Attached files

file filename
8-K - FORM 8-K - EQUITY BANCSHARES INCd110390d8k.htm
EX-99.2 - EX-99.2 - EQUITY BANCSHARES INCd110390dex992.htm

Exhibit 99.1

 

LOGO

 

 

Equity Bancshares, Inc. Reports Record Earnings Of $10.1 Million For 2015

WICHITA, Kansas, January 28, 2016 (GLOBE NEWSWIRE) – Equity Bancshares, Inc. (NASDAQ:EQBK), (“Equity”), the Wichita-based holding company of Equity Bank, reported unaudited results for the year ended December 31, 2015, including record net income allocable to common stockholders of $10.1 million.

Brad Elliott, Chairman and CEO of Equity, said, “Our financial results and net income for 2015 indicate the diligent, hard work of our many company associates. We will continue to focus on delivering loan and deposit services and products tailored to the many needs of our community and metro customers, while managing our expenses. We also welcomed a new group of bankers, communities, and customers to our company in the fourth quarter, and we are focused on continuing to grow business and relationships in our new Southeast Kansas communities, along with all of the markets we serve.”

Highlights of Equity’s performance include:

 

    Net income allocable to common stockholders of $10.1 million for the year ended December 31, 2015, compared to $8.3 million for the previous year ended December 31, 2014, a 22 percent increase.

 

    Earnings per diluted share of $1.54 for the year ended December 31, 2015, compared to $1.30 for the year ended December 31, 2014, an 18 percent increase.

 

    Total loans held for investment of $960 million at December 31, 2015, an increase of $234 million as compared to December 31, 2014.

 

    Total deposits of $1.2 billion at December 31, 2015, an increase of $235 million as compared to December 31, 2014.

 

    Total assets of $1.6 billion at December 31, 2015, an increase of $411 million as compared to December 31, 2014.

 

    Book value per common share of $18.37 and tangible book value per common share of $15.97 at December 31, 2015.

Equity completed its initial public offering on November 16, 2015 with the issue of 1,941,000 shares of Class A common stock at a price to the public of $22.50 per share. The shares began trading on the NASDAQ Global Select Market on November 11, 2015 under the ticker symbol “EQBK.”

Equity also completed its acquisition of First Independence Corporation (“First Independence”), and its wholly-owned subsidiary, First Federal Savings & Loan of Independence, Kansas on October 9, 2015. First Independence had consolidated total assets of $134 million, net loans of $90 million, and total deposits of $87 million. Equity now operates the former First Independence offices in Coffeyville, Independence, Neodesha, and Pittsburg, Kansas, as Equity Bank branches.

Financial Results For Year and Quarter Ended December 31, 2015

Net income allocable to common stockholders was $10.1 million, or $1.54 per diluted share, for the year ended December 31, 2015, as compared to $8.3 million, or $1.30 per diluted share for the year ended December 31, 2014. Net interest income for the current year was $46.3 million as compared to $41.4 million for the prior year. The increase in net interest income was primarily driven by growth in loan and securities balances, partially offset by an increase in interest expense as Equity funded the increase in earning assets with increased deposits and borrowings. The net interest margin was 3.65% and 3.92% for the years ended December 31, 2015 and 2014. The net interest margin for 2015 includes the utilization of our “leverage” or “spread” opportunity, as more fully discussed in our IPO Prospectus. Our net interest margin excluding this opportunity was approximately 3.75% for the year ended December 31, 2015.

 

1


LOGO

 

 

 

The provision for loan losses was $3.0 million for the year ended December 31, 2015 as compared to $1.2 million for the year ended December 31, 2014. The provision for loan losses increased primarily due to loan growth and consideration for recent changes in the current business environment and economic factors.

