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 2023-10-25 2023-10-25 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): October 25, 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 October 25, 2023, QCR Holdings, Inc. (the “Company”) issued a press release disclosing financial results for the quarter ended September 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 October 25, 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: October 25, 2023 By:  /s/ Todd A. Gipple
    Todd A. Gipple
    President and Chief Financial Officer

 

 

 

EX-99.1 2 tm2328995d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

PRESS RELEASE FOR IMMEDIATE RELEASE

 

QCR Holdings, Inc. Announces Net Income of $25.1 Million

for the Third Quarter of 2023

 

Third Quarter 2023 Highlights

 

· Net income of $25.1 million, or $1.49 per diluted share
· Adjusted net income (non-GAAP) of $25.4 million, or $1.51 per diluted share
· Net interest income of $55.3 million, up 3.9% from the second quarter
· NIM (TEY)(non-GAAP) of 3.31% increased by 2 basis points from the prior quarter while Adjusted NIM (TEY)(non-GAAP) of 3.28% remained static
· Capital Markets Revenue of $15.6 million and $55.1 million year-to-date
· Tangible book value (non-GAAP) per share increased $0.34, or 3.4% annualized

 

Moline, IL, October 25, 2023 – QCR Holdings, Inc. (NASDAQ: QCRH) (the “Company”) today announced net income of $25.1 million and diluted earnings per share (“EPS”) of $1.49 for the third quarter of 2023, compared to net income of $28.4 million and diluted EPS of $1.69 for the second quarter of 2023.

 

Adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP) for the third quarter of 2023 were $25.4 million and $1.51, respectively. For the second quarter of 2023, adjusted net income (non-GAAP) was $28.4 million and adjusted diluted EPS (non-GAAP) was $1.69. For the third quarter of 2022, adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP) were $28.9 million and $1.69, respectively.

 

    For the Quarter Ended  
    September 30,     June 30,     September 30,  
$ in millions (except per share data)   2023     2023     2022  
Net Income   $ 25.1     $ 28.4     $ 29.3  
Diluted EPS   $ 1.49     $ 1.69     $ 1.71  
Adjusted Net Income (non-GAAP)*   $ 25.4     $ 28.4     $ 28.9  
Adjusted Diluted EPS (non-GAAP)*   $ 1.51     $ 1.69     $ 1.69  

 

*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.

 

“We delivered solid third quarter results, highlighted by a static net interest margin, robust loan growth and significant fee income,” said Larry J. Helling, Chief Executive Officer. “In addition, our deposit base is stable, our capital ratios are strong, and our asset quality remains sound. Our third quarter and year-to-date results demonstrate the continued strength of our franchise, our commitment to relationship banking and the successful execution of our strategic initiatives.”

 

Net Interest Income Grew 3.9%

 

Net interest income for the third quarter of 2023 totaled $55.3 million, an increase of $2.1 million from the second quarter, and compared to $60.8 million for the third quarter of 2022. Acquisition-related net accretion totaled $539 thousand for the third quarter of 2023, compared to $134 thousand in the second quarter.

 

 


 

In the third quarter of 2023, net interest margin (“NIM”) was 2.89% and NIM on a tax-equivalent yield (“TEY”) basis (non-GAAP) was 3.31%, compared to 2.93% and 3.29% in the prior quarter, respectively. Adjusted NIM TEY (non-GAAP) of 3.28% was unchanged.

 

“Our adjusted tax-equivalent NIM was static on a linked-quarter basis, which was at the top end of our guidance range,” said Todd A. Gipple, President and Chief Financial Officer. “During the quarter, our loan yield expansion accelerated while we experienced a more modest increase in our cost of funds with a slowing in the shift of the composition of our deposits from noninterest and lower beta deposits to higher beta deposits. We are pleased to see this stabilization of our deposit mix and believe that it will continue to benefit our net interest margin going forward.”

 

Noninterest Income of $26.6 Million Including $15.6 Million of Capital Markets Revenue

 

Noninterest income for the third quarter of 2023 totaled $26.6 million, down from the very strong $32.5 million for the second quarter of 2023. The Company generated $15.6 million of capital markets revenue in the quarter, as compared to the outsized performance of $22.5 million in the prior quarter. Wealth management revenue was $3.8 million for the quarter, consistent with the prior quarter.

 

“Capital markets revenue was $15.6 million in the third quarter, which outperformed our annualized guidance range,” added Mr. Gipple. “Capital markets revenue from swaps continues to benefit from the strong demand for affordable housing. This source of fee income has been consistent for the past several years. Based on decades of stability in the low-income housing tax credit industry and our own experience, we believe that this business will perform well throughout various economic cycles.”

 

Noninterest Expenses Remain Well-Controlled

 

Noninterest expense for the third quarter of 2023 totaled $51.1 million, an increase of 2.8% from $49.7 million for the second quarter of 2023, compared to $47.7 million for the third quarter of 2022. The linked-quarter increase was primarily due to higher variable employee compensation related to year-to-date performance, increased professional and data processing fees and other expenses related to fixed asset disposals. These increases were partially offset by lower advertising and marketing expenses.

 

Continued Strong Loan Growth

 

During the third quarter of 2023, the Company’s total loans and leases grew $227.0 million to a total of $6.6 billion, or 14.2% on an annualized basis. “Our loan growth during the quarter was driven primarily by strength in our low-income housing tax credit lending business as well as growth in our traditional lending business. Our low-income housing tax credit clients continue to experience strong demand for their projects as the need for affordable housing far exceeds supply,” added Mr. Helling.

