株探米国株
日本語 英語
エドガーで原本を確認する
0000906465 false 0000906465 2023-07-26 2023-07-26 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

 

 

FORM 8-K

 

 

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event Reported): July 26, 2023

 

QCR Holdings, Inc.

(Exact Name of Registrant as Specified in Charter)

 

Delaware 0-22208 42-1397595
(State or Other Jurisdiction of
Incorporation)
(Commission File Number) (I.R.S. Employer Identification
Number)

 

3551 Seventh Street, Moline, Illinois 61265
(Address of Principal Executive Offices) (Zip Code)

 

(309) 736-3584

(Registrant's telephone number, including area code)

 

N/A
(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: 

 

¨   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) 

¨   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) 

¨   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) 

¨   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock, $1.00 Par Value   QCRH   The Nasdaq Global Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

On July 26, 2023, QCR Holdings, Inc. (the “Company”) issued a press release disclosing financial results for the quarter ended June 30, 2023. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information in Item 2.02 of this Current Report on Form 8-K and Exhibit 99.1 attached hereto is being “furnished” and will not, except to the extent required by applicable law or regulation, be deemed “filed” by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor will any of such information or exhibits be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

99.1 Press Release dated July 26, 2023.

 

104 Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  QCR Holdings, Inc.
     
Date: July 26, 2023 By:  /s/ Todd A. Gipple
    Todd A. Gipple
    President and Chief Financial Officer

 

 

 

EX-99.1 2 tm2321912d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

  

PRESS RELEASE   FOR IMMEDIATE RELEASE

 

QCR Holdings, Inc. Announces Net Income of $28.4 Million

for the Second Quarter of 2023

 

Second Quarter 2023 Highlights

 

· Net income of $28.4 million, or $1.69 per diluted share
· Return on average assets of 1.44% and return on average total equity of 13.97%
· Annualized loan and lease growth of 12.2%
· Annualized core deposit growth, excluding brokered deposits, of 23.0%
· Uninsured and uncollateralized deposits further improved to 19.9% of total deposits
· Capital Markets Revenue grew $5.5 million, or 32.1%, to $22.5 million
· Tangible book value (non-GAAP) per share increased $1.28, or 13.2% annualized
· TCE ratio (non-GAAP) grew 7 basis points to 8.28%

 

Moline, IL, July 26, 2023 – QCR Holdings, Inc. (NASDAQ: QCRH) (the “Company”) today announced net income of $28.4 million and diluted earnings per share (“EPS”) of $1.69 for the second quarter of 2023, compared to net income of $27.2 million and diluted EPS of $1.60 for the first quarter of 2023.

 

“We delivered outstanding second quarter results, highlighted by robust loan and core deposit growth, significant fee income and continued strong asset quality,” said Larry J. Helling, Chief Executive Officer. “In addition, we continued to improve upon our already solid capital levels with exceptional earnings performance.”

 

Robust Core Deposit Growth and Strengthened Liquidity

 

During the second quarter of 2023, the Company’s core deposits, which exclude brokered deposits, grew $339.3 million to a total of $6.2 billion, or 23.0% on an annualized basis. Total uninsured and uncollateralized deposits further improved during the second quarter and represented 19.9% of total deposits at quarter-end. The Company maintained approximately $1.5 billion of immediately available liquidity at quarter-end, which exceeds the total amount of uninsured and uncollateralized deposits.

 

“Our experienced bankers grew core deposits significantly during the quarter building upon our strong and diversified deposit franchise. As a result, our ratio of loans held for investment to deposits further improved to 92.1%,” added Mr. Helling. “We are very pleased with our level of uninsured and uncollateralized deposits and our strong liquidity position.”

 

Net Income of $28.4 Million and Diluted EPS of $1.69

 

Both reported and adjusted (non-GAAP) net income and diluted EPS for the second quarter of 2023 were $28.4 million and $1.69, respectively. For the first quarter of 2023, net income and diluted EPS was $27.2 million and $1.60, respectively while adjusted net income (non-GAAP) was $28.0 million and adjusted diluted EPS (non-GAAP) was $1.65. For the second quarter of 2022, net income and diluted EPS were $15.2 million and $0.87, respectively, and adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP) were $30.4 million and $1.73, respectively.

  

 


 

    For the Quarter Ended  
    June 30,     March 31,     June 30,  
$ in millions (except per share data)   2023     2023     2022  
Net Income   $ 28.4     $ 27.2     $ 15.2  
Diluted EPS   $ 1.69     $ 1.60     $ 0.87  
Adjusted Net Income (non-GAAP)*   $ 28.4     $ 28.0     $ 30.4  
Adjusted Diluted EPS (non-GAAP)*   $ 1.69     $ 1.65     $ 1.73  

 

*Adjusted non-GAAP measurements of financial performance exclude non-core and/or nonrecurring income and expense items that management believes are not reflective of the anticipated future operation of the Company’s business. The Company believes these measurements provide a better comparison for analysis and may provide a better indicator of future performance. See GAAP to non-GAAP reconciliations.

 

Net Interest Income of $53.2 Million

 

Net interest income for the second quarter of 2023 totaled $53.2 million, compared to $56.8 million for the first quarter of 2023 and $59.4 million for the second quarter of 2022. Adjusted net interest income (non-GAAP) during the quarter was $59.6 million, a decrease of $2.4 million from the prior quarter. Acquisition-related net accretion totaled $134 thousand for the second quarter of 2023, compared to $828 thousand in the first quarter.

 

In the second quarter of 2023, net interest margin (“NIM”) was 2.93% and NIM on a tax-equivalent yield (“TEY”) basis (non-GAAP) was 3.29%, compared to 3.18% and 3.52% in the prior quarter, respectively. Adjusted NIM TEY (non-GAAP) of 3.28% declined by 19 basis points from 3.47% in the first quarter.

 

“Our adjusted tax-equivalent NIM declined 19 basis points during the second quarter which was inside of our guidance range,” said Todd A. Gipple, President and Chief Financial Officer. “With the inverted yield curve and the competitive deposit landscape, our net interest income was pressured despite continued loan growth and the ongoing expansion of loan yields. During the second quarter, we experienced an increase in the cost of funds as our deposit mix continued to shift from noninterest-bearing and lower beta deposits to higher beta deposits.”

 

Noninterest Income Grew 26% to $32.5 Million

 

Noninterest income for the second quarter of 2023 totaled $32.5 million, up 25.8% from $25.8 million for the first quarter of 2023. The Company generated $22.5 million of capital markets revenue in the quarter, an increase of $5.5 million, or 32.1% from the first quarter. Wealth management revenue was $3.8 million for the quarter, consistent with the prior quarter.