Total non-interest income for the year ended December 31, 2015 was $9.8 million, compared to $8.7 million for the year ended December 31, 2014. Total non-interest expense for the year ended December 31, 2015 was $38.6 million, compared to $35.6 million for the year ended December 31, 2014. Non-interest income includes a net gain on the fourth-quarter-2015 acquisition of First Independence of $682 thousand, and merger expenses of $1.7 million also related to this acquisition are included in non-interest expense for the year of 2015.

Equity’s 2015 effective income tax rate was 30.1% on income before taxes, not including the net gain on acquisition, and reflects the benefit of increased income tax credits from investments in qualified affordable housing projects. Equity’s effective income tax rate for the year ended December 31, 2014 was 31.86%.

Net income allocable to common stockholders for the fourth quarter ended December 31, 2015 was $2.5 million, compared to $1.7 million for the comparable quarter ended December 31, 2014. Net interest income for the quarter ended December 31, 2015 was $12.3 million, compared to $10.3 million for the quarter ended December 31, 2014. Net interest margin was 3.26% and 3.85% for the fourth quarters of 2015 and 2014. The net interest margin for the fourth quarter of 2015 also includes the utilization of our “leverage” or “spread” opportunity as discussed above. Our net interest margin excluding this opportunity was approximately 3.50% for the quarter ended December 31, 2015.

Non-interest income for the quarter ended December 31, 2015 was $3.4 million, including the $682 thousand recorded gain on acquisition, compared to $2.2 million of non-interest income for the quarter ended December 31, 2014. Non-interest expense for the quarter ended December 31, 2015 was $11.7 million, including $1.6 million of merger expenses, compared to $9.8 million of non-interest expense for the quarter ended December 31, 2014.

Loans, Deposits, And Total Assets

Loans held for investment were $960 million at December 31, 2015, compared to $726 million at December 31, 2014. Excluding the $90 million of net loans acquired in the First Independence transaction, Equity’s loan portfolio increased by $145 million in 2015.

As of December 31, 2015, Equity’s allowance for loan losses to total loans was approximately 0.57%, compared to 0.82% as of December 31, 2014. The total reserve, including purchase discounts, to total loans was approximately 0.81% as of December 31, 2015, compared to 1.12% as of December 31, 2014. Nonperforming assets as of December 31, 2015 were 0.88% to total assets, as compared to 1.33% as of December 31, 2014.

Total deposits were $1.2 billion at December 31, 2015, as compared to $981 million for the year ended December 31, 2014. Excluding the $87 million in deposits acquired in the First Independence transaction, Equity’s deposits grew by $147 million in 2015.

At December 31, 2015, Equity had consolidated total assets of approximately $1.6 billion, compared to $1.2 billion at December 31, 2014.

Capital

As of December 31, 2015, the ratio of common equity tier 1 capital to risk-weighted assets was approximately 12.31% and the total capital to risk-weighted assets was approximately 14.52%. Equity had tangible common equity of $131.2 million and tangible book value per common share of $15.97 as of December 31, 2015. For the year ended December 31, 2015, the return on average equity was 8.19%.

 

2


LOGO

 

 

 

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 Bancshares will host a conference call to review these results on Friday, January 29, 2016 at 9:30 a.m. central time. Investors, news media, and other participants may register for the webcast at www.investor.equitybank.com. Participants may dial into the call toll-free at (877) 637-1713 from anywhere in the U.S. or (503) 406-4038 internationally, using conference ID no. 19355297. Participants are encouraged to dial into the call approximately 10 minutes prior to the start time. A replay of the call and webcast will be available two hours following the close of the call until February 4, 2016, accessible at (855) 859-2056 or www.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 the period ended December 31, 2015, Equity had $1.6 billion in consolidated total assets, with 29 locations throughout Kansas and Missouri, including corporate headquarters in Wichita and branches throughout the Kansas City metropolitan area. Learn more at www.equitybank.com.

