Press Release

Completes City Bank and Trust acquisition, announces pending addition of bank locations in Guymon and Cordell, Oklahoma, from MidFirst Bank

WICHITA, Kan., Oct. 16, 2018 (GLOBE NEWSWIRE) --  Equity Bancshares, Inc. (NASDAQ: EQBK), (“Equity”, “we”, “us”, “our”), the Wichita-based holding company of Equity Bank, reported its unaudited results for the quarter ended September 30, 2018, including net income allocable to common stockholders for the quarter of $10.3 million, or $0.64 per diluted share.  Year-to-date 2018 net income allocable to common stockholders was $25.9 million and $1.66 per diluted share.

Notable Items:

• Income before taxes for the third quarter of 2018 was $13.3 million, or $0.82 per diluted share, compared to $7.2 million, or $0.58 per diluted share, for the same time period in 2017.  Income before taxes, adjusted to exclude merger expense, was $14.0 million, or $0.87 per diluted share, for the third quarter of 2018, compared to $8.3 million, or $0.66 per diluted share, for the third quarter of 2017.
• Stated diluted earnings per share in the third quarter of 2018 was $0.64.  Merger expenses, adjusted for estimated income tax, were $581 thousand in the third quarter of 2018, or $0.04 per diluted share.
• Net income allocable to common stockholders, adjusted for after-tax merger expense, was $10.9 million, or $0.68 per diluted share in the third quarter of 2018.  Net income allocable to common stockholders, adjusted for after-tax merger expense of $748 thousand, was $5.9 million, or $0.47 per diluted share in the third quarter of 2017.

On September 24, 2018, Equity announced its purchase and assumption agreement to acquire MidFirst Bank (“MidFirst”) offices in Guymon and Cordell, Oklahoma, from parent company, Midland Financial Co., of Oklahoma City, Oklahoma.  After the closing of the acquisition, which is expected to be completed during the first quarter of 2019, pending receipt of regulatory approval and satisfaction of customary closing conditions, Equity will have completed 19 successful business combinations since 2003, and nine since the Company’s initial public offering in November 2015.  Following the acquisition of the MidFirst branches, Equity will have 52 full-service bank locations throughout its footprint.

Equity completed its merger with City Bank and Trust (“CBT”) in Guymon, Oklahoma, on August 23, 2018.  Results of operations of CBT are included in Equity’s third quarter results subsequent to the merger.

“During the third quarter, our sales teams across our regions worked collectively and thoughtfully to add organic deposit and loan customer relationships while continuing to serve our communities with competitive and customized products,” said Brad Elliott, Chairman and CEO of Equity. “Our operational teams continued to help us add community banks to our platform, exhibiting entrepreneurial and collaborative spirit while welcoming Oklahoma Panhandle team members and customers.  The addition of MidFirst locations in Guymon and Cordell will help us deliver on our strategy of providing sophisticated banking solutions to customers in a growing footprint.”

Highlights of Equity’s growth include:

• Total loans held for investment of $2.56 billion at September 30, 2018, compared to total loans held for investment of $2.10 billion at December 31, 2017.
• Total deposits were $2.82 billion at September 30, 2018, compared to $2.38 billion at December 31, 2017.  Signature deposits, or core deposits comprised of checking accounts, savings accounts and money market accounts, were $1.97 billion at September 30, 2018, compared to $1.61 billion at December 31, 2017.
• Total assets of $3.93 billion at September 30, 2018, compared to $3.17 billion at December 31, 2017.
• Book value per common share of $28.07 at September 30, 2018 and $25.62 at December 31, 2017.  Tangible book value per common share of $18.22 at September 30, 2018 and $17.61 at December 31, 2017.

