QCR Holdings, Inc. Announces Third Quarter Earnings and Successful Closing of Des Moines Acquisition

QCR Holdings, Inc. Announces Third Quarter Earnings and Successful Closing of Des Moines Acquisition

MOLINE, Ill., Oct. 27, 2016 (GLOBE NEWSWIRE) — QCR Holdings, Inc. (NASDAQ:QCRH) today announced net income of $6.1 million and diluted earnings per share (“EPS”) of $0.46 for the quarter ended September 30, 2016.  This included $1.5 million of acquisition costs (after-tax) related to the previously announced acquisition of Community State Bank (“CSB”).  Excluding these acquisition costs and other non-core items, the Company reported core net income (non-GAAP) of $7.5 million and diluted EPS of $0.57.  By comparison, for the quarter ended June 30, 2016, the Company reported net income of $6.7 million and diluted EPS of $0.53.  This included $231 thousand of acquisition costs (after-tax) related to CSB.  For the third quarter of 2015, the Company reported net income of $6.5 million and diluted EPS of $0.55.

For the nine months ended September 30, 2016, the Company reported net income of $19.2 million and diluted EPS of $1.52.  Excluding acquisition costs and other non-core items, the Company reported core net income (non-GAAP) of $20.6 million and diluted EPS of $1.64.  By comparison, for the nine months ended September 30, 2015, the Company reported net income of $10.1 million and diluted EPS of $1.01.  This included several nonrecurring items, including $4.5 million of losses on debt extinguishments (after-tax) related to the balance sheet restructuring that took place in the second quarter of 2015.

“Our core operating performance for the first nine months of 2016 has been solid,” commented Douglas M. Hultquist, President and Chief Executive Officer, “and we continue to strategize and explore ways to improve our profitability through our ongoing key initiatives.  Our core return on average assets (non-GAAP) has improved from 0.77% to 1.02%, when comparing the first nine months of 2015 to the same period of the current year.  This is the result of solid loan growth, reductions in wholesale borrowings, continued margin improvements, and strong fee income.”

Organic Loan and Lease Growth Strong at 10.6% Annualized Year-To-Date
Swap Fee Income and Gains on the Sale of Government Guaranteed Loans Total $4.1 Million Year-To-Date

During the third quarter of 2016, the Company’s total assets increased $597.6 million, or 22%, to a total of $3.28 billion, while total loans and leases grew $437.8 million.  Of the $437.8 million of loan growth, $419.5 million related to the acquisition of CSB, while the remaining $18.3 million was organic growth.  The organic loan and lease growth was funded primarily by deposits, which increased $140.1 million in the third quarter, excluding the acquisition of CSB.  This deposit growth also allowed the Company to further reduce borrowings.

“Loan and lease growth, excluding the effects of the acquisition, totaled $143.1 million, or an annualized rate of 10.6%, for the first nine months of the year,” commented Todd A. Gipple, Executive Vice President, Chief Operating Officer and Chief Financial Officer.  “Strong loan and lease growth has helped us meet our targeted annual organic growth rate of 10-12% and continues to keep our loan and leases to asset ratio within our targeted range of 70-75%.”

“Swap fee income and gains on the sale of government guaranteed loans were strong for the first nine months of 2016, totaling $4.1 million,” said Mr. Gipple.  “We plan to continue executing these types of transactions, as they provide unique and beneficial solutions for our clients.  We also look forward to offering these products in our newest market, Des Moines/Ankeny.”

Net Interest Margin Expanded 9 Basis Points in Third Quarter

Net interest income totaled $23.6 million for the quarter ended September 30, 2016.  By comparison, net interest income totaled $21.0 million and $20.1 million for the quarters ended June 30, 2016 and September 30, 2015, respectively.  Net interest income totaled $65.2 million for the nine months ended September 30, 2016, an increase of 15.6% from the same period of the prior year.  Net interest income attributable to CSB totaled $2.3 million for the partial quarter.

“Net interest margin increased nine basis points from the prior quarter to 3.71%,” stated Mr. Gipple.  He added, “The improvement in margin this quarter was attributable to the addition of Community State Bank.  CSB’s strong margin and solid earnings will contribute significantly to our efforts to achieve upper-quartile ROAA performance and continue to drive shareholder value.  For the month of September 2016, CSB had $546.0 million in average earning assets with a net interest margin of 4.99%.  CSB’s net interest margin prior to acquisition typically ranged from 3.80% to 4.00%.  This has increased due to purchase accounting adjustments, primarily the accretion of the loan discount, including the acceleration of discounts related to the payoff of purchased credit impaired loans.”

Nonperforming Assets to Total Assets Ratio Flat During the Third Quarter

Nonperforming assets (“NPAs”) increased $3.8 million in the current quarter, which was due to the acquisition of CSB.  The ratio of NPAs to total assets was 0.69% at September 30, 2016, which was down from 0.70% at June 30, 2016 and down from 0.80% a year ago. 