 

“While our third quarter loan growth was exceptional, we are maintaining our guidance for growth in loans held for investment for the fourth quarter to be in the range of 9 to 12% on an annualized basis as our pipeline continues to be strong,” stated Mr. Helling. “As we have previously discussed, we have two low-income housing tax credit loan securitizations scheduled to close in the fourth quarter, a tax-exempt pool of $130 million and a taxable pool totaling $135 million. Both are now scheduled for closing prior to the end of November. We plan to continue to utilize securitizations on an ongoing basis as we view this as an effective tool in managing our liquidity and capital. It will also provide ongoing capacity for continued low-income housing tax credit production and the corresponding capital markets revenue that we generate from this business,” added Mr. Helling.

 

2


 

Asset Quality Remains Strong

 

“Our asset quality continues to be strong as the ratio of nonperforming assets to total assets was 0.41% at quarter-end and compares favorably to our long-term historical averages. We remain optimistic about the resilience of our Midwest markets as unemployment remains below the national average and business activity has continued at a healthy pace across our footprint,” said Mr. Helling.

 

Nonperforming assets (“NPAs”) increased $8.5 million during the quarter to $34.7 million. “The majority of the increase in NPAs was driven by three client relationships from unrelated industries. Approximately one-third of our 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 September 30, 2023 were 2.98% and 1.05%, respectively, as compared to 2.84% and 1.00% as of June 30, 2023.

 

The Company recorded a total provision for credit losses of $3.8 million during the quarter which included $3.3 million of provision for loans/leases primarily driven by loan growth during the quarter. As of September 30, 2023, the allowance for credit losses to total loans/leases held for investment was 1.39%.

 

Stable Core Deposits and Liquidity

 

During the third quarter of 2023, the Company’s core deposits, which exclude brokered deposits, remained relatively stable. Core deposits decreased slightly by $9.0 million, or 0.1%, after growing $339.3 million, or 23.0% on an annualized basis during the second quarter of 2023. Total uninsured and uncollateralized deposits remain low at 20.1% of total deposits as of the end of the third quarter as compared to 19.9% as of the end of the second quarter. The Company maintained approximately $3.0 billion of available liquidity sources at quarter-end, which includes $1.1 billion of immediately available liquidity.

 

Continued Strong Capital Levels

 

As of September 30, 2023, the Company’s total risk-based capital ratio was 14.40%, the common equity tier 1 ratio was 9.63% and the tangible common equity to tangible assets ratio (non-GAAP) was 8.05%. By comparison, these respective ratios were 14.69%, 9.73% and 8.28% as of June 30, 2023. The Company remains focused on growing capital and targeting capital levels in the top quartile of the Company’s peer group.

 

The Company’s tangible book value per share (non-GAAP) increased $0.34, or 3.4% annualized during the third quarter. Accumulated other comprehensive income (“AOCI”) declined $19.4 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 third 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, October 26, 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 November 2, 2023. The replay access information is 877-344-7529 (international 412-317-0088); access code 7582498. 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 Brookfield, Wisconsin, and also provides correspondent banking services. The Company has 36 locations in Iowa, Missouri, Wisconsin and Illinois. As of September 30, 2023, the Company had $8.5 billion in assets, $6.6 billion in loans and $6.5 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 Israeli-Palestinian conflict and 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 and the recent potential additional rate increases by the Federal Reserve); (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  
    September 30,     June 30,     March 31,     December 31,     September 30,  
    2023     2023     2023     2022     2022  
                               
    (dollars in thousands)  
CONDENSED BALANCE SHEET                                        
Cash and due from banks   $ 104,265     $ 84,084     $ 64,295     $ 59,723     $ 86,282  
Federal funds sold and interest-bearing deposits     80,650       175,012       253,997       124,270       71,043  
Securities, net of allowance for credit losses     896,394       882,888       877,446       928,102       879,450  
Loans receivable held for sale (1)     278,893       295,057       140,633       1,480       3,054  
Loans/leases receivable held for investment     6,327,414       6,084,263       6,049,389       6,137,391       6,005,556  
Allowance for credit losses     (87,669 )     (85,797 )     (86,573 )     (87,706 )     (90,489 )
Intangibles     14,537       15,228       15,993       16,759       17,546  
Goodwill     139,027       139,027       138,474       137,607       137,607  
Derivatives     291,295       170,294       130,350       177,631       185,037  
Other assets     495,251       466,617       452,900       453,580       434,963  
Total assets   $ 8,540,057     $ 8,226,673     $ 8,036,904     $ 7,948,837     $ 7,730,049  
                                         
Total deposits   $ 6,494,852     $ 6,606,720     $ 6,501,663     $ 5,984,217     $ 5,941,035  
Total borrowings     712,126       418,368       417,480       825,894       701,491  
Derivatives     320,220       195,841       150,401       200,701       209,479  
Other liabilities     184,476       183,055       165,866       165,301       140,972  
Total stockholders' equity     828,383       822,689       801,494       772,724       737,072  
Total liabilities and stockholders' equity   $ 8,540,057     $ 8,226,673     $ 8,036,904     $ 7,948,837     $ 7,730,049  
                                         