Financial Results for Nine Months Ended September 30, 2018

Net income allocable to common stockholders was $25.9 million for the nine months ended September 30, 2018, as compared to $16.4 million for the nine months ended September 30, 2017, an increase of $9.5 million, or 58.2%.  Financial results reflect our mergers with Kansas Bank Corporation (“KBC”), parent company of First National Bank of Liberal/Hugoton (“FNB”) in Liberal, Kansas and Adams Dairy Bancshares, Inc. (“Adams”), parent company of Adams Dairy Bank in Blue Springs, Missouri, beginning on May 5, 2018, and CBT beginning on August 24, 2018.  The KBC merger added four bank locations in Liberal, Kansas and one bank location in Hugoton, Kansas with total assets of $336.1 million; the Adams merger added one bank location in Blue Springs, Missouri, with total assets of $115.8 million; and the CBT merger added one bank location in Guymon, Oklahoma, with total assets of $163.3 million.  During the nine months ended September 30, 2018, there was $6.5 million ($5.0 million after tax) of merger expense principally related to the KBC, Adams and CBT mergers.

Diluted earnings per share were $1.66 for the nine-month period ended September 30, 2018, as compared to $1.33 for the comparable period of 2017.  Weighted average fully diluted shares were 15,578,017 and 12,335,711 for the nine months ended September 30, 2018 and 2017.  The increase in weighted average fully diluted shares reflects the issuance of 2,370,688 shares in connection with Equity’s November 2017 mergers with Eastman National Bancshares, Inc. (“Eastman”) and Cache Holdings, Inc. (“Cache”) and 1,164,912 shares in connection with Equity’s May 2018 mergers with KBC and Adams.

Net interest income was $91.5 million for the nine months ended September 30, 2018, as compared to $61.4 million for the nine months ended September 30, 2017, a $30.0 million, or 48.9% increase.  The additional net interest income was primarily driven by an increase in yield of interest-earning assets and growth in loans and securities balances, partially offset by higher interest expense as we funded the increase in earning assets with more deposits and borrowings and an overall increase in the average cost of deposits.

Our net interest margin was 3.86% for the nine months ended September 30, 2018, as compared to 3.85% for the nine months ended September 30, 2017.

The provision for loan losses was $3.2 million for the nine months ended September 30, 2018, as compared to $2.5 million for the nine months ended September 30, 2017.  Net charge-offs for the nine months ended September 30, 2018 were $698 thousand, as compared to net charge-offs of $913 thousand for the same period of 2017.

Total non-interest income was $14.3 million for the nine months ended September 30, 2018 as compared to $11.3 million for the nine months ended September 30, 2017.  Increases in service charges and fees and in debit card income are principally attributable to the addition of accounts and higher transaction volumes associated with the Eastman, Cache, KBC, Adams and CBT mergers.  Non-interest income includes the rise in value of bank-owned life insurance of $1.7 million and $1.1 million for the nine-month periods ended September 30, 2018 and 2017.

Total non-interest expense was $69.2 million for the nine months ended September 30, 2018, as compared to $46.7 million for the nine months ended September 30, 2017.  These results primarily reflect the effect of the November 2017 Eastman and Cache mergers, the May 2018 KBC and Adams mergers and the August 2018 CBT merger.  In addition, the results reflect additional lending, customer service, corporate and operations staff indirectly attributable to mergers and organic growth and increased data processing costs due to increased accounts and higher transaction volumes.  Non-interest expense also includes merger expenses of $6.5 million ($5.0 million after tax) for the nine months ended September 30, 2018.  Merger expenses for the nine months ended September 30, 2017, totaled $2.1 million ($1.4 million after-tax).

Equity’s effective tax rate for the nine-month period ended September 30, 2018 was 22.2%, as compared to 30.5% for the nine-month period ended September 30, 2017.  On December 22, 2017, the Tax Cuts and Jobs Act (“Tax Reform”) was enacted, which reduced the U.S. federal statutory income tax rate from the 35% rate applicable in 2017 to 21% in 2018.  Equity’s estimated annual effective tax rate was reduced approximately 10 percentage points in 2018 principally due to this reduction in the U.S. federal statutory rate.  In addition to the statutory tax rates applicable in each period, the estimated annual effective tax rate for both 2018 and 2017 reflect the levels of tax-exempt interest income, non-taxable life insurance income, non-deductible facilitative merger expenses and other non-deductible expenses included in income before income taxes as well as available federal income tax credits.  Partially offsetting the benefit of the rate reduction was a decrease in excess tax benefits associated with the exercise of stock options recorded during the nine months ended September 30, 2018, as compared to the same time period of the prior year.  Excess tax benefits were $25 thousand in the first nine months of 2018, down $322 thousand from the excess tax benefits recorded in the first nine months of 2017.