“Asset quality at our newest charter, CSB, is strong and very much in line with the rest of our subsidiaries, resulting in a slight reduction of our NPAs to total assets ratio this quarter.  We remain committed to further improving asset quality,” stated Mr. Hultquist. 

The Company’s provision for loan and lease losses totaled $1.6 million for the third quarter of 2016, which was up $410 thousand from the prior quarter, and flat as compared to the third quarter of 2015.  The increase in provision in the third quarter of 2016 is primarily attributable to the addition of CSB.  As of September 30, 2016, the Company’s allowance to total loans and leases was 1.22%, which was down from 1.46% at June 30, 2016 and down from 1.45% at September 30, 2015. 

In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through the acquisition of CSB were recorded at market value; therefore, there was no allowance associated with CSB’s loans at acquisition.  Management continues to evaluate the allowance needed on the acquired CSB loans factoring in the net remaining discount ($12.7 million at September 30, 2016).  When factoring this remaining discount into the Company’s allowance to total loans and leases calculation, the Company’s allowance as a percentage of total loans and leases increases from 1.22% to 1.76%.

Capital Levels Remain Strong

The Company’s total risk-based capital ratio was 11.45%, the common equity tier 1 ratio was 9.32% and the tangible common equity to tangible assets ratio decreased to 7.92%, all as of September 30, 2016.  For comparison, these respective ratios were 14.29%, 11.72% and 10.10% as of June 30, 2016.  The decrease in the Company’s capital ratios was primarily due to the acquisition of CSB.

Acquisition of Community State Bank, Headquartered in Des Moines/Ankeny, Iowa

“We are excited about adding such a talented team to the Company and are encouraged by the opportunity for strong growth in Ankeny and the entire Des Moines MSA,” stated Mr. Gipple.

As of September 30, 2016, CSB had total assets of $580.2 million, consisting primarily of loans totaling $419.5 million and a securities portfolio of $90.2 million.  These assets were funded by $481.3 million of deposits and $15.3 million of borrowings.  CSB reported net income for the partial quarter of $189 thousand, which included $473 thousand of after tax acquisition costs.    

Preliminary purchase accounting adjustments were recorded in the third quarter and the resulting accounting marks and the net dilution to tangible book value per share were more favorable than projected when the Company announced the CSB transaction in May of 2016.

Actual dilution to tangible book value per share from the transaction, including the common stock issuance of $30.1 million in May of 2016, was only $1.03 per share, or 4.91%.  This compares favorably to the $1.25 per share and 6.11% dilution that was projected.

“The terms of the transaction required CSB to retain its earnings through the closing date.  Due to better than projected CSB earnings and more favorable valuation marks, our earn-back on the tangible book value dilution from the transaction should be even more rapid than the three year earn-back we cited in our transaction announcement this past May,” stated Mr. Gipple.

Significant One-Time Gain Used to Further Restructure Balance Sheet
And Strengthen Net Interest Margin

This quarter, the Company had the opportunity to sell an investment and recognize a gain of approximately $4.0 million.  This gain was utilized to further reduce wholesale borrowings by $60 million at a blended rate of 3.24% and further de-lever the balance sheet with the sale of $28 million in securities yielding 1.48%.  The remaining funding was replaced by a mix of core deposits and overnight borrowings.  These transactions were recorded near the end of the quarter.  The positive impact on future earnings will be an increase in net interest income of approximately $1.3 million annually, increasing NIM by approximately 10 basis points. 

Filing of Form S-3 Shelf Registration Statement

The Company today filed a universal shelf registration statement on Form S-3 with the Securities and Exchange Commission (“SEC”).  When declared effective by the SEC, the registration statement will allow QCR Holdings, Inc. to offer and sell various types of securities, including common stock, preferred stock, debt securities and/or warrants, from time to time up to an aggregate amount of $100 million.  The Company utilized $30.1 million of its previous shelf registration filing through the offer and sale of its common stock in the second quarter of 2016 to help fund the acquisition of CSB.  This Form S-3 filing will replenish the amount available to the previous $100 million.  The specific terms and prices of any securities offered pursuant to the registration statement will be determined at the time of any future offering and described in a separate prospectus supplement, which would be filed with the SEC at the time of the particular offering, if any.

About Us

QCR Holdings, Inc., headquartered in Moline, Illinois, is a relationship-driven, multi-bank holding company, which serves the Quad City, Cedar Rapids, Cedar Valley, Des Moines/Ankeny, and Rockford communities through its wholly owned subsidiary banks.  Quad City Bank & Trust Company, which is based in Bettendorf, Iowa, and commenced operations in 1994, Cedar Rapids Bank & Trust Company, which is based in Cedar Rapids, Iowa, and commenced operations in 2001, Community State Bank, which is based in Ankeny, Iowa and was acquired by the Company in 2016, and Rockford Bank & Trust Company, which is based in Rockford, Illinois, and commenced operations in 2005, provide full-service commercial and consumer banking and trust and wealth management services.  Quad City Bank & Trust Company also provides correspondent banking services.  In addition, Quad City Bank & Trust Company engages in commercial leasing through its wholly owned subsidiary, m2 Lease Funds, LLC, based in Milwaukee, Wisconsin.  Additionally, the Company serves the Waterloo/Cedar Falls, Iowa community through Community Bank & Trust, a division of Cedar Rapids Bank & Trust Company.

