| Reconciliations of Reportable Segment Revenues and Measures of Profit or Loss |
The following tables present the reconciliations of reportable segment revenues and measures of profit or loss and line item reconciliation to the Company’s consolidated financial statement totals.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Holding |
|
|
|
|
|
|
|
|
|
|
|
|
Company |
|
|
|
|
|
|
|
|
|
Equity Bank |
|
|
Amounts |
|
|
Eliminations |
|
|
Total |
|
Six Months Ended June 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
215,737 |
|
|
$ |
111 |
|
|
$ |
— |
|
|
$ |
215,848 |
|
Interest expense |
|
|
64,665 |
|
|
|
3,647 |
|
|
|
— |
|
|
|
68,312 |
|
Net interest income |
|
|
151,072 |
|
|
|
(3,536 |
) |
|
|
— |
|
|
|
147,536 |
|
Provision (reversal) for credit losses |
|
|
7,259 |
|
|
|
— |
|
|
|
— |
|
|
|
7,259 |
|
Net interest income after provision (reversal) for credit losses |
|
|
143,813 |
|
|
|
(3,536 |
) |
|
|
— |
|
|
|
140,277 |
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
4,907 |
|
|
|
— |
|
|
|
— |
|
|
|
4,907 |
|
Debit card income |
|
|
6,508 |
|
|
|
— |
|
|
|
— |
|
|
|
6,508 |
|
Mortgage banking |
|
|
937 |
|
|
|
— |
|
|
|
— |
|
|
|
937 |
|
Increase in value of bank-owned life insurance |
|
|
3,021 |
|
|
|
— |
|
|
|
— |
|
|
|
3,021 |
|
Net gain (loss) from securities transactions |
|
|
89 |
|
|
|
(1,410 |
) |
|
|
— |
|
|
|
(1,321 |
) |
Other |
|
|
4,244 |
|
|
|
50,161 |
|
|
|
(50,912 |
) |
(a) |
|
3,493 |
|
Total non-interest income |
|
|
19,706 |
|
|
|
48,751 |
|
|
|
(50,912 |
) |
|
|
17,545 |
|
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
50,845 |
|
|
|
4 |
|
|
|
— |
|
|
|
50,849 |
|
Net occupancy and equipment |
|
|
9,388 |
|
|
|
25 |
|
|
|
— |
|
|
|
9,413 |
|
Data processing |
|
|
10,569 |
|
|
|
9 |
|
|
|
— |
|
|
|
10,578 |
|
Professional fees |
|
|
2,806 |
|
|
|
362 |
|
|
|
— |
|
|
|
3,168 |
|
Advertising and business development |
|
|
3,213 |
|
|
|
— |
|
|
|
— |
|
|
|
3,213 |
|
Telecommunications |
|
|
1,294 |
|
|
|
— |
|
|
|
— |
|
|
|
1,294 |
|
FDIC insurance |
|
|
1,930 |
|
|
|
— |
|
|
|
— |
|
|
|
1,930 |
|
Courier and postage |
|
|
1,163 |
|
|
|
— |
|
|
|
— |
|
|
|
1,163 |
|
Free nationwide ATM cost |
|
|
1,161 |
|
|
|
— |
|
|
|
— |
|
|
|
1,161 |
|
Amortization of core deposit intangibles |
|
|
4,168 |
|
|
|
— |
|
|
|
— |
|
|
|
4,168 |
|
Loan expense |
|
|
1,044 |
|
|
|
— |
|
|
|
— |
|
|
|
1,044 |
|
Other real estate owned |
|
|
121 |
|
|
|
5 |
|
|
|
— |
|
|
|
126 |
|
Merger expenses |
|
|
4,456 |
|
|
|
1,402 |
|
|
|
— |
|
|
|
5,858 |
|
Other |
|
|
7,975 |
|
|
|
(86 |
) |
|
|
— |
|
|
|
7,889 |
|
Intersegment service charges |
|
|
(750 |
) |
|
|
750 |
|
|
|
— |
|
|
|
— |
|
Total non-interest expense |
|
|
99,383 |