Financial Results for Quarter Ended September 30, 2018

Net income allocable to common stockholders was $10.3 million for the three months ended September 30, 2018, as compared to $5.2 million for the three months ended September 30, 2017, an increase of $5.2 million or 100.2%.

Diluted earnings per share were $0.64 for the three months ended September 30, 2018, as compared to $0.41 for the comparable period of 2017.  Weighted average fully diluted shares were 16,136,607 and 12,476,611 for the three months ended September 30, 2018 and 2017.  The increase in weighted average fully diluted shares reflect the issuance of 2,370,688 shares in connection with Equity’s November 2017 mergers with Eastman and Cache and 1,164,912 shares in connection with Equity’s May 2018 mergers with KBC and Adams.

Net interest income was $32.8 million for the three months ended September 30, 2018, as compared to $20.3 million for the three months ended September 30, 2017, a $12.4 million or 61.2% increase.  The additional net interest income was primarily driven by growth in loans and securities balances and to a lesser extent an increase in average yield on loans, partially offset by an increase in interest expense as we funded the growth in earning assets with more deposits and borrowings and an overall increase in the average cost of deposits.

Our net interest margin was 3.76% for the three months ended September 30, 2018, as compared to 3.68% for the three months ended September 30, 2017.  The increase in net interest margin was primarily due to additional overall volume and yield of interest-earning assets including an increase in accretion of purchase accounting discounts related to the Eastman, Cache, KBC and Adams mergers and to a lesser extent, the CBT merger, partially offset by an overall increase in volumes and cost of interest-bearing liabilities.

The provision for loan losses was $1.3 million for the three months ended September 30, 2018, as compared to $727 thousand for the three months ended September 30, 2017.  For the three months ended September 30, 2018, we had net charge-offs of $364 thousand, as compared to net charge-offs of $326 thousand for the same period in 2017.

Total non-interest income rose to $5.4 million for the three months ended September 30, 2018, versus $4.0 million for the three months ended September 30, 2017.  Increases in service charges and fees and debit card income are principally attributable to the addition of accounts and higher transaction volumes associated with the Eastman, Cache, KBC and Adams mergers and to a lesser extent, the August 2018 merger with CBT.  Non-interest income includes the increase in value of bank-owned life insurance of $521 thousand and $359 thousand for the three-month periods ended September 30, 2018 and 2017.

Total non-interest expense was $23.6 million for the quarter ended September 30, 2018, compared to $16.4 million for the quarter ended September 30, 2017.  These results reflect the effect of the November 2017 addition of five locations in northern Oklahoma; the May 2018 addition of five locations in southwest Kansas plus one location in Blue Springs, Missouri; and the August 2018 addition of one location in Guymon, Oklahoma.  In addition, the results reflect added lending, customer service, corporate and operations staff indirectly attributable to mergers and organic growth and increased data processing costs due to more accounts and higher transaction volumes.  Non-interest expense also includes merger expenses of $757 thousand ($581 thousand after tax) for the three months ended September 30, 2018.  Merger expenses for the three months ended September 30, 2017, totaled $1.0 million ($748 thousand after tax).

Equity’s effective tax rate was 22.1% for the three months ended September 30, 2018, as compared to 28.8% for the quarter ended September 30, 2017.  The effective tax rates for each of the comparable periods reflect the applicable statutory tax rates as well as the levels of tax-exempt interest income, non-taxable life insurance income, non-deductible facilitative merger expense and other non-deductible expense included in income before income taxes as well as available federal income tax credits.  Excess tax benefits associated with the exercise of stock options were $19 thousand in the third quarter of 2018, as compared to $132 thousand in the comparable period of 2017.