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,” “predict,” “suggest,” “appear,” “plan,” “intend,” “estimate,” ”annualize,” “may,” “will,” “would,” “could,” “should” 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, national and international economies; (ii) the economic impact of any future terrorist threats and attacks, and the response of the United States to any such threats and attacks; (iii) changes in state and federal laws, regulations and governmental policies concerning the Company’s general business, including the Basel III regulatory capital reforms, the Dodd-Frank Wall Street Reform and Consumer Protection Act and the regulations issued thereunder; (iv) changes in interest rates and prepayment rates of the Company’s assets; (v) increased competition in the financial services sector and the inability to attract new customers; (vi) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (vii) unexpected results of acquisitions (including the acquisition of CSB), which may include failure to realize the anticipated benefits of the acquisition and the possibility that the transaction costs may be greater than anticipated; (viii) the loss of key executives or employees; (ix) changes in consumer spending; (x)  unexpected outcomes of existing or new litigation involving the Company; and (xi) changes in accounting policies and practices.  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 SEC.

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
   
  As of
  September 30,   June 30,   March 31,   December 31,   September 30,
 
  2016   2016   2016   2015   2015  
                 
  (dollars in thousands)
CONDENSED BALANCE SHEET                                
                                 
Cash and due from banks   $ 61,213   $ 49,581   $ 44,931   $ 41,742   $ 40,975  
Federal funds sold and interest-bearing deposits     96,047     68,432     57,229     56,164     66,684  
Securities     564,930     510,959     537,317     577,109     590,775  
Net loans/leases     2,331,774     1,894,676     1,846,428     1,771,882     1,730,138  
Core deposit intangible     7,614     1,372     1,422     1,471     1,521  
Goodwill     13,632     3,223     3,223     3,223     3,223  
Other intangible assets     1,509                  
Other assets     204,267     155,191     150,123     141,607     142,539  
Total assets   $    3,280,986   $    2,683,434   $    2,640,673   $    2,593,198   $    2,575,855  
           
Total deposits   $ 2,594,913   $ 1,973,594   $ 1,989,573   $ 1,880,666   $ 1,855,319  
Total borrowings     312,104     381,874     347,901     444,162     456,091  
Other liabilities     93,112     52,849     68,056     42,484     43,330  
Total stockholders’ equity     280,857     275,117     235,143     225,886     221,115  
Total liabilities and stockholders’ equity   $    3,280,986   $    2,683,434   $    2,640,673   $    2,593,198   $    2,575,855  
                                 
ANALYSIS OF LOAN PORTFOLIO                                
Loan/lease mix:                                
Commercial and industrial loans   $ 804,308   $ 706,261   $ 682,057   $ 648,160   $ 647,398  
Commercial real estate loans     1,070,305     784,379     766,159     724,369     692,569  
Direct financing leases     166,924     169,928     172,774     173,656     173,304  
Residential real estate loans     229,081     180,482     173,096     170,433     165,061  
Installment and other consumer loans     81,918     73,658     71,842     73,669     69,863  
Deferred loan/lease origination costs, net of fees     8,065     8,065     7,895     7,736     7,477  
Total loans/leases   $ 2,360,601   $ 1,922,773   $ 1,873,823   $ 1,798,023   $ 1,755,672  
Less allowance for estimated losses on loans/leases     28,827     28,097     27,395     26,141     25,534  
Net loans/leases   $    2,331,774   $    1,894,676   $    1,846,428   $    1,771,882   $    1,730,138  
           
ANALYSIS OF SECURITIES PORTFOLIO          
Securities mix:          
U.S. government sponsored agency securities   $ 67,885   $ 88,321   $ 132,742   $ 213,537   $ 247,625  
Municipal securities     360,330     302,689     285,009     280,203     265,293  
Residential mortgage-backed and related securities     133,173     116,765     116,452     80,670     74,901  
Other securities     3,542     3,184     3,114     2,699     2,956  
Total securities   $    564,930   $    510,959   $    537,317   $    577,109   $    590,775  
           
ANALYSIS OF DEPOSITS          
Deposit mix:          
Noninterest-bearing demand deposits   $ 764,615   $ 615,764   $ 641,859   $ 615,292   $ 585,300  
Interest-bearing demand deposits     1,298,781     918,036     916,455     886,294     877,642  
Time deposits     420,470     337,584     331,786     309,974     302,978  
Brokered deposits     111,047     102,210     99,473     69,106     89,399  
Total deposits   $    2,594,913   $    1,973,594   $    1,989,573   $    1,880,666   $    1,855,319  
           