ANALYSIS OF LOAN PORTFOLIO                                        
Loan/lease mix:                                        
Commercial and industrial - revolving   $ 299,588     $ 304,617     $ 307,612     $ 296,869     $ 332,996  
Commercial and industrial - other     1,381,967       1,308,853       1,322,384       1,371,590       1,342,949  
Commercial and industrial - other - LIHTC     105,601       93,700       97,947       80,103       73,047  
Total commercial and industrial     1,787,156       1,707,170       1,727,943       1,748,562       1,748,992  
Commercial real estate, owner occupied     610,618       609,717       616,922       629,367       627,558  
Commercial real estate, non-owner occupied     938,609       946,427       978,309       958,825       919,966  
Commercial real estate, non-owner occupied - LIHTC     16,943       17,387       4,407       4,414       910  
Construction and land development     472,695       437,682       448,261       448,986       444,016  
Construction and land development - LIHTC     921,359       870,084       759,924       743,075       705,487  
Multi-family     282,541       280,418       229,370       236,043       218,807  
Multi-family - LIHTC     874,439       820,376       740,500       727,760       714,311  
Direct financing leases     34,401       32,937       35,373       31,889       33,503  
1-4 family real estate     529,179       524,629       521,691       499,529       486,547  
1-4 family real estate - LIHTC     10,752       10,776       10,800       -       961  
Consumer     127,615       121,717       116,522       110,421       107,552  
Total loans/leases   $ 6,606,307     $ 6,379,320     $ 6,190,022     $ 6,138,871     $ 6,008,610  
Less allowance for credit losses     87,669       85,797       86,573       87,706       90,489  
Net loans/leases   $ 6,518,638     $ 6,293,523     $ 6,103,449     $ 6,051,165     $ 5,918,121  
                                         
ANALYSIS OF SECURITIES PORTFOLIO                                        
Securities mix:                                        
U.S. government sponsored agency securities   $ 16,002     $ 18,942     $ 19,320     $ 16,981     $ 20,527  
Municipal securities     764,017       743,608       731,689       779,450       724,204  
Residential mortgage-backed and related securities     57,946       60,958       63,104       66,215       68,844  
Asset backed securities     16,326       17,393       17,967       18,728       19,630  
Other securities     43,272       43,156       46,535       46,908       46,443  
Total securities   $ 897,563     $ 884,057     $ 878,615     $ 928,282     $ 879,648  
Less allowance for credit losses     1,169       1,169       1,169       180       198  
Net securities   $ 896,394     $ 882,888     $ 877,446     $ 928,102     $ 879,450  
                                         
ANALYSIS OF DEPOSITS                                        
Deposit mix:                                        
Noninterest-bearing demand deposits   $ 1,027,791     $ 1,101,605     $ 1,189,858     $ 1,262,981     $ 1,315,555  
Interest-bearing demand deposits     4,416,725       4,374,847       4,033,193       3,875,497       3,904,303  
Time deposits     788,692       765,801       679,946       744,593       672,133  
Brokered deposits     261,644       364,467       598,666       101,146       49,044  
Total deposits   $ 6,494,852     $ 6,606,720     $ 6,501,663     $ 5,984,217     $ 5,941,035  
                                         
ANALYSIS OF BORROWINGS                                        
Borrowings mix:                                        
Term FHLB advances   $ 135,000     $ 135,000     $ 135,000     $ -     $ -  
Overnight FHLB advances     295,000       -       -       415,000       335,000  
Other short-term borrowings     470       1,850       1,100       129,630       85,180  
Subordinated notes     232,958       232,852       232,746       232,662       232,743  
Junior subordinated debentures     48,698       48,666       48,634       48,602       48,568  
Total borrowings   $ 712,126     $ 418,368     $ 417,480     $ 825,894     $ 701,491  

 

(1) Loans with a fair value of $278.0 million, $291.0 million and $139.2 million have been identified for securitization and are included in LHFS at September 30, 2023, June 30, 2023 and March 31, 2023 respectively.

 

5


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    For the Quarter Ended  
    September 30,     June 30,     March 31,     December 31,     September 30,  
    2023     2023     2023     2022     2022  
                               
    (dollars in thousands, except per share data)  
INCOME STATEMENT                                        
Interest income   $ 108,568     $ 98,377     $ 94,217     $ 94,037     $ 79,267  
Interest expense     53,313       45,172       37,407       28,819       18,498  
Net interest income     55,255       53,205       56,810       65,218       60,769  
Provision for credit losses     3,806       3,606       3,928       -       -  
Net interest income after provision for credit losses   $ 51,449     $ 49,599     $ 52,882     $ 65,218     $ 60,769  
                                         
Trust fees   $ 2,863     $ 2,844     $ 2,906     $ 2,644     $ 2,537  
Investment advisory and management fees     947       986       879       918       921  
Deposit service fees     2,107       2,034       2,028       2,142       2,214  
Gains on sales of residential real estate loans, net     476       500       312       468       641  
Gains on sales of government guaranteed portions of loans, net     -       -       30       50       50  
Capital markets revenue     15,596       22,490       17,023       11,338       10,545  
Securities gains (losses), net     -       12       (463 )     -       -  
Earnings on bank-owned life insurance     1,807       838       707       755       605  
Debit card fees     1,584       1,589       1,466       1,500       1,453  
Correspondent banking fees     450       356       391       257       189  
Loan related fee income     800       770       651       614       652  
Fair value gain (loss) on derivatives     (336 )     83       (427 )     (267 )     904  
Other     299       18       339       800       384  
Total noninterest income   $ 26,593     $ 32,520     $ 25,842     $ 21,219     $ 21,095  
                                         