Loans, Deposits, and Total Assets

Loans held for investment were $2.56 billion at September 30, 2018, as compared to $2.10 billion at December 31, 2017, an increase of $453.8 million.  The increase in loans held for investment includes $159.9 million and $82.7 million of net loans acquired in the May 2018 KBC and Adams mergers, $77.6 million of net loans acquired in the August 2018 CBT merger and $133.6 million of organic loan growth.

As of September 30, 2018, Equity’s allowance for loan losses to total loans was 0.43%, as compared to 0.40% at December 31, 2017.  Total reserves, including purchase discounts, to total loans were approximately 1.12% as of September 30, 2018, as compared to 1.21% at December 31, 2017.  Nonperforming assets of $50.3 million as of September 30, 2018, were 1.28% of total assets and included nonperforming assets of $2.8 million acquired in the KBC merger, $1.4 million acquired in the Adams mergers and $6.4 million acquired in the CBT merger.  Nonperforming assets at December 31, 2017, were $48.2 million or 1.52% of total assets.

Total deposits were $2.82 billion at September 30, 2018, as compared to $2.38 billion at December 31, 2017.  Total deposits increased $439.2 million between December 31, 2017, and September 30, 2018.  This increase included $288.4 million of deposits assumed in the KBC merger, $97.1 million of deposits assumed in the Adams merger, $126.9 million of deposits assumed in the CBT merger and $59.2 million in organic growth; offset by a decrease of $132.4 million in deposits primarily related to a planned reduction in brokered deposits assumed in prior mergers and seasonal decreases in public funds deposits. Signature deposits were $1.97 billion at September 30, 2018, as compared to $1.61 billion at December 31, 2017.

At September 30, 2018, Equity had consolidated total assets of $3.93 billion, as compared to $3.17 billion at December 31, 2017, an increase of $760.5 million.  The increase in total assets includes $336.1 million of total assets acquired in the KBC merger, $115.8 million of total assets acquired in the Adams merger and $163.3 million of total assets acquired in the CBT merger.

Capital and Borrowings

In connection with the KBC and Adams mergers, Equity issued 820,849 shares and 344,063 shares, in each case, valued at $39.11 per share, Equity’s closing price on May 4, 2018.  Net of $207 thousand of stock issuance costs, the KBC merger added $31.9 million to stockholders’ equity while the Adams merger added $13.2 million to stockholders’ equity, net of $237 thousand of stock issuance costs.

At September 30, 2018, common stockholders’ equity totaled $443.2 million, $28.07 per common share, compared to $374.1 million, $25.62 per common share, at December 31, 2017.  Tangible common equity was $287.8 million and tangible book value per common share was $18.22 at September 30, 2018.  Tangible common equity was $257.2 million and tangible book value per common share was $17.61 at December 31, 2017.  The ratio of common equity tier 1 capital to risk-weighted assets was approximately 10.57% and the total capital to risk-weighted assets was approximately 11.46% at September 30, 2018.

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of this press release.

Conference Call and Webcast

Equity Chairman and Chief Executive Officer, Brad Elliott, and Chief Financial Officer, Greg Kossover, will hold a conference call and webcast to discuss third quarter 2018 results on Wednesday, October 17, 2018 at 10 a.m. eastern time and 9 a.m. central time.

Investors, news media and other participants should register for the call or audio webcast at investor.equitybank.com. On Wednesday, October 17, 2018, participants may also dial into the call toll-free at (844) 534-7311 from anywhere in the U.S. or (574) 990-1419 internationally, using conference ID no. 8488275.

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

A replay of the call and webcast will be available two hours following the close of the call until October 24, 2018, accessible at (855) 859-2056 with conference ID no. 8488275 at investor.equitybank.com.