ANALYSIS OF BORROWINGS          
Borrowings mix:          
Term FHLB advances   $ 83,343   $ 78,000   $ 80,000   $ 97,000   $ 102,000  
Overnight FHLB advances (1)     55,300     118,900     70,500     54,000     31,000  
Wholesale structured repurchase agreements     45,000     100,000     100,000     110,000     115,000  
Customer repurchase agreements     8,265     21,441     52,153     73,873     74,404  
Federal funds purchased     51,750     30,120     11,870     70,790     93,160  
Junior subordinated debentures     33,446     33,413     33,378     38,499     40,527  
Other borrowings     35,000                  
Total borrowings   $    312,104   $    381,874   $    347,901   $    444,162   $    456,091  
           
(1) At the most recent quarter-end, the weighted-average rate of these overnight borrowings was 0.44%
           

 

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
           
      For the Nine Months Ended
      September 30,   September 30,
      2016   2015
           
      (dollars in thousands, except per share data)
           
INCOME STATEMENT          
Interest income     $ 74,232     $ 67,093  
Interest expense       8,995       10,683  
Net interest income       65,237       56,410  
Provision for loan/lease losses       4,879       5,694  
Net interest income after provision for loan/lease losses     $    60,358     $    50,716  
           
Trust department fees     $ 4,607     $ 4,676  
Investment advisory and management fees       2,117       2,251  
Deposit service fees       3,029       2,790  
Gain on sales of residential real estate loans       289       266  
Gain on sales of government guaranteed portions of loans       2,701       900  
Swap fee income       1,358       1,183  
Securities gains, net       4,628       473  
Earnings on bank-owned life insurance       1,324       1,319  
Debit card fees       1,127       912  
Correspondent banking fees       801       916  
Participation service fees on commercial loan participations       694       648  
Fee income from early termination of leases       173       251  
Credit card issuing fees       413       404  
Other       747       1,162  
Total noninterest income     $    24,008     $    18,151  
           
Salaries and employee benefits     $ 32,921     $ 32,710  
Occupancy and equipment expense       5,798       5,508  
Professional and data processing fees       4,921       4,683  
Acquisition costs       2,401        
FDIC insurance, other insurance and regulatory fees       1,867       2,152  
Loan/lease expense       420       602  
Net cost of operation of other real estate       513       (1,090 )
Advertising and marketing       1,367       1,368  
Postage and communications       711       684  
Stationery and supplies       491       424  
Bank service charges       1,247       1,089  
Losses on debt extinguishment, net       4,220       6,894  
Correspondent banking expense       565       518  
Other       1,737       1,776  
Total noninterest expense     $    59,179     $    57,318  
           
Net income before taxes     $    25,187     $    11,549  
Income tax expense       6,030       1,406  
Net income     $    19,157     $    10,143  
           
Basic EPS     $ 1.55     $ 1.03  
Diluted EPS     $ 1.52     $ 1.01  
           
Weighted average common shares outstanding       12,398,491       9,878,882  
Weighted average common and common equivalent shares outstanding       12,580,042       10,024,441  
           

 

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
               
      For the Quarter Ended
      September 30, June 30, March 31, December 31, September 30,
      2016 2016 2016 2015 2015
               
      (dollars in thousands, except per share data)
               
INCOME STATEMENT            
Interest income   $ 26,817   $ 23,913   $ 23,502   $ 22,910   $ 23,141  
Interest expense     3,186     2,904     2,905     3,024     3,004  
Net interest income     23,631     21,009     20,597     19,886     20,137  
Provision for loan/lease losses     1,608     1,198     2,073     1,177     1,635  
Net interest income after provision for loan/lease losses   $    22,023   $    19,811   $    18,524   $    18,709   $    18,502  
               
               
Trust department fees   $ 1,519   $ 1,512   $ 1,576   $ 1,455   $ 1,532  
Investment advisory and management fees     766     693     658     721     782  
Deposit service fees     1,151     947     931     1,003     985  
Gain on sales of residential real estate loans     144     84     60     57     85  
Gain on sales of government guaranteed portions of loans     219     1,604     879     405     760  
Swap fee income     334     168     857     535     63  
Securities gains, net     4,252     18     358     325     57  
Earnings on bank-owned life insurance     450     480     394     443     407  
Debit card fees     475     344     308     290     333  
Correspondent banking fees     254     245     302     275     311  
Participation service fees on commercial loan participations     237     246     211     218     202  
Fee income from early termination of leases     95     66     12     46     89  
Credit card issuing fees     137     139     137     134     134  
Lawsuit settlement                     387  
Other       390     216     139     271     276  
Total noninterest income   $    10,423   $    6,762   $    6,822   $    6,178   $    6,403  
               
