The following table provides a comparison of the major components of non-interest income for the nine months ended September 30, 2026, and 2025.
Non-Interest Income
For the Nine Months Ended September 30,
|
2026 vs. 2025 |
||||||||||||||||
|
(Dollars in thousands) |
2026 |
2025 |
Change |
% |
||||||||||||
|
Service charges and fees |
$ |
7,424 |
$ |
6,763 |
$ |
661 |
9.8 |
% |
||||||||
|
Debit card income |
9,950 |
8,509 |
1,441 |
16.9 |
% |
|||||||||||
|
Mortgage banking |
1,481 |
380 |
1,101 |
289.7 |
% |
|||||||||||
|
Increase in value of bank-owned life insurance |
4,391 |
6,307 |
(1,916 |
) |
(30.4 |
)% |
||||||||||
|
Other |
||||||||||||||||
|
Investment referral income |
480 |
524 |
(44 |
) |
(8.4 |
)% |
||||||||||
|
Trust income |
1,724 |
1,427 |
297 |
20.8 |
% |
|||||||||||
|
Insurance sales commissions |
520 |
386 |
134 |
34.7 |
% |
|||||||||||
|
Recovery on zero-basis purchased loans |
218 |
6 |
212 |
3533.3 |
% |
|||||||||||
|
Other non-interest income |
3,572 |
3,466 |
106 |
3.1 |
% |
|||||||||||
|
Total other |
6,514 |
5,809 |
705 |
12.1 |
% |
|||||||||||
|
Subtotal |
29,760 |
27,768 |
1,992 |
7.2 |
% |
|||||||||||
|
Net gain (loss) from securities transactions |
(1,311 |
) |
(53,328 |
) |
52,017 |
(97.5 |
)% |
|||||||||
|
Total non-interest income |
$ |
28,449 |
$ |
(25,560 |
) |
$ |
54,009 |
(211.3 |
)% |
|||||||
Total non-interest income increased $54.0 million during the nine months ended September 30, 2026, as compared to the same period in 2025. The increase is due to losses on security transactions realized during the nine months ended September 30, 2025, that did not recur in the nine months ended September 30, 2026, causing a decrease in net loss on securities of $52.0 million (the nine months ended September 30, 2026 included a $1.3 million net loss on securities transactions, including impairment losses on a fund investment), along with increases in debit card income of $1.4 million and mortgage banking of $1.1 million, partially offset by a decrease in value of bank owned life insurance of $1.9 million.
Non-Interest Expense
Three months ended September 30, 2026, compared with three months ended September 30, 2025: For the three months ended September 30, 2026, non-interest expense totaled $48.1 million, a decrease of $968 thousand, comprised of a $5.2 million decrease in merger expenses, partially offset by a $4.2 million increase in all other non-interest expense, when compared to the three months ended September 30, 2025. Changes in the various components of non-interest expense for the three months ended September 30, 2026, and 2025, are discussed in more detail in the following table.
Non-Interest Expense
For the Three Months Ended September 30,
|
2026 vs. 2025 |
||||||||||||||||
|
(Dollars in thousands) |
2026 |
2025 |
Change |
% |
||||||||||||
|
Salaries and employee benefits |
$ |
24,034 |
$ |
22,773 |
$ |
1,261 |
5.5 |
% |
||||||||
|
Net occupancy and equipment |
4,979 |
4,317 |
662 |
15.3 |
% |
|||||||||||
|
Data processing |
5,466 |
4,887 |
579 |
11.8 |
% |
|||||||||||
|
Professional fees |
1,712 |
1,670 |
42 |
2.5 |
% |
|||||||||||
|
Advertising and business development |
1,470 |
1,305 |
165 |
12.6 |
% |
|||||||||||
|
Telecommunications |
646 |
630 |
16 |
2.5 |
% |
|||||||||||
|
FDIC insurance |
675 |
653 |
22 |
3.4 |
% |
|||||||||||
|
Courier and postage |
530 |
744 |
(214 |
) |
(28.8 |
)% |
||||||||||
|
Free nationwide ATM cost |
604 |
582 |
22 |
3.8 |
% |
|||||||||||
|
Amortization of core deposit intangible |
1,812 |
1,182 |
630 |
53.3 |
% |
|||||||||||
|
Loan expense |
165 |
330 |
(165 |
) |
(50.0 |
)% |
||||||||||
|
Other real estate owned |
374 |
797 |
(423 |
) |
(53.1 |
)% |
||||||||||
|
Loss on debt extinguishment |
- |
- |
- |
- |
% |
|||||||||||
|
Other |
4,680 |
3,049 |
1,631 |
53.5 |
% |
|||||||||||
|
Subtotal |
47,147 |
42,919 |
4,228 |
9.9 |
% |
|||||||||||
|
Merger expenses |
967 |
6,163 |
(5,196 |
) |
(84.3 |
)% |
||||||||||
|
Total non-interest expense |
$ |
48,114 |
$ |
49,082 |
$ |
(968 |
) |
(2.0 |
)% |
|||||||
Salaries and employee benefits: There was an increase in salaries and employee benefits of $1.3 million for the period ended September 30, 2026, as compared to the same period in 2025. The increase in employee salaries and wages was due to additional payroll costs as well as an increase in employee insurance expense, which is primarily driven by the increase in staff from the NBC and Frontier acquisitions.
Net occupancy and equipment: There was an increase in net occupancy and equipment of $662 thousand for the period ended September 30, 2026, as compared to the same period in 2025. The increase was primarily related to Frontier lease amortization, rent and depreciation
Amortization of core deposit intangible: There was an increase in amortization of core deposit intangible of $630 thousand for the period ended September 30, 2026, as compared to the same period in 2025. The increase was driven by the NBC and Frontier mergers.
Other: Other non-interest expenses consists of subscriptions, memberships and dues, employee expenses, including travel, meals, entertainment and education, supplies, printing, insurance, account related losses, correspondent bank fees, customer program expenses, losses net of gains on the sale of fixed assets, losses net of gains on the sale of repossessed assets other than real estate, other operating expenses, such as settlement of claims, losses from limited partnerships entered into for tax credits and provision for unfunded commitments. The overall increase is comprised of a number of insignificant changes within expense categories noted above.
Nine months ended September 30, 2026, compared with nine months ended September 30, 2025: For the nine months ended September 30, 2026, non-interest expense totaled $150.0 million, an increase of $21.8 million, when compared to the nine months ended September 30, 2025. Changes in the various components of non-interest expense for the nine months ended September 30, 2026, and 2025, are discussed in more detail in the following table.
Non-Interest Expense
For the Nine Months Ended September 30,
|
2026 vs. 2025 |
||||||||||||||||
|
(Dollars in thousands) |
2026 |
2025 |
Change |
% |
||||||||||||
|
Salaries and employee benefits |
$ |
74,883 |
$ |
62,462 |
$ |
12,421 |
19.9 |
% |
||||||||
|
Net occupancy and equipment |
14,392 |
11,474 |
2,918 |
25.4 |
% |
|||||||||||
|
Data processing |
16,044 |
15,028 |
1,016 |
6.8 |
% |
|||||||||||
|
Professional fees |
4,880 |
4,558 |
322 |
7.1 |
% |
|||||||||||
|
Advertising and business development |
4,683 |
3,857 |
826 |
21.4 |
% |
|||||||||||
|
Telecommunications |
1,940 |
1,805 |
135 |
7.5 |
% |
|||||||||||
|
FDIC insurance |
2,605 |
1,747 |
858 |
49.1 |
% |
|||||||||||
|
Courier and postage |
1,693 |
2,377 |
(684 |
) |
(28.8 |
)% |
||||||||||
|
Free nationwide ATM cost |
1,765 |
1,642 |
123 |
7.5 |
% |
|||||||||||
|
Amortization of core deposit intangibles |
5,980 |
3,243 |
2,737 |
84.4 |
% |
|||||||||||
|
Loan expense |
1,209 |
740 |
469 |
63.4 |
% |
|||||||||||
|
Other real estate owned |
500 |
1,001 |
(501 |
) |
(50.0 |
)% |
||||||||||
|
Loss on debt extinguishment |
- |
1,361 |
(1,361 |
) |
(100.0 |
)% |
||||||||||
|
Other |
12,569 |
10,254 |
2,315 |
22.6 |
% |
|||||||||||
|
Sub-Total |
143,143 |
121,549 |
21,594 |
17.8 |
% |
|||||||||||
|
Merger expenses |
6,825 |
6,584 |
241 |
3.7 |
% |
|||||||||||
|
Total non-interest expense |
$ |
149,968 |
$ |
128,133 |
$ |
21,835 |
17.0 |
% |
||||||||
Salaries and employee benefits: There was an increase in salaries and employee benefits of $12.4 million for the period ended September 30, 2026, as compared to the same period in 2025. The increase in employee salaries and wages was due to additional payroll costs as well as an increase in employee insurance expense, which is primarily driven by the increase in staff from the Frontier merger.
Net occupancy and equipment: There was an increase in net occupancy and equipment of $2.9 million for the period ended September 30, 2026, as compared to the same period in 2025. The increase was primarily related to Frontier lease amortization, rent and depreciation.
Amortization of core deposit intangible: There was an increase in amortization of core deposit intangible of $2.7 million for the period ended September 30, 2026, as compared to the same period in 2025. The increase was driven by the NBC and Frontier mergers.