Founded in November 2002 in Andover, Kansas by current Chairman and CEO Brad Elliott, Equity expanded into Wichita in 2005, Kansas City in 2007, Western Kansas in 2008, Topeka in 2011, Western Missouri in 2012, and Southeastern Kansas in 2015. Equity’s principal objective is to increase stockholder value and generate consistent growth by expanding our commercial banking franchise organically and by acquisition, serving as a home for seasoned bankers, businesspersons, and customers with an entrepreneurial spirit. 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

Certain statements contained herein may be considered “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. These statements are based upon the belief of Equity Bancshares, Inc. (“the Company”) management, as well as assumptions made beyond information currently available to the Company’s management, and may be, but not necessarily are, identified by such words as “will,” “expect,” “plan,” “anticipate,” “target,” “forecast” and “goal.” Because such “forward-looking statements” are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from the Company’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. Except as otherwise stated in this news announcement, the Company does not undertake any obligation to update publicly or revise any forward-looking statements because of new information, future events or otherwise.

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 our most recent Form S-1 SEC Registration Statement, or other SEC filings. If one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained herein. Accordingly, you should not place undue reliance on any forward-looking statements, which speak only as of the date made. Equity Bancshares, Inc. assumes no obligation to update or revise any forward-looking statements that are made from time to time.

 

3


LOGO

 

 

 

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)

 

     Years Ended December 31,  
     2015     2014     2013  

Statement of Income Data

      

Net interest income

   $ 46,262      $ 41,361      $ 41,235   

Provision for loan losses

     3,047        1,200        2,583   

Net gain on acquisition

     682        —          —     

Net gain on sale, and settlement of securities

     756        986        500   

Total non-interest income

     9,802        8,674        7,892   

Merger expenses

     1,691        —          —     

Total non-interest expense

     38,575        35,645        35,137   

Income before income taxes

     14,442        13,190        11,407   

Provision for income taxes

     4,142        4,203        3,534   

Net income

     10,300        8,987        7,873   

Dividends and discount accretion on preferred stock

     (177     (708     (978

Net income allocable to common stockholders

     10,123        8,279        6,895   

Basic earnings per share

     1.55        1.31        0.93   

Diluted earnings per share

     1.54        1.30        0.92   

Balance Sheet Data (at period end)

      

Securities available-for-sale

   $ 130,810      $ 52,985      $ 65,450   

Securities held-to-maturity

     310,539        261,017        284,407   

Gross loans held for investment

     960,355        725,876        660,294   

Allowance for loan losses

     5,506        5,963        5,614   

Goodwill and core deposit intangibles, net

     19,679        19,237        19,600   

Total assets

     1,585,727        1,174,515        1,139,897   

Total deposits

     1,215,914        981,177        947,319   

Non-time deposits

     777,302        639,017        584,109   

Borrowings

     194,064        70,370        43,365   

Total liabilities

     1,418,494        1,056,786        1,000,024   

Total stockholders’ equity

     167,233        117,729        139,873   

Tangible common equity

     131,152        82,133        88,381   

Performance ratios

      

Return on average assets (ROAA)

     0.75     0.78     0.67

Return on average equity (ROAE)

     8.19     7.30     5.71

Yield on loans

     5.31     5.63     5.63

Cost of interest-bearing deposits

     0.55     0.49     0.53

Cost of total deposits

     0.48     0.43     0.46

Net interest margin

     3.65     3.92     3.87

Efficiency ratio

     66.94     72.67     72.26

Non-interest income / average assets

     0.71     0.75     0.67

Non-interest expense / average assets

     2.81     3.08     2.99

Capital Ratios

      

Tier 1 Leverage Ratio

     9.43     9.62     11.59

Tier 1 Common Capital Ratio

     12.31     N/A        N/A   

Tier 1 Risk Based Capital Ratio

     13.82     13.16     17.01

Total Risk Based Capital Ratio

     14.52     13.86     17.74

Equity / Assets

     10.55     10.02     12.27

Book value per share

   $ 18.37      $ 16.71      $ 14.62   

Tangible book value per share

   $ 15.97      $ 13.54      $ 11.97   

Tangible common equity to tangible assets

     8.37     7.11     7.89

 