               
Salaries and employee benefits   $ 11,202   $ 10,917   $ 10,801   $ 10,258   $ 10,583  
Occupancy and equipment expense     2,086     1,885     1,827     1,535     1,864  
Professional and data processing fees     1,931     1,542     1,447     840     1,742  
Acquisition costs     2,046     355              
FDIC insurance, other insurance and regulatory fees     583     650     634     573     702  
Loan/lease expense     103     154     163     281     91  
Net cost of operation of other real estate     133     278     102     (4 )   (1,118 )
Advertising and marketing     548     433     386     532     460  
Postage and communications     238     257     217     252     221  
Stationery and supplies     168     158     165     171     145  
Bank service charges     415     415     416     396     392  
Losses on debt extinguishment, net     4,137         83     291      
Correspondent banking expense     206     182     177     186     177  
Other       684     518     536     528     688  
Total noninterest expense   $    24,480   $    17,744   $    16,954   $    15,839   $    15,947  
               
Net income before taxes   $    7,966   $    8,829   $    8,392   $    9,048   $    8,958  
Income tax expense     1,858     2,153     2,019     2,263     2,469  
Net income     $    6,108   $    6,676   $    6,373   $    6,785   $    6,489  
               
Basic EPS   $ 0.47   $ 0.54   $ 0.54   $ 0.58   $ 0.55  
Diluted EPS   $ 0.46   $ 0.53   $ 0.53   $ 0.57   $ 0.55  
               
Weighted average common shares outstanding     13,066,777     12,335,077     11,793,620     11,744,495     11,713,993  
Weighted average common and common equivalent shares outstanding   13,269,703     12,516,474     11,953,949     11,926,038     11,875,930  
               

 

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                 
  For the Quarter Ended   For the Nine Months Ended
  September 30, June 30, March 31, December 31, September 30,   September 30, September 30,
  2016 2016 2016 2015 2015   2016 2015
                                               
  (dollars in thousands, except per share data)
 
COMMON SHARE DATA                
Common shares outstanding   13,075,307     13,057,368     11,814,911     11,761,083     11,728,911        
Book value per common share (1) $ 21.48   $ 21.07   $ 19.90   $ 19.21   $ 18.85        
Tangible book value per common share (2) $ 19.74   $ 20.72   $ 19.51   $ 18.81   $ 18.45        
Closing stock price $ 31.74   $ 27.19   $ 23.79   $ 24.29   $ 21.87        
Market capitalization $ 415,010   $ 355,030   $ 281,077   $ 285,677   $ 256,511        
Market price / book value   147.77 %   129.05 %   119.53 %   126.47 %   116.01 %      
Market price / tangible book value   160.79 %   131.24 %   121.94 %   129.15 %   118.55 %      
Earnings per common share (basic) LTM (3) $ 2.13   $ 2.21   $ 1.62   $ 1.64   $ 1.40        
Price earnings ratio LTM (3) 14.90 x 12.30 x 14.69 x 14.81 x 15.62 x      
TCE / TA (4)   7.92 %   10.10 %   8.74 %   8.55 %   8.42 %      
                 
                 
CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY        
Beginning balance $ 275,117   $ 235,143   $ 225,886   $ 221,115   $ 211,697        
Net income   6,108     6,676     6,373     6,785     6,489        
Other comprehensive income (loss), net of tax   (361 )   1,181     2,525     (2,287 )   2,256        
Common cash dividends declared   (521 )   (521 )   (471 )   (469 )          
Proceeds from issuance of 1,215,000 shares of common stock, net of costs       29,829                    
Other (5)   514     2,809     830     742     673        
Ending balance $    280,857   $    275,117   $    235,143   $    225,886   $    221,115        
                 
                 
REGULATORY CAPITAL RATIOS (6):                
Total risk-based capital ratio   11.45 %   14.29 %   12.68 %   13.11 %   13.06 %      
Tier 1 risk-based capital ratio   10.40 %   13.04 %   11.45 %   11.88 %   11.83 %      
Tier 1 leverage capital ratio   10.09 %   11.18 %   9.85 %   9.75 %   9.73 %      
Common equity tier 1 ratio   9.32 %   11.72 %   10.11 %   10.33 %   10.16 %      
                 
                 
KEY PERFORMANCE RATIOS AND OTHER METRICS                
Return on average assets (annualized)   0.85 %   1.01 %   0.98 %   1.04 %   1.01 %     0.94 %     0.53 %
Return on average total equity (annualized)   8.78 %   10.46 %   11.02 %   12.14 %   11.99 %     10.02 %     7.43 %
Net interest margin (TEY) (7)   3.71 %   3.62 %   3.59 %   3.41 %   3.51 %     3.65 %     3.37 %
Efficiency ratio   71.89 %   63.89 %   61.83 %   61.22 %   61.88 %     66.31 %     77.32 %
Gross loans and leases / total assets   71.95 %   71.65 %   70.96 %   69.34 %   68.16 %     71.95 %     68.16 %
Full-time equivalent employees (8)   572     410     406     406     406       572       406  
                 
                 
AVERAGE BALANCES                 
Assets $ 2,865,947   $ 2,640,678   $ 2,602,350   $ 2,611,276   $ 2,563,739     $ 2,702,992     $ 2,529,469  
Loans/leases   2,077,376     1,899,932     1,833,950     1,764,275     1,744,043       1,937,086       1,688,605  
Deposits   2,243,397     2,033,116     1,980,056     1,978,737     1,881,604       2,085,524       1,809,199  
Total stockholders’ equity   278,369     255,391     231,247     223,553     216,453       255,002       182,134  
                 
(1) Includes accumulated other comprehensive income (loss).
(2) Includes accumulated other comprehensive income (loss) and excludes intangible assets.
(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.  
(8) Full-time equivalent employees increased by 162 in the current quarter due to the acquisition of Community State Bank.
 

