Biggest changeAverage Balance Sheets and Net Interest Analysis December 31, 2024 December 31, 2023 December 31, 2022 (Dollars in thousands) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Interest-earning assets Loans (1) Commercial and industrial $ 635,881 $ 51,188 8.05 % $ 580,451 $ 42,901 7.39 % $ 583,295 $ 32,258 5.53 % Commercial real estate 1,400,661 99,316 7.09 % 1,302,568 83,441 6.41 % 1,259,257 65,122 5.17 % Real estate construction 416,296 36,004 8.65 % 447,516 33,764 7.54 % 363,902 18,269 5.02 % Residential real estate 563,176 26,505 4.71 % 565,711 23,799 4.21 % 597,196 22,004 3.68 % Agricultural real estate 227,341 16,848 7.41 % 201,326 13,820 6.86 % 201,295 11,399 5.66 % Agricultural 96,877 9,103 9.40 % 100,394 6,966 6.94 % 125,342 6,697 5.34 % Consumer 100,995 6,851 6.78 % 106,542 6,522 6.12 % 102,185 5,110 5.00 % Total loans 3,441,227 245,815 7.14 % 3,304,508 211,213 6.39 % 3,232,472 160,859 4.98 % Taxable securities 979,926 39,091 3.99 % 1,027,726 23,873 2.32 % 1,185,750 22,713 1.92 % Nontaxable securities 59,597 1,579 2.65 % 74,917 1,960 2.62 % 106,955 2,698 2.52 % Federal funds sold and other 195,378 10,358 5.30 % 193,941 9,666 4.98 % 107,298 1,978 1.84 % Total interest-earning assets 4,676,128 296,843 6.35 % 4,601,092 246,712 5.36 % 4,632,475 188,248 4.06 % Non-interest-earning assets Other real estate owned, net 2,332 3,991 10,144 Premises and equipment, net 115,892 107,297 102,165 Bank-owned life insurance 129,232 123,665 121,741 Goodwill and other intangibles, net 68,190 63,064 67,747 Other non-interest-earning assets 84,165 100,296 88,840 Total assets $ 5,075,939 $ 4,999,405 $ 5,023,112 Interest-bearing liabilities Interest-bearing demand deposits $ 1,028,114 27,587 2.68 % $ 1,002,543 22,681 2.26 % $ 1,124,828 7,248 0.64 % Savings and money market 1,425,025 33,931 2.38 % 1,359,822 23,525 1.73 % 1,308,536 3,549 0.27 % Demand savings and money market 2,453,139 61,518 2.51 % 2,362,365 46,206 1.96 % 2,433,364 10,797 0.44 % Certificates of deposit 770,772 28,891 3.75 % 827,652 24,267 2.93 % 663,790 5,524 0.83 % Total interest-bearing deposits 3,223,911 90,409 2.80 % 3,190,017 70,473 2.21 % 3,097,154 16,321 0.53 % FHLB term and line of credit advances 216,012 10,180 4.71 % 98,380 3,944 4.01 % 79,775 2,094 2.63 % Federal Reserve Bank discount window 30,986 1,361 4.39 % 108,551 4,755 4.38 % 3 — 0.25 % Subordinated borrowings 97,194 7,580 7.80 % 96,651 7,591 7.85 % 96,133 6,771 7.04 % Other borrowings 47,336 1,151 2.43 % 49,464 931 1.88 % 55,036 232 0.42 % Total interest-bearing liabilities 3,615,439 110,681 3.06 % 3,543,063 87,694 2.48 % 3,328,101 25,418 0.76 % Non-interest-bearing liabilities and stockholders’ equity Non-interest-bearing checking accounts 931,860 979,410 1,203,167 Non-interest-bearing liabilities 45,666 53,210 50,962 Stockholders’ equity 482,974 423,722 440,882 Total liabilities and stockholders’ equity $ 5,075,939 $ 4,999,405 $ 5,023,112 Net interest income $ 186,162 $ 159,018 $ 162,830 Interest rate spread 3.29 % 2.88 % 3.30 % Net interest margin (2) 3.98 % 3.46 % 3.51 % Total cost of deposits, including non-interest bearing deposits $ 4,155,771 $ 90,409 2.18 % $ 4,169,427 $ 70,473 1.69 % $ 4,300,321 $ 16,321 0.38 % Average interest-earning assets to interest-bearing liabilities 129.34 % 129.86 % 139.19 % (1) Average loan balances include non-accrual loans, hedge fair value adjustments and merger fair value adjustments.