Salaries and employee benefits   $ 32,098     $ 31,459     $ 32,003     $ 32,594     $ 29,175  
Occupancy and equipment expense     6,228       6,100       5,914       6,027       6,033  
Professional and data processing fees     4,456       4,078       3,514       3,769       4,477  
Acquisition costs     -       -       -       (424 )     315  
Post-acquisition compensation, transition and integration costs     -       -       207       668       62  
FDIC insurance, other insurance and regulatory fees     1,721       1,927       1,374       1,605       1,497  
Loan/lease expense     826       652       556       411       390  
Net cost of (income from) and gains/losses on operations of other real estate     3       -       (67 )     (117 )     19  
Advertising and marketing     1,429       1,735       1,237       1,562       1,437  
Communication and data connectivity     478       471       665       587       639  
Supplies     335       281       305       337       289  
Bank service charges     605       621       605       563       568  
Correspondent banking expense     232       221       210       210       218  
Intangibles amortization     691       765       766       787       787  
Payment card processing     733       542       545       599       477  
Trust expense     432       337       214       166       227  
Other     814       538       737       353       1,136  
Total noninterest expense   $ 51,081     $ 49,727     $ 48,785     $ 49,697     $ 47,746  
                                         
Net income before income taxes   $ 26,961     $ 32,392     $ 29,939     $ 36,740     $ 34,118  
Federal and state income tax expense     1,840       3,967       2,782       5,834       4,824  
Net income   $ 25,121     $ 28,425     $ 27,157     $ 30,906     $ 29,294  
                                         
Basic EPS   $ 1.50     $ 1.70     $ 1.62     $ 1.83     $ 1.73  
Diluted EPS   $ 1.49     $ 1.69     $ 1.60     $ 1.81     $ 1.71  
                                         
Weighted average common shares outstanding     16,717,303       16,701,950       16,776,289       16,855,973       16,900,968  
Weighted average common and common equivalent shares outstanding     16,847,951       16,799,527       16,942,132       17,047,976       17,110,691  

 

6


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    For the Nine Months Ended  
    September 30,     September 30,  
    2023     2022  
             
    (dollars in thousands, except per share data)  
INCOME STATEMENT                
Interest income   $ 301,162     $ 198,534  
Interest expense     135,892       32,632  
Net interest income     165,270       165,902  
Provision for credit losses (1)     11,340       8,284  
Net interest income after provision for credit losses   $ 153,930     $ 157,618  
                 
Trust fees   $ 8,613     $ 7,997  
Investment advisory and management fees     2,812       2,940  
Deposit service fees     6,169       5,992  
Gains on sales of residential real estate loans, net     1,288       1,943  
Gains on sales of government guaranteed portions of loans, net     30       69  
Capital markets revenue     55,109       29,971  
Securities losses, net     (451 )     -  
Earnings on bank-owned life insurance     3,352       1,301  
Debit card fees     4,639       3,959  
Correspondent banking fees     1,197       710  
Loan related fee income     2,221       1,814  
Fair value gain (loss) on derivatives     (680 )     2,242  
Other     656       572  
Total noninterest income   $ 84,955     $ 59,510  
                 
Salaries and employee benefits   $ 95,560     $ 82,774  
Occupancy and equipment expense     18,242       15,948  
Professional and data processing fees     12,048       12,513  
Acquisition costs     -       4,139  
Post-acquisition compensation, transition and integration costs     207       4,858  
FDIC insurance, other insurance and regulatory fees     5,022       4,201  
Loan/lease expense     2,034       1,418  
Net cost of (income from) and gains/losses on operations of other real estate     (64 )     77  
Advertising and marketing     4,401       3,396  
Communication and data connectivity     1,614       1,626  
Supplies     921       772  
Bank service charges     1,831       1,719  
Correspondent banking expense     663       630  
Intangibles amortization     2,222       2,067  
Payment card processing     1,820       1,365  
Trust expense     983       609  
Other     2,089       2,207  
Total noninterest expense   $ 149,593     $ 140,319  
                 
Net income before income taxes   $ 89,292     $ 76,809  
Federal and state income tax expense     8,589       8,649  
Net income   $ 80,703     $ 68,160  
                 
Basic EPS   $ 4.82     $ 4.25  
Diluted EPS   $ 4.79     $ 4.20  
                 
Weighted average common shares outstanding     16,731,847       16,030,371  
Weighted average common and common equivalent shares outstanding     16,863,203       16,243,921  

 

(1) Provision for credit losses for the nine months ended September 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 Nine Months Ended  
    September 30,     June 30,     March 31,     December 31,     September 30,     September 30,     September 30,  
    2023     2023     2023     2022     2022     2023     2022  
                                           
    (dollars in thousands, except per share data)  
COMMON SHARE DATA                                          
Common shares outstanding     16,731,646       16,713,853       16,713,775       16,795,942       16,885,485                  
Book value per common share (1)   $ 49.51     $ 49.22     $ 47.95     $ 46.01     $ 43.65                  
Tangible book value per common share (Non-GAAP) (2)   $ 40.33     $ 39.99     $ 38.71     $ 36.82     $ 34.46                  
Closing stock price   $ 48.52     $ 41.03     $ 43.91     $ 49.64     $ 50.94                  
Market capitalization   $ 811,819     $ 685,769     $ 733,902     $ 833,751     $ 860,147                  
Market price / book value     98.00 %     83.36 %     91.57 %     107.90 %     116.70 %                
Market price / tangible book value     120.30 %     102.59 %     113.43 %     134.83 %     147.81 %                
Earnings per common share (basic) LTM (3)   $ 6.66     $ 6.89     $ 6.06     $ 5.95     $ 5.86                  
Price earnings ratio LTM (3)     7.29      5.96      7.24      8.35      8.70                
TCE / TA (Non-GAAP) (4)     8.05 %     8.28 %     8.21 %     7.93 %     7.68 %                
                                                         
CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY                                                        
Beginning balance   $ 822,689     $ 801,494     $ 772,724     $ 737,072     $ 743,138                  
Net income     25,121       28,425       27,157       30,906       29,294                  
Other comprehensive income (loss), net of tax     (19,415 )     (6,336 )     9,325       9,959       (24,783 )                
Common stock cash dividends declared     (1,003 )     (1,003 )     (1,010 )     (1,013 )     (1,012 )                
Repurchase and cancellation of shares of common stock as a result of a share repurchase program     -       (967 )     (7,719 )     (5,037 )     (10,485 )                
Other (5)     991       1,076       1,017       837       920                  
Ending balance   $ 828,383     $ 822,689     $ 801,494     $ 772,724     $ 737,072                  
                                                         
REGULATORY CAPITAL RATIOS (6):                                                        
Total risk-based capital ratio     14.40 %     14.69 %     14.68 %     14.28 %     14.38 %                
Tier 1 risk-based capital ratio     10.25 %     10.38 %     10.27 %     9.95 %     9.88 %                
Tier 1 leverage capital ratio     9.92 %     10.06 %     9.73 %     9.61 %     9.56 %                
Common equity tier 1 ratio     9.63 %     9.73 %     9.60 %     9.29 %     9.21 %                
                                                         
KEY PERFORMANCE RATIOS AND OTHER METRICS                                                        
Return on average assets (annualized)     1.21 %     1.44 %     1.37 %     1.58 %     1.53 %     1.34 %     1.30 %
Return on average total equity (annualized)     11.95 %     13.97 %     13.67 %     16.32 %     15.39 %     13.23 %     12.20 %
Net interest margin     2.89 %     2.93 %     3.18 %     3.62 %     3.46 %     3.00 %     3.44 %
Net interest margin (TEY) (Non-GAAP)(7)     3.31 %     3.29 %     3.52 %     3.93 %     3.71 %     3.37 %     3.66 %
Efficiency ratio (Non-GAAP) (8)     62.41 %     58.01 %     59.02 %     57.50 %     58.32 %     59.78 %     62.25 %
Gross loans and leases / total assets     77.36 %     77.54 %     77.02 %     77.23 %     77.73 %     77.36 %     77.73 %
Gross loans and leases / total deposits     101.72 %     96.56 %     95.21 %     102.58 %     101.14 %     101.72 %     101.14 %
Effective tax rate     6.82 %     12.25 %     9.29 %     15.88 %     14.14 %     9.62 %     11.26 %
Full-time equivalent employees (9)     987       1009       969       973       956       987       956  
                                                         
AVERAGE BALANCES                                                        
Assets   $ 8,287,813     $ 7,924,597     $ 7,906,830     $ 7,800,229     $ 7,652,463     $ 8,041,141     $ 7,005,988  
Loans/leases     6,476,512       6,219,980       6,165,115       6,043,359       5,916,100       6,288,343       5,456,037  
Deposits     6,342,339       6,292,481       6,179,644       6,029,455       5,891,198       6,272,083       5,557,617  
Total stockholders' equity     837,734       816,882       794,685       757,419       761,428       816,591       744,869  

 

(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 and the subsequent decline in the third 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  
    September 30, 2023     June 30, 2023     September 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   $ 21,526     $ 284       5.23 %   $ 16,976     $ 223       5.27 %   $ 16,224     $ 100       2.45 %
Interest-bearing deposits at financial institutions     86,807       1,205       5.51 %     90,814       1,123       4.96 %     54,799       381       2.76 %
Investment securities - taxable     344,657       3,788       4.38 %     342,991       3,693       4.30 %     354,366       3,304       3.71 %
Investment securities - nontaxable (1)     600,693       6,974       4.64 %     577,494       6,217       4.31 %     591,730       6,298       4.26 %
Restricted investment securities     43,590       659       5.91 %     35,031       506       5.71 %     42,638       674       6.18 %
Loans (1)     6,476,512       103,428       6.34 %     6,219,980       93,159       6.01 %     5,916,100       72,969       4.89 %
Total earning assets (1)   $ 7,573,785     $ 116,338       6.10 %   $ 7,283,286     $ 104,921       5.78 %   $ 6,975,857     $ 83,726       4.76 %
                                                                         
Interest-bearing deposits   $ 4,264,208     $ 33,563       3.12 %   $ 3,965,592     $ 27,227       2.75 %   $ 3,862,556     $ 10,889       1.12 %
Time deposits     999,488       10,003       3.97 %     1,190,440       11,219       3.78 %     593,490       1,681       1.12 %
Short-term borrowings     1,514       20       5.28 %     1,980       34       6.82 %     11,376       84       2.94 %
Federal Home Loan Bank advances     425,870       5,724       5.26 %     211,593       2,653       4.96 %     418,239       2,584       2.42 %
Other borrowings     -       -       0.00 %     -       -       0.00 %     4,239       53       4.93 %
Subordinated debentures     232,890       3,307       5.68 %     232,782       3,303       5.68 %     181,177       2,518       5.56 %
Junior subordinated debentures     48,678       695       5.59 %     48,647       738       6.00 %     48,551       689       5.56 %
Total interest-bearing liabilities   $ 5,972,648     $ 53,312       3.54 %   $ 5,651,034     $ 45,174       3.20 %   $ 5,119,628     $ 18,498       1.43 %
                                                                         
Net interest income (1)           $ 63,026                     $ 59,747                     $ 65,228          
Net interest margin (2)                     2.89 %                     2.93 %                     3.46 %
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.31 %                     3.29 %                     3.71 %
Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.28 %                     3.28 %                     3.65 %

 