Other: Other non-interest expenses consists of subscriptions, memberships and dues, employee expenses, including travel, meals, entertainment and education, supplies, printing, insurance, account related losses, correspondent bank fees, customer program expenses, losses net of gains on the sale of fixed assets, losses net of gains on the sale of repossessed assets other than real estate, other operating expenses, such as settlement of claims, losses from limited partnerships entered into for tax credits and provision for unfunded commitments. The overall increase is comprised primarily of provision expenses on funded commitments offset by a gain on the sale of fixed assets and a number of individually insignificant changes within expense categories noted above.
Efficiency Ratio
The efficiency ratio is a supplemental financial measure utilized in the internal evaluation of performance and is not defined under GAAP. For a reconciliation of non-GAAP financial measures see "Non-GAAP Financial Measures" in this Item 2. The calculation of our efficiency ratio is described under "Non-GAAP Financial Measures" in this Item 2. Generally, an increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of resources.
The efficiency ratio was 53.99% for the three months ended September 30, 2026, compared with 58.31% for the three months ended September 30, 2025. The positive trend was driven by realization of positive operating leverage through our mergers with NBC and Frontier as earnings grew at a faster pace than the expenses required to produce them.
Income Taxes
In general, we record income tax expense each quarter based on our estimate of the full year's effective tax rate which includes, in addition to statutory rates, estimated amounts for tax-exempt interest income, non-taxable life insurance income, non-deductible executive compensation, valuation allowance on deferred assets, other non-deductible expense, and federal and state income tax credits anticipated to be available in proportion to anticipated annual income before income taxes. Certain items, however, are given discrete period treatment and the tax effects for such items are therefore reported in the quarter that an event arises. Events or items that may give rise to discrete recognition include excess tax benefits or shortfalls with respect to share-based compensation and changes in tax law.
During the tax year ended December 31, 2024, a Corporate Application for Tentative Refund was filed to carry back excess general business credits from 2023 to the 2020, 2021 and 2022 tax years resulting in a refund of $14.9 million which was received in the second quarter of 2025. Pursuant to Section 6405 of the Internal Revenue Code, refunds in excess of $5 million to a corporate taxpayer are subject to review by the Joint Committee on Taxation (JCT). On October 7, 2026, the IRS accepted the tax returns as adjusted for the tentative refund allowances and submitted its conclusions to the JCT for review. On October 26, 2026, the JCT completed its consideration of the IRS's report and concurred with the IRS's conclusions. While tax years ending December 31, 2020 and 2021, are closed for audit purposes, tax year ending December 31, 2022, remains open and, under request from the IRS, the statute of limitation has been extended to October 31, 2027.
On July 4, 2025, the United States enacted tax reform legislation through the One Big Beautiful Bill Act, which changes existing U.S. tax laws, including extending or making permanent certain provisions of the Tax Cuts and Jobs Act, repealing certain clean energy initiatives, in addition to other changes. While we are still evaluating the tax provisions effective in 2026, we do not expect them to have a material effect on our financial statements.
Three months ended September 30, 2026, compared with three months ended September 30, 2025: The effective income tax rate for the three-month period ended September 30, 2026 was 21.2%, compared with 20.5% for the three-month period ended September 30, 2025. In the prior quarter, we reported a pre-tax loss and income tax benefit associated with the loss on the sale of debt securities resulting in a positive effective tax rate (indicating tax benefit with pre-tax loss). In the current quarter, we reported pre-tax income and income tax expense resulting in a positive effective tax rate (indicating tax expense with pre-tax income). The comparison of the effective tax rate between the current and prior quarter is not meaningful due to the change from a pre-tax loss in the prior quarter to pre-tax income in the current quarter.
Nine months ended September 30, 2026, compared with nine months ended September 30, 2025: The effective income tax rate for the nine month period ended September 30, 2026, was 22.0% as compared to 873.5% for the nine month period ended September 30, 2025. See drivers of change in the section above.
Financial Condition
Total assets increased $1.22 billion from December 31, 2025, to $7.59 billion at September 30, 2026. This increase was primarily due to an increase in loans held for investment of $1.25 billion and available-for-sale securities of $209.8 million, partially offset by a decrease in cash and cash equivalents of $269.5 million. Total liabilities increased $1.13 billion to $6.78 billion at September 30, 2026. The change in total liabilities is primarily due to increase in total deposits of $1.03 billion and an increase in FHLB borrowings of $89.1 million. Total stockholders' equity increased $83.9 million from $732.1 million at December 31, 2025, to $816.0 million at September 30, 2026, principally due to a $104.6 million increase in additional paid-in capital, primarily from common stock issued in the Frontier acquisition, and a $58.1 million increase in retained earnings, partially offset by a $46.2 million decrease in accumulated other comprehensive income (loss) from unrealized losses on available-for-sale securities and a $32.6 million increase in treasury stock. Total assets decreased $134.5 million from June 30, 2026, as a $208.3 million decrease in cash and cash equivalents, reflecting the $136.4 million decrease in total deposits, was partially offset by increases in loans held for investment of $39.2 million and available-for-sale securities of $10.7 million.
Loan Portfolio
The following table summarizes our loan portfolio by type of loan as of the dates indicated.
Composition of Loan Portfolio
|
September 30, |
December 31, |
|||||||||||||||||||||||
|
Amount |
Percent |
Amount |
Percent |
Change |
% |
|||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||
|
Commercial and industrial |
$ |
953,875 |
17.5 |
% |
$ |
816,885 |
19.5 |
% |
$ |
136,990 |
16.8 |
% |
||||||||||||
|
Real estate loans: |
||||||||||||||||||||||||
|
Commercial real estate |
2,997,362 |
55.0 |
% |
2,226,348 |
53.0 |
% |
771,014 |
34.6 |
% |
|||||||||||||||
|
Residential real estate |
695,861 |
12.8 |
% |
582,145 |
13.9 |
% |
113,716 |
19.5 |
% |
|||||||||||||||
|
Agricultural real estate |
443,966 |
8.2 |
% |
278,927 |
6.6 |
% |
165,039 |
59.2 |
% |
|||||||||||||||
|
Total real estate loans |
4,137,189 |
76.0 |
% |
3,087,420 |
73.5 |
% |
1,049,769 |
34.0 |
% |
|||||||||||||||
|
Agricultural |
249,233 |
4.6 |
% |
188,475 |
4.5 |
% |
60,758 |
32.2 |
% |
|||||||||||||||
|
Consumer |
104,585 |
1.9 |
% |
105,400 |
2.5 |
% |
(815 |
) |
(0.8 |
)% |
||||||||||||||
|
Total loans held for investment |
$ |
5,444,882 |
100.0 |
% |
$ |
4,198,180 |
100.0 |
% |
$ |
1,246,702 |
29.7 |
% |
||||||||||||
|
Total loans held for sale |
$ |
2,425 |
100.0 |
% |
$ |
1,392 |
100.0 |
% |
$ |
1,033 |
74.2 |
% |
||||||||||||
|
Total loans held for investment (net of allowances) |
$ |
5,380,904 |
100.0 |
% |
$ |
4,145,424 |
100.0 |
% |
$ |
1,235,480 |
29.8 |
% |
||||||||||||
Our commercial loan portfolio consists of various types of loans, most of which are generally made to borrowers located in the Wichita, Kansas City, Omaha, and Tulsa Metropolitan Statistical Areas ("MSAs"), as well as various community markets throughout Arkansas, Iowa, Kansas, Missouri, Nebraska and Oklahoma. The majority of our portfolio consists of commercial and industrial and commercial real estate loans, and a substantial portion of our borrowers' ability to honor their obligations is dependent on local economies in which they operate.
At September 30, 2026, gross total loans, including loans held for sale, were 88.3% of deposits and 71.8% of total assets. At December 31, 2025, gross total loans, including loans held for sale, were 81.7% of deposits and 65.9% of total assets.
We provide commercial lines of credit, working capital loans, commercial real estate loans (including loans secured by owner-occupied commercial properties), term loans, equipment financing, aircraft financing, real property acquisition and development loans, borrowing base loans, real estate construction loans, homebuilder loans, SBA loans, agricultural and agricultural real estate loans, letters of credit and other loan products to national and regional companies, real estate developers, mortgage lenders, manufacturing and industrial companies and other businesses. The types of loans we make to consumers include residential real estate loans, home equity loans, home equity lines of credit, installment loans, unsecured and secured personal lines of credit, overdraft protection, and letters of credit.
Commercial and industrial: Commercial and industrial loans include loans used to purchase fixed assets, to provide working capital or meet other financing needs of the business.
Commercial real estate: Commercial real estate loans include all loans secured by non-farm nonresidential properties and multifamily residential properties, as well as 1-4 family investment-purpose real estate loans.
Residential real estate: Residential real estate loans include loans secured by primary or secondary personal residences. Pools of mortgages are occasionally purchased to expand our loan portfolio and provide additional loan income.
Agricultural real estate, Agricultural, Consumer and other: Agricultural real estate loans are loans related to farmland. Agricultural loans are primarily operating lines subject to annual farming revenues including productivity/yield of the agricultural commodities produced. Consumer loans are generally secured by consumer assets but may be unsecured.
The contractual maturity ranges of loans in our loan portfolio and the amount of such loans with predetermined interest rates and floating rates in each maturity range as of September 30, 2026, are summarized in the following table.