Biggest changeAverage Balance Sheets and Net Interest Analysis December 31, 2025 December 31, 2024 December 31, 2023 (Dollars in thousands) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Interest-earning assets Loans (1) Commercial and industrial $ 803,779 $ 61,397 7.64 % $ 635,881 $ 51,188 8.05 % $ 580,451 $ 42,901 7.39 % Commercial real estate 1,583,020 113,277 7.16 % 1,400,661 99,316 7.09 % 1,302,568 83,441 6.41 % Real estate construction 493,428 38,242 7.75 % 416,296 36,004 8.65 % 447,516 33,764 7.54 % Residential real estate 573,952 27,517 4.79 % 563,176 26,505 4.71 % 565,711 23,799 4.21 % Agricultural real estate 260,219 20,026 7.70 % 227,341 16,848 7.41 % 201,326 13,820 6.86 % Agricultural 123,553 9,982 8.08 % 96,877 9,103 9.40 % 100,394 6,966 6.94 % Consumer 100,409 6,697 6.67 % 100,995 6,851 6.78 % 106,542 6,522 6.12 % Total loans 3,938,360 277,138 7.04 % 3,441,227 245,815 7.14 % 3,304,508 211,213 6.39 % Taxable securities 909,082 38,801 4.27 % 980,664 39,091 3.99 % 1,027,726 23,873 2.32 % Nontaxable securities 42,973 1,221 2.84 % 59,597 1,579 2.65 % 74,917 1,960 2.62 % Federal funds sold and other 328,753 13,675 4.16 % 195,378 10,358 5.30 % 193,941 9,666 4.98 % Total interest-earning assets 5,219,168 330,835 6.34 % 4,676,866 296,843 6.35 % 4,601,092 246,712 5.36 % Non-interest-earning assets Other real estate owned, net 4,189 2,332 3,991 Premises and equipment, net 126,596 115,892 107,297 Bank-owned life insurance 139,914 129,232 123,665 Goodwill and other intangibles, net 87,276 68,190 63,064 Other non-interest-earning assets 113,566 83,427 100,296 Total assets $ 5,690,709 $ 5,075,939 $ 4,999,405 Interest-bearing liabilities Interest-bearing demand deposits $ 1,113,376 22,901 2.06 % $ 1,028,114 27,587 2.68 % $ 1,002,543 22,681 2.26 % Savings and money market 1,588,459 35,171 2.21 % 1,425,025 33,931 2.38 % 1,359,822 23,525 1.73 % Demand savings and money market 2,701,835 58,072 2.15 % 2,453,139 61,518 2.51 % 2,362,365 46,206 1.96 % Certificates of deposit 877,296 30,383 3.46 % 770,772 28,891 3.75 % 827,652 24,267 2.93 % Total interest-bearing deposits 3,579,131 88,455 2.47 % 3,223,911 90,409 2.80 % 3,190,017 70,473 2.21 % FHLB term and line of credit advances 195,434 8,208 4.20 % 216,012 10,180 4.71 % 98,380 3,944 4.01 % Federal Reserve Bank discount window 8 — 4.25 % 30,986 1,361 4.39 % 108,551 4,755 4.38 % Subordinated borrowings 94,509 7,155 7.57 % 97,194 7,580 7.80 % 96,651 7,591 7.85 % Other borrowings 46,154 936 2.03 % 47,336 1,151 2.43 % 49,464 931 1.88 % Total interest-bearing liabilities 3,915,236 104,754 2.68 % 3,615,439 110,681 3.06 % 3,543,063 87,694 2.48 % Non-interest-bearing liabilities and stockholders’ equity Non-interest-bearing checking accounts 1,049,240 931,860 979,410 Non-interest-bearing liabilities 55,463 45,666 53,210 Stockholders’ equity 670,770 482,974 423,722 Total liabilities and stockholders’ equity $ 5,690,709 $ 5,075,939 $ 4,999,405 Net interest income $ 226,081 $ 186,162 $ 159,018 Interest rate spread 3.66 % 3.29 % 2.88 % Net interest margin (2) 4.33 % 3.98 % 3.46 % Total cost of deposits, including non-interest bearing deposits $ 4,628,371 $ 88,455 1.91 % $ 4,155,771 $ 90,409 2.18 % $ 4,169,427 $ 70,473 1.69 % Average interest-earning assets to interest-bearing liabilities 133.30 % 129.36 % 129.86 % (1) Average loan balances include non-accrual loans, hedge fair value adjustments and merger fair value adjustments.