 

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                         
ANALYSIS OF NET INTEREST INCOME AND MARGIN
                                               
                                                             
    For the Quarter Ended
    September 30, 2016   June 30, 2016   September 30, 2015
    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   $ 17,685   $ 13     0.29 %   $ 14,174   $ 11     0.31 %   $ 22,435   $ 8     0.14 %
Interest-bearing deposits at financial institutions     67,807     103     0.60 %     50,747     62     0.49 %     51,380     67     0.52 %
Securities (1)     525,417     4,826     3.65 %     505,697     4,573     3.64 %     591,538     4,683     3.14 %
Restricted investment securities     14,877     132     3.53 %     14,171     134     3.80 %     14,224     127     3.54 %
Loans (1)     2,077,376     23,330     4.47 %     1,899,932     20,497     4.34 %     1,744,043     19,564     4.45 %
Total earning assets (1)   $ 2,703,162   $ 28,404     4.18 %   $ 2,484,721   $ 25,277     4.09 %   $ 2,423,620   $ 24,449     4.00 %
                         
Interest-bearing deposits   $ 1,116,325   $ 717     0.26 %   $ 941,856   $ 600     0.26 %   $ 822,178   $ 465     0.22 %
Time deposits     422,603     755     0.71 %     425,216     744     0.70 %     414,396     675     0.65 %
Short-term borrowings     30,208     12     0.16 %     50,122     18     0.14 %     147,880     64     0.17 %
Federal Home Loan Bank advances     118,564     421     1.41 %     128,956     416     1.30 %     131,343     537     1.62 %
Junior subordinated debentures     33,430     306     3.64 %     33,396     302     3.64 %     40,510     317     3.10 %
Other borrowings     116,856     975     3.32 %     100,008     824     3.31 %     115,017     945     3.26 %
Total interest-bearing liabilities   $ 1,837,986   $ 3,186     0.69 %   $ 1,679,554   $ 2,904     0.70 %   $ 1,671,324   $ 3,003     0.71 %
                         
Net interest income / spread (1)     $ 25,218     3.49 %     $ 22,373     3.39 %     $ 21,446     3.29 %
Net interest margin (1)         3.71 %         3.62 %         3.51 %
                         
                         
    For the Nine Months Ended        
    September 30, 2016   September 30, 2015    
    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   $ 16,364   $ 36     0.29 %   $ 18,549   $ 18     0.13 %        
Interest-bearing deposits at financial institutions     53,063     226     0.57 %     55,528     208     0.50 %        
Securities (1)     527,162     14,084     3.57 %     608,687     13,725     3.01 %        
Restricted investment securities     14,396     396     3.67 %     15,083     378     3.35 %        
Loans (1)     1,937,085     63,784     4.40 %     1,688,605     56,452     4.47 %        
Total earning assets (1)   $ 2,548,070   $ 78,526     4.12 %   $ 2,386,452   $ 70,781     3.97 %        
                         
Interest-bearing deposits   $ 994,476   $ 1,931     0.26 %   $ 797,892   $ 1,357     0.23 %        
Time deposits     415,808     2,175     0.70 %     391,218     1,939     0.66 %        
Short-term borrowings     55,623     74     0.18 %     163,091     181     0.15 %        
Federal Home Loan Bank advances     125,319     1,278     1.36 %     170,520     2,983     2.34 %        
Junior subordinated debentures     33,825     913     3.61 %     40,475     937     3.10 %        
Other borrowings     106,201     2,624     3.30 %     131,278     3,286     3.35 %        
Total interest-bearing liabilities   $ 1,731,252   $ 8,995     0.69 %   $ 1,694,474   $ 10,683     0.84 %        
                         
Net interest income / spread (1)     $ 69,531     3.43 %     $ 60,098     3.13 %        
Net interest margin (1)         3.65 %         3.37 %        
                         
(1) Includes nontaxable securities and loans.  Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 35% tax rate for each period presented.
                         

