false
0000906465
0000906465
2024-01-23
2024-01-23
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): January 23, 2024
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 January 23, 2024,
QCR Holdings, Inc. (the “Company”) issued a press release disclosing financial results for the quarter and
year ended December 31, 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.
| 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: January 23, 2024 |
By: |
/s/ Todd A. Gipple |
|
|
Todd A. Gipple |
|
|
President and Chief Financial Officer |
Exhibit 99.1
PRESS
RELEASE |
FOR
IMMEDIATE RELEASE |
QCR
Holdings, Inc. Announces Record Net Income of $32.9 Million for the Fourth
Quarter and Record Net Income of $113.6 Million for the Full Year 2023
Fourth Quarter Highlights
|
· |
Record fourth quarter net income of $32.9 million, or $1.95 per diluted share |
|
· |
Record Capital Markets Revenue of $37.0 million |
|
· |
Improved NIM, which increased by 1 basis point from the prior quarter |
| · | Significant increase in tangible book value (non-GAAP) per share of $3.48,
or 35% annualized |
| · | TCE/TA ratio (non-GAAP) improved by 70 basis points to 8.75% |
| · | Completion of first two securitizations of $265 million of low-income
housing tax credit loans |
Full Year Highlights
| · | Record annual net income of $113.6 million, or $6.73 per diluted share |
| · | Record adjusted net income (non-GAAP) of $115.1 million, or $6.82 per
diluted share |
|
· |
Record Capital Markets Revenue of $92.1 million, an increase of $50.8 million, or 123% |
| · | Loan and lease growth of 11% prior to loan securitizations |
| · | Tangible book value (non-GAAP) per share increased $6.99, or 19% |
| · | Increased TCE/TA ratio (non-GAAP) by 82 basis points to 8.75% |
Moline, IL, January 23, 2024 – QCR Holdings, Inc.
(NASDAQ: QCRH) (the “Company”) today announced record quarterly net income of $32.9 million and diluted earnings per share
(“EPS”) of $1.95 for the fourth quarter of 2023, compared to net income of $25.1 million and diluted EPS of $1.49 for the
third quarter of 2023. For the full year, the Company reported net income of $113.6 million, or $6.73 per diluted share.
Adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP)
for the fourth quarter of 2023 were $33.3 million and $1.97, respectively. For the third quarter of 2023, adjusted net income (non-GAAP)
was $25.4 million and adjusted diluted EPS (non-GAAP) was $1.51. For the fourth quarter of 2022, net income and diluted EPS were $30.9
million and $1.81, respectively, and adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP) were $31.1 million and $1.83,
respectively.
| |
For the Quarter Ended | |
| |
December 31, | | |
September 30, | | |
December 31, | |
$ in millions (except per share data) | |
2023 | | |
2023 | | |
2022 | |
Net Income | |
$ | 32.9 | | |
$ | 25.1 | | |
$ | 30.9 | |
Diluted EPS | |
$ | 1.95 | | |
$ | 1.49 | | |
$ | 1.81 | |
Adjusted Net Income (non-GAAP)* | |
$ | 33.3 | | |
$ | 25.4 | | |
$ | 31.1 | |
Adjusted Diluted EPS (non-GAAP)* | |
$ | 1.97 | | |
$ | 1.51 | | |
$ | 1.83 | |
*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 are pleased to deliver record fourth quarter and full year
results highlighted by significant fee income and robust loan growth,” said Larry J. Helling, Chief Executive Officer. “In
addition, we completed our first two securitizations of low-income housing tax credit loans, grew core deposits by 6%, and maintained
our strong asset quality.”
“We enter 2024 with a solid deposit and loan pipeline, a strong
balance sheet, excellent credit quality and well-managed expenses. We remain focused on building our franchise through relationship banking
and executing on our differentiated business model, all with the view of delivering attractive returns to our shareholders,” said
Mr. Helling.
Net Interest Income Grew to $55.7 Million and
NIM Expanded
Net interest income for the fourth quarter of 2023 totaled $55.7 million,
an increase of $0.5 million from the third quarter. Acquisition-related net accretion totaled $673 thousand for the fourth quarter of
2023, compared to $539 thousand in the third quarter. Net interest income was $65.2 million for the fourth quarter of 2022.
In the fourth quarter of 2023, net interest margin (“NIM”)
was 2.90% and NIM on a tax-equivalent yield (“TEY”) basis (non-GAAP) was 3.32%, up from 2.89% and 3.31% in the prior quarter,
respectively. Adjusted NIM TEY (non-GAAP) of 3.29%, was also up from 3.28% in the third quarter.
“Our adjusted NIM on a tax equivalent yield basis improved by
one basis point on a linked-quarter basis to 3.29% and was above the midpoint of our guidance range,” said Todd A. Gipple, President
and Chief Financial Officer. “During the quarter, our loan and investment yields continued to expand and 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 continued stabilization in our deposit mix and the expansion of our NIM.”