We believe our geographic footprint, which is strategically split between growing metropolitan markets, such as Kansas City, Tulsa and Wichita, and stable community markets within Southeastern Kansas, Southwestern Kansas, Central Kansas, North Central Kansas, Western Kansas, Topeka, Western Missouri, North Central Missouri, Northern Arkansas, Northern Oklahoma and Western Oklahoma, provides us with access to low cost stable core deposits in community markets that we can use to fund commercial loan growth in our metropolitan markets.
We believe our geographic footprint, which is strategically split between growing metropolitan markets, such as Kansas City, Tulsa, Oklahoma City and Wichita, and stable community markets within Southeastern Kansas, Southwestern Kansas, Central Kansas, North Central Kansas, Western Kansas, Topeka, Western Missouri, North Central Missouri, Northern Arkansas, Northern Oklahoma and Western Oklahoma, provides us with access to low cost stable core deposits in community markets that we can use to fund commercial loan growth in our metropolitan markets.
This discussion and analysis of our financial condition and results of operation includes the following sections: • Table containing selected financial data and ratios for the periods; • Overview; • Critical Accounting Policies – a discussion of accounting policies that require critical estimates and assumptions; • Results of Operations – an analysis of our operating results, including disclosures about the sustainability of our earnings; • Financial Condition – an analysis of our financial position; • Liquidity and Capital Resources – an analysis of our cash flows and capital position; and • Non-GAAP Financial Measures – reconciliation of non-GAAP measures. 59 Years Ended December 31, (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 Statement of Income Data Interest and dividend income $ 296,843 $ 246,712 $ 188,248 $ 157,368 $ 155,561 Interest expense 110,681 87,694 25,418 14,789 22,909 Net interest income 186,162 159,018 162,830 142,579 132,652 Provision (reversal) for credit losses 2,546 1,873 125 (8,480 ) 24,255 Net gain on acquisition 2,131 — 962 585 2,145 Net gain (loss) from securities transactions 220 (51,909 ) 5 406 11 Other non-interest income 36,471 32,780 34,990 31,851 23,867 Merger expense 4,461 297 594 9,189 299 Goodwill impairment — — — — 104,831 Loss on extinguishment of debt — — — 372 — Other non-interest expense 139,696 135,304 127,786 109,904 103,860 Income (loss) before income taxes 78,281 2,415 70,282 64,436 (74,570 ) Provision for income taxes 15,660 (5,406 ) 12,594 11,956 400 Net income (loss) 62,621 7,821 57,688 52,480 (74,970 ) Net income (loss) allocable to common stockholders 