 

“Capital markets revenue was $22.5 million in the second quarter, up significantly from the first quarter and well ahead of our guidance range,” added Mr. Gipple. “Capital markets revenue from swaps continues to benefit from stabilization in the supply chain and construction costs. The demand for affordable housing continues to be strong. This source of fee income has been consistent for us over the last several years. Based on decades of stability in the low- income housing tax credit (“LIHTC”) industry and our own experience, we believe that this business is countercyclical and will be very resilient in future recessionary environments.”

 

Noninterest Expenses Remain Well-Controlled

 

Noninterest expense for the second quarter of 2023 totaled $49.7 million, which is a modest increase of only 1.9% from $48.8 million for the first quarter of 2023, and compared to $54.2 million for the second quarter of 2022. The linked-quarter increase was primarily due to higher variable compensation, increased Insured Cash Sweep (“ICS”) fees and FDIC insurance rates. These increases were partially offset by well-controlled salaries and employee benefits expenses.

 

Exceptional Loan Growth of 12.2% Annualized

 

During the second quarter of 2023, the Company’s loans and leases grew $189.3 million to a total of $6.4 billion, or 12.2% on an annualized basis. “Our loan growth during the quarter was driven primarily by strength in our LIHTC lending business. Our clients continue to experience strong demand for their projects as the need for affordable housing exceeds supply in the markets they serve,” added Mr. Helling.

 

2


 

“We also experienced modest loan demand in the second quarter from our traditional commercial lending and leasing businesses. As a result, we are increasing our guidance for loan growth for the remainder of the year to be in the range of 9 to 12% on an annualized basis, which would result in a 0 to 3% growth rate on an annualized basis net of planned LIHTC loan securitizations. In the first quarter of 2023, we categorized $139.2 million of LIHTC loans as held for sale as part of a future loan securitization transaction. During the second quarter of 2023, we increased the size of our planned securitizations of LIHTC loans, adding an additional $151.8 of loans for a total of $291.1 million to achieve improved pricing and execution. We now expect to close on the transactions early in the fourth quarter,” said Mr. Helling.

 

Asset Quality Remains Excellent

 

“Our asset quality continues to be strong as the ratio of nonperforming assets to total assets was 0.32% at quarter-end and compares favorably to historical averages. We remain cautiously optimistic about the relative economic resiliency of our markets as unemployment is low and business activity is still healthy across our footprint,” said Mr. Helling.

 

Nonperforming assets (“NPAs”) increased modestly during the quarter to $26.1 million or 32 basis points of total assets. “Approximately half of the total dollar amount of NPAs consist of one relationship and we believe that this credit will be resolved without a loss,” added Mr. Helling. The Company’s criticized loans and classified loans to total loans and leases on June 30, 2023, improved to 2.84% and 1.00%, respectively, as compared to 3.16% and 1.14% as of March 31, 2023.

 

The Company recorded a total provision for credit losses of $3.6 million during the quarter which included $3.3 million of provision on loans/leases. As of June 30, 2023, the ACL to total loans/leases held for investment was 1.41%.

 

Continued Strong Capital Levels

 

As of June 30, 2023, the Company’s total risk-based capital ratio was 14.66%, the common equity tier 1 ratio was 9.71% and the tangible common equity to tangible assets ratio (non-GAAP) was 8.28%. By comparison, these respective ratios were 14.68%, 9.60% and 8.21% as of March 31, 2023. During the quarter, we repurchased a modest number of shares, as our priority has shifted to capital retention, targeting capital levels near the top of our peer group.

 

The Company’s tangible book value per share (non-GAAP) increased $1.28, or 13.2% annualized during the second quarter. Accumulated other comprehensive income (“AOCI”) declined $6.3 million during the quarter due to a decrease in the value of the Company’s available for sale securities portfolio and certain derivatives resulting from the change in interest rates during the second quarter. While the net decline in AOCI diluted the Company’s tangible common equity, strong earnings more than offset this impact, which led to the increase in tangible book value per share (non-GAAP).

 

Conference Call Details

 

The Company will host an earnings call/webcast tomorrow, July 27, 2023, at 10:00 a.m. Central Time. Dial-in information for the call is toll-free: 888-346-9286 (international 412-317-5253). Participants should request to join the QCR Holdings, Inc. call. The event will be available for replay through August 3, 2023. The replay access information is 877-344-7529 (international 412-317-0088); access code 5035792. A webcast of the teleconference can be accessed on the Company’s News and Events page at www.qcrh.com. An archived version of the webcast will be available at the same location shortly after the live event has ended.

 

About Us

 

QCR Holdings, Inc., headquartered in Moline, Illinois, is a relationship-driven, multi-bank holding company serving the Quad Cities, Cedar Rapids, Cedar Valley, Des Moines/Ankeny and Springfield communities through its wholly owned subsidiary banks. The banks provide full-service commercial and consumer banking and trust and wealth management services. Quad City Bank & Trust Company, based in Bettendorf, Iowa, commenced operations in 1994, Cedar Rapids Bank & Trust Company, based in Cedar Rapids, Iowa, commenced operations in 2001, Community State Bank, based in Ankeny, Iowa, was acquired by the Company in 2016, Springfield First Community Bank, based in Springfield, Missouri, was acquired by the Company in 2018, and Guaranty Bank, also based in Springfield, Missouri, was acquired by the Company and merged with Springfield First Community Bank on April 1, 2022, with the combined entity operating under the Guaranty Bank name. Additionally, the Company serves the Waterloo/Cedar Falls, Iowa community through Community Bank & Trust, a division of Cedar Rapids Bank & Trust Company. Quad City Bank & Trust Company offers equipment loans and leases to businesses through its wholly owned subsidiary, m2 Equipment Finance, LLC, based in Milwaukee, Wisconsin, and also provides correspondent banking services. The Company has 36 locations in Iowa, Missouri, Wisconsin and Illinois. As of June 30, 2023, the Company had $8.2 billion in assets, $6.4 billion in loans and $6.6 billion in deposits. For additional information, please visit the Company’s website at www.qcrh.com.

 

3


 

Special Note Concerning Forward-Looking Statements. This document contains, and future oral and written statements of the Company and its management may contain, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “bode”, “predict,” “suggest,” “project”, “appear,” “plan,” “intend,” “estimate,” “annualize,” “may,” “will,” “would,” “could,” “should,” “likely,” “might,” “potential,” “continue,” “annualized,” “target,” “outlook,” as well as the negative forms of those words, or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

 

A number of factors, many of which are beyond the ability of the Company to control or predict, could cause actual results to differ materially from those in its forward-looking statements. These factors include, among others, the following: (i) the strength of the local, state, national and international economies(including effects of inflationary pressures and supply chain constraints); (ii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics (including the COVID-19 pandemic in the United States), acts of war or other threats thereof (including the Russian invasion of Ukraine), or other adverse external events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events; (iii) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB or the PCAOB; (iv) changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to the recent failures of other banks; (v) changes in interest rates and prepayment rates of the Company’s assets (including the impact of LIBOR phase-out); (vi) increased competition in the financial services sector, including from non-bank competitors such as credit unions and “fintech” companies, and the inability to attract new customers; (vii) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (viii) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (ix) the loss of key executives or employees; (x) changes in consumer spending; (xi) unexpected outcomes of existing or new litigation involving the Company; (xii) the economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards; (xiii) fluctuations in the value of securities held in our securities portfolio; (xiv) concentrations within our loan portfolio, large loans to certain borrowers, and large deposits from certain clients; (xv) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversity their exposure; (xvi) the level of non-performing assets on our balance sheets; (xvii) interruptions involving our information technology and communications systems or third-party servicers; (xviii) breaches or failures of our information security controls or cybersecurity-related incidents, and (xixi) the ability of the Company to manage the risks associated with the foregoing as well as anticipated. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.