Loan Maturity and Sensitivity to Changes in Interest Rates
|
As of September 30, 2026 |
||||||||||||||||||||
|
One year |
After one year |
After five |
After fifteen years |
Total |
||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
|
Commercial and industrial |
$ |
371,222 |
$ |
391,132 |
$ |
99,025 |
$ |
92,496 |
$ |
953,875 |
||||||||||
|
Real Estate: |
||||||||||||||||||||
|
Commercial real estate |
789,356 |
1,664,245 |
404,124 |
139,637 |
2,997,362 |
|||||||||||||||
|
Residential real estate |
43,717 |
67,173 |
98,942 |
486,029 |
695,861 |
|||||||||||||||
|
Agricultural real estate |
133,159 |
187,095 |
62,728 |
60,984 |
443,966 |
|||||||||||||||
|
Total real estate |
966,232 |
1,918,513 |
565,794 |
686,650 |
4,137,189 |
|||||||||||||||
|
Agricultural |
168,249 |
61,124 |
8,051 |
11,809 |
249,233 |
|||||||||||||||
|
Consumer |
48,667 |
46,253 |
6,845 |
2,820 |
104,585 |
|||||||||||||||
|
Total |
$ |
1,554,370 |
$ |
2,417,022 |
$ |
679,715 |
$ |
793,775 |
$ |
5,444,882 |
||||||||||
|
Loans with a predetermined fixed interest rate |
$ |
601,152 |
$ |
1,012,604 |
$ |
131,568 |
$ |
278,082 |
$ |
2,023,406 |
||||||||||
|
Loans with an adjustable/floating interest rate |
953,218 |
1,404,418 |
548,147 |
515,693 |
3,421,476 |
|||||||||||||||
|
Total |
$ |
1,554,370 |
$ |
2,417,022 |
$ |
679,715 |
$ |
793,775 |
$ |
5,444,882 |
||||||||||
The contractual maturity ranges of loans in our loan portfolio and the amount of such loans with predetermined interest rates and floating rates in each maturity range as of December 31, 2025, are summarized in the following table.
Loan Maturity and Sensitivity to Changes in Interest Rates
|
As of December 31, 2025 |
||||||||||||||||||||
|
One year |
After one year |
After five |
After fifteen years |
Total |
||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
|
Commercial and industrial |
$ |
289,631 |
$ |
350,270 |
$ |
112,600 |
$ |
64,384 |
$ |
816,885 |
||||||||||
|
Real Estate: |
||||||||||||||||||||
|
Commercial real estate |
531,763 |
1,268,127 |
325,353 |
101,105 |
2,226,348 |
|||||||||||||||
|
Residential real estate |
5,267 |
11,996 |
111,555 |
453,327 |
582,145 |
|||||||||||||||
|
Agricultural real estate |
74,354 |
131,536 |
36,836 |
36,201 |
278,927 |
|||||||||||||||
|
Total real estate |
611,384 |
1,411,659 |
473,744 |
590,633 |
3,087,420 |
|||||||||||||||
|
Agricultural |
133,092 |
38,040 |
5,663 |
11,680 |
188,475 |
|||||||||||||||
|
Consumer |
52,119 |
44,205 |
7,021 |
2,055 |
105,400 |
|||||||||||||||
|
Total |
$ |
1,086,226 |
$ |
1,844,174 |
$ |
599,028 |
$ |
668,752 |
$ |
4,198,180 |
||||||||||
|
Loans with a predetermined fixed interest rate |
$ |
412,708 |
$ |
653,731 |
$ |
109,432 |
$ |
269,857 |
$ |
1,445,728 |
||||||||||
|
Loans with an adjustable/floating interest rate |
673,518 |
1,190,443 |
489,596 |
398,895 |
2,752,452 |
|||||||||||||||
|
Total |
$ |
1,086,226 |
$ |
1,844,174 |
$ |
599,028 |
$ |
668,752 |
$ |
4,198,180 |
||||||||||
Credit Quality Indicators
We categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, current economic trends, and other factors. Loans are analyzed individually and classified based on credit risk. Consumer loans are considered pass credits unless downgraded due to payment status or reviewed as part of a larger credit relationship.
For additional information, see "NOTE 3 - LOANS AND ALLOWANCE FOR CREDIT LOSSES" in the Condensed Notes to Interim Consolidated Financial Statements.
Nonperforming Assets
The following table presents information regarding nonperforming assets at the dates indicated.
Nonperforming Assets
|
September 30, |
December 31, |
|||||||
|
(Dollars in thousands) |
||||||||
|
Non-accrual loans |
$ |
68,970 |
$ |
40,276 |
||||
|
Accruing loans 90 or more days past due |
2,465 |
2,610 |
||||||
|
OREO acquired through foreclosure, net |
3,537 |
3,246 |
||||||
|
Other repossessed assets |
421 |
578 |
||||||
|
Total nonperforming assets |
$ |
75,393 |
$ |
46,710 |
||||
|
Ratios: |
||||||||
|
Nonperforming assets to total assets |
0.99 |
% |
0.73 |
% |
||||
|
Nonperforming assets to total loans plus OREO and repossessed assets |
1.38 |
% |
1.11 |
% |
||||
Generally, loans are designated as non-accrual when either principal or interest payments are 90 days or more past due based on contractual terms, unless the loan is well secured and in the process of collection. Consumer loans are typically charged off no later than 180 days past due. In all cases, loans are placed on non-accrual, or charged off, at an earlier date if collection of principal or interest is considered doubtful. When a loan is placed on non-accrual status, unpaid interest credited to income earned in the current year is reversed against income and unpaid interest earned in prior years is charged off. Future interest income may be recorded on a cash basis after recovery of principal is reasonably assured. Non-accrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The nonperforming loans at September 30, 2026, consisted of 405 separate credits and 310 separate borrowers. We had 10 nonperforming loan relationships, totaling $31.3 million, with an outstanding balance in excess of $1.0 million as of September 30, 2026.
There are several procedures in place to assist us in maintaining the overall quality of our loan portfolio. We have established underwriting guidelines to be followed by lenders and we also monitor delinquency levels for any negative or adverse trends. In accordance with applicable regulation, appraisals or evaluations are required to independently value real estate and are an important element to consider when underwriting loans secured in part or in whole by real estate. The value of real estate collateral provides additional support to the borrower's credit capacity. There can be no assurance, however, that our loan portfolio will not become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.
Potential Problem Loans
Potential problem loans consist of loans that are performing in accordance with contractual terms, but for which management has concerns about the borrower's ability to comply with repayment terms because of the borrower's potential financial difficulties. Potential problem loans are assigned a grade of special mention or substandard. At September 30, 2026, loans graded special mention or substandard totaled $85.7 million, of which $71.4 million were included in non-accrual loans or accruing loans 90 days or more past due. Accordingly, we had $14.3 million in potential problem loans at September 30, 2026, compared to $36.7 million at December 31, 2025.
With respect to potential problem loans, all monitored and under-performing loans are reviewed and evaluated to determine if they should be individually evaluated for credit losses. If we determine that a loan should be individually evaluated, then we evaluate the borrower's overall financial condition to determine the need, if any, for possible write downs or appropriate additions to the allowance for credit losses based on the unlikelihood of full repayment of principal and interest in accordance with the contractual terms or the net realizable value of the pledged collateral. At September 30, 2026 and December 31, 2025, loans
individually evaluated for credit losses totaled $93.0 million and $52.3 million with a total allowance for credit losses of $10.1 million and $6.5 million.
Allowance for Credit Losses
Please see "Critical Accounting Estimates - Allowance for Credit Losses" for additional discussion of our allowance policy. For additional information, see "NOTE 3 - LOANS AND ALLOWANCE FOR CREDIT LOSSES" in the Condensed Notes to Interim Consolidated Financial Statements.
In connection with our review of the loan portfolio, risk elements attributable to particular loan types or categories are considered when assessing the quality of individual loans. Some of the risk elements include the following items.
The following table presents, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data.