62,621 7,821 57,688 52,480 (74,970 ) Basic earnings (loss) per share 4.04 0.50 3.56 3.49 (4.97 ) Diluted earnings (loss) per share 4.00 0.50 3.51 3.43 (4.97 ) Balance Sheet Data (at period end) Cash and cash equivalents $ 383,747 $ 379,099 $ 104,428 $ 259,954 $ 280,698 Securities available-for-sale 1,004,455 919,648 1,184,390 1,327,442 871,827 Securities held-to-maturity 5,217 2,209 1,948 — — Loans held for sale 513 476 349 4,214 12,394 Gross loans held for investment 3,500,816 3,332,901 3,311,548 3,155,627 2,591,696 Allowance for credit losses 43,267 43,520 45,847 48,365 33,709 Loans held for investment, net of allowance for credit losses 3,457,549 3,289,381 3,265,701 3,107,262 2,557,987 Goodwill and core deposit intangibles, net 68,070 60,323 63,697 69,344 47,658 Mortgage servicing asset, net — 75 176 276 — Naming rights, net 957 1,000 1,044 1,087 1,130 Total assets 5,332,047 5,034,592 4,981,651 5,137,631 4,013,356 Total deposits 4,374,789 4,145,455 4,241,807 4,420,004 3,447,590 Borrowings 312,796 380,503 281,734 151,891 133,857 Total liabilities 4,739,129 4,581,732 4,571,593 4,637,000 3,605,707 Total stockholders’ equity 592,918 452,860 410,058 500,631 407,649 Tangible common equity * 523,891 391,462 345,141 429,924 358,861 Performance ratios Return on average assets (ROAA) 1.23 % 0.16 % 1.15 % 1.18 % (1.87 )% Return on average equity (ROAE) 12.97 % 1.85 % 13.08 % 11.75 % (16.14 )% Return on average tangible common equity (ROATCE) * 15.94 % 2.94 % 16.35 % 14.10 % 8.27 % Yield on loans 7.14 % 6.39 % 4.98 % 4.77 % 5.00 % Cost of interest-bearing deposits 2.80 % 2.21 % 0.53 % 0.30 % 0.66 % Net interest margin 3.98 % 3.46 % 3.51 % 3.44 % 3.63 % Efficiency ratio * 60.77 % 68.71 % 62.48 % 60.58 % 63.87 % Non-interest expense to net interest income plus non-interest income* 64.07 % 96.93 % 64.58 % 68.10 % 65.64 % Non-interest income / average assets 0.76 % (0.38 )% 0.72 % 0.74 % 0.65 % Non-interest expense / average assets 2.84 % 2.71 % 2.56 % 2.70 % 5.23 % Dividend payout ratio 13.91 % 88.35 % 10.26 % 4.84 % 0.00 % Performance ratios - Core Core earnings per diluted share* $ 4.43 $ 3.31 $ 3.69 $ 4.09 $ 0.62 Core return on average assets* 1.37 % 1.03 % 1.21 % 1.41 % 0.23 % Core return on average equity* 14.29 % 11.63 % 13.72 % 13.85 % 1.87 % Core non-interest expense / average assets* 2.67 % 2.64 % 2.46 % 2.38 % 2.50 % Capital Ratios Tier 1 Leverage Ratio 11.67 % 9.46 % 9.61 % 9.09 % 9.30 % Common Equity Tier 1 Capital Ratio 14.51 % 11.74 % 12.26 % 12.03 % 12.82 % Tier 1 Risk Based Capital Ratio 15.11 % 12.36 % 12.88 % 12.67 % 13.37 % Total Risk Based Capital Ratio 18.07 % 15.48 % 16.08 % 15.96 % 17.35 % Total Stockholders equity / Total Assets 11.12 % 8.99 % 8.23 % 9.74 % 10.16 % Tangible common equity to tangible assets * 9.95 % 7.87 % 7.02 % 8.48 % 9.05 % 60 Book value per share $ 34.04 $ 29.35 $ 25.74 $ 29.87 $ 28.04 Tangible book value per common share * $ 30.07 $ 25.37 $ 21.67 $ 25.65 $ 24.68 Tangible book value per diluted common share * $ 29.70 $ 25.05 $ 21.35 $ 25.22 $ 24.68 * Indicates non-GAAP financial measure.