    For the Nine Months Ended  
    September 30, 2023     September 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   $ 19,267     $ 741       5.14 %   $ 8,937     $ 114       1.70 %
Interest-bearing deposits at financial institutions     83,783       3,151       5.03 %     63,740       584       1.23 %
Investment securities - taxable     340,140       10,847       4.24 %     331,222       8,792       3.53 %
Investment securities - nontaxable (1)     599,070       19,892       4.43 %     558,860       17,494       4.17 %
Restricted investment securities     38,817       1,677       5.70 %     34,071       1,439       5.57 %
Loans (1)     6,288,343       285,136       6.06 %     5,456,037       180,896       4.43 %
Total earning assets (1)   $ 7,369,420     $ 321,444       5.83 %   $ 6,452,867     $ 209,319       4.33 %
                                                 
Interest-bearing deposits   $ 4,099,789     $ 84,565       2.76 %   $ 3,629,735     $ 17,704       0.65 %
Time deposits     1,020,421       27,225       3.57 %     508,067       3,527       0.93 %
Short-term borrowings     3,588       152       5.66 %     4,945       87       2.37 %
Federal Home Loan Bank advances     311,740       11,898       5.03 %     264,718       3,447       1.72 %
Other borrowings     -       -       0.00 %     1,429       53       4.90 %
Subordinated debentures     232,784       9,922       5.68 %     143,104       5,888       5.49 %
Junior subordinated debentures     48,646       2,129       5.77 %     44,457       1,926       5.71 %
Total interest-bearing liabilities   $ 5,716,968     $ 135,891       3.17 %   $ 4,596,455     $ 32,632       0.95 %
                                                 
Net interest income (1)           $ 185,553                     $ 176,687          
Net interest margin (2)                     3.00 %                     3.44 %
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.37 %                     3.66 %
Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)                     3.34 %                     3.60 %

 

(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  
    September 30,     June 30,     March 31,     December 31,     September 30,  
    2023     2023     2023     2022     2022  
                               
    (dollars in thousands, except per share data)  
ROLLFORWARD OF ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES                                        
Beginning balance   $ 85,797     $ 86,573     $ 87,706     $ 90,489     $ 92,425  
Change in ACL for writedown of LHFS to fair value (1)     175       (2,277 )     (1,709 )     -       -  
Credit loss expense     3,260       3,313       2,458       1,013       331  
Loans/leases charged off     (1,816 )     (1,947 )     (2,275 )     (3,960 )     (2,489 )
Recoveries on loans/leases previously charged off     253       135       393       164       222  
Ending balance   $ 87,669     $ 85,797     $ 86,573     $ 87,706     $ 90,489  
                                         
NONPERFORMING ASSETS                                        
Nonaccrual loans/leases   $ 34,568     $ 26,062     $ 22,947     $ 8,765     $ 17,511  
Accruing loans/leases past due 90 days or more     -       83       15       5       3  
Total nonperforming loans/leases     34,568       26,145       22,962       8,770       17,514  
Other real estate owned     120       -       61       133       177  
Other repossessed assets     -       -       -       -       340  
Total nonperforming assets   $ 34,688     $ 26,145     $ 23,023     $ 8,903     $ 18,031  
                                         
ASSET QUALITY RATIOS                                        
Nonperforming assets / total assets     0.41 %     0.32 %     0.29 %     0.11 %     0.23 %
ACL for loans and leases / total loans/leases held for investment     1.39 %     1.41 %     1.43 %     1.43 %     1.51 %
ACL for loans and leases / nonperforming loans/leases     253.61 %     328.16 %     377.03 %     1000.07 %     516.67 %
Net charge-offs as a % of average loans/leases     0.02 %     0.03 %     0.03 %     0.06 %     0.04 %
                                         
INTERNALLY ASSIGNED RISK RATING (2)                                        
Special mention (rating 6)   $ 127,202     $ 116,910     $ 125,048     $ 98,333     $ 63,973  
Substandard (rating 7)/Classifed loans (3)     69,369       63,956       70,866       66,021       77,317  
Doubtful (rating 8)/Classifed loans (3)     -       -       -       -       -  
Criticized loans (4)   $ 196,571     $ 180,866     $ 195,914     $ 164,354     $ 141,290  
                                         
Classified loans as a % of total loans/leases     1.05 %     1.00 %     1.14 %     1.08 %     1.29 %
Criticized loans as a % of total loans/leases     2.98 %     2.84 %     3.16 %     2.68 %     2.35 %

 

(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) Amounts exclude the government guaranteed portion, if any.  The Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion.
(3) Classified loans are defined as C&I and CRE loans with internally assigned risk ratings of 7 or 8, regardless of performance.
(4) Criticized loans are defined as C&I and CRE loans with internally assigned risk ratings of 6, 7, or 8, regardless of performance.

 

10


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    For the Quarter Ended     For the Nine Months Ended  
    September 30,     June 30,     September 30,     September 30,     September 30,  
SELECT FINANCIAL DATA - SUBSIDIARIES   2023     2023     2022     2023     2022  
                               
    (dollars in thousands)  
TOTAL ASSETS                                        
Quad City Bank and Trust (1)   $ 2,433,084     $ 2,611,832     $ 2,218,166                  
m2 Equipment Finance, LLC     336,180       322,838       298,640                  
Cedar Rapids Bank and Trust     2,442,263       2,389,623       2,108,614                  
Community State Bank     1,417,250       1,332,966       1,270,426                  
Guaranty Bank     2,242,638       2,179,844       2,107,407                  
                                         