 

Contact:

Todd A. Gipple

President and Chief Financial Officer

(309) 743-7745

tgipple@qcrh.com

 

4


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    As of  
    June 30,     March 31,     December 31,     September 30,     June 30,  
    2023     2023     2022     2022     2022  
                               
    (dollars in thousands)  
CONDENSED BALANCE SHEET                                        
Cash and due from banks   $ 84,084     $ 64,295     $ 59,723     $ 86,282     $ 92,379  
Federal funds sold and interest-bearing deposits     175,012       253,997       124,270       71,043       56,532  
Securities, net of allowance for credit losses     882,888       877,446       928,102       879,450       879,918  
Loans receivable held for sale (1)     295,057       140,633       1,480       3,054       1,186  
Loans/leases receivable held for investment     6,084,263       6,049,389       6,137,391       6,005,556       5,796,717  
Allowance for credit losses     (85,797 )     (86,573 )     (87,706 )     (90,489 )     (92,425 )
Intangibles     15,228       15,993       16,759       17,546       18,333  
Goodwill     139,027       138,474       137,607       137,607       137,607  
Derivatives     170,294       130,350       177,631       185,037       97,455  
Other assets     466,617       452,900       453,580       434,963       405,239  
Total assets   $ 8,226,673     $ 8,036,904     $ 7,948,837     $ 7,730,049     $ 7,392,941  
                                         
Total deposits   $ 6,606,720     $ 6,501,663     $ 5,984,217     $ 5,941,035     $ 5,820,657  
Total borrowings     418,368       417,480       825,894       701,491       583,166  
Derivatives     195,841       150,401       200,701       209,479       113,305  
Other liabilities     183,055       165,866       165,301       140,972       132,675  
Total stockholders’ equity     822,689       801,494       772,724       737,072       743,138  
Total liabilities and stockholders’ equity   $ 8,226,673     $ 8,036,904     $ 7,948,837     $ 7,730,049     $ 7,392,941  
                                         
ANALYSIS OF LOAN PORTFOLIO                                        
Loan/lease mix:                                        
Commercial and industrial - revolving   $ 304,617     $ 307,612     $ 296,869     $ 332,996     $ 322,258  
Commercial and industrial - other     1,402,553       1,420,331       1,451,693       1,415,996       1,403,689  
Total commercial and industrial     1,707,170       1,727,943       1,748,562       1,748,992       1,725,947  
Commercial real estate, owner occupied     609,717       616,922       629,367       627,558       628,565  
Commercial real estate, non-owner occupied     963,814       982,716       963,239       920,876       889,530  
Construction and land development*     1,307,766       1,208,185       1,192,061       1,149,503       1,080,372  
Multi-family*     1,100,794       969,870       963,803       933,118       860,742  
Direct financing leases     32,937       35,373       31,889       33,503       40,050  
1-4 family real estate     535,405       532,491       499,529       487,508       473,141  
Consumer     121,717       116,522       110,421       107,552       99,556  
Total loans/leases   $ 6,379,320     $ 6,190,022     $ 6,138,871     $ 6,008,610     $ 5,797,903  
Less allowance for credit losses     85,797       86,573       87,706       90,489       92,425  
Net loans/leases   $ 6,293,523     $ 6,103,449     $ 6,051,165     $ 5,918,121     $ 5,705,478  

 

* The LIHTC lending business is a significant part of the Company’s Construction and Multi-family loans. For the quarter ended June 30, 2023, the LIHTC portion of the Construction loans was $870 million, or 67%, and the LIHTC portion of the Multi-family loans was $820 million, or 75%.

 

ANALYSIS OF SECURITIES PORTFOLIO                                        
Securities mix:                                        
U.S. government sponsored agency securities   $ 18,942     $ 19,320     $ 16,981     $ 20,527     $ 20,448  
Municipal securities     743,608       731,689       779,450       724,204       710,638  
Residential mortgage-backed and related securities     60,958       63,104       66,215       68,844       81,247  
Asset backed securities     17,393       17,967       18,728       19,630       19,956  
Other securities     43,156       46,535       46,908       46,443       47,827  
Total securities   $ 884,057     $ 878,615     $ 928,282     $ 879,648     $ 880,116  
Less allowance for credit losses     1,169       1,169       180       198       198  
Net securities   $ 882,888     $ 877,446     $ 928,102     $ 879,450     $ 879,918  
                                         
ANALYSIS OF DEPOSITS                                        
Deposit mix:                                        
Noninterest-bearing demand deposits   $ 1,101,605     $ 1,189,858     $ 1,262,981     $ 1,315,555     $ 1,514,005  
Interest-bearing demand deposits     4,374,847       4,033,193       3,875,497       3,904,303       3,758,566  
Time deposits     765,801       679,946       744,593       672,133       540,074  
Brokered deposits     364,467       598,666       101,146       49,044       8,012  
Total deposits   $ 6,606,720     $ 6,501,663     $ 5,984,217     $ 5,941,035     $ 5,820,657  
                                         
ANALYSIS OF BORROWINGS                                        
Borrowings mix:                                        
Term FHLB advances   $ 135,000     $ 135,000     $ -     $ -     $ -  
Overnight FHLB advances     -       -       415,000       335,000       400,000  
Other short-term borrowings     1,850       1,100       129,630       85,180       1,070  
Subordinated notes     232,852       232,746       232,662       232,743       133,562  
Junior subordinated debentures     48,666       48,634       48,602       48,568       48,534  
Total borrowings   $ 418,368     $ 417,480     $ 825,894     $ 701,491     $ 583,166  

 

(1) Loans with a fair value of $291.0 million, have been identified for securitization and are included in LHFS at June 30, 2023.