4


LOGO

 

 

 

TABLE 2. CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands)

 

     2015     2014  

ASSETS

    

Cash and due from banks

   $ 36,276      $ 31,193   

Federal funds sold

     20,553        514   
  

 

 

   

 

 

 

Cash and cash equivalents

     56,829        31,707   

Interest-bearing time deposits in other banks

     5,245        5,995   

Available-for-sale securities

     130,810        52,985   

Held-to-maturity securities, fair value of $312,802 and $265,189

     310,539        261,017   

Loans held for sale

     3,504        897   

Loans, net of allowance for loan losses of $5,506 and $5,963

     954,849        719,913   

Other real estate owned, net

     5,811        4,754   

Premises and equipment, net

     39,147        33,946   

Bank owned life insurance

     32,555        28,729   

Federal Reserve Bank and Federal Home Loan Bank stock

     11,013        4,312   

Interest receivable

     4,540        3,592   

Goodwill

     18,130        18,130   

Core deposit intangible, net

     1,549        1,107   

Other

     11,206        7,431   
  

 

 

   

 

 

 

Total assets

   $ 1,585,727      $ 1,174,515   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Deposits

    

Demand

   $ 157,834      $ 128,919   

Savings, NOW, and money market

     619,468        510,098   

Time

     438,612        342,160   
  

 

 

   

 

 

 

Total deposits

     1,215,914        981,177   

Federal funds purchased and retail repurchase agreements

     20,762        25,301   

Federal Home Loan Bank advances

     145,439        20,976   

Bank stock loan

     18,612        15,152   

Subordinated debentures

     9,251        8,941   

Contractual obligations

     3,093        3,146   

Interest payable and other liabilities

     5,423        2,093   
  

 

 

   

 

 

 

Total liabilities

     1,418,494        1,056,786   

Stockholders’ equity

    

Preferred stock, Series C (liquidation preference of $16,372)

     16,372        16,359   

Common stock

     97        76   

Additional paid-in capital

     138,077        98,398   

Retained earnings

     34,955        24,832   

Accumulated other comprehensive loss

     (2,371     (2,281

Employee stock loans

     (242     —     

Treasury stock

     (19,655     (19,655
  

 

 

   

 

 

 

Total stockholders’ equity

     167,233        117,729   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,585,727      $ 1,174,515   
  

 

 

   

 

 

 

 

5


LOGO

 

 

 

TABLE 3. CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Dollars in thousands, except per share data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2015     2014     2015     2014  

Interest and dividend income

      

Loans, including fees

   $ 11,474      $ 9,917      $ 43,361      $ 38,406   

Securities, taxable

     2,193        1,588        7,634        7,204   

Securities, nontaxable

     311        210        1,057        839   

Federal funds sold and other

     427        101        976        345   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest and dividend income

     14,405        11,816        53,028        46,794   

Interest expense

      

Deposits

     1,517        1,051        4,926        4,084   

Federal funds purchased and retail repurchase agreements

     14        20        61        75   

Federal Home Loan Bank advances

     228        80        495        345   

Bank stock loan

     195        158        641        295   

Subordinated debentures

     163        159        643        634   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     2,117        1,468        6,766        5,433   

Net interest income

     12,288        10,348        46,262        41,361   

Provision for loan losses

     1,180        —          3,047        1,200   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     11,108        10,348        43,215        40,161   

Non-interest income

      

Service charges and fees

     910        707        2,708        2,737   

Debit card income

     624        351        2,161        1,462   

Mortgage banking

     233        255        1,088        894   

Increase in value of bank owned life insurance

     257        244        957        960   

Net gain on acquisition

     682        —          682        —     

Net gains on sales and settlement of securities

     386        261        756        986   

Other

     258        382        1,450        1,635   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     3,350        2,200        9,802        8,674   

Non-interest expense

      