|
|
|
2,471 |
|
|
|
— |
|
|
|
101,854 |
|
Income (loss) before income tax |
|
|
64,136 |
|
|
|
42,744 |
|
|
|
(50,912 |
) |
|
|
55,968 |
|
Provision (benefit) for income taxes |
|
|
13,869 |
|
|
|
(1,306 |
) |
|
|
— |
|
|
|
12,563 |
|
Total segment profit/(loss) |
|
$ |
50,267 |
|
|
$ |
44,050 |
|
|
$ |
(50,912 |
) |
|
$ |
43,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Elimination of equity in earnings of subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Holding |
|
|
|
|
|
|
|
|
|
|
|
|
Company |
|
|
|
|
|
|
|
|
|
Equity Bank |
|
|
Amounts |
|
|
Eliminations |
|
|
Total |
|
Six Months Ended June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
148,752 |
|
|
$ |
119 |
|
|
$ |
— |
|
|
$ |
148,871 |
|
Interest expense |
|
|
45,039 |
|
|
|
3,738 |
|
|
|
— |
|
|
|
48,777 |
|
Net interest income |
|
|
103,713 |
|
|
|
(3,619 |
) |
|
|
— |
|
|
|
100,094 |
|
Provision (reversal) for credit losses |
|
|
2,741 |
|
|
|
— |
|
|
|
— |
|
|
|
2,741 |
|
Net interest income after provision (reversal) for credit losses |
|
|
100,972 |
|
|
|
(3,619 |
) |
|
|
— |
|
|
|
97,353 |
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
4,241 |
|
|
|
— |
|
|
|
— |
|
|
|
4,241 |
|
Debit card income |
|
|
5,556 |
|
|
|
— |
|
|
|
— |
|
|
|
5,556 |
|
Mortgage banking |
|
|
318 |
|
|
|
— |
|
|
|
— |
|
|
|
318 |
|
Increase in value of bank-owned life insurance |
|
|
4,914 |
|
|
|
— |
|
|
|
— |
|
|
|
4,914 |
|
Net gain (loss) from securities transactions |
|
|
24 |
|
|
|
— |
|
|
|
— |
|
|
|
24 |
|
Other |
|
|
3,866 |
|
|
|
35,875 |
|
|
|
(35,875 |
) |
(a) |
|
3,866 |
|
Total non-interest income |
|
|
18,919 |
|
|
|
35,875 |
|
|
|
(35,875 |
) |
|
|
18,919 |
|
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
39,588 |
|
|
|
101 |
|
|
|
— |
|
|
|
39,689 |
|
Net occupancy and equipment |
|
|
7,157 |
|
|
|
— |
|
|
|
— |
|
|
|
7,157 |
|
Data processing |
|
|
10,139 |
|
|
|
2 |
|
|
|
— |
|
|
|
10,141 |
|
Professional fees |
|
|
2,295 |
|
|
|
593 |
|
|
|
— |
|
|
|
2,888 |
|
Advertising and business development |
|
|
2,552 |
|
|
|
— |
|
|
|
— |
|
|
|
2,552 |
|
Telecommunications |
|
|
1,175 |
|
|
|
— |
|
|
|
— |
|
|
|
1,175 |
|
FDIC insurance |
|
|
1,094 |
|
|
|
— |
|
|
|
— |
|
|
|
1,094 |
|
Courier and postage |
|
|
1,633 |
|
|
|
— |
|
|
|
— |
|
|
|
1,633 |
|
Free nationwide ATM cost |
|
|
1,060 |
|
|
|
— |
|
|
|
— |
|
|
|
1,060 |
|
Amortization of core deposit intangibles |
|
|
2,061 |
|
|
|
— |
|
|
|
— |
|
|
|
2,061 |
|
Loan expense |
|
|
410 |
|
|
|
— |
|
|
|
— |
|
|
|
410 |
|
Other real estate owned |
|
|
199 |
|
|
|
5 |
|
|
|
— |
|
|
|
204 |
|
Loss on debt extinguishment |
|
|
— |
|
|
|
1,361 |
|
|
|
— |
|
|
|
1,361 |
|
Merger expenses |
|
|
200 |
|
|
|
221 |
|