5


  

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    For the Quarter Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
    2023     2023     2022     2022     2022  
                               
    (dollars in thousands, except per share data)  
INCOME STATEMENT                                        
Interest income   $ 98,377     $ 94,217     $ 94,037     $ 79,267     $ 68,205  
Interest expense     45,172       37,407       28,819       18,498       8,805  
Net interest income     53,205       56,810       65,218       60,769       59,400  
Provision for credit losses (1)     3,606       3,928       -       -       11,200  
Net interest income after provision for credit losses   $ 49,599     $ 52,882     $ 65,218     $ 60,769     $ 48,200  
                                         
Trust department fees   $ 2,844     $ 2,906     $ 2,644     $ 2,537     $ 2,497  
Investment advisory and management fees     986       879       918       921       983  
Deposit service fees     2,034       2,028       2,142       2,214       2,223  
Gain on sales of residential real estate loans     500       312       468       641       809  
Gain on sales of government guaranteed portions of loans     -       30       50       50       -  
Capital markets revenue     22,490       17,023       11,338       10,545       13,004  
Securities gains (losses), net     12       (463 )     -       -       -  
Earnings on bank-owned life insurance     838       707       755       605       350  
Debit card fees     1,589       1,466       1,500       1,453       1,499  
Correspondent banking fees     356       391       257       189       244  
Loan related fee income     770       651       614       652       682  
Fair value gain (loss) on derivatives     83       (427 )     (267 )     904       432  
Other     18       339       800       384       59  
Total noninterest income   $ 32,520     $ 25,842     $ 21,219     $ 21,095     $ 22,782  
                                         
Salaries and employee benefits   $ 31,459     $ 32,003     $ 32,594     $ 29,175     $ 29,972  
Occupancy and equipment expense     6,100       5,914       6,027       6,033       5,978  
Professional and data processing fees     4,078       3,514       3,769       4,477       4,365  
Acquisition costs     -       -       (424 )     315       1,973  
Post-acquisition compensation, transition and integration costs     -       207       668       62       4,796  
FDIC insurance, other insurance and regulatory fees     1,927       1,374       1,605       1,497       1,394  
Loan/lease expense     652       556       411       390       761  
Net cost of (income from) and gains/losses on operations of other real estate     -       (67 )     (117 )     19       59  
Advertising and marketing     1,735       1,237       1,562       1,437       1,198  
Communication and data connectivity     471       665       587       639       584  
Supplies     281       305       337       289       237  
Bank service charges     621       605       563       568       610  
Correspondent banking expense     221       210       210       218       213  
Intangibles amortization     765       766       787       787       787  
Payment card processing     542       545       599       477       626  
Trust expense     337       214       166       227       195  
Other     538       737       353       1,136       500  
Total noninterest expense   $ 49,727     $ 48,785     $ 49,697     $ 47,746     $ 54,248  
                                         
Net income before income taxes   $ 32,392     $ 29,939     $ 36,740     $ 34,118     $ 16,734  
Federal and state income tax expense     3,967       2,782       5,834       4,824       1,492  
Net income   $ 28,425     $ 27,157     $ 30,906     $ 29,294     $ 15,242  
                                         
Basic EPS   $ 1.70     $ 1.62     $ 1.83     $ 1.73     $ 0.88  
Diluted EPS   $ 1.69     $ 1.60     $ 1.81     $ 1.71     $ 0.87  
                                         
Weighted average common shares outstanding     16,701,950       16,776,289       16,855,973       16,900,968       17,345,324  
Weighted average common and common equivalent shares outstanding     16,799,527       16,942,132       17,047,976       17,110,691       17,549,107  

 

(1) Provision for credit losses for the quarter ended June 30, 2022 included $11.0 million related to the acquired Guaranty Bank non-PCD loans and $1.4 million related to acquired Guaranty Bank OBS exposures.

 

6


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    For the Six Months Ended  
    June 30,     June 30,  
    2023     2022  
             
    (dollars in thousands, except per share data)  
INCOME STATEMENT                
Interest income   $ 192,594     $ 119,267  
Interest expense     82,579       14,134  
Net interest income     110,015       105,133  
Provision for credit losses (1)     7,534       8,284  
Net interest income after provision for loan/lease losses   $ 102,481     $ 96,849  
                 
Trust department fees   $ 5,750     $ 5,460  
Investment advisory and management fees     1,865       2,019  
Deposit service fees     4,062       3,778  
Gain on sales of residential real estate loans     812       1,302  
Gain on sales of government guaranteed portions of loans     30       19  
Swap fee income/capital markets revenue     39,513       19,426  
Securities losses, net     (451 )     -  
Earnings on bank-owned life insurance     1,545       696  
Debit card fees     3,055       2,506  
Correspondent banking fees     747       521  
Loan related fee income     1,421       1,162  
Fair value gain (loss) on derivatives     (344 )     1,338  
Other     357       188  
Total noninterest income   $ 58,362     $ 38,415  
                 
Salaries and employee benefits   $ 63,462     $ 53,599  
Occupancy and equipment expense     12,014       9,915  
Professional and data processing fees     7,592       8,036  
Acquisition costs     -       3,824  
Post-acquisition compensation, transition and integration costs     207       4,796  
FDIC insurance, other insurance and regulatory fees     3,301       2,704  
Loan/lease expense     1,208       1,028  
Net cost of (income from) and gains/losses on operations of other real estate     (67 )     58  
Advertising and marketing     2,972       1,959  
Communication     1,136       987  
Supplies     586       483  
Bank service charges     1,226       1,151  
Correspondent banking expense     431       412  
Intangibles amortization     1,531       1,280  
Payment card processing     1,087       888  
Trust expense     551       382  
Other     1,275       1,071  
Total noninterest expense   $ 98,512     $ 92,573  
                 
Net income before income taxes   $ 62,331     $ 42,691  
Federal and state income tax expense     6,749       3,825  
Net income   $ 55,582     $ 38,866  
                 
Basic EPS   $ 3.32     $ 2.36  
Diluted EPS   $ 3.29     $ 2.33  
                 
Weighted average common shares outstanding     16,739,120       16,485,218  
Weighted average common and common equivalent shares outstanding     16,870,830       16,700,682  

 

(1) Provision for credit losses for the six months ended June 30, 2022 included $11.0 million related to the acquired Guaranty Bank non-PCD loans and $1.4 million related to acquired Guaranty Bank OBS exposures.