|
Allowance for Credit Losses |
||||||||||||||||||||||||||||
|
For the Quarters Ended, |
||||||||||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||||
|
September 30, 2026 |
Commercial Real Estate |
Commercial and Industrial |
Residential Real Estate |
Agricultural Real Estate |
Agricultural |
Consumer |
Total |
|||||||||||||||||||||
|
Allowance for credit losses (ACL) |
$ |
23,774 |
$ |
22,796 |
$ |
7,642 |
$ |
7,587 |
$ |
490 |
$ |
1,689 |
$ |
63,978 |
||||||||||||||
|
Total loans outstanding (1) |
2,997,362 |
953,875 |
695,861 |
443,966 |
249,233 |
104,585 |
5,444,882 |
|||||||||||||||||||||
|
Net (charge-offs) recoveries QTD |
6 |
(1,844 |
) |
8 |
1 |
- |
(263 |
) |
(2,092 |
) |
||||||||||||||||||
|
Net (charge-offs) recoveries YTD |
67 |
(4,667 |
) |
(18 |
) |
169 |
(7 |
) |
(675 |
) |
(5,131 |
) |
||||||||||||||||
|
Average loan balance QTD (1) |
3,005,472 |
902,095 |
696,715 |
439,616 |
239,629 |
105,527 |
5,389,054 |
|||||||||||||||||||||
|
Average loan balance YTD (1) |
2,978,071 |
940,379 |
701,139 |
432,627 |
246,777 |
109,142 |
5,408,135 |
|||||||||||||||||||||
|
Non-accrual loan balance |
20,866 |
35,167 |
6,175 |
3,367 |
2,576 |
819 |
68,970 |
|||||||||||||||||||||
|
Loans to total loans outstanding |
55.0 |
% |
17.5 |
% |
12.8 |
% |
8.2 |
% |
4.6 |
% |
1.9 |
% |
100.0 |
% |
||||||||||||||
|
ACL to total loans |
0.8 |
% |
2.4 |
% |
1.1 |
% |
1.7 |
% |
0.2 |
% |
1.6 |
% |
1.2 |
% |
||||||||||||||
|
Net charge-offs to average loans QTD |
- |
% |
(0.2 |
)% |
- |
% |
- |
% |
- |
% |
(0.2 |
)% |
- |
% |
||||||||||||||
|
Net charge-offs to average loans YTD |
- |
% |
(0.5 |
)% |
- |
% |
- |
% |
- |
% |
(0.6 |
)% |
(0.1 |
)% |
||||||||||||||
|
Non-accrual loans to total loans |
0.7 |
% |
3.7 |
% |
0.9 |
% |
0.8 |
% |
1.0 |
% |
0.8 |
% |
1.3 |
% |
||||||||||||||
|
ACL to non-accrual loans |
113.9 |
% |
64.8 |
% |
123.8 |
% |
225.3 |
% |
19.0 |
% |
206.2 |
% |
92.8 |
% |
||||||||||||||
|
September 30, 2025 |
Commercial Real Estate |
Commercial and Industrial |
Residential Real Estate |
Agricultural Real Estate |
Agricultural |
Consumer |
Total |
|||||||||||||||||||||
|
Allowance for credit losses (ACL) |
$ |
21,454 |
$ |
14,953 |
$ |
9,031 |
$ |
5,433 |
$ |
719 |
$ |
1,879 |
$ |
53,469 |
||||||||||||||
|
Total loans outstanding (1) |
2,216,180 |
907,439 |
590,598 |
272,087 |
174,517 |
107,766 |
4,268,587 |
|||||||||||||||||||||
|
Net (charge-offs) recoveries QTD |
(220 |
) |
(607 |
) |
(14 |
) |
(18 |
) |
10 |
(255 |
) |
(1,104 |
) |
|||||||||||||||
|
Net (charge-offs) recoveries YTD |
264 |
(981 |
) |
(119 |
) |
29 |
(41 |
) |
(994 |
) |
(1,842 |
) |
||||||||||||||||
|
Average loan balance QTD (1) |
2,251,059 |
934,768 |
574,797 |
245,017 |
132,095 |
109,058 |
4,246,794 |
|||||||||||||||||||||
|
Average loan balance YTD (1) |
2,003,415 |
790,373 |
568,622 |
255,618 |
103,685 |
97,943 |
3,819,656 |
|||||||||||||||||||||
|
Non-accrual loan balance |
16,689 |
21,822 |
4,109 |
3,355 |
1,829 |
770 |
48,574 |
|||||||||||||||||||||
|
Loans to total loans outstanding |
51.9 |
% |
21.3 |
% |
13.8 |
% |
6.4 |
% |
4.1 |
% |
2.5 |
% |
100.0 |
% |
||||||||||||||
|
ACL to total loans |
1.0 |
% |
1.6 |
% |
1.5 |
% |
2.0 |
% |
0.4 |
% |
1.7 |
% |
1.3 |
% |
||||||||||||||
|
Net charge-offs to average loans QTD |
- |
% |
(0.1 |
)% |
- |
% |
- |
% |
- |
% |
(0.2 |
)% |
- |
% |
||||||||||||||
|
Net charge-offs to average loans YTD |
- |
% |
(0.1 |
)% |
- |
% |
- |
% |
- |
% |
(1.0 |
)% |
- |
% |
||||||||||||||
|
Non-accrual loans to total loans |
0.8 |
% |
2.4 |
% |
0.7 |
% |
1.2 |
% |
1.0 |
% |
0.7 |
% |
1.1 |
% |
||||||||||||||
|
ACL to non-accrual loans |
128.6 |
% |
68.5 |
% |
219.8 |
% |
161.9 |
% |
39.3 |
% |
244.0 |
% |
110.1 |
% |
||||||||||||||
Management believes that the allowance for credit losses at September 30, 2026, was adequate to cover current expected credit losses in the loan portfolio as of such date. There can be no assurance, however, that we will not sustain losses in future periods, which could be substantial in relation to the size of the allowance at September 30, 2026.
The allowance for credit losses on loans measured on a collective basis totaled $53.9 million, or 1.0% of the $5.35 billion in loans measured on a collective basis at September 30, 2026, compared to an allowance for credit losses of $46.2 million, or 1.1%, of the $4.1 billion in loans measured on a collective basis at December 31, 2025. The total reserve percentage to total loans was 1.2% at September 30, 2026, and 1.3% at December 31, 2025.
Securities
We use our securities portfolio to provide a source of liquidity, to provide an appropriate return on funds invested, to manage interest rate risk, to meet pledging requirements and to meet regulatory capital requirements. At September 30, 2026, securities represented 16.4% of total assets, increasing from 16.3% at December 31, 2025.
At the date of purchase, debt securities are classified into one of two categories: held-to-maturity or available-for-sale. We do not purchase securities for trading purposes. At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities that are classified as held-to-maturity are carried at cost, and adjusted for the amortization of premiums and the accretion of discounts, only if management has the positive intent and ability to hold those securities to maturity. Debt securities that are not classified as held-to-maturity are classified as available-for-sale and are measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, as accumulated comprehensive income or loss until realized. Interest earned on securities is included in total interest and dividend income. Also included in total interest and dividend income are dividends received on stock investments in the Federal Reserve Bank of Kansas City and the FHLB of Topeka. These stock investments are stated at cost.
The following table summarizes the amortized cost and fair value by classification of available-for-sale securities as of the dates shown.
Available-For-Sale Securities
|
September 30, 2026 |
December 31, 2025 |
|||||||||||||||
|
Amortized |
Fair |
Amortized |
Fair |
|||||||||||||
|
(Dollars in thousands) |
||||||||||||||||
|
U.S. Government-sponsored entities |
$ |
19,281 |
$ |
19,188 |
$ |
25,960 |
$ |
26,298 |
||||||||
|
U.S. Treasury securities |
41,491 |
41,477 |
35,134 |
35,250 |
||||||||||||
|
Mortgage-backed securities |
||||||||||||||||
|
Government-sponsored residential mortgage-backed securities |
1,025,144 |
977,533 |
763,827 |
772,145 |
||||||||||||
|
Private label residential mortgage-backed securities |
3,958 |
3,910 |
4,441 |
4,326 |
||||||||||||
|
Corporate |
101,354 |
99,090 |
92,142 |
91,798 |
||||||||||||
|
Small Business Administration loan pools |
80,284 |
78,747 |
80,199 |
80,205 |
||||||||||||
|
State and political subdivisions |
21,959 |
20,449 |
20,767 |
20,546 |
||||||||||||
|
Total available-for-sale securities |
$ |
1,293,471 |
$ |
1,240,394 |
$ |
1,022,470 |
$ |
1,030,568 |
||||||||
The following table summarizes the amortized cost and fair value by classification of Held-to-Maturity securities as of the dates shown.
Held-To-Maturity Securities
|
September 30, 2026 |
December 31, 2025 |
|||||||||||||||
|
Amortized |
Fair |
Amortized |
Fair |
|||||||||||||
|
(Dollars in thousands) |
||||||||||||||||
|
Mortgage-backed securities |
||||||||||||||||
|
Government-sponsored residential mortgage-backed securities |
$ |
3,889 |
$ |
3,756 |
$ |
3,967 |
$ |
4,098 |
||||||||
|
State and political subdivisions |
1,278 |
1,191 |
1,281 |
1,311 |
||||||||||||
|
Total held-to-maturity securities |
$ |
5,167 |
$ |
4,947 |
$ |
5,248 |
$ |
5,409 |
||||||||
At September 30, 2026, and December 31, 2025, we did not own securities of any one issuer (other than the U.S. government and its agencies or sponsored entities) for which aggregate par value exceeded 10% of consolidated stockholders' equity at the reporting dates noted.
The following tables summarize the contractual maturity of debt securities and their weighted average yields as of September 30, 2026, and December 31, 2025. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations, with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately. Available-for-sale securities are shown at fair value and held-to-maturity securities are shown at cost, adjusted for the amortization of premiums and the accretion of discounts.