This discussion and analysis of our financial condition and results of operation includes the following sections: • Table containing selected financial data and ratios for the periods; • Overview; • Critical Accounting Policies – a discussion of accounting policies that require critical estimates and assumptions; • Results of Operations – an analysis of our operating results, including disclosures about the sustainability of our earnings; • Financial Condition – an analysis of our financial position; • Liquidity and Capital Resources – an analysis of our cash flows and capital position; and • Non-GAAP Financial Measures – reconciliation of non-GAAP measures. 53 Years Ended December 31, (Dollars in thousands, except per share data) 2025 2024 2023 2022 2021 Statement of Income Data Interest and dividend income $ 330,835 $ 296,843 $ 246,712 $ 188,248 $ 157,368 Interest expense 104,754 110,681 87,694 25,418 14,789 Net interest income 226,081 186,162 159,018 162,830 142,579 Provision (reversal) for credit losses 8,953 2,546 1,873 125 (8,480 ) Net gain on acquisition — 2,131 — 962 585 Net gain (loss) from securities transactions (53,174 ) 220 (51,909 ) 5 406 Other non-interest income 37,146 36,471 32,780 34,990 31,851 Merger expense 8,065 4,461 297 594 9,189 Goodwill impairment — — — — — Loss on extinguishment of debt 1,361 — — — 372 Other non-interest expense 165,294 139,696 135,304 127,786 109,904 Income (loss) before income taxes 26,380 78,281 2,415 70,282 64,436 Provision for income taxes 3,654 15,660 (5,406 ) 12,594 11,956 Net income (loss) 22,726 62,621 7,821 57,688 52,480 Net income (loss) allocable to common stockholders 22,726 62,621 7,821 57,688 52,480 Basic earnings (loss) per share 1.24 4.04 0.50 3.56 3.49 Diluted earnings (loss) per share 1.23 4.00 0.50 3.51 3.43 Balance Sheet Data (at period end) Cash and cash equivalents $ 607,817 $ 383,747 $ 379,099 $ 104,428 $ 259,954 Securities available-for-sale 1,030,568 1,004,455 919,648 1,184,390 1,327,442 Securities held-to-maturity 5,248 5,217 2,209 1,948 — Loans held for sale 1,392 513 476 349 4,214 Gross loans held for investment 4,198,180 3,500,816 3,332,901 3,311,548 3,155,627 Allowance for credit losses 52,756 43,267 43,520 45,847 48,365 Loans held for investment, net of allowance for credit losses 4,145,424 3,457,549 3,289,381 3,265,701 3,107,262 Goodwill and core deposit intangibles, net 103,735 68,070 60,323 63,697 69,344 Mortgage servicing asset, net — — 75 176 276 Naming rights, net 5,703 957 1,000 1,044 1,087 Total assets 6,373,172 5,332,047 5,034,592 4,981,651 5,137,631 Total deposits 5,138,264 4,374,789 4,145,455 4,241,807 4,420,004 Borrowings 438,009 312,796 380,503 281,734 151,891 Total liabilities 5,641,118 4,739,129 4,581,732 4,571,593 4,637,000 Total stockholders’ equity 732,054 592,918 452,860 410,058 500,631 Tangible common equity * 622,616 523,891 391,462 345,141 429,924 Performance ratios Return on average assets (ROAA) 0.40 % 1.23 % 0.16 % 1.15 % 1.18 % Return on average equity (ROAE) 3.39 % 12.97 % 1.85 % 13.08 % 11.75 % Return on average tangible common equity (ROATCE) * 4.57 % 15.94 % 2.94 % 16.35 % 14.10 % Yield on loans 7.04 % 7.14 % 6.39 % 4.98 % 4.77 % Cost of interest-bearing deposits 2.47 % 2.80 % 2.21 % 0.53 % 0.30 % Net interest margin 4.33 % 3.98 % 3.46 % 3.51 % 3.44 % Efficiency ratio * 60.90 % 60.77 % 68.71 % 62.48 % 60.58 % Non-interest expense to net interest income plus non-interest