 

7


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    As of and for the Quarter Ended     For the Six Months Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,     June 30,     June 30,  
    2023     2023     2022     2022     2022     2023     2022  
                                           
    (dollars in thousands, except per share data)  
COMMON SHARE DATA                                                        
Common shares outstanding     16,713,853       16,713,775       16,795,942       16,885,485       17,064,347                  
Book value per common share (1)   $ 49.22     $ 47.95     $ 46.01     $ 43.65     $ 43.55                  
Tangible book value per common share (Non-GAAP) (2)   $ 39.99     $ 38.71     $ 36.82     $ 34.46     $ 34.41                  
Closing stock price   $ 41.03     $ 43.91     $ 49.64     $ 50.94     $ 53.99                  
Market capitalization   $ 685,769     $ 733,902     $ 833,751     $ 860,147     $ 921,304                  
Market price / book value     83.36 %     91.57 %     107.90 %     116.70 %     123.97 %                
Market price / tangible book value     102.59 %     113.43 %     134.83 %     147.81 %     156.90 %                
Earnings per common share (basic) LTM (3)   $ 6.89     $ 6.06     $ 5.95     $ 5.86     $ 6.14                  
Price earnings ratio LTM (3)      5.96      7.24 x      8.35      8.70      8.79                
TCE / TA (Non-GAAP) (4)     8.28 %     8.21 %     7.93 %     7.68 %     8.11 %                
                                                         
CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY                                                        
Beginning balance   $ 801,494     $ 772,724     $ 737,072     $ 743,138     $ 667,924                  
Net income     28,425       27,157       30,906       29,294       15,242                  
Other comprehensive income (loss), net of tax     (6,336 )     9,325       9,959       (24,783 )     (24,286 )                
Common stock cash dividends declared     (1,003 )     (1,010 )     (1,013 )     (1,012 )     (1,059 )                
Issuance of 2,071,291 shares of common stock as a result of the acquisition of Guaranty Federal Bancshares     -       -       -       -       117,214                  
Repurchase and cancellation of shares of common stock as a result of a share repurchase program     (967 )     (7,719 )     (5,037 )     (10,485 )     (33,016 )                
Other (5)     1,076       1,017       837       920       1,119                  
Ending balance   $ 822,689     $ 801,494     $ 772,724     $ 737,072     $ 743,138                  
                                                         
REGULATORY CAPITAL RATIOS (6):                                                        
Total risk-based capital ratio     14.66 %     14.68 %     14.28 %     14.38 %     13.40 %                
Tier 1 risk-based capital ratio     10.36 %     10.27 %     9.95 %     9.88 %     10.18 %                
Tier 1 leverage capital ratio     10.06 %     9.73 %     9.61 %     9.56 %     9.61 %                
Common equity tier 1 ratio     9.71 %     9.60 %     9.29 %     9.21 %     9.46 %                
                                                         
KEY PERFORMANCE RATIOS AND OTHER METRICS                                                        
Return on average assets (annualized)     1.44 %     1.37 %     1.58 %     1.53 %     0.83 %     1.42 %     1.16 %
Return on average total equity (annualized)     13.97 %     13.67 %     16.32 %     15.39 %     7.74 %     13.91 %     10.55 %
Net interest margin     2.93 %     3.18 %     3.62 %     3.46 %     3.53 %     3.05 %     3.43 %
Net interest margin (TEY) (Non-GAAP)(7)     3.29 %     3.52 %     3.93 %     3.71 %     3.74 %     3.40 %     3.63 %
Efficiency ratio (Non-GAAP) (8)     58.01 %     59.02 %     57.50 %     58.32 %     66.01 %     58.51 %     64.49 %
Gross loans and leases / total assets     77.54 %     77.02 %     77.23 %     77.73 %     78.42 %     77.54 %     78.42 %
Gross loans and leases / total deposits     96.56 %     95.21 %     102.58 %     101.14 %     99.61 %     96.56 %     99.61 %
Effective tax rate     12.25 %     9.29 %     15.88 %     14.14 %     8.92 %     10.83 %     8.96 %
Full-time equivalent employees (9)     1009       969       973       956       968       1009       968  
                                                         
AVERAGE BALANCES                                                        
Assets   $ 7,924,597     $ 7,906,830     $ 7,800,229     $ 7,652,463     $ 7,324,470     $ 7,915,763     $ 6,723,137  
Loans/leases     6,219,980       6,165,115       6,043,359       5,916,100       5,711,471       6,192,700       5,222,193  
Deposits     6,292,481       6,179,644       6,029,455       5,891,198       5,867,444       6,236,374       5,388,062  
Total stockholders’ equity     816,882       794,685       757,419       761,428       788,204       805,845       736,452  

 

(1) Includes accumulated other comprehensive income (loss).
(2) Includes accumulated other comprehensive income (loss) and excludes intangible assets.  See GAAP to Non-GAAP reconciliations.
(3) LTM : Last twelve months.
(4) TCE / TCA : tangible common equity / total tangible assets.  See GAAP to non-GAAP reconciliations.
(5) Includes mostly common stock issued for options exercised and the employee stock purchase plan, as well as stock-based compensation.
(6) Ratios for the current quarter are subject to change upon final calculation for regulatory filings due after earnings release.
(7) TEY : Tax equivalent yield.  See GAAP to Non-GAAP reconciliations.
(8) See GAAP to Non-GAAP reconciliations.
(9) The increase in full-time equivalent employees in the second quarter of 2023 includes 19 summer interns.

  

8


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

ANALYSIS OF NET INTEREST INCOME AND MARGIN

 

    For the Quarter Ended  
    June 30, 2023     March 31, 2023     June 30, 2022  
    Average
Balance
    Interest
Earned or
Paid
    Average
Yield or Cost
    Average
Balance
    Interest
Earned or
Paid
    Average
Yield or Cost
    Average
Balance
    Interest
Earned or
Paid
    Average
Yield or Cost
 
                                                       
    (dollars in thousands)  
Fed funds sold   $ 16,976     $ 223       5.27 %   $ 19,275     $ 234       4.93 %   $ 5,896     $ 12       0.83 %
Interest-bearing deposits at financial institutions     90,814       1,123       4.96 %     73,584       821       4.53 %     67,254       169       1.01 %
Investment securities - taxable     342,991       3,693       4.30 %     332,640       3,366       4.05 %     346,440       3,090       3.56 %
Investment securities - nontaxable (1)     577,494       6,217       4.31 %     619,225       6,791       4.39 %     573,868       5,912       4.12 %
Restricted investment securities     35,031       506       5.71 %     37,766       513       5.43 %     37,166       485       5.16 %
Loans (1)     6,219,980       93,159       6.01 %     6,165,115       88,548       5.82 %     5,711,471       61,932       4.35 %
Total earning assets (1)   $ 7,283,286     $ 104,921       5.78 %   $ 7,247,605     $ 100,273       5.60 %   $ 6,742,095     $ 71,600       4.26 %
                                                                         
Interest-bearing deposits   $ 3,965,592     $ 27,227       2.75 %   $ 4,067,405     $ 23,776       2.37 %   $ 3,791,595     $ 4,478       0.47 %
Time deposits     1,190,440       11,219       3.78 %     869,912       6,003       2.80 %     529,675       1,047       0.79 %
Short-term borrowings     1,980       34       6.82 %     7,573       99       5.28 %     1,404       3       0.78 %
Federal Home Loan Bank advances     211,593       2,653       4.96 %     296,333       3,521       4.75 %     286,484       780       1.08 %
Subordinated debentures     232,782       3,303       5.68 %     232,679       3,311       5.69 %     133,529       1,816       5.44 %
Junior subordinated debentures     48,647       738       6.00 %     48,613       696       5.72 %     46,536       680       5.78 %
Total interest-bearing liabilities   $ 5,651,034     $ 45,174       3.20 %   $ 5,522,515     $ 37,406       2.74 %   $ 4,789,223     $ 8,804       0.74 %
                                                                         