|
September 30, 2026 |
||||||||||||||||||||||||||||||||||||||||
|
Due in one year |
Due after one |
Due after five |
Due after 10 |
Total |
||||||||||||||||||||||||||||||||||||
|
Carrying |
Yield |
Carrying |
Yield |
Carrying |
Yield |
Carrying |
Yield |
Carrying |
Yield |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||||||||||||||||||||||||||
|
U.S. Government-sponsored entities |
$ |
10,595 |
4.36 |
% |
$ |
8,593 |
4.52 |
% |
$ |
- |
- |
% |
$ |
- |
- |
% |
$ |
19,188 |
4.43 |
% |
||||||||||||||||||||
|
U.S. Treasury securities |
40,712 |
3.85 |
% |
765 |
4.56 |
% |
- |
- |
% |
- |
- |
% |
41,477 |
3.87 |
% |
|||||||||||||||||||||||||
|
Mortgage-backed securities |
||||||||||||||||||||||||||||||||||||||||
|
Government-sponsored |
- |
- |
% |
$ |
54,651 |
4.90 |
% |
$ |
22,909 |
5.14 |
% |
$ |
899,973 |
4.85 |
% |
977,533 |
4.86 |
% |
||||||||||||||||||||||
|
Private label residential |
- |
- |
% |
- |
- |
% |
- |
- |
% |
3,910 |
2.00 |
% |
3,910 |
2.00 |
% |
|||||||||||||||||||||||||
|
Corporate |
8,645 |
5.48 |
% |
16,490 |
8.64 |
% |
73,955 |
6.60 |
% |
- |
- |
% |
99,090 |
6.84 |
% |
|||||||||||||||||||||||||
|
Small Business |
- |
- |
% |
1,611 |
4.39 |
% |
41,987 |
4.28 |
% |
35,149 |
4.34 |
% |
78,747 |
4.31 |
% |
|||||||||||||||||||||||||
|
State and political subdivisions(1) |
1,327 |
3.04 |
% |
5,819 |
3.08 |
% |
6,658 |
3.31 |
% |
6,645 |
4.83 |
% |
20,449 |
3.72 |
% |
|||||||||||||||||||||||||
|
Total available-for-sale securities |
61,279 |
4.15 |
% |
87,929 |
5.43 |
% |
145,509 |
5.55 |
% |
945,677 |
4.82 |
% |
1,240,394 |
4.92 |
% |
|||||||||||||||||||||||||
|
Held-to-maturity securities: |
||||||||||||||||||||||||||||||||||||||||
|
Mortgage-backed securities |
||||||||||||||||||||||||||||||||||||||||
|
Government-sponsored |
- |
- |
% |
- |
- |
% |
3,125 |
5.03 |
% |
764 |
4.85 |
% |
3,889 |
4.99 |
% |
|||||||||||||||||||||||||
|
State and political subdivisions(1) |
- |
- |
% |
- |
- |
% |
169 |
3.02 |
% |
1,109 |
4.62 |
% |
1,278 |
4.41 |
% |
|||||||||||||||||||||||||
|
Total held-to-maturity securities |
- |
- |
% |
- |
- |
% |
3,294 |
4.92 |
% |
1,873 |
4.71 |
% |
5,167 |
4.85 |
% |
|||||||||||||||||||||||||
|
Total debt securities |
$ |
61,279 |
4.15 |
% |
$ |
87,929 |
5.43 |
% |
$ |
148,803 |
5.54 |
% |
$ |
947,550 |
4.82 |
% |
$ |
1,245,561 |
4.92 |
% |
||||||||||||||||||||
|
December 31, 2025 |
||||||||||||||||||||||||||||||||||||||||
|
Due in one year |
Due after one |
Due after five |
Due after 10 |
Total |
||||||||||||||||||||||||||||||||||||
|
Carrying |
Yield |
Carrying |
Yield |
Carrying |
Yield |
Carrying |
Yield |
Carrying |
Yield |
|||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||||||||||||||||
|
Available-for-sale securities: |
||||||||||||||||||||||||||||||||||||||||
|
U.S. Government-sponsored entities |
$ |
10,112 |
4.45 |
% |
$ |
16,186 |
4.45 |
% |
$ |
- |
- |
% |
$ |
- |
- |
% |
$ |
26,298 |
4.45 |
% |
||||||||||||||||||||
|
U.S. Treasury securities |
29,747 |
3.83 |
% |
5,503 |
4.60 |
% |
- |
- |
% |
- |
- |
% |
35,250 |
3.95 |
% |
|||||||||||||||||||||||||
|
Mortgage-backed securities |
||||||||||||||||||||||||||||||||||||||||
|
Government-sponsored |
2 |
4.26 |
% |
55,875 |
4.95 |
% |
15,337 |
5.13 |
% |
700,931 |
4.94 |
% |
772,145 |
4.95 |
% |
|||||||||||||||||||||||||
|
Private label residential |
- |
- |
% |
- |
- |
% |
- |
- |
% |
4,326 |
4.21 |
% |
4,326 |
4.21 |
% |
|||||||||||||||||||||||||
|
Corporate |
2,326 |
3.76 |
% |
18,877 |
7.89 |
% |
69,839 |
5.49 |
% |
756 |
6.01 |
% |
91,798 |
5.95 |
% |
|||||||||||||||||||||||||
|
Small Business |
- |
- |
% |
2,402 |
5.01 |
% |
37,952 |
4.50 |
% |
39,851 |
4.72 |
% |
80,205 |
4.62 |
% |
|||||||||||||||||||||||||
|
State and political subdivisions(1) |
908 |
3.04 |
% |
3,791 |
3.10 |
% |
10,330 |
3.22 |
% |
5,517 |
4.22 |
% |
20,546 |
3.46 |
% |
|||||||||||||||||||||||||
|
Total available-for-sale securities |
43,095 |
3.95 |
% |
102,634 |
5.33 |
% |
133,458 |
4.99 |
% |
751,381 |
4.92 |
% |
1,030,568 |
4.93 |
% |
|||||||||||||||||||||||||
|
Held-to-maturity securities: |
||||||||||||||||||||||||||||||||||||||||
|
Mortgage-backed securities |
||||||||||||||||||||||||||||||||||||||||
|
Government-sponsored |
- |
- |
% |
- |
- |
% |
3,101 |
5.02 |
% |
866 |
4.91 |
% |
3,967 |
4.99 |
% |
|||||||||||||||||||||||||
|
State and political subdivisions(1) |
- |
- |
% |
- |
- |
% |
170 |
3.02 |
% |
1,111 |
4.62 |
% |
1,281 |
4.40 |
% |
|||||||||||||||||||||||||
|
Total held-to-maturity securities |
- |
- |
% |
- |
- |
% |
3,271 |
4.91 |
% |
1,977 |
4.74 |
% |
5,248 |
4.85 |
% |
|||||||||||||||||||||||||
|
Total debt securities |
$ |
43,095 |
3.95 |
% |
$ |
102,634 |
5.33 |
% |
$ |
136,729 |
4.99 |
% |
$ |
753,358 |
4.92 |
% |
$ |
1,035,816 |
4.93 |
% |
||||||||||||||||||||
Mortgage-backed securities are securities that have been developed by pooling a number of real estate mortgages which are principally issued by federal agencies such as Ginnie Mae, Fannie Mae, and Freddie Mac. Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity, mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Premiums and discounts on mortgage-backed securities are amortized and accreted over the expected life of the security and may be impacted by prepayments. As such, mortgage-backed securities which are purchased at a premium will generally produce decreasing net yields as interest rates drop because homeowners tend to refinance their mortgages, resulting in prepayments and an acceleration of premium amortization. Securities purchased at a discount will reflect higher net yields in a decreasing interest rate environment, as prepayments result in an acceleration of discount accretion.
The contractual maturity of mortgage-backed securities is not a reliable indicator of their expected lives because borrowers have the right to prepay their obligations at any time. Monthly pay downs on mortgage-backed securities cause the average lives of these securities to be much different than their stated lives. At September 30, 2026, and December 31, 2025, 91.8% and 90.5% of the residential mortgage-backed securities held by us had contractual final maturities of more than ten years, with a weighted average life of 5.3 years and 5.0 years and a modified duration of 4.2 years and 4.1 years.
Goodwill Impairment Assessment
At September 30, 2026, we performed an interim qualitative analysis and concluded there were no indications that goodwill was impaired. For additional information, see "Goodwill" under "Critical Accounting Estimates" in the Management's Discussion and Analysis of Financial Condition and Results of Operations.
Deposits
Our lending and investing activities are primarily funded by deposits. A variety of deposit accounts are offered with a wide range of interest rates and terms including demand, savings, money market, and time deposits. We rely primarily on competitive pricing policies, convenient locations, comprehensive marketing strategy, and personalized service to attract and retain these deposits.
The following table shows our composition of deposits at September 30, 2026, and December 31, 2025.
Composition of Deposits
|
September 30, |
December 31, |
|||||||||||||||
|
Amount |
Percent |
Amount |
Percent |
|||||||||||||
|
(Dollars in thousands) |
||||||||||||||||
|
Non-interest-bearing demand |
$ |
1,150,775 |
18.7 |
% |
$ |
1,148,409 |
22.3 |
% |
||||||||
|
Interest-bearing demand |
1,376,660 |
22.3 |
% |
1,268,307 |
24.7 |
% |
||||||||||
|
Savings and money market |
2,012,088 |
32.6 |
% |
1,736,680 |
33.8 |
% |
||||||||||
|
Time |
1,627,905 |
26.4 |
% |
984,868 |
19.2 |
% |
||||||||||
|
Total deposits |
$ |
6,167,428 |
100.0 |
% |
$ |
5,138,264 |
100.0 |
% |
||||||||
Total deposits at September 30, 2026, were $6.17 billion, an increase of $1.03 billion, or 20.0%, compared to total deposits of $5.14 billion at December 31, 2025.
Equity Bank's level of uninsured deposits as a percentage of non-brokered deposits was 29.8% at September 30, 2026, and 32.9% at December 31, 2025. Of these uninsured balances at September 30, 2026, $687.9 million or 40.9 % and at December 31, 2025, $857.6 million or 51.5%, are fully collateralized by either investments held by the Company or letters of credit from the FHLB.