 

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
  As of
  September 30, June 30, March 31, December 31,   September 30,
  2016 2016 2016 2015   2015
                                   
  (dollars in thousands, except per share data)
                                   
ROLLFORWARD OF ALLOWANCE FOR LOAN/LEASE LOSSES                                  
Beginning balance   $ 28,097   $ 27,395   $ 26,141   $ 25,534     $ 26,146  
Provision charged to expense     1,608     1,198     2,073     1,177       1,635  
Loans/leases charged off     (987 )   (634 )   (868 )   (1,106 )     (2,476 )
Recoveries on loans/leases previously charged off     109     138     49     536       229  
Ending balance   $    28,827   $    28,097   $    27,395   $    26,141     $    25,534  
                                   
                                   
NONPERFORMING ASSETS (2)                                  
Nonaccrual loans/leases   $ 14,371   $ 10,737   $ 10,772   $ 10,648     $ 11,269  
Accruing loans/leases past due 90 days or more     392     86     47     3       3  
Troubled debt restructures – accruing     1,825     1,753     1,157     1,054       1,040  
Total nonperforming loans/leases     16,588     12,576     11,705     12,312       14,854  
Other real estate owned     5,808     6,179     6,680     7,151       8,140  
Other repossessed assets     353     154     46     246       194  
Total nonperforming assets   $    22,749   $    18,909   $    19,102   $    20,646     $    27,103  
                                   
                                   
ASSET QUALITY RATIOS                                  
Nonperforming assets / total assets     0.69 %   0.70 %   0.71 %   0.74 %     0.80 %
Allowance / total loans/leases (1)     1.22 %   1.46 %   1.46 %   1.45 %     1.45 %
Allowance / nonperforming loans/leases (1)     173.78 %   223.42 %   228.75 %   223.33 %     207.39 %
           
(1) Upon acquisition and per GAAP, acquired loans are recorded at market value which eliminated the allowance and impacts these ratios.
(2) The increase in nonperforming assets during the third quarter of 2016 was the result of the acquisition of CSB.
 

 

QCR HOLDINGS, 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   2016   2016   2015   2016   2015
                                         
    (dollars in thousands)
                     
TOTAL ASSETS                    
                     
Quad City Bank and Trust (1)   $ 1,407,733     $ 1,390,025     $ 1,328,053          
m2 Lease Funds, LLC     208,080       207,334       195,712          
Cedar Rapids Bank and Trust     887,593       904,367       867,064          
Community State Bank – Ankeny     580,210       N/A       N/A          
Rockford Bank and Trust     393,192       402,157       360,348          
                     
TOTAL DEPOSITS                    
                     
Quad City Bank and Trust (1)   $ 1,110,512     $ 1,049,049     $ 919,904          
Cedar Rapids Bank and Trust     727,446       690,377       685,537          
Community State Bank – Ankeny     481,256       N/A       N/A          
Rockford Bank and Trust     294,193       296,613       254,050          
                     
TOTAL LOANS & LEASES                    
                     
Quad City Bank and Trust (1)   $ 994,628     $ 968,905     $ 853,755          
m2 Lease Funds, LLC     206,800       205,883       194,911          
Cedar Rapids Bank and Trust     634,929       648,727       617,215          
Community State Bank – Ankeny     419,498       N/A       N/A          
Rockford Bank and Trust     311,545       305,141       284,703          
                     
TOTAL LOANS & LEASES / TOTAL ASSETS                    
                     
Quad City Bank and Trust (1)     71 %     70 %     64 %        
Cedar Rapids Bank and Trust     72 %     72 %     71 %        
Community State Bank – Ankeny     72 %     N/A       N/A          
Rockford Bank and Trust     79 %     76 %     79 %        
                     
ALLOWANCE AS A PERCENTAGE OF LOANS/LEASES                    
                     
Quad City Bank and Trust (1)     1.30 %     1.31 %     1.34 %        
m2 Lease Funds, LLC     1.69 %     1.80 %     1.80 %        
Cedar Rapids Bank and Trust     1.69 %     1.65 %     1.60 %        
Community State Bank – Ankeny (2)     0.07 %     N/A       N/A          
Rockford Bank and Trust     1.58 %     1.53 %     1.49 %        
                     
RETURN ON AVERAGE ASSETS                    
                     
Quad City Bank and Trust (1)     1.12 %     1.24 %     1.23 %     1.10 %     0.79 %
Cedar Rapids Bank and Trust     1.48 %     1.46 %     1.36 %     1.44 %     0.77 %
Community State Bank – Ankeny (3)     0.39 %     N/A       N/A       0.39 %     N/A  
Rockford Bank and Trust     0.96 %     0.80 %     0.88 %     0.81 %     0.65 %
                     
NET INTEREST MARGIN PERCENTAGE (4)                    
                     
Quad City Bank and Trust (1)     3.61 %     3.66 %     3.49 %     3.63 %     3.30 %
Cedar Rapids Bank and Trust     3.93 %     3.77 %     3.71 %     3.82 %     3.66 %
Community State Bank – Ankeny (5)     4.99 %     N/A       N/A       4.99 %     N/A  
Rockford Bank and Trust     3.50 %     3.49 %     3.41 %     3.51 %     3.41 %
                     
                     
(1)  Quad City Bank and Trust figures include m2 Lease Funds, LLC, as this entity is wholly-owned and consolidated with the Bank.  m2 Lease Funds, LLC is also presented separately for certain (applicable) measurements. 
(2)  Upon acquisition and per GAAP, acquired loans are recorded at market value which eliminated the allowance and impacts this ratio.
(3)  Community State Bank’s return on average assets includes acquisition costs and various purchase accounting adjustments.
(4)  Includes nontaxable securities and loans.  Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 35% tax rate for each period presented. 
(5)  Community State Bank net interest margin includes approximately $413K of pre-tax acquisition-related amortization/accretion, net.
 