income* 83.18 % 64.07 % 96.93 % 64.58 % 68.10 % Non-interest income / average assets (0.28 )% 0.76 % (0.38 )% 0.72 % 0.74 % Non-interest expense / average assets 3.07 % 2.84 % 2.71 % 2.56 % 2.70 % Dividend payout ratio 54.20 % 13.91 % 88.35 % 10.26 % 4.84 % Performance ratios - Core Core earnings per diluted share* $ 4.39 $ 4.43 $ 3.31 $ 3.69 $ 4.09 Core return on average assets* 1.42 % 1.37 % 1.03 % 1.21 % 1.41 % Core return on average equity* 11.58 % 14.29 % 11.63 % 13.72 % 13.85 % Core non-interest expense / average assets* 2.82 % 2.67 % 2.64 % 2.46 % 2.38 % Capital Ratios Tier 1 Leverage Ratio 10.64 % 11.67 % 9.46 % 9.61 % 9.09 % Common Equity Tier 1 Capital Ratio 13.08 % 14.51 % 11.74 % 12.26 % 12.03 % Tier 1 Risk Based Capital Ratio 13.59 % 15.11 % 12.36 % 12.88 % 12.67 % Total Risk Based Capital Ratio 16.31 % 18.07 % 15.48 % 16.08 % 15.96 % Total Stockholders equity / Total Assets 11.49 % 11.12 % 8.99 % 8.23 % 9.74 % Tangible common equity to tangible assets * 9.94 % 9.95 % 7.87 % 7.02 % 8.48 % 54 Book value per share $ 38.64 $ 34.04 $ 29.35 $ 25.74 $ 29.87 Tangible book value per common share * $ 32.86 $ 30.07 $ 25.37 $ 21.67 $ 25.65 Tangible book value per diluted common share * $ 32.43 $ 29.70 $ 25.05 $ 21.35 $ 25.22 * Indicates non-GAAP financial measure.
For more information, see “Item 7 – Supervision and Regulation – Banking Regulation – Standards for Safety and Soundness.” Securities Authorized for Issuance Under Equity Compensation Plans The following table presents shares of our common stock that may be issued with respect to compensation plans at December 31, 2024. 54 Plan Category Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) Weighted average exercise price of outstanding options, warrants and rights (b) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (c) Equity compensation plans - stock options 495,180 $ 30.07 * Equity compensation plans - restricted stock awards and restricted stock units 285,331 * Equity compensation plans - available 780,511 1,050,525 Equity compensation plans - employee stock purchase plan — — 322,181 Equity compensation plans 780,511 1,372,706 Equity compensation plans not approved by security holders — — — Total 780,511 $ — 1,372,706 * All securities remaining available for future issuance were available under our 2022 Omnibus Equity Plan as of December 31, 2024.
For more information, see “Item 7 – Supervision and Regulation – Banking Regulation – Standards for Safety and Soundness.” Securities Authorized for Issuance Under Equity Compensation Plans The following table presents shares of our common stock that may be issued with respect to compensation plans at December 31, 2025. 48 Plan Category Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) Weighted average exercise price of outstanding options, warrants and rights (b) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (c) Equity compensation plans - stock options 458,133 $ 30.07 * Equity compensation plans - restricted stock awards and restricted stock units 345,611 * Equity compensation plans - available 803,744 744,974 Equity compensation plans - employee stock purchase plan — — 295,320 Equity compensation plans 803,744 1,040,294 Equity compensation plans not approved by security holders — — — Total 803,744 $ — 1,040,294 * All securities remaining available for future issuance were available under our 2022 Omnibus Equity Plan as of December 31, 2025.