Salaries and employee benefits

     4,959        5,637        19,202        19,621   

Net occupancy and equipment

     1,077        1,158        4,155        4,536   

Data processing

     812        722        2,939        2,530   

Professional fees

     676        576        2,086        2,279   

Advertising and business development

     336        287        1,199        1,057   

Telecommunications

     229        179        811        755   

FDIC insurance

     272        184        840        727   

Courier and postage

     169        138        544        562   

Amortization of core deposit intangible

     93        116        275        363   

Loan expense

     116        79        388        327   

Other real estate owned

     113        (18     287        21   

Loss on debt extinguishment

     —          —          316        —     

Merger Expenses

     1,614        —          1,691        —     

Other

     1,198        697        3,842        2,867   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     11,664        9,755        38,575        35,645   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

     2,794        2,793        14,442        13,190   

Provision for income taxes

     240        1,014        4,142        4,203   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     2,554        1,779        10,300        8,987   

Dividends and discount accretion on preferred stock

     (48     (42     (177     (708
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocable to common stockholders

   $ 2,506      $ 1,737      $ 10,123      $ 8,279   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share

   $ 0.35      $ 0.28      $ 1.55      $ 1.31   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.34      $ 0.28      $ 1.54      $ 1.30   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


LOGO

 

 

 

TABLE 4. Non-GAAP Financial Measures (Unaudited)

(Dollars in thousands, except per share data)

 

     Years Ended December 31,  
     2015     2014     2013  

Total stockholders’ equity

   $ 167,232      $ 117,729      $ 139,873   

Less: preferred stock

     16,372        16,359        31,892   

Less: goodwill

     18,130        18,130        18,130   

Less: core deposit intangibles, net

     1,549        1,107        1,470   

Less: mortgage servicing asset

     29        —          —     
  

 

 

   

 

 

   

 

 

 

Tangible common equity

   $ 131,152      $ 82,133      $ 88,381   
  

 

 

   

 

 

   

 

 

 

Common shares outstanding at period end

     8,211,727        6,067,511        7,385,603   
  

 

 

   

 

 

   

 

 

 

Book value per common share

   $ 18.37      $ 16.71      $ 14.62   
  

 

 

   

 

 

   

 

 

 

Tangible book value per common share

   $ 15.97      $ 13.54      $ 11.97   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 1,585,727      $ 1,174,515      $ 1,139,897   

Less: goodwill

     18,130        18,130        18,130   

Less: core deposit intangibles, net

     1,549        1,107        1,470   

Less: mortgage servicing asset

     29        —          —     
  

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 1,566,019      $ 1,155,278      $ 1,120,297   
  

 

 

   

 

 

   

 

 

 

Tangible common equity to tangible assets

     8.37     7.11     7.89
  

 

 

   

 

 

   

 

 

 

Non-interest expense

   $ 38,575      $ 35,645      $ 35,137   

Less: merger expenses

     1,691        —          —     

Less: loss on debt extinguishment

     316        —          —     
  

 

 

   

 

 

   

 

 

 

Non-interest expense, excluding merger expenses and loss on debt extinguishment

   $ 36,568      $ 35,645      $ 35,137   
  

 

 

   

 

 

   

 

 

 

Net interest income

   $ 46,262      $ 41,361      $ 41,235   
  

 

 

   

 

 

   

 

 

 

Non-interest income

   $ 9,802      $ 8,674      $ 7,892   

Less: net gains on sales and settlement of securities

     756        986        500   

Less: net gain on acquisition

     682        —          —     
  

 

 

   

 

 

   

 

 

 

Non-interest income, excluding net gains on sales and settlement of securities and net gain on acquisition

   $ 8,364      $ 7,688      $ 7,392   
  

 

 

   

 

 

   

 

 

 

Efficiency ratio

     66.94     72.67     72.26
  

 

 

   

 

 

   

 

 

 

Media and Investor Contact:

John Hanley, Director of Investor Relations

913-583-8004 / jhanley@equitybank.com

investor.equitybank.com

 

7