The following table shows deposits acquired in 2026, as of the time of each acquisition.
|
Frontier Acquisition |
||||||||
|
Amount |
Percent |
|||||||
|
(Dollars in thousands) |
||||||||
|
Non-interest-bearing demand |
$ |
150,136 |
13.3 |
% |
||||
|
Interest-bearing demand |
185,050 |
16.3 |
% |
|||||
|
Savings and money market |
249,372 |
22.0 |
% |
|||||
|
Time |
547,411 |
48.4 |
% |
|||||
|
Total deposits |
$ |
1,131,969 |
100.0 |
% |
||||
Equity Bank participates in the Insured Cash Sweep ("ICS") service that allows the Bank to break large non-time deposits into smaller amounts and place them in a network of other ICS banks to ensure FDIC insurance coverage on the entire deposit. These deposits are placed through ICS services but are Equity Bank's customer relationships that management views as core funding. The Bank also participates in the Certificate of Deposit Account Registry Service ("CDARS") program. CDARS allows the bank to break large time deposits into smaller amounts and place them in a network of other CDARS banks to ensure FDIC insurance coverage on the entire deposit. Reciprocal deposits are not considered brokered deposits as long as the aggregate balance is less than the lesser of 20% of total liabilities or $5.0 billion and Equity Bank is well capitalized and well rated. All non-reciprocal deposits and reciprocal deposits in excess of regulatory limits are considered brokered deposits.
The following table lists reciprocal and brokered deposits included in total deposits categorized by type at September 30, 2026, and December 31, 2025.
|
September 30, |
December 31, |
|||||||
|
(Dollars in thousands) |
||||||||
|
Interest-bearing demand |
||||||||
|
Reciprocal |
$ |
612,155 |
$ |
571,989 |
||||
|
Non-reciprocal brokered |
- |
- |
||||||
|
Total interest-bearing demand |
612,155 |
571,989 |
||||||
|
Savings and money market |
||||||||
|
Reciprocal |
142,009 |
100,226 |
||||||
|
Non-reciprocal brokered |
2 |
1,605 |
||||||
|
Total savings and money market |
142,011 |
101,831 |
||||||
|
Time |
||||||||
|
Reciprocal |
108,168 |
51,691 |
||||||
|
Non-reciprocal brokered |
508,995 |
70,170 |
||||||
|
Total time |
617,163 |
121,861 |
||||||
|
Total reciprocal and brokered deposits |
$ |
1,371,329 |
$ |
795,681 |
||||
The following table provides information on the maturity distribution of time deposits of $250 thousand or more as of September 30, 2026, and December 31, 2025.
|
September 30, |
December 31, |
Change |
Percent |
|||||||||||||
|
(Dollars in thousands) |
||||||||||||||||
|
3 months or less |
$ |
168,500 |
$ |
136,661 |
$ |
31,839 |
23.3 |
% |
||||||||
|
Over 3 through 6 months |
123,079 |
206,748 |
(83,669 |
) |
(40.5 |
)% |
||||||||||
|
Over 6 through 12 months |
161,116 |
67,260 |
93,856 |
139.5 |
% |
|||||||||||
|
Over 12 months |
46,235 |
69,857 |
(23,622 |
) |
(33.8 |
)% |
||||||||||
|
Total Time Deposits |
$ |
498,930 |
$ |
480,526 |
$ |
18,404 |
3.8 |
% |
||||||||
Other Borrowed Funds
We utilize borrowings to supplement deposits to fund our lending and investing activities. Short-term borrowings and long-term borrowings include federal funds purchased and retail repurchase agreements, FHLB advances, Federal Reserve Bank borrowings, a bank stock loan, and subordinated debt. For additional information see "NOTE 7 - BORROWINGS" in the Condensed Notes to Interim Consolidated Financial Statement.
Liquidity and Capital Resources
Liquidity
The following tables disclose average balances as a percentage of total average assets as of the time periods listed.
|
For the three months ended |
||||||||
|
September 30, |
||||||||
|
2026 |
2025 |
|||||||
|
Source of funds |
||||||||
|
Deposits |
||||||||
|
Non-interest-bearing |
15.60 |
% |
19.16 |
% |
||||
|
Interest-bearing demand |
19.58 |
% |
19.71 |
% |
||||
|
Savings and money market |
26.66 |
% |
27.55 |
% |
||||
|
Time |
20.55 |
% |
15.82 |
% |
||||
|
Federal Home Loan Bank advances |
3.55 |
% |
2.76 |
% |
||||
|
Subordinated borrowings |
1.33 |
% |
1.41 |
% |
||||
|
Other borrowings |
0.64 |
% |
0.77 |
% |
||||
|
Other liabilities |
0.81 |
% |
1.06 |
% |
||||
|
Stockholders' equity |
11.28 |
% |
11.76 |
% |
||||
|
Total |
100.00 |
% |
100.00 |
% |
||||
|
Uses of funds |
||||||||
|
Loans |
72.80 |
% |
69.81 |
% |
||||
|
Taxable securities |
16.84 |
% |
14.39 |
% |
||||
|
Nontaxable securities |
0.28 |
% |
0.66 |
% |
||||
|
Federal funds sold and other |
2.85 |
% |
6.76 |
% |
||||
|
Other real estate owned, net |
0.06 |
% |
0.07 |
% |
||||
|
Premises and equipment, net |
1.93 |
% |
2.22 |
% |
||||
|
Other non-interest-earnings assets |
5.24 |
% |
6.09 |
% |
||||
|
Total |
100.00 |
% |
100.00 |
% |
||||
|
For the nine months ended |
||||||||
|
September 30, |
||||||||
|
2026 |
2025 |
|||||||
|
Source of funds |
||||||||
|
Deposits |
||||||||
|
Non-interest-bearing |
16.26 |
% |
18.22 |
% |
||||
|
Interest-bearing demand |
19.65 |
% |
20.08 |
% |
||||
|
Savings and money market |
26.50 |
% |
27.65 |
% |
||||
|
Time |
20.28 |
% |
14.84 |
% |
||||
|
Federal Home Loan Bank advances |
2.94 |
% |
3.94 |
% |
||||
|
Subordinated borrowings |
1.32 |
% |
1.69 |
% |
||||
|
Other borrowings |
0.64 |
% |
0.83 |
% |
||||
|
Other liabilities |
0.84 |
% |
0.94 |
% |
||||
|
Stockholders' equity |
11.57 |
% |
11.81 |
% |
||||
|
Total |
100.00 |
% |
100.00 |
% |
||||
|
Uses of funds |
||||||||
|
Loans |
72.94 |
% |
69.45 |
% |
||||
|
Taxable securities |
15.67 |
% |
16.47 |
% |
||||
|
Nontaxable securities |
0.30 |
% |
0.91 |
% |
||||
|
Federal funds sold and other |
3.47 |
% |
4.94 |
% |
||||
|
Other real estate owned, net |
0.06 |
% |
0.08 |
% |
||||
|
Premises and equipment, net |
1.91 |
% |
2.20 |
% |
||||
|
Other non-interest-earnings assets |
5.65 |
% |
5.95 |
% |
||||
|
Total |
100.00 |
% |
100.00 |
% |
||||
Market and public confidence in our financial strength and financial institutions in general will largely determine access to appropriate levels of liquidity. This confidence is significantly dependent on our ability to maintain sound asset quality and appropriate levels of capital reserves.
Liquidity is defined as the ability to meet anticipated customer demands for future funds under credit commitments and deposit withdrawals at a reasonable cost and on a timely basis. We measure our liquidity position by considering both on and off-balance sheet sources of and demands for funds on a daily, weekly, and monthly basis.
Liquidity risk involves the risk of being unable to fund assets with the appropriate duration and rate-based liabilities, as well as the risk of not being able to meet unexpected cash needs. Liquidity planning and management are necessary to ensure the ability to fund operations in a cost-effective manner and to meet current and future potential obligations such as loan commitments, lease obligations, and unexpected deposit outflows. In this process, we focus on both assets and liabilities, and the way they combine to provide adequate liquidity to meet our needs.
During the nine months ended September 30, 2026, and 2025, our liquidity needs have primarily been met by core deposits, security and loan maturities, and amortizing security and loan portfolios. Other funding sources include federal funds purchased, brokered certificates of deposit, borrowings from the FHLB, and Federal Reserve Bank borrowings.
Our largest sources of funds are deposits and FHLB borrowings and our largest uses of funds are loan fundings, securities purchases and debt servicing. Average loans were $5.41 billion for the nine months ended September 30, 2026, an increase of 37.4% over the December 31, 2025, average balance. Excess deposits are primarily invested in our interest-bearing deposit account with the Federal Reserve Bank of Kansas City, investment securities, federal funds sold or other short-term liquid investments until the funds are needed to fund loan growth. Our securities portfolio has a weighted average life of 5.3 years and a modified duration of 4.2 years at September 30, 2026.
Cash and cash equivalents were $338.3 million at September 30, 2026, a decrease of $269.5 million from the $607.8 million cash and cash equivalents at December 31, 2025. The majority of our liquidity comes from our operations, including net income, supplemented by the repayment of principal on loans and investment securities through payoffs, paydowns and normal amortization. From time to time as conditions warrant, we borrow funds to maintain our liquidity requirement and fund operational needs. We believe that our daily funding needs can be met through cash provided by operating activities, payments and maturities on loans and investment securities, the core deposit base and FHLB advances and other borrowing relationships.
Off-Balance-Sheet Items
In the normal course of business, we enter into various transactions, which, in accordance with GAAP, are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. These transactions include commitments to extend credit and standby and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. Our exposure to credit loss is represented by the contractual amounts of these commitments. The same credit policies and procedures are used in making these commitments as for on-balance sheet instruments.