Net interest income (1)           $ 59,747                     $ 62,867                     $ 62,796          
Net interest margin (2)                     2.93 %                     3.18 %                     3.53 %
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.29 %                     3.52 %                     3.74 %
Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.28 %                     3.47 %                     3.64 %
                                                                         
    For the Six Months Ended                          
    June 30, 2023     June 30, 2022                          
    Average
Balance
    Interest
Earned or
Paid
    Average
Yield or Cost
    Average
Balance
    Interest
Earned or
Paid
    Average
Yield or Cost
                         
                                                             
    (dollars in thousands)                          
Fed funds sold   $ 18,119     $ 457       5.09 %   $ 5,234     $ 14       0.53 %                        
Interest-bearing deposits at financial institutions     82,246       1,945       4.77 %     68,285       204       0.60 %                        
Investment securities - taxable     337,844       7,059       4.17 %     861,610       16,683       3.87 %                        
Investment securities - nontaxable (1)     598,244       13,009       4.35 %                                                
Restricted investment securities     36,391       1,018       5.56 %     29,716       766       5.13 %                        
Loans (1)     6,192,700       181,707       5.92 %     5,222,193       107,927       4.17 %                        
Total earning assets (1)   $ 7,265,544     $ 205,195       5.69 %   $ 6,187,038     $ 125,594       4.09 %                        
                                                                         
Interest-bearing deposits   $ 4,016,217     $ 51,003       2.56 %   $ 3,511,396     $ 6,816       0.39 %                        
Time deposits     1,031,062       17,222       3.37 %     464,647       1,846       0.80 %                        
Short-term borrowings     4,642       132       5.75 %     1,676       3       0.36 %                        
Federal Home Loan Bank advances     253,729       6,174       4.84 %     186,685       863       0.92 %                        
Subordinated debentures     232,731       6,615       5.68 %     123,753       3,370       5.45 %                        
Junior subordinated debentures     48,630       1,433       5.86 %     42,376       1,236       5.80 %                        
Total interest-bearing liabilities   $ 5,587,011     $ 82,579       2.97 %   $ 4,330,533     $ 14,134       0.66 %                        
                                                                         
Net interest income (1)           $ 122,616                     $ 111,460                                  
Net interest margin (2)                     3.05 %                     3.43 %                        
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.40 %                     3.63 %                        
Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.38 %                     3.57 %                        

 

(1) Includes nontaxable securities and loans.  Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% tax rate.
(2) See “Select Financial Data - Subsidiaries” for a breakdown of amortization/accretion included in net interest margin for each period presented.
(3) TEY : Tax equivalent yield.  See GAAP to Non-GAAP reconciliations.

 

9


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    As of  
    June 30,     March 31,     December 31,     September 30,     June 30,  
    2023     2023     2022     2022     2022  
                               
    (dollars in thousands, except per share data)  
ROLLFORWARD OF ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES                                        
Beginning balance   $ 86,573     $ 87,706     $ 90,489     $ 92,425     $ 74,786  
Initial ACL recorded for acquired PCD loans     -       -       -       -       5,902  
Change in ACL for writedown of LHFS to fair value (1)     (2,277 )     (1,709 )     -       -       -  
Credit loss expense (2)     3,313       2,458       1,013       331       12,141  
Loans/leases charged off     (1,947 )     (2,275 )     (3,960 )     (2,489 )     (620 )
Recoveries on loans/leases previously charged off     135       393       164       222       216  
Ending balance   $ 85,797     $ 86,573     $ 87,706     $ 90,489     $ 92,425  
                                         
NONPERFORMING ASSETS                                        
Nonaccrual loans/leases   $ 26,062     $ 22,947     $ 8,765     $ 17,511     $ 23,574  
Accruing loans/leases past due 90 days or more     83       15       5       3       268  
Total nonperforming loans/leases     26,145       22,962       8,770       17,514       23,842  
Other real estate owned     -       61       133       177       205  
Other repossessed assets     -       -       -       340       -  
Total nonperforming assets   $ 26,145     $ 23,023     $ 8,903     $ 18,031     $ 24,047  
                                         
ASSET QUALITY RATIOS                                        
Nonperforming assets / total assets     0.32 %     0.29 %     0.11 %     0.23 %     0.33 %
ACL for loans and leases / total loans/leases held for investment     1.41 %     1.43 %     1.43 %     1.51 %     1.59 %
ACL for loans and leases / nonperforming loans/leases     328.16 %     377.03 %     1000.07 %     516.67 %     387.66 %
Net charge-offs as a % of average loans/leases     0.03 %     0.03 %     0.06 %     0.04 %     0.01 %
                                         
INTERNALLY ASSIGNED RISK RATING (3)                                        
Special mention (rating 6)   $ 116,910     $ 125,048     $ 98,333     $ 63,973     $ 54,558  
Substandard (rating 7)/Classifed loans     63,956       70,866       66,021       77,317       83,048  
Doubtful (rating 8)/Classifed loans     -       -       -       -       -  
Criticized loans (4)   $ 180,866     $ 195,914     $ 164,354     $ 141,290     $ 137,606  
                                         
Classified loans as a % of total loans/leases     1.00 %     1.14 %     1.08 %     1.29 %     1.43 %
Criticized loans as a % of total loans/leases     2.84 %     3.16 %     2.68 %     2.35 %     2.37 %

 

(1) Certain loans were identified for securitization and transferred from loans to LHFS. The fair value of the loans was less than its carrying value at the date of transfer, resulting in a charge to the loan ACL.
(2) Credit loss expense on loans/leases for the quarter ended June 30, 2022 included $11.0 million related to the acquired Guaranty Bank non-PCD loans.
(3) Amounts exclude the government guaranteed portion, if any.  The Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion.
(4) Criticized loans are defined as C&I and CRE loans with internally assigned risk ratings of 6, 7, or 8, regardless of performance.
(5) Classified loans are defined as C&I and CRE loans with internally assigned risk ratings of 7 or 8, regardless of performance.