About Equity Bancshares, Inc.

Equity Bancshares, Inc. is the holding company for Equity Bank, offering a full range of financial solutions, including commercial loans, consumer banking, mortgage loans, and treasury management services.  As of September 30, 2018, Equity had $3.93 billion in consolidated total assets, with 49 full-service banking locations throughout Kansas, Missouri, Arkansas and Oklahoma, including its corporate headquarters in Wichita and bank locations throughout the Kansas City and Tulsa metropolitan areas.  Learn more at www.equitybank.com.

Equity seeks to provide an enhanced banking experience for customers by providing a suite of sophisticated banking products and services tailored to their needs, while delivering the high-quality, relationship-based customer service of a community bank.  Equity’s common stock is traded on the NASDAQ Global Select Market under the symbol “EQBK.”

Special Note Concerning Forward-Looking Statements

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

For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 16, 2018 and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K.  If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates.  Accordingly, you should not place undue reliance on any such forward-looking statements.  Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.  New risks and uncertainties arise from time to time, and it is not possible for us to predict those events or how they may affect us.  In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.  All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement.  This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue.

Unaudited Financial Tables

• Table 1. Selected Financial Highlights
• Table 2. Consolidated Balance Sheets
• Table 3. Consolidated Statements of Income
• Table 4. Non-GAAP Financial Measures

 

TABLE 1. SELECTED FINANCIAL HIGHLIGHTS (Unaudited)
(Dollars in thousands, except per share data)