Plan beginning October 1, 2024, to September 30, 2025 Period Total Number of Shares Purchased Average Price Paid per Share Total Number of Shares Purchased as Part of Repurchase Plan Maximum Number of Shares That May Yet Be Purchased Under the Plan (1) October 1, 2024 through October 31, 2024 — $ — — 1,000,000 November 1, 2024 through November 30, 2024 — — — 1,000,000 December 1, 2024 through December 31, 2024 — — — 1,000,000 Total — $ — — 1,000,000 (1)Represents shares that may be repurchased under the 2024 repurchase plan 57 Item 6 : Reserved 58 Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations .
Plan beginning October 1, 2025, to September 30, 2026 Period Total Number of Shares Purchased Average Price Paid per Share Total Number of Shares Purchased as Part of Repurchase Plan Maximum Number of Shares That May Yet Be Purchased Under the Plan (1) October 1, 2025 through October 31, 2025 34,672 $ 39.72 34,672 965,328 November 1, 2025 through November 30, 2025 125,581 41.91 125,581 839,747 December 1, 2025 through December 31, 2025 12,085 45.00 12,085 827,662 Total 172,338 $ 41.69 172,338 827,662 (1)Represents shares that may be repurchased under the 2025 repurchase plan 51 Item 6 : Reserved 52 Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations .
Analysis of Changes in Net Interest Income 2024 vs. 2023 2023 vs. 2022 Increase (Decrease) Due to: Increase (Decrease) Due to: (Dollars in thousands) Volume (1) Yield/Rate (1) Total Volume (1) Yield/Rate (1) Total Interest-earning assets Loans Commercial and industrial $ 4,286 $ 4,001 $ 8,287 $ (158 ) $ 10,801 $ 10,643 Commercial real estate 6,561 9,314 15,875 2,307 16,012 18,319 Real estate construction (2,467 ) 4,707 2,240 4,860 10,635 15,495 Residential real estate (107 ) 2,813 2,706 (1,205 ) 3,000 1,795 Agricultural real estate 1,874 1,154 3,028 2 2,419 2,421 Agricultural (252 ) 2,389 2,137 (1,492 ) 1,761 269 Consumer (352 ) 681 329 226 1,186 1,412 Total loans 9,543 25,059 34,602 4,540 45,814 50,354 Taxable securities (1,159 ) 16,377 15,218 (3,275 ) 4,435 1,160 Nontaxable securities (406 ) 25 (381 ) (835 ) 97 (738 ) Federal funds sold and other 72 620 692 2,473 5,215 7,688 Total interest-earning assets $ 8,050 $ 42,081 $ 50,131 $ 2,903 $ 55,561 $ 58,464 Interest-bearing liabilities Demand savings and money market $ 1,766 $ 13,546 $ 15,312 $ (726 ) $ 36,135 $ 35,409 Certificates of deposit (1,759 ) 6,383 4,624 1,670 17,073 18,743 Total interest-bearing deposits 7 19,929 19,936 944 53,208 54,152 FHLB term and line of credit advances 5,438 798 6,236 567 1,283 1,850 Federal Reserve Bank discount window (3,407 ) 13 (3,394 ) 4,753 2 4,755 Subordinated borrowings 43 (54 ) (11 ) 37 783 820 Other borrowings (42 ) 262 220 (26 ) 725 699 Total interest-bearing liabilities 2,039 20,948 22,987 6,275 56,001 62,276 Net Interest Income $ 6,011 $ 21,133 $ 27,144 $ (3,372 ) $ (440 ) $ (3,812 ) (1) The effect of changes in volume is determined by multiplying the change in volume by the previous year’s average rate.