|
|
— |
|
|
|
421 |
|
Other |
|
|
7,516 |
|
|
|
(311 |
) |
|
|
— |
|
|
|
7,205 |
|
Intersegment service charges |
|
|
(750 |
) |
|
|
750 |
|
|
|
— |
|
|
|
— |
|
Total non-interest expense |
|
|
76,329 |
|
|
|
2,722 |
|
|
|
— |
|
|
|
79,051 |
|
Income (loss) before income tax |
|
|
43,562 |
|
|
|
29,534 |
|
|
|
(35,875 |
) |
|
|
37,221 |
|
Provision (benefit) for income taxes |
|
|
8,456 |
|
|
|
(1,540 |
) |
|
|
— |
|
|
|
6,916 |
|
Total segment profit/(loss) |
|
$ |
35,106 |
|
|
$ |
31,074 |
|
|
$ |
(35,875 |
) |
|
$ |
30,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Elimination of equity in earnings of subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Holding |
|
|
|
|
|
|
|
|
|
|
|
|
Company |
|
|
|
|
|
|
|
|
|
Equity Bank |
|
|
Amounts |
|
|
Eliminations |
|
|
Total |
|
Three Months Ended June 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
107,761 |
|
|
$ |
63 |
|
|
$ |
— |
|
|
$ |
107,824 |
|
Interest expense |
|
|
32,122 |
|
|
|
1,830 |
|
|
|
— |
|
|
|
33,952 |
|
Net interest income |
|
|
75,639 |
|
|
|
(1,767 |
) |
|
|
— |
|
|
|
73,872 |
|
Provision (reversal) for credit losses |
|
|
1,304 |
|
|
|
— |
|
|
|
— |
|
|
|
1,304 |
|
Net interest income after provision (reversal) for credit losses |
|
|
74,335 |
|
|
|
(1,767 |
) |
|
|
— |
|
|
|
72,568 |
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
2,414 |
|
|
|
— |
|
|
|
— |
|
|
|
2,414 |
|
Debit card income |
|
|
3,391 |
|
|
|
— |
|
|
|
— |
|
|
|
3,391 |
|
Mortgage banking |
|
|
589 |
|
|
|
— |
|
|
|
— |
|
|
|
589 |
|
Increase in value of bank-owned life insurance |
|
|
1,623 |
|
|
|
— |
|
|
|
— |
|
|
|
1,623 |
|
Net gain (loss) from securities transactions |
|
|
197 |
|
|
|
(1,410 |
) |
|
|
— |
|
|
|
(1,213 |
) |
Other |
|
|
2,008 |
|
|
|
29,649 |
|
|
|
(30,403 |
) |
(a) |
|
1,254 |
|
Total non-interest income |
|
|
10,222 |
|
|
|
28,239 |
|
|
|
(30,403 |
) |
|
|
8,058 |
|
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
24,592 |
|
|
|
2 |
|
|
|
— |
|
|
|
24,594 |
|
Net occupancy and equipment |
|
|
4,624 |
|
|
|
— |
|
|
|
— |
|
|
|
4,624 |
|
Data processing |
|
|
5,185 |
|
|
|
5 |
|
|
|
— |
|
|
|
5,190 |
|
Professional fees |
|
|
1,149 |
|
|
|
251 |
|
|
|
— |
|
|
|
1,400 |
|
Advertising and business development |
|
|
1,547 |
|
|
|
— |
|
|
|
— |
|
|
|
1,547 |
|
Telecommunications |
|
|
604 |
|
|
|
|
|
|
— |
|
|
|
604 |
|
FDIC insurance |
|
|
1,165 |
|
|
|
— |
|
|
|
— |
|
|
|
1,165 |
|
Courier and postage |
|
|
518 |
|
|
|
— |
|
|
|
— |
|
|
|
518 |
|
Free nationwide ATM cost |
|
|
595 |
|
|
|
— |
|
|
|
— |
|
|
|
595 |
|
Amortization of core deposit intangibles |
|
|
2,240 |
|
|
|
— |
|
|
|
— |
|
|
|
2,240 |
|
Loan expense |
|
|
546 |
|
|
|
— |
|
|
|
— |
|
|
|
546 |
|