	As of and for the three months ended
	September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017			September 30, 2017
Statement of Income Data
Net interest income	$	32,755		$	30,920		$	27,787		$	24,589		$	20,321
Provision for loan losses		1,291			750			1,170			503			727
Net gains (losses) from securities transactions		(4	)		(2	)		(8	)		—			175
Other non-interest income		5,437			4,594			4,259			4,104			3,860
Total non-interest income		5,433			4,592			4,251			4,104			4,035
Merger expenses		757			5,236			531			3,267			1,023
Other non-interest expense		22,890			20,739			19,096			17,451			15,365
Total non-interest expense		23,647			25,975			19,627			20,718			16,388
Income before income taxes		13,250			8,787			11,241			7,472			7,241
Provision for income taxes		2,928			1,920			2,530			3,198			2,084
Net income		10,322			6,867			8,711			4,274			5,157
Net income allocable to common stockholders		10,322			6,867			8,711			4,274			5,157
Basic earnings per share		0.65			0.45			0.60			0.32			0.42
Diluted earnings per share		0.64			0.44			0.58			0.31			0.41
Balance Sheet Data (at period end)
Securities available-for-sale	$	172,388		$	180,238		$	174,717		$	162,272		$	81,116
Securities held-to-maturity		713,899			665,995			522,021			535,462			528,944
Gross loans held for investment		2,557,055			2,411,471			2,125,324			2,103,279			1,540,761
Allowance for loan losses		11,010			10,083			9,316			8,498			7,969
Intangible assets, net		155,430			146,538			115,032			116,922			71,353
Total assets		3,931,036			3,712,185			3,176,062			3,170,509			2,405,426
Total deposits		2,821,246			2,635,048			2,368,297			2,382,013			1,868,493
Non-time deposits		1,969,715			1,829,902			1,647,105			1,605,514			1,223,244
Borrowings		652,755			631,501			414,415			401,652			235,098
Total liabilities		3,487,799			3,278,903			2,794,575			2,796,365			2,113,591
Total stockholders’ equity		443,237			433,282			381,487			374,144			291,835
Tangible common equity*		287,807			286,744			266,455			257,222			220,482
Selected Average Balance Sheet Data (quarterly average)
Total gross loans receivable	$	2,516,833		$	2,317,071		$	2,122,973		$	1,850,045		$	1,528,658
Investment securities		860,940			767,038			699,055			669,220			621,055
Interest-earning assets		3,457,871			3,158,187			2,883,960			2,573,043			2,192,275
Total assets		3,804,114			3,475,786			3,169,131			2,820,548			2,402,599
Interest-bearing deposits		2,251,937			2,148,361			2,043,784			1,821,850			1,584,618
Borrowings		642,575			495,558			389,120			330,651			266,392
Total interest-bearing liabilities		2,894,512			2,643,919			2,432,904			2,152,501			1,851,010
Total deposits		2,709,741			2,556,982			2,390,648			2,140,490			1,837,726
Total liabilities		3,364,343			3,062,312			2,791,236			2,483,029			2,113,592
Total stockholders’ equity		439,771			413,474			377,895			337,519			289,007
Tangible common equity*		289,515			279,328			261,261			240,899			217,542
Performance Ratios
Return on average assets (ROAA) annualized		1.08%			0.79%			1.11%			0.60%			0.85%
Return on total average stockholders equity (ROAE) annualized		9.31%			6.66%			9.35%			5.02%			7.08%
Return on average tangible common equity (ROATCE) annualized*		14.91%			10.58%			14.01%			7.41%			9.71%
Yield on loans annualized		5.73%			5.73%			5.55%			5.40%			5.30%
Cost of interest-bearing deposits annualized		1.15%			1.00%			0.94%			0.87%			0.82%
Cost of total deposits annualized		0.95%			0.84%			0.80%			0.74%			0.71%
Net interest margin annualized		3.76%			3.93%			3.91%			3.79%			3.68%
Efficiency ratio*		59.93%			58.40%			59.59%			60.82%			63.54%
Non-interest income / average assets		0.57%			0.53%			0.54%			0.58%			0.67%
Non-interest expense / average assets		2.47%			3.00%			2.51%			2.91%			2.71%
Capital Ratios
Tier 1 Leverage Ratio		8.60%			9.36%			9.45%			10.33%			10.32%
Common Equity Tier 1 Capital Ratio		10.57%			11.13%			11.80%			11.56%			13.33%
Tier 1 Risk Based Capital Ratio		11.07%			11.65%			12.41%			12.17%			14.15%
Total Risk Based Capital Ratio		11.46%			12.03%			12.81%			12.54%			14.62%
Total stockholders’ equity to total assets		11.28%			11.67%			12.01%			11.80%			12.13%
Tangible common equity to tangible assets*		7.62%			8.04%			8.70%			8.42%			9.45%
Book value per common share	$	28.07		$	27.44		$	26.09		$	25.62		$	23.86
Tangible book value per common share*	$	18.22		$	18.16		$	18.22		$	17.61		$	18.03
Tangible book value per diluted common share*	$	17.86		$	17.78		$	17.85		$	17.29		$	17.64

* The value noted is considered a Non-GAAP financial measure.  For a reconciliation of Non-GAAP financial measures, see Table 4. Non-GAAP Financial Measures

TABLE 2. CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)

	September 30, 2018			December 31, 2017
ASSETS
Cash and due from banks	$	60,195		$	48,034
Federal funds sold		1,184			4,161
Cash and cash equivalents		61,379			52,195
Interest-bearing time deposits in other banks		6,741			3,496
Available-for-sale securities		172,388			162,272
Held-to-maturity securities, fair value of $695,466 and $532,744		713,899			535,462
Loans held for sale		43,372			16,344
Loans, net of allowance for loan losses of $11,010 and $8,498		2,546,045			2,094,781
Other real estate owned, net		7,014			7,907
Premises and equipment, net		79,607			63,449
Bank-owned life insurance		72,587			68,384
Federal Reserve Bank and Federal Home Loan Bank stock		38,838			24,373
Interest receivable		17,129			12,371
Goodwill		131,723			104,907
Core deposit intangibles, net		22,466			10,738
Other		17,848			13,830
Total assets	$	3,931,036		$	3,170,509
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits
Demand	$	483,432		$	366,530
Total non-interest bearing deposits		483,432			366,530
Savings, NOW and money market		1,486,283			1,238,984
Time		851,531			776,499
Total interest-bearing deposits		2,337,814			2,015,483
Total deposits		2,821,246			2,382,013
Federal funds purchased and retail repurchase agreements		43,250			37,492
Federal Home Loan Bank advances		570,907			347,692
Bank stock loan		24,412			2,500
Subordinated debentures		14,186			13,968
Contractual obligations		1,734			1,967
Interest payable and other liabilities		12,064			10,733
Total liabilities		3,487,799			2,796,365
Stockholders’ equity
Common stock		173			161
Additional paid-in capital		378,516			331,339
Retained earnings		91,401			65,512
Accumulated other comprehensive loss		(7,077	)		(3,092	)
Employee stock loans		(121	)		(121	)
Treasury stock		(19,655	)		(19,655	)
Total stockholders’ equity		443,237			374,144
Total liabilities and stockholders’ equity	$	3,931,036		$	3,170,509