10


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    For the Quarter Ended     For the Six Months Ended  
    June 30,     March 31,     June 30,     June 30,     June 30,  
SELECT FINANCIAL DATA - SUBSIDIARIES   2023     2023     2022     2023     2022  
                               
    (dollars in thousands)  
TOTAL ASSETS                                        
Quad City Bank and Trust (1)   $ 2,611,832     $ 2,548,473     $ 2,122,852                  
m2 Equipment Finance, LLC     322,838       317,497       289,451                  
Cedar Rapids Bank and Trust     2,389,623       2,196,560       1,985,199                  
Community State Bank     1,332,966       1,286,227       1,221,406                  
Guaranty Bank     2,179,844       2,147,776       2,037,364                  
                                         
TOTAL DEPOSITS                                        
Quad City Bank and Trust (1)   $ 2,166,249     $ 2,173,343     $ 1,787,564                  
Cedar Rapids Bank and Trust     1,791,861       1,663,138       1,495,665                  
Community State Bank     1,073,907       1,086,531       1,006,836                  
Guaranty Bank     1,653,299       1,646,730       1,539,978                  
                                         
TOTAL LOANS & LEASES                                        
Quad City Bank and Trust (1)   $ 1,925,162     $ 1,872,029     $ 1,737,812                  
m2 Equipment Finance, LLC     328,479       321,495       293,435                  
Cedar Rapids Bank and Trust     1,728,280       1,637,252       1,536,224                  
Community State Bank     1,025,844       994,454       931,031                  
Guaranty Bank     1,700,034       1,686,287       1,592,836                  
                                         
TOTAL LOANS & LEASES / TOTAL DEPOSITS                                        
Quad City Bank and Trust (1)     89 %     86 %     97 %                
Cedar Rapids Bank and Trust     96 %     98 %     103 %                
Community State Bank     96 %     92 %     92 %                
Guaranty Bank     103 %     102 %     103 %                
                                         
TOTAL LOANS & LEASES / TOTAL ASSETS                                        
Quad City Bank and Trust (1)     74 %     73 %     82 %                
Cedar Rapids Bank and Trust     72 %     75 %     77 %                
Community State Bank     77 %     77 %     76 %                
Guaranty Bank     78 %     79 %     78 %                
                                         
ACL ON LOANS/LEASES AS A PERCENTAGE OF LOANS/LEASES                                        
Quad City Bank and Trust (1)     1.44 %     1.41 %     1.68 %                
m2 Equipment Finance, LLC     3.46 %     3.13 %     3.31 %                
Cedar Rapids Bank and Trust     1.41 %     1.50 %     1.58 %                
Community State Bank     1.27 %     1.38 %     1.57 %                
Guaranty Bank     1.22 %     1.29 %     1.53 %                
                                         
RETURN ON AVERAGE ASSETS                                        
Quad City Bank and Trust (1)     0.82 %     1.23 %     1.56 %     1.02 %     1.71 %
Cedar Rapids Bank and Trust     3.52 %     3.07 %     2.72 %     3.30 %     2.48 %
Community State Bank     1.42 %     1.49 %     1.12 %     1.46 %     1.27 %
Guaranty Bank (7) (8)     0.97 %     1.02 %     0.20 %     0.99 %     0.56 %
                                         
NET INTEREST MARGIN PERCENTAGE (2)                                        
Quad City Bank and Trust (1)     3.28 %     3.44 %     3.74 %     3.36 %     3.62 %
Cedar Rapids Bank and Trust (3)     3.69 %     4.03 %     3.66 %     3.86 %     3.63 %
Community State Bank (4)     3.90 %     3.99 %     3.67 %     3.94 %     3.65 %
Guaranty Bank (5)     3.10 %     3.49 %     4.20 %     3.30 %     3.94 %
                                         
ACQUISITION-RELATED AMORTIZATION/ACCRETION INCLUDED IN NET                                        
INTEREST MARGIN, NET                                        
Cedar Rapids Bank and Trust   $ -     $ (8 )   $ 4     $ (8 )   $ 55  
Community State Bank     (1 )     71       28     $ 70       61  
Guaranty Bank     168       797       1,698     $ 965       1,767  
QCR Holdings, Inc. (6)     (33 )     (32 )     (35 )   $ (65 )     (70 )

 

(1) Quad City Bank and Trust amounts include m2 Equipment Finance, LLC, as this entity is wholly-owned and consolidated with the Bank.  m2 Equipment Finance, LLC  is also presented separately for certain (applicable) measurements.
(2) Includes nontaxable securities and loans.  Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using
  a 21% federal tax rate.
(3) Cedar Rapids Bank and Trust’s net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest margin (Non-GAAP) would have been 3.69% for the quarter ended June 30, 2023, 4.03% for the quarter ended March 31, 2023 and 3.62% for the quarter ended June 30, 2022.
(4) Community State Bank’s net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest
  margin (Non-GAAP) would have been 3.90% for the quarter ended June 30, 2023, 3.99% for the quarter ended March 31, 2023 and 3.66% for the quarter ended June 30, 2022.
(5) Guaranty Bank’s net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest
  margin (Non-GAAP) would have been 3.11% for the quarter ended June 30, 2023, 3.39% for the quarter ended March 31, 2023 and 3.82% for the quarter ended June 30, 2022.  
(6) Relates to the trust preferred securities acquired as part of the Guaranty Bank acquisition in 2017 and the Community National Bank acquisition in 2013.
(7) Decrease for quarter ended and six months ended June 30, 2022 due to CECL Day 2 provision for credit losses of $12.4 million related to the acquisition of Guaranty Bank.
(8) Adjusted ROAA excluding non-core adjustments for the Guaranty Bank acquisition (non-GAAP) would have been 2.12% for the quarter ended June 30, 2022 and 1.89% for the six months ended June 30, 2022.

11


  

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    As of  
    June 30,     March 31,     December 31,     September 30,     June 30,  
GAAP TO NON-GAAP RECONCILIATIONS   2023     2023     2022     2022     2022  
                               
    (dollars in thousands, except per share data)  
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)                                        
                                         
Stockholders’ equity (GAAP)   $ 822,689     $ 801,494     $ 772,724     $ 737,072     $ 743,138  
Less: Intangible assets     154,255       154,467       154,366       155,153       155,940  
Tangible common equity (non-GAAP)   $ 668,434     $ 647,027     $ 618,358     $ 581,919     $ 587,198  
                                         
Total assets (GAAP)   $ 8,226,673     $ 8,036,904     $ 7,948,837     $ 7,730,049     $ 7,392,941  
Less: Intangible assets     154,255       154,467       154,366       155,153       155,940  
Tangible assets (non-GAAP)   $ 8,072,418     $ 7,882,437     $ 7,794,471     $ 7,574,896     $ 7,237,001  
                                         
Tangible common equity to tangible assets ratio (non-GAAP)     8.28 %     8.21 %     7.93 %     7.68 %     8.11 %

 

(1) This ratio is a non-GAAP financial measure.  The Company’s management believes that this measurement is important to many investors in the marketplace who are interested in changes period-to-period in common equity.  In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to stockholders’ equity and total assets, which are the most directly comparable GAAP financial measures.