Standby and Performance Letters of Credit: For additional information see "NOTE 12 - COMMITMENTS AND CREDIT RISK" in the Condensed Notes to Interim Consolidated Financial Statement.
Commitments to Extend Credit: For additional information see "NOTE 12 - COMMITMENTS AND CREDIT RISK" in the Condensed Notes to Interim Consolidated Financial Statement.
Capital Resources
Capital management consists of providing equity to support our current and future operations. The federal bank regulators view capital levels as important indicators of an institution's financial soundness. As a general matter, FDIC-insured depository institutions and their holding companies are required to maintain minimum capital relative to the amount and types of assets they hold. As a financial holding company and a state-chartered-Fed-member bank, we are subject to regulatory capital requirements.
Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Management believes as of September 30, 2026, and December 31, 2025, we meet all capital adequacy requirements to which we are subject.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as are asset growth and acquisitions, and capital restoration plans are required.
Failure to meet capital guidelines could subject the institution to a variety of enforcement remedies by federal bank regulatory agencies, including termination of deposit insurance by the FDIC, restrictions on certain business activities and appointment of the FDIC as conservator or receiver. As of September 30, 2026, the most recent notifications from the federal regulatory agencies categorized Equity Bank as "well capitalized" under the regulatory framework for prompt corrective action. To be categorized as well capitalized, Equity Bank must maintain minimum Total capital, Tier 1 capital, Common Equity Tier 1 capital, and Tier 1 leverage ratios. For additional information, see "NOTE 9 - REGULATORY MATTERS" in the Condensed Notes to Interim Consolidated Financial Statements. There are no conditions or events since that notification that management believes have changed Equity Bank's category.
Non-GAAP Financial Measures
We identify certain financial measures discussed in this Quarterly Report as being "non-GAAP financial measures." In accordance with SEC's rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP in our statements of income, balance sheet or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios, or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not non-GAAP financial measures or both.
The non-GAAP financial measures that we discuss in this Quarterly Report should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the way we calculate the non-GAAP financial measures that we discuss in this Quarterly Report may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar to, or with names like, the non-GAAP financial measures we have discussed in this Quarterly Report when comparing such non-GAAP financial measures.
Tangible Book Value Per Common Share and Tangible Book Value Per Diluted Common Share: Tangible book value is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as total stockholders' equity less preferred stock, goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by shares of common stock outstanding; and (c) tangible book value per diluted common share as tangible common equity (as described in clause (a)) divided by diluted shares of common stock outstanding. For tangible book value, the most directly comparable financial measure calculated in accordance with GAAP is book value.
Management believes that these measures are important to many investors interested in changes from period to period in book value per common share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.
The following table reconciles, as of the dates set forth below, total stockholders' equity to tangible common equity, tangible book value per common share, and tangible book value per diluted common share and compares these values with book value per common share.
|
As of the Period Ended |
||||||||||||||||||||
|
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||||||||
|
(Dollars in thousands, except per share data) |
||||||||||||||||||||
|
Total stockholders' equity |
$ |
815,954 |
$ |
827,258 |
$ |
817,610 |
$ |
732,054 |
$ |
711,892 |
||||||||||
|
Goodwill |
(105,356 |
) |
(105,356 |
) |
(104,958 |
) |
(82,101 |
) |
(77,573 |
) |
||||||||||
|
Core deposit intangibles, net |
(26,485 |
) |
(28,296 |
) |
(30,536 |
) |
(21,634 |
) |
(22,895 |
) |
||||||||||
|
Naming rights, net |
(5,476 |
) |
(5,553 |
) |
(5,629 |
) |
(5,703 |
) |
(5,778 |
) |
||||||||||
|
Tangible common equity |
$ |
678,637 |
$ |
688,053 |
$ |
676,487 |
$ |
622,616 |
$ |
605,646 |
||||||||||
|
Common shares issued at period end |
20,610,134 |
20,567,009 |
20,767,023 |
18,944,987 |
19,111,084 |
|||||||||||||||
|
Diluted common shares outstanding at period end |
20,805,774 |
20,811,448 |
20,946,924 |
19,196,160 |
19,279,741 |
|||||||||||||||
|
Book value per common share |
$ |
39.59 |
$ |
40.22 |
$ |
39.37 |
$ |
38.64 |
$ |
37.25 |
||||||||||
|
Tangible book value per common share |
$ |
32.93 |
$ |
33.45 |
$ |
32.58 |
$ |
32.86 |
$ |
31.69 |
||||||||||
|
Tangible book value per diluted common share |
$ |
32.62 |
$ |
33.06 |
$ |
32.30 |
$ |
32.43 |
$ |
31.41 |
||||||||||
Tangible Common Equity to Tangible Assets: Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate (a) tangible common equity as total stockholders' equity less preferred stock, goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); (b) tangible assets as total assets less goodwill, core deposit intangibles (net of accumulated amortization), and other intangible assets (net of accumulated amortization); and (c) tangible common equity to tangible assets as tangible common equity (as described in clause (a)) divided by tangible assets (as described in clause (b)). For tangible common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total stockholders' equity to total assets.
Management believes that this measure is important to many investors in the marketplace interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing both total stockholders' equity and total assets while not increasing tangible common equity or tangible assets.
The share count above differs by total shares outstanding by 11,030 related to certain RSA issuances, which while issued have not been included in the amount used as outstanding shares for purposes of the tangible book value definition.
The following table reconciles, as of the dates set forth below, total stockholders' equity to tangible common equity and total assets to tangible assets.
|
As of the Period Ended |
||||||||||||||||||||
|
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
|
Total stockholders' equity |
$ |
815,954 |
$ |
827,258 |
$ |
817,610 |
$ |
732,054 |
$ |
711,892 |
||||||||||
|
Goodwill |
(105,356 |
) |
(105,356 |
) |
(104,958 |
) |
(82,101 |
) |
(77,573 |
) |
||||||||||
|
Core deposit intangibles, net |
(26,485 |
) |
(28,296 |
) |
(30,536 |
) |
(21,634 |
) |
(22,895 |
) |
||||||||||
|
Naming rights, net |
(5,476 |
) |
(5,553 |
) |
(5,629 |
) |
(5,703 |
) |
(5,778 |
) |
||||||||||
|
Tangible common equity |
$ |
678,637 |
$ |
688,053 |
$ |
676,487 |
$ |
622,616 |
$ |
605,646 |
||||||||||
|
Total assets |
$ |
7,591,137 |
$ |
7,725,621 |
$ |
7,667,370 |
$ |
6,373,172 |
$ |
6,365,631 |
||||||||||
|
Goodwill |
(105,356 |
) |
(105,356 |
) |
(104,958 |
) |
(82,101 |
) |
(77,573 |
) |
||||||||||
|
Core deposit intangibles, net |
(26,485 |
) |
(28,296 |
) |
(30,536 |
) |
(21,634 |
) |
(22,895 |
) |
||||||||||
|
Naming rights, net |
(5,476 |
) |
(5,553 |
) |
(5,629 |
) |
(5,703 |
) |
(5,778 |
) |
||||||||||
|
Tangible assets |
$ |
7,453,820 |
$ |
7,586,416 |
$ |
7,526,247 |
$ |
6,263,734 |
$ |
6,259,385 |
||||||||||
|
Equity to assets |
10.75 |
% |
10.71 |
% |
10.66 |
% |
11.49 |
% |
11.18 |
% |
||||||||||
|
Tangible common equity to tangible assets |
9.10 |
% |
9.07 |
% |
8.99 |
% |
9.94 |
% |
9.68 |
% |
||||||||||
Core Return on Average Equity: Core return on average equity is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) average tangible common equity as total average stockholders' equity less average intangible assets and preferred stock; (b) core net income allocable to common stockholders as net income allocable to common stockholders less net gain on acquisition, less gain(loss) on securities transactions, plus loss on debt extinguishment, plus merger expenses, plus BOLI tax expense, plus goodwill impairment, net of actual tax effect, plus amortization of intangible assets less estimated tax effect on adjustments (c) core return on average equity as core net income allocable to common stockholders (as described in clause (b)) divided by a simple average of net income and core net income plus average stockholders' equity. For return on average equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity.
Return on Average Tangible Common Equity: Return on average tangible common equity is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) average tangible common equity as total average stockholders' equity less average intangible assets and preferred stock; (b) core net income allocable to common stockholders as net income allocable to common stockholders plus goodwill impairment, net of actual tax effect, plus amortization of intangible assets less estimated tax effect on amortization of intangible assets (c) return on average tangible common equity as core net income allocable to common stockholders (as described in clause (b)) divided by average tangible common equity (as described in clause (a)). For return on average tangible common equity, the most directly comparable financial measure calculated in accordance with GAAP is return on average equity.
Management believes that this measure is important to many investors in the marketplace because it measures the return on equity, exclusive of the effects of intangible assets on earnings and capital. Goodwill and other intangible assets have the effect of increasing average stockholders' equity and, through amortization, decreasing net income allocable to common stockholders while not increasing average tangible common equity or decreasing core net income allocable to common stockholders.