 

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                             
    As of        
    September 30,   June 30,   March 31,   December 31,   September 30,        
GAAP TO NON-GAAP RECONCILIATIONS    2016     2016     2016     2015     2015         
                                                 
    (dollars in thousands, except per share data)        
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)                            
                             
Stockholders’ equity (GAAP)   $   280,857     $   275,117     $   235,143     $   225,886     $   221,115          
Less: Intangible assets       22,755         4,595         4,645         4,694         4,744          
Tangible common equity (non-GAAP)   $   258,102     $   270,522     $   230,498     $   221,192     $   216,371          
                             
Total assets (GAAP)   $   3,280,986     $   2,683,434     $   2,640,673     $   2,593,198     $   2,575,855          
Less: Intangible assets       22,755         4,595         4,645         4,694         4,744          
Tangible assets (non-GAAP)   $   3,258,231     $   2,678,839     $   2,636,028     $   2,588,504     $   2,571,111          
                             
Tangible common equity to tangible assets ratio (non-GAAP)     7.92 %     10.10 %     8.74 %     8.55 %     8.42 %        
                             
                             
                             
    For the Quarter Ended   For the Nine Months Ended
    September 30,   June 30,   March 31,   December 31,   September 30,   September 30,   September 30,
CORE NET INCOME (2)    2016     2016     2016     2015     2015     2016     2015 
                             
Net income (GAAP)   $   6,108     $   6,676     $   6,373     $   6,785     $   6,489     $   19,157     $   10,143  
                             
Less nonrecurring items (post-tax) (3):                            
Income:                            
Securities gains   $   2,764     $   12     $   233     $   211     $   37     $   3,009     $   308  
Lawsuit award       –         –         –         –         252         –         252  
Total nonrecurring income (non-GAAP)   $   2,764     $   12     $   233     $   211     $   289     $   3,009     $   560  
                             
Expense:                            
Losses on debt extinguishment   $   2,689     $   –     $   54     $   189     $   –     $   2,743     $   4,481  
Acquisition costs (4)       1,506         231         –         –         –         1,737         –  
Other non-recurring expenses       –         –         –         –         –         –         513  
Accrual adjustments       –         –         –         (487 )       –         –         –  
Total nonrecurring expense (non-GAAP)   $   4,195     $   231     $   54     $   (298 )   $   –     $   4,480     $   4,994  
                             
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (2)   $    7,539     $    6,895     $    6,194     $    6,276     $    6,200     $    20,628     $    14,577  
                             
                             
CORE EARNINGS PER COMMON SHARE (2)                            
                             
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)   $   7,539     $   6,895     $   6,194     $   6,276     $   6,200     $   20,628     $   14,577  
                             
Weighted average common shares outstanding       13,066,777         12,335,077         11,793,620         11,744,495         11,713,993         12,398,491         9,878,882  
Weighted average common and common equivalent shares outstanding   13,269,703       12,516,474       11,953,949       11,926,038       11,875,930       12,580,042       10,024,441  
                             
Core earnings per common share (non-GAAP):                            
Basic   $    0.58     $    0.56     $    0.53     $    0.53     $    0.53     $    1.66     $    1.48  
Diluted   $    0.57     $    0.55     $    0.52     $    0.53     $    0.52     $    1.64     $    1.45  
                             
                             
CORE RETURN ON AVERAGE ASSETS (2)                            
                             
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)   $   7,539     $   6,895     $   6,194     $   6,276     $   6,200     $   20,628     $   14,577  
                             
Average Assets   $   2,865,947     $   2,640,678     $   2,602,350     $   2,611,276     $   2,563,739     $   2,702,992     $   2,529,469  
                             
Core return on average assets (annualized) (non-GAAP)     1.05 %     1.04 %     0.95 %     0.96 %     0.97 %     1.02 %     0.77 %
                             
                             
(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.
(2) Core net income, core net income attributable to QCR Holdings, Inc. common stockholders, core earnings per common share and core return on average assets are non-GAAP financial measures.  The Company’s management believes that these measurements are important to investors as they exclude 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, this non-GAAP measure is reconciled to net income, which is the most directly comparable GAAP financial measure.
(3) Nonrecurring items (post-tax) are calculated using an estimated effective tax rate of 35%. 
(4) Acquisition costs were analyzed individually for deductibility.  Presented amounts are tax-effected accordingly. 
                             
Contact: Todd A. Gipple Executive Vice President Chief Operating Officer Chief Financial Officer (309) 743-7745