TOTAL DEPOSITS                                        
Quad City Bank and Trust (1)   $ 1,973,989     $ 2,166,249     $ 1,741,472                  
Cedar Rapids Bank and Trust     1,722,905       1,791,861       1,627,202                  
Community State Bank     1,132,724       1,073,907       1,036,998                  
Guaranty Bank     1,722,861       1,653,299       1,632,107                  
                                         
TOTAL LOANS & LEASES                                        
Quad City Bank and Trust (1)   $ 2,005,770     $ 1,925,162     $ 1,806,776                  
m2 Equipment Finance, LLC     341,041       328,479       300,753                  
Cedar Rapids Bank and Trust     1,750,986       1,728,280       1,579,437                  
Community State Bank     1,098,479       1,025,844       973,083                  
Guaranty Bank     1,751,072       1,700,034       1,649,313                  
                                         
TOTAL LOANS & LEASES / TOTAL DEPOSITS                                        
Quad City Bank and Trust (1)     102 %     89 %     104 %                
Cedar Rapids Bank and Trust     102 %     96 %     97 %                
Community State Bank     97 %     96 %     94 %                
Guaranty Bank     102 %     103 %     101 %                
                                         
                                         
TOTAL LOANS & LEASES / TOTAL ASSETS                                        
Quad City Bank and Trust (1)     82 %     74 %     81 %                
Cedar Rapids Bank and Trust     72 %     72 %     75 %                
Community State Bank     78 %     77 %     77 %                
Guaranty Bank     78 %     78 %     78 %                
                                         
ACL ON LOANS/LEASES AS A PERCENTAGE OF LOANS/LEASES                                        
Quad City Bank and Trust (1)     1.43 %     1.44 %     1.59 %                
m2 Equipment Finance, LLC     3.52 %     3.46 %     3.13 %                
Cedar Rapids Bank and Trust     1.40 %     1.41 %     1.54 %                
Community State Bank     1.22 %     1.27 %     1.45 %                
Guaranty Bank     1.20 %     1.22 %     1.42 %                
                                         
RETURN ON AVERAGE ASSETS                                        
Quad City Bank and Trust (1)     0.97 %     0.82 %     1.41 %     1.00 %     1.61 %
Cedar Rapids Bank and Trust     2.28 %     3.52 %     2.83 %     2.95 %     2.60 %
Community State Bank     1.38 %     1.42 %     1.31 %     1.43 %     1.28 %
Guaranty Bank (6)     1.23 %     0.97 %     1.76 %     1.07 %     1.06 %
                                         
NET INTEREST MARGIN PERCENTAGE (2)                                        
Quad City Bank and Trust (1)     3.37 %     3.28 %     3.65 %     3.36 %     3.63 %
Cedar Rapids Bank and Trust     3.78 %     3.69 %     4.02 %     3.83 %     3.77 %
Community State Bank (3)     3.88 %     3.90 %     3.69 %     3.92 %     3.66 %
Guaranty Bank (4)     3.06 %     3.10 %     4.10 %     3.22 %     4.01 %
                                         
ACQUISITION-RELATED AMORTIZATION/ACCRETION INCLUDED IN NET INTEREST MARGIN, NET                                        
Cedar Rapids Bank and Trust   $ -     $ -     $ 5     $ (8 )   $ 60  
Community State Bank     (1 )     (1 )     62     $ 69       123  
Guaranty Bank     572       168       1,047     $ 1,537       2,814  
QCR Holdings, Inc. (5)     (32 )     (33 )     (34 )   $ (97 )     (104 )

 

(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) Community State Bank's net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest margin (Non-GAAP) would have been 3.88% for the quarter ended September 30, 2023, 3.90% for the quarter ended June 30, 2023 and 3.72% for the quarter ended September 30, 2022.
(4) Guaranty Bank's net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest margin (Non-GAAP) would have been 2.97% for the quarter ended September 30, 2023, 3.11% for the quarter ended June 30, 2023 and 3.91% for the quarter ended September 30, 2022.
(5) Relates to the trust preferred securities acquired as part of the Guaranty Bank acquisition in 2017 and the Community National Bank acquisition in 2013.
(6) Adjusted ROAA excluding non-core adjustments for the Guaranty Bank acquisition (non-GAAP) would have been 1.84% for the nine months ended September 30, 2022.

 

11


 

QCR Holding, Inc.

Consolidated Financial Highlights

(Unaudited)

 

    As of  
    September 30,     June 30,     March 31,     December 31,     September 30,  
GAAP TO NON-GAAP RECONCILIATIONS   2023     2023     2023     2022     2022  
                               
    (dollars in thousands, except per share data)  
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)                                        
Stockholders' equity (GAAP)   $ 828,383     $ 822,689     $ 801,494     $ 772,724     $ 737,072  
Less: Intangible assets     153,564       154,255       154,467       154,366       155,153  
Tangible common equity (non-GAAP)   $ 674,819     $ 668,434     $ 647,027     $ 618,358     $ 581,919  
                                         
Total assets (GAAP)   $ 8,540,057     $ 8,226,673     $ 8,036,904     $ 7,948,837     $ 7,730,049  
Less: Intangible assets     153,564       154,255       154,467       154,366       155,153  
Tangible assets (non-GAAP)   $ 8,386,493     $ 8,072,418     $ 7,882,437     $ 7,794,471     $ 7,574,896  
                                         
Tangible common equity to tangible assets ratio (non-GAAP)     8.05 %     8.28 %     8.21 %     7.93 %     7.68 %

 

(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 Nine Months Ended  
    September 30,     June 30,     March 31,     December 31,     September 30,     September 30,     September 30,  
ADJUSTED NET INCOME (1)   2023     2023     2023     2022     2022     2023     2022  
                                           