                         

12


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

GAAP TO NON-GAAP RECONCILIATIONS   For the Quarter Ended     For the Six Months Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,     June 30,     June 30,  
ADJUSTED NET INCOME (1)   2023     2023     2022     2022     2022     2023     2022  
                                           
    (dollars in thousands, except per share data)  
Net income (GAAP)   $ 28,425     $ 27,157     $ 30,906     $ 29,294     $ 15,242     $ 55,582     $ 38,866  
                                                         
Less non-core items (post-tax) (2):                                                        
Income:                                                        
Securities gains (losses), net     9       (366 )     -       -       -       (356 )     -  
Fair value gain (loss) on derivatives, net     66       (337 )     (211 )     714       342       (272 )     1,057  
Total non-core income (non-GAAP)   $ 75     $ (703 )   $ (211 )   $ 714     $ 342     $ (628 )   $ 1,057  
                                                         
Expense:                                                        
Acquisition costs (2)     -       -       (517 )     321       1,932       -       3,394  
Post-acquisition compensation, transition and integration costs     -       164       529       48       3,789       164       3,789  
Separation agreement     -       -       -       -       -       -       -  
CECL Day 2 provision for credit losses on acquired non-PCD loans (3)     -       -       -       -       8,651       -       8,651  
CECL Day 2 provision for credit losses provision on acquired OBS exposure (3)     -       -       -       -       1,140       -       1,140  
Total non-core expense (non-GAAP)   $ -     $ 164     $ 12     $ 369     $ 15,512     $ 164     $ 16,974  
                                                         
Adjusted net income  (non-GAAP) (1)   $ 28,350     $ 28,024     $ 31,129     $ 28,949     $ 30,412     $ 56,374     $ 54,783  
                                                         
ADJUSTED EARNINGS PER COMMON SHARE (1)                                                        
                                                         
Adjusted net income (non-GAAP) (from above)   $ 28,350     $ 28,024     $ 31,129     $ 28,949     $ 30,412     $ 56,374     $ 54,783  
Weighted average common shares outstanding     16,701,950       16,776,289       16,855,973       16,900,968       17,345,324       16,739,120       16,485,218  
Weighted average common and common equivalent shares outstanding     16,799,527       16,942,132       17,047,976       17,110,691       17,549,107       16,870,830       16,700,682  
                                                         
Adjusted earnings per common share (non-GAAP):                                                        
Basic   $ 1.70     $ 1.67     $ 1.85     $ 1.71     $ 1.75     $ 3.37     $ 3.32  
Diluted   $ 1.69     $ 1.65     $ 1.83     $ 1.69     $ 1.73     $ 3.34     $ 3.28  
                                                         
ADJUSTED RETURN ON AVERAGE ASSETS AND AVERAGE EQUITY (1)                                                        
                                                         
Adjusted net income (non-GAAP) (from above)   $ 28,350     $ 28,024     $ 31,129     $ 28,949     $ 30,412     $ 56,374     $ 54,783  
Average Assets   $ 7,924,597     $ 7,906,830     $ 7,800,229     $ 7,652,463     $ 7,324,470     $ 7,915,763     $ 6,723,137  
Adjusted return on average assets (annualized) (non-GAAP)     1.43 %     1.42 %     1.60 %     1.51 %     1.66 %     1.42 %     1.63 %
Adjusted return on average equity (annualized) (non-GAAP)     13.88 %     14.11 %     16.44 %     15.21 %     15.43 %     13.99 %     14.88 %
                                                         
NET INTEREST MARGIN (TEY) (4)                                                        
                                                         
Net interest income (GAAP)   $ 53,205     $ 56,810     $ 65,218     $ 60,769     $ 59,400     $ 110,015     $ 105,133  
Plus: Tax equivalent adjustment (5)     6,542       6,057       5,554       4,459       3,396       12,601       6,327  
Net interest income - tax equivalent (Non-GAAP)   $ 59,747     $ 62,867     $ 70,772     $ 65,228     $ 62,796     $ 122,616     $ 111,460  
Less:  Acquisition accounting net accretion     134       828       5,688       1,080       1,695       962       1,813  
Adjusted net interest income   $ 59,613     $ 62,039     $ 65,084     $ 64,148     $ 61,101     $ 121,654     $ 109,647  
Average earning assets   $ 7,283,286     $ 7,247,605     $ 7,148,578     $ 6,975,857     $ 6,742,095     $ 7,265,544     $ 6,187,038  
                                                         
Net interest margin (GAAP)     2.93 %     3.18 %     3.62 %     3.46 %     3.53 %     3.05 %     3.43 %
Net interest margin (TEY) (Non-GAAP)     3.29 %     3.52 %     3.93 %     3.71 %     3.74 %     3.40 %     3.63 %
Adjusted net interest margin (TEY) (Non-GAAP)     3.28 %     3.47 %     3.61 %     3.65 %     3.64 %     3.38 %     3.57 %
                                                         
EFFICIENCY RATIO (6)                                                        
                                                         
Noninterest expense (GAAP)   $ 49,727     $ 48,785     $ 49,697     $ 47,746     $ 54,248     $ 98,512     $ 92,573  
Net interest income (GAAP)   $ 53,205     $ 56,810     $ 65,218     $ 60,769     $ 59,400     $ 110,015     $ 105,133  
Noninterest income (GAAP)     32,520       25,842       21,219       21,095       22,782       58,362       38,415  
Total income   $ 85,725     $ 82,652     $ 86,437     $ 81,864     $ 82,182     $ 168,377     $ 143,548  
                                                         
Efficiency ratio (noninterest expense/total income) (Non-GAAP)     58.01 %     59.02 %     57.50 %     58.32 %     66.01 %     58.51 %     64.49 %

 

(1) Adjusted net income, adjusted earnings per common share, adjusted return on average assets and average equity are non-GAAP financial measures. The Company’s management believes that these measurements are important to investors as they exclude non-core or non-recurring income and expense items, therefore, they provide a more realistic run-rate for future periods. In compliance with applicable rules of the SEC, these non-GAAP measures are reconciled to net income, which is the most directly comparable GAAP financial measure.

(2) Non-core or nonrecurring items (post-tax) are calculated using an estimated effective federal tax rate of 21% with the exception of acquisition costs which have an estimated effective federal tax rate of 13.62%.
(3) The CECL Day 2 provision for credit losses on acquired non-PCD loans and OBS exposures resulted from the Guaranty Bank acquisition on April 1, 2022.
(4) Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% effective federal tax rate.
(5) Net interest margin (TEY) is a non-GAAP financial measure.  The Company’s management utilizes this measurement to take into account the tax benefit associated with certain loans and securities.  It is also standard industry practice to measure net interest margin using tax-equivalent measures.   In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to net interest income, which is the most directly comparable GAAP financial measure.  In addition, the Company calculates net interest margin without the impact of acquisition accounting net accretion as this can fluctuate and it’s difficult to provide a more realistic run-rate for future periods.
(6) Efficiency ratio is a non-GAAP measure.  The Company’s management utilizes this ratio to compare to industry peers.  The ratio is used to calculate overhead as a percentage of revenue. In compliance with the applicable rules of the SEC, this non-GAAP measure is reconciled to noninterest expense, net interest income and noninterest income, which are the most directly comparable GAAP financial measures.

 

13