Analysis of Changes in Net Interest Income 2025 vs. 2024 2024 vs. 2023 Increase (Decrease) Due to: Increase (Decrease) Due to: (Dollars in thousands) Volume (1) Yield/Rate (1) Total Volume (1) Yield/Rate (1) Total Interest-earning assets Loans Commercial and industrial $ 12,937 $ (2,728 ) $ 10,209 $ 4,286 $ 4,001 $ 8,287 Commercial real estate 13,041 920 13,961 6,561 9,314 15,875 Real estate construction 6,227 (3,989 ) 2,238 (2,467 ) 4,707 2,240 Residential real estate 512 500 1,012 (107 ) 2,813 2,706 Agricultural real estate 2,511 667 3,178 1,874 1,154 3,028 Agricultural 2,274 (1,395 ) 879 (252 ) 2,389 2,137 Consumer (39 ) (115 ) (154 ) (352 ) 681 329 Total loans 37,463 (6,140 ) 31,323 9,543 25,059 34,602 Taxable securities (2,956 ) 2,666 (290 ) (1,159 ) 16,377 15,218 Nontaxable securities (466 ) 108 (358 ) (406 ) 25 (381 ) Federal funds sold and other 5,913 (2,596 ) 3,317 72 620 692 Total interest-earning assets $ 39,954 $ (5,962 ) $ 33,992 $ 8,050 $ 42,081 $ 50,131 Interest-bearing liabilities Demand savings and money market $ 5,870 $ (9,316 ) $ (3,446 ) $ 1,766 $ 13,546 $ 15,312 Certificates of deposit 3,797 (2,305 ) 1,492 (1,759 ) 6,383 4,624 Total interest-bearing deposits 9,667 (11,621 ) (1,954 ) 7 19,929 19,936 FHLB term and line of credit advances (921 ) (1,051 ) (1,972 ) 5,438 798 6,236 Federal Reserve Bank discount window (1,318 ) (43 ) (1,361 ) (3,407 ) 13 (3,394 ) Subordinated borrowings (206 ) (219 ) (425 ) 43 (54 ) (11 ) Other borrowings (28 ) (187 ) (215 ) (42 ) 262 220 Total interest-bearing liabilities 7,194 (13,121 ) (5,927 ) 2,039 20,948 22,987 Net Interest Income $ 32,760 $ 7,159 $ 39,919 $ 6,011 $ 21,133 $ 27,144 (1) The effect of changes in volume is determined by multiplying the change in volume by the previous year’s average rate.
Highlights for the Year Ended December 31, 2024 • Net income of $62.6 million, or $4.00 diluted earnings per share, for the year ended December 31, 2024. • Dividends declared of $8.7 million, or $0.54 per share, for the year ended December 31, 2024, compared to $6.9 million, or $0.44 per share, for the year ended December 31, 2023, an increase of 26.0% • Total loans held for investment increased to $3.50 billion at December 31, 2024, compared to $3.33 billion at December 31, 2023, an increase of 5.0%. • Completed two mergers during the year ended December 31, 2024.
Highlights for the Year Ended December 31, 2025 • Net income of $22.7 million, or $1.23 diluted earnings per share, for the year ended December 31, 2025. • Dividends declared of $12.3 million, or $0.66 per share, for the year ended December 31, 2025, compared to $8.7 million, or $0.54 per share, for the year ended December 31, 2024, an increase of 41.2% • Net interest margin increased 35 basis points from 3.98% at December 31, 2024 to 4.33% at December 31, 2025. • Total loans held for investment increased to $4.20 billion at December 31, 2025, compared to $3.50 billion at December 31, 2024, an increase of 19.9%. • Completed the acquisition of NBC Corp. of Oklahoma during the year ended December 31, 2025, adding $806.0 million in deposits, seven banking locations and new territory to the Equity Bank footprint.