    (dollars in thousands, except per share data)  
Net income (GAAP)   $ 25,121     $ 28,425     $ 27,157     $ 30,906     $ 29,294     $ 80,703     $ 68,160  
                                                         
Less non-core items (post-tax) (2):                                                        
Income:                                                        
Securities gains (losses), net     -       9       (366 )     -       -       (356 )     -  
Fair value gain (loss) on derivatives, net     (265 )     66       (337 )     (211 )     714       (537 )     1,771  
Total non-core income (non-GAAP)   $ (265 )   $ 75     $ (703 )   $ (211 )   $ 714     $ (893 )   $ 1,771  
                                                         
Expense:                                                        
Acquisition costs (2)     -       -       -       (517 )     321       -       3,715  
Post-acquisition compensation, transition and integration costs     -       -       164       529       48       164       3,837  
Separation agreement     -       -       -       -       -       -       -  
CECL Day 2 provision for credit losses on acquired non-PCD loans (3)     -       -       -       -       -       -       8,651  
CECL Day 2 provision for credit losses provision on acquired OBS exposure (3)     -       -       -       -       -       -       1,140  
Total non-core expense (non-GAAP)   $ -     $ -     $ 164     $ 12     $ 369     $ 164     $ 17,343  
                                                         
Adjusted net income  (non-GAAP) (1)   $ 25,386     $ 28,350     $ 28,024     $ 31,129     $ 28,949     $ 81,760     $ 83,732  
                                                         
ADJUSTED EARNINGS PER COMMON SHARE (1)                                                        
                                                         
Adjusted net income (non-GAAP) (from above)   $ 25,386     $ 28,350     $ 28,024     $ 31,129     $ 28,949     $ 81,760     $ 83,732  
                                                         
Weighted average common shares outstanding     16,717,303       16,701,950       16,776,289       16,855,973       16,900,968       16,731,847       16,030,371  
Weighted average common and common equivalent shares outstanding     16,847,951       16,799,527       16,942,132       17,047,976       17,110,691       16,863,203       16,243,921  
                                                         
Adjusted earnings per common share (non-GAAP):                                                        
Basic   $ 1.52     $ 1.70     $ 1.67     $ 1.85     $ 1.71     $ 4.89     $ 5.22  
Diluted   $ 1.51     $ 1.69     $ 1.65     $ 1.83     $ 1.69     $ 4.85     $ 5.15  
                                                         
ADJUSTED RETURN ON AVERAGE ASSETS AND AVERAGE EQUITY (1)                                                        
                                                         
Adjusted net income (non-GAAP) (from above)   $ 25,386     $ 28,350     $ 28,024     $ 31,129     $ 28,949     $ 81,760     $ 83,732  
                                                         
Average Assets   $ 8,287,813     $ 7,924,597     $ 7,906,830     $ 7,800,229     $ 7,652,463     $ 8,041,141     $ 7,005,988  
                                                         
Adjusted return on average assets (annualized) (non-GAAP)     1.23 %     1.43 %     1.42 %     1.60 %     1.51 %     1.36 %     1.59 %
Adjusted return on average equity (annualized) (non-GAAP)     12.12 %     13.88 %     14.11 %     16.44 %     15.21 %     13.35 %     14.99 %
                                                         
NET INTEREST MARGIN (TEY) (4)                                                        
                                                         
Net interest income (GAAP)   $ 55,255     $ 53,205     $ 56,810     $ 65,218     $ 60,769     $ 165,270     $ 165,902  
Plus: Tax equivalent adjustment (5)     7,771       6,542       6,057       5,554       4,459       20,283       10,785  
Net interest income - tax equivalent (Non-GAAP)   $ 63,026     $ 59,747     $ 62,867     $ 70,772     $ 65,228     $ 185,553     $ 176,687  
Less: Acquisition accounting net accretion     539       134       828       5,688       1,080       1,501       2,893  
Adjusted net interest income   $ 62,487     $ 59,613     $ 62,039     $ 65,084     $ 64,148     $ 184,052     $ 173,794  
                                                         
Average earning assets   $ 7,573,785     $ 7,283,286     $ 7,247,605     $ 7,148,578     $ 6,975,857     $ 7,369,420     $ 6,452,867  
                                                         
Net interest margin (GAAP)     2.89 %     2.93 %     3.18 %     3.62 %     3.46 %     3.00 %     3.44 %
Net interest margin (TEY) (Non-GAAP)     3.31 %     3.29 %     3.52 %     3.93 %     3.71 %     3.37 %     3.66 %
Adjusted net interest margin (TEY) (Non-GAAP)     3.28 %     3.28 %     3.47 %     3.61 %     3.65 %     3.34 %     3.60 %
                                                         
EFFICIENCY RATIO (6)                                                        
                                                         
Noninterest expense (GAAP)   $ 51,081     $ 49,727     $ 48,785     $ 49,697     $ 47,746     $ 149,593     $ 140,319  
                                                         
Net interest income (GAAP)   $ 55,255     $ 53,205     $ 56,810     $ 65,218     $ 60,769     $ 165,270     $ 165,902  
Noninterest income (GAAP)     26,593       32,520       25,842       21,219       21,095       84,955       59,510  
Total income   $ 81,848     $ 85,725     $ 82,652     $ 86,437     $ 81,864     $ 250,225     $ 225,412  
                                                         
Efficiency ratio (noninterest expense/total income) (Non-GAAP)     62.41 %     58.01 %     59.02 %     57.50 %     58.32 %     59.78 %     62.25 %

 

(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