Other real estate owned |
|
|
32 |
|
|
|
3 |
|
|
|
— |
|
|
|
35 |
|
Merger expenses |
|
|
104 |
|
|
|
29 |
|
|
|
— |
|
|
|
133 |
|
Other |
|
|
3,898 |
|
|
|
(204 |
) |
|
|
— |
|
|
|
3,694 |
|
Intersegment service charges |
|
|
(375 |
) |
|
|
375 |
|
|
|
— |
|
|
|
— |
|
Total non-interest expense |
|
|
46,424 |
|
|
|
461 |
|
|
|
— |
|
|
|
46,885 |
|
Income (loss) before income tax |
|
|
38,133 |
|
|
|
26,011 |
|
|
|
(30,403 |
) |
|
|
33,741 |
|
Provision (benefit) for income taxes |
|
|
8,253 |
|
|
|
(951 |
) |
|
|
— |
|
|
|
7,302 |
|
Total segment profit/(loss) |
|
$ |
29,880 |
|
|
$ |
26,962 |
|
|
$ |
(30,403 |
) |
|
$ |
26,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Elimination of equity in earnings of subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Holding |
|
|
|
|
|
|
|
|
|
|
|
|
Company |
|
|
|
|
|
|
|
|
|
Equity Bank |
|
|
Amounts |
|
|
Eliminations |
|
|
Total |
|
Three Months Ended June 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
$ |
74,129 |
|
|
$ |
58 |
|
|
$ |
— |
|
|
$ |
74,187 |
|
Interest expense |
|
|
22,517 |
|
|
|
1,868 |
|
|
|
— |
|
|
|
24,385 |
|
Net interest income |
|
|
51,612 |
|
|
|
(1,810 |
) |
|
|
— |
|
|
|
49,802 |
|
Provision (reversal) for credit losses |
|
|
19 |
|
|
|
— |
|
|
|
— |
|
|
|
19 |
|
Net interest income after provision (reversal) for credit losses |
|
|
51,593 |
|
|
|
(1,810 |
) |
|
|
— |
|
|
|
49,783 |
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
2,177 |
|
|
|
— |
|
|
|
— |
|
|
|
2,177 |
|
Debit card income |
|
|
3,052 |
|
|
|
— |
|
|
|
— |
|
|
|
3,052 |
|
Mortgage banking |
|
|
212 |
|
|
|
— |
|
|
|
— |
|
|
|
212 |
|
Increase in value of bank-owned life insurance |
|
|
1,321 |
|
|
|
— |
|
|
|
— |
|
|
|
1,321 |
|
Net gain (loss) from securities transactions |
|
|
12 |
|
|
|
— |
|
|
|
— |
|
|
|
12 |
|
Other |
|
|
1,815 |
|
|
|
18,831 |
|
|
|
(18,831 |
) |
(a) |
|
1,815 |
|
Total non-interest income |
|
|
8,589 |
|
|
|
18,831 |
|
|
|
(18,831 |
) |
|
|
8,589 |
|
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
19,692 |
|
|
|
43 |
|
|
|
— |
|
|
|
19,735 |
|
Net occupancy and equipment |
|
|
3,482 |
|
|
|
— |
|
|
|
— |
|
|
|
3,482 |
|
Data processing |
|
|
5,053 |
|
|
|
2 |
|
|
|
— |
|
|
|
5,055 |
|
Professional fees |
|
|
965 |
|
|
|
396 |
|
|
|
— |
|
|
|
1,361 |
|
Advertising and business development |
|
|
1,208 |
|
|
|
— |
|
|
|
— |
|
|
|
1,208 |
|
Telecommunications |
|
|
588 |
|
|
|
— |
|
|
|
— |
|
|
|
588 |
|
FDIC insurance |
|
|
464 |
|
|
|
— |
|
|
|
— |
|
|
|
464 |
|
Courier and postage |
|
|
834 |
|
|
|
— |
|
|
|
— |
|
|
|
834 |
|
Free nationwide ATM cost |
|
|
547 |
|
|
|
— |
|
|
|
— |
|
|
|
547 |
|
Amortization of core deposit intangibles |
|
|
1,016 |
|
|
|
— |
|