 

TABLE 3. CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars in thousands, except per share data)
	Three Months Ended					Nine Months Ended
	September 30,					September 30,
		2018			2017		2018			2017
Interest and dividend income
Loans, including fees	$	36,335		$	20,420	$	98,484		$	60,482
Securities, taxable		4,836			2,982		12,671			8,930
Securities, nontaxable		1,097			863		3,001			2,510
Federal funds sold and other		754			323		1,820			963
Total interest and dividend income		43,022			24,588		115,976			72,885
Interest expense
Deposits		6,510			3,270		16,566			8,740
Federal funds purchased and retail repurchase agreements		30			15		77			40
Federal Home Loan Bank advances		3,155			731		6,548			1,967
Bank stock loan		265			—		448			—
Subordinated debentures		307			251		875			725
Total interest expense		10,267			4,267		24,514			11,472
Net interest income		32,755			20,321		91,462			61,413
Provision for loan losses		1,291			727		3,211			2,450
Net interest income after provision for loan losses		31,464			19,594		88,251			58,963
Non-interest income
Service charges and fees		1,912			1,348		5,221			3,797
Debit card income		1,667			1,175		4,442			3,385
Mortgage banking		392			521		1,017			1,546
Increase in value of bank-owned life insurance		521			359		1,681			1,068
Net gains (losses) from securities transactions		(4	)		175		(14	)		271
Other		945			457		1,929			1,269
Total non-interest income		5,433			4,035		14,276			11,336
Non-interest expense
Salaries and employee benefits		12,361			8,353		34,881			24,395
Net occupancy and equipment		2,125			1,603		5,938			4,621
Data processing		2,195			1,218		5,837			3,570
Professional fees		686			759		2,245			1,737
Advertising and business development		802			535		2,086			1,677
Telecommunications		451			275		1,252			966
FDIC insurance		457			290		1,211			615
Courier and postage		321			222		879			684
Free nation-wide ATM cost		364			238		986			683
Amortization of core deposit intangibles		694			243		1,703			687
Loan expense		319			199		810			658
Other real estate owned		355			219		(48	)		494
Merger expenses		757			1,023		6,524			2,085
Other		1,760			1,211		4,945			3,873
Total non-interest expense		23,647			16,388		69,249			46,745
Income before income taxes		13,250			7,241		33,278			23,554
Provision for income taxes		2,928			2,084		7,378			7,179
Net income	$	10,322		$	5,157	$	25,900		$	16,375
Net income allocable to common stockholders	$	10,322		$	5,157	$	25,900		$	16,375
Basic earnings per share	$	0.65		$	0.42	$	1.70		$	1.36
Diluted earnings per share	$	0.64		$	0.41	$	1.66		$	1.33

 

TABLE 4. Non-GAAP Financial Measures (Unaudited)
(Dollars in thousands, except per share data)