The following table reconciles, as of the dates set forth below, total average stockholders' equity to average equity and net income allocable to common stockholders to core net income allocable to common stockholders.
|
For the Three Months Ended |
||||||||||||||||||||
|
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
|
Total average stockholders' equity |
$ |
835,551 |
$ |
824,633 |
$ |
841,838 |
$ |
725,651 |
$ |
715,319 |
||||||||||
|
Average intangible assets |
(138,094 |
) |
(140,081 |
) |
(141,742 |
) |
(108,779 |
) |
(95,046 |
) |
||||||||||
|
Average tangible common equity |
$ |
697,457 |
$ |
684,552 |
$ |
700,096 |
$ |
616,872 |
$ |
620,273 |
||||||||||
|
Net income (loss) allocable to common stockholders |
$ |
26,774 |
$ |
26,439 |
$ |
16,966 |
$ |
22,084 |
$ |
(29,663 |
) |
|||||||||
|
Amortization of intangible assets |
1,942 |
2,369 |
2,056 |
1,390 |
1,312 |
|||||||||||||||
|
Net gain on acquisition |
- |
- |
- |
- |
- |
|||||||||||||||
|
Net (gain) loss on securities transactions |
(10 |
) |
1,213 |
108 |
(154 |
) |
53,352 |
|||||||||||||
|
Merger expenses |
967 |
133 |
5,725 |
1,481 |
6,163 |
|||||||||||||||
|
Loss on debt extinguishment |
- |
- |
- |
- |
- |
|||||||||||||||
|
Day 2 Merger provision |
- |
- |
6,099 |
- |
6,228 |
|||||||||||||||
|
Tax effect |
(609 |
) |
(780 |
) |
(2,937 |
) |
(571 |
) |
(14,082 |
) |
||||||||||
|
Core net income allocable to common |
$ |
29,064 |
$ |
29,374 |
$ |
28,017 |
$ |
24,230 |
$ |
23,310 |
||||||||||
|
Return on total average stockholders' equity |
12.71 |
% |
12.86 |
% |
8.17 |
% |
12.07 |
% |
(16.45 |
)% |
||||||||||
|
Core return on average equity |
13.78 |
% |
14.26 |
% |
13.41 |
% |
13.23 |
% |
12.47 |
% |
||||||||||
|
Return on average tangible common equity |
16.10 |
% |
16.59 |
% |
10.77 |
% |
14.91 |
% |
(18.31 |
)% |
||||||||||
|
Core return on average tangible common |
16.51 |
% |
17.17 |
% |
16.10 |
% |
15.56 |
% |
14.30 |
% |
||||||||||
Core income calculations: Core income calculations are a non-GAAP measure that management believes is an effective alternative measure of how efficiently we utilize our asset base. Core income is calculated by adjusting GAAP income by non-core gains and losses and excluding non-core expenses, net of tax, as outlined in the table below. We calculate (a) core net income (loss) allocable to common stockholders plus merger expenses, tax effected non-core items, goodwill impairment and BOLI tax adjustment, less gain (loss) from securities transactions; (b) adjusted operating net income as net income (loss) allocable to common stockholders plus adjusted non-core items, tax effected non-core items and BOLI tax adjustments.
Core Net Income and Earnings Per Share: Core net income and Core earnings per share are non-GAAP financial measures generally used to disclose core net income from our operations and earnings per share. We calculated this by taking GAAP net income less non-core impacts to net income to arrive at core net income and core diluted earnings per share. These financial measures are used by financial statement users to evaluate our core financial performance. Management believes that these measures are important to many investors who are interested in changes from period to period in our financial performance and quality of earnings.
The following table reconciles as of the dates set forth below, core net income and earnings per share and compares them to GAAP net income and earnings per share.
|
For the Three Months Ended |
||||||||||||||||||||
|
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||||||||
|
2026 |
2026 |
2026 |
2025 |
2025 |
||||||||||||||||
|
(Dollars in thousands, except per share data) |
||||||||||||||||||||
|
Net income (loss) allocable to common stockholders |
$ |
26,774 |
$ |
26,439 |
$ |
16,966 |
$ |
22,084 |
$ |
(29,663 |
) |
|||||||||
|
Amortization of intangible assets |
1,942 |
2,369 |
2,056 |
1,390 |
1,312 |
|||||||||||||||
|
Tax effect of adjustments |
(408 |
) |
(497 |
) |
(432 |
) |
(292 |
) |
(276 |
) |
||||||||||
|
Net income (loss) allocable to common stockholders, adjusted |
28,308 |
28,311 |
18,590 |
23,182 |
(28,627 |
) |
||||||||||||||
|
Net gain on acquisitions |
- |
- |
- |
- |
- |
|||||||||||||||
|
Gain (loss) from securities transactions |
(10 |
) |
1,213 |
108 |
(154 |
) |
53,352 |
|||||||||||||
|
Loss on debt extinguishment |
- |
- |
- |
- |
- |
|||||||||||||||
|
Merger expense |
967 |
133 |
5,725 |
1,481 |
6,163 |
|||||||||||||||
|
Day 2 Merger provision |
- |
- |
6,099 |
- |
6,228 |
|||||||||||||||
|
Tax effect of adjustments |
(201 |
) |
(283 |
) |
(2,505 |
) |
(279 |
) |
(13,806 |
) |
||||||||||
|
Adjusted operating net income |
$ |
29,064 |
$ |
29,374 |
$ |
28,017 |
$ |
24,230 |
$ |
23,310 |
||||||||||
|
GAAP earnings (loss) per diluted share |
$ |
1.29 |
$ |
1.27 |
$ |
0.80 |
$ |
1.15 |
$ |
(1.55 |
) |
|||||||||
|
Core earnings (loss) per diluted share |
$ |
1.40 |
$ |
1.41 |
$ |
1.32 |
$ |
1.26 |
$ |
1.21 |
||||||||||
|
Total average assets |
$ |
7,408,928 |
$ |
7,330,174 |
$ |
7,451,709 |
$ |
6,141,284 |
$ |
6,085,064 |
||||||||||
|
Total average stockholder's equity |
$ |
835,551 |
$ |
824,633 |
$ |
841,838 |
$ |
725,651 |
$ |
715,319 |
||||||||||
|
Weighted average diluted common shares |
20,802,722 |
20,825,444 |
21,263,164 |
19,235,412 |
19,129,726 |
|||||||||||||||
|
Return on Average Assets (ROAA) annualized |
1.43 |
% |
1.45 |
% |
0.92 |
% |
1.43 |
% |
-1.93 |
% |
||||||||||
|
Core Operating ROAA annualized |
1.56 |
% |
1.61 |
% |
1.52 |
% |
1.57 |
% |
1.51 |
% |
||||||||||
Efficiency Ratio: The efficiency ratio is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate the efficiency ratio by dividing non-interest expense, excluding goodwill impairment, merger expenses, amortization of intangible assets and loss on debt extinguishment, by the sum of net interest income and non-interest income, excluding net gains on the sale of available-for-sale securities and other securities transactions, and the net gain on acquisition. The GAAP-based efficiency ratio is non-interest expense less goodwill impairment, divided by net interest income plus non-interest income.
In management's judgment, the adjustments made to non-interest expense and non-interest income allow investors and analysts to better assess operating expenses in relation to operating revenue by removing merger expenses, loss on debt extinguishment, net gains on the sale of available-for-sale securities and other securities transactions, and the net gain on acquisition.
The following table reconciles, as of the dates set forth below, the efficiency ratio to the GAAP-based efficiency ratio.
|
For the Three Months Ended |
||||||||||||||||||||
|
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
|
Non-interest expense |
$ |
48,114 |
$ |
46,885 |
$ |
54,969 |
$ |
46,587 |
$ |
49,082 |
||||||||||
|
Merger expense |
(967 |
) |
(133 |
) |
(5,725 |
) |
(1,481 |
) |
(6,163 |
) |
||||||||||
|
Loss on debt extinguishment |
- |
- |
- |
- |
- |
|||||||||||||||
|
Amortization of intangible assets |
(1,942 |
) |
(2,369 |
) |
(2,056 |
) |
(1,390 |
) |
(1,312 |
) |
||||||||||
|
Non-interest expense |
$ |
45,205 |
$ |
44,383 |
$ |
47,188 |
$ |
43,716 |
$ |
41,607 |
||||||||||
|
Net interest income |
$ |
72,841 |
$ |
73,872 |
$ |
73,664 |
$ |
63,502 |
$ |
62,485 |
||||||||||
|
Non-interest income |
$ |
10,904 |
$ |
8,058 |
$ |
9,487 |
$ |
9,532 |
$ |
(44,479 |
) |
|||||||||
|
Net gain on acquisition and branch sales |
- |
- |
- |
- |
- |
|||||||||||||||
|
Net gain (loss) from securities transactions |
(10 |
) |
1,213 |
108 |
(154 |
) |
53,352 |
|||||||||||||
|
Non-interest income, excluding net |
$ |
10,894 |
$ |
9,271 |
$ |
9,595 |
$ |
9,378 |
$ |
8,873 |
||||||||||
|
Net interest income plus non-interest |
$ |
83,735 |
$ |
83,143 |
$ |
83,259 |
$ |
72,880 |
$ |
71,358 |
||||||||||
|
Non-interest expense to net interest |
57.45 |
% |
57.23 |
% |
66.11 |
% |
63.79 |
% |
272.59 |
% |
||||||||||
|
Efficiency Ratio |
53.99 |
% |
53.38 |
% |
56.68 |
% |
59.98 |
% |
58.31 |
% |
||||||||||
|
Total Average Assets |
$ |
7,408,928 |
$ |
7,330,174 |
$ |
7,451,709 |
$ |
6,141,284 |
$ |
6,085,064 |
||||||||||
|
Core non-interest expense / Average assets |
2.42 |
% |
2.43 |
% |
2.57 |
% |
2.82 |
% |
2.71 |
% |
||||||||||