|
|
— |
|
|
|
1,016 |
|
Loan expense |
|
|
281 |
|
|
|
— |
|
|
|
— |
|
|
|
281 |
|
Other real estate owned |
|
|
100 |
|
|
|
3 |
|
|
|
— |
|
|
|
103 |
|
Loss on debt extinguishment |
|
|
— |
|
|
|
1,361 |
|
|
|
— |
|
|
|
1,361 |
|
Merger expenses |
|
|
134 |
|
|
|
221 |
|
|
|
— |
|
|
|
355 |
|
Other |
|
|
4,356 |
|
|
|
(745 |
) |
|
|
— |
|
|
|
3,611 |
|
Intersegment service charges |
|
|
(375 |
) |
|
|
375 |
|
|
|
— |
|
|
|
— |
|
Total non-interest expense |
|
|
38,345 |
|
|
|
1,656 |
|
|
|
— |
|
|
|
40,001 |
|
Income (loss) before income tax |
|
|
21,837 |
|
|
|
15,365 |
|
|
|
(18,831 |
) |
|
|
18,371 |
|
Provision (benefit) for income taxes |
|
|
4,016 |
|
|
|
(909 |
) |
|
|
— |
|
|
|
3,107 |
|
Total segment profit/(loss) |
|
$ |
17,821 |
|
|
$ |
16,274 |
|
|
$ |
(18,831 |
) |
|
$ |
15,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Elimination of equity in earnings of subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|
2026 |
|
|
2025 |
|
|
|
Equity Bank |
|
|
Administrative Adjustments |
|
|
Total |
|
|
Equity Bank |
|
|
Administrative Adjustments |
|
|
Total |
|
Depreciation |
|
$ |
3,538 |
|
|
$ |
124 |
|
|
$ |
3,662 |
|
|
$ |
2,898 |
|
|
$ |
90 |
|
|
$ |
2,988 |
|
Amortization of operating lease right-of-use-asset |
|
|
684 |
|
|
|
— |
|
|
|
684 |
|
|
|
248 |
|
|
|
— |
|
|
|
248 |
|
Amortization of cloud computing implementation costs |
|
|
19 |
|
|
|
— |
|
|
|
19 |
|
|
|
41 |
|
|
|
— |
|
|
|
41 |
|
Amortization of intangible assets |
|
|
4,318 |
|
|
|
— |
|
|
|
4,318 |
|
|
|
2,289 |
|
|
|
— |
|
|
|
2,289 |
|
Purchase of long lived assets |
|
|
7,573 |
|
|
|
— |
|
|
|
7,573 |
|
|
|
4,006 |
|
|
|
— |
|
|
|
4,006 |
|
Provision (benefit) for income taxes |
|
|
13,869 |
|
|
|
(1,306 |
) |
|
|
12,563 |
|
|
|
8,456 |
|
|
|
(1,540 |
) |
|
|
6,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
|
|
2026 |
|
|
2025 |
|
|
|
Equity Bank |
|
|
Administrative Adjustments |
|
|
Total |
|
|
Equity Bank |
|
|
Administrative Adjustments |
|
|
Total |
|
Depreciation |
|
$ |
1,964 |
|
|
$ |
61 |
|
|
$ |
2,025 |
|
|
$ |
1,464 |
|
|
$ |
45 |
|
|
$ |
1,509 |
|
Amortization of operating lease right-of-use-asset |
|
|
345 |
|
|
|
— |
|
|
|
345 |
|
|
|
121 |
|
|
|
— |
|
|
|
121 |
|
Amortization of cloud computing implementation costs |
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
20 |
|
|
|
— |
|
|
|
20 |
|
Amortization of intangible assets |
|
|
2,262 |
|
|
|
— |
|
|
|
2,262 |
|
|
|
1,145 |
|
|
|
— |
|
|
|
1,145 |
|
Purchase of long lived assets |
|
|
3,777 |
|
|
|
— |
|
|
|
3,777 |
|
|
|
2,542 |
|
|
|
— |
|
|
|
2,542 |
|
Provision (benefit) for income taxes |
|
|
8,253 |
|
|
|
(951 |
) |
|
|
7,302 |
|
|
|
4,016 |
|
|
|
(909 |
) |
|
|
3,107 |
|
|