	As of and for the three months ended
	September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017			September 30, 2017
Total stockholders’ equity	$	443,237		$	433,282		$	381,487		$	374,144		$	291,835
Less: goodwill		131,723			125,485			103,412			104,907			64,587
Less: core deposit intangibles, net		22,466			19,800			10,355			10,738			5,476
Less: mortgage servicing asset, net		13			14			16			17			19
Less: naming rights, net		1,228			1,239			1,249			1,260			1,271
Tangible common equity	$	287,807		$	286,744		$	266,455		$	257,222		$	220,482
Common shares issued at period end		15,792,695			15,780,777			14,609,414			14,605,607			12,230,319
RSU shares vested		—			6,768			11,844			—			—
Common shares outstanding at period end		15,792,695			15,787,545			14,621,258			14,605,607			12,230,319
Diluted common shares outstanding at period end		16,118,067			16,131,096			14,923,798			14,873,257			12,501,484
Book value per common share	$	28.07		$	27.44		$	26.09		$	25.62		$	23.86
Tangible book value per common share	$	18.22		$	18.16		$	18.22		$	17.61		$	18.03
Tangible book value per diluted common share	$	17.86		$	17.78		$	17.85		$	17.29		$	17.64
Total assets	$	3,931,036		$	3,712,185		$	3,176,062		$	3,170,509		$	2,405,426
Less: goodwill		131,723			125,485			103,412			104,907			64,587
Less: core deposit intangibles, net		22,466			19,800			10,355			10,738			5,476
Less: mortgage servicing asset, net		13			14			16			17			19
Less: naming rights, net		1,228			1,239			1,249			1,260			1,271
Tangible assets	$	3,775,606		$	3,565,647		$	3,061,030		$	3,053,587		$	2,334,073
Total stockholders’ equity to total assets		11.28%			11.67%			12.01%			11.80%			12.13%
Tangible common equity to tangible assets		7.62%			8.04%			8.70%			8.42%			9.45%
Total average stockholders’ equity	$	439,771		$	413,474		$	377,895		$	337,519		$	289,007
Less: average intangible assets and preferred stock		150,256			134,146			116,634			96,620			71,465
Average tangible common equity	$	289,515		$	279,328		$	261,261		$	240,899		$	217,542
Net income allocable to common stockholders	$	10,322		$	6,867		$	8,711		$	4,274		$	5,157
Amortization of intangible assets		707			637			396			349			256
Less: tax effect of intangible assets amortization		148			134			83			122			90
Adjusted net income allocable to common stockholders	$	10,881		$	7,370		$	9,024		$	4,501		$	5,323
Return on total average stockholders’ equity (ROAE) annualized		9.31%			6.66%			9.35%			5.02%			7.08%
Return on average tangible common equity (ROATCE) annualized		14.91%			10.58%			14.01%			7.41%			9.71%
Non-interest expense	$	23,647		$	25,975		$	19,627		$	20,718		$	16,388
Less: merger expenses		757			5,236			531			3,267			1,023
Non-interest expense, excluding merger expenses	$	22,890		$	20,739		$	19,096		$	17,451		$	15,365
Net interest income	$	32,755		$	30,920		$	27,787		$	24,589		$	20,321
Non-interest income	$	5,433		$	4,592		$	4,251		$	4,104		$	4,035
Less: net gains (losses) from securities transactions		(4	)		(2	)		(8	)		—			175
Non-interest income, excluding net gains (losses) from securities transactions	$	5,437		$	4,594		$	4,259		$	4,104		$	3,860
Net interest income plus non-interest income, excluding net gains (losses) from securities transactions	$	38,192		$	35,514		$	32,046		$	28,693		$	24,181
Non-interest expense to net interest income plus non-interest income		61.92%			73.14%			61.26%			72.21%			67.29%
Efficiency ratio		59.93%			58.40%			59.59%			60.82%			63.54%

Investor Contact: 
Jacob Willis
Investor Relations Officer
316-779-1675 
jwillis@equitybank.com
investor.equitybank.com

Media Contact: 
John Hanley
SVP, Director of Marketing
816-505-4063 
jhanley@equitybank.com 

 

Source: Equity Bancshares, Inc.