Noninterest Income of $47.7 Million, Including
a Record $37.0 Million of Capital Markets Revenue
Noninterest income for the fourth quarter of 2023 totaled $47.7 million,
up significantly from $26.6 million for the third quarter of 2023. The Company generated a record $37.0 million of capital markets revenue
in the quarter, up from $15.6 million in the prior quarter. Wealth management revenue was $4.1 million for the quarter, up from $3.8 million
in the prior quarter.
“Capital markets revenue
surged late in the fourth quarter and was $37 million for the quarter, achieving a total of $92 million to close out the
year,” added Mr. Gipple. “Our clients took advantage of the significant decrease in long-term interest rates late
in the quarter to lock-in attractive long-term financing terms. Capital markets revenue from swap fees continues to benefit from the
strong demand for affordable housing. Even with the strong results in the fourth quarter, our LIHTC lending and capital markets
revenue pipelines remain healthy. As a result, we are increasing our capital markets revenue guidance for the next twelve
months to be in a range of $50 to $60 million.”
Noninterest Expenses of $60.9 Million Impacted
by Strong Capital Markets Outperformance
Noninterest expense for the fourth quarter of 2023 totaled $60.9 million,
compared to $51.1 million for the third quarter of 2023 and $49.7 million for the fourth quarter of 2022. The linked-quarter increase
was primarily due to higher incentive-based compensation related to our record fourth quarter and full year performance.
Continued Strong Loan Growth
During the fourth quarter of 2023, the Company’s loans and leases
held for investment grew $213.4 million to a total of $6.5 billion, or 13% on an annualized basis. For the full year, total loans and
leases grew $669.5 million, or 11%, when excluding the $265 million in loan securitizations that we completed in the fourth quarter.
“Our strong performance is a testament to our differentiated
relationship-based community banking model as well as the underlying economic resiliency across our markets,” added Mr. Helling.
“Given our current pipeline and the ongoing strength of our markets, we are targeting loan growth for the full year 2024 between
8% and 10%, prior to the loan securitizations that we have planned for 2024.”
Asset Quality Remains Excellent
Nonperforming assets (“NPAs”) totaled $34.2 million at
the end of the fourth quarter, a slight improvement from $34.7 million at the end of the third quarter. The ratio of NPAs to total assets
improved to 0.40% on December 31, 2023, compared to 0.41% on September 30, 2023. In addition, the Company’s criticized
loans and classified loans to total loans and leases on December 31, 2023 also improved to 2.93% and 1.03%, respectively, as compared
to 2.98% and 1.05% as of September 30, 2023.
The Company recorded a total provision for credit losses of $5.2 million
during the quarter which included $2.5 million of provision for loans and leases and $2.7 million of provision for unfunded commitments.
The provision for credit losses on unfunded commitments was driven by the surge in commitments in our LIHTC lending business. As of December 31,
2023, the allowance for credit losses to total loans/leases held for investment was 1.33%.
Stable Core Deposits and Increased Liquidity
During the fourth quarter of 2023, the Company’s core deposits,
which exclude brokered deposits, decreased slightly by $4.2 million in the fourth quarter, but grew by $346.0 million, or 6%, for the
full year. Our Correspondent Bank deposit portfolio typically falls temporarily in the fourth quarter as our clients position their balance sheets
at year-end. Total Correspondent Bank deposits declined 9% at quarter-end and have since rebounded, increasing $188 million, or 35%, by
mid-January.
Total uninsured and uncollateralized deposits remain very low at 18%
of total deposits as of the end of the fourth quarter, as compared to 20% as of the end of the third quarter. The Company maintained approximately
$3.1 billion of available liquidity sources at year-end, which includes $1.2 billion of immediately available liquidity.
Continued Strong Capital Levels
As of December 31, 2023, the Company’s total risk-based
capital ratio was 14.15%, the common equity tier 1 ratio was 9.57% and the tangible common equity to tangible assets ratio (non-GAAP)
was 8.75%. By comparison, these respective ratios were 14.48%, 9.68% and 8.05% as of September 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
by $3.48, or 35% annualized during the fourth quarter. Accumulated other comprehensive income (“AOCI”) increased $25.4 million
during the quarter due to an increase in the value of the Company’s available for sale securities portfolio and certain derivatives
resulting from the change in long-term interest rates during the quarter. In addition, the combination of strong earnings and a modest
dividend contributed to the improvement in tangible book value per share (non-GAAP).
Conference Call Details
The Company will host an earnings
call/webcast tomorrow, January 24, 2024, 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 January 31, 2024. The replay access information is 877-344-7529 (international 412-317-0088);
access code 1087284. 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 December 31, 2023, the Company had $8.5 billion in
assets, $6.5 billion in loans and $6.5 billion in deposits. For additional information, please visit the Company’s website at www.qcrh.com.
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
Chief Financial Officer
(309) 743-7745
tgipple@qcrh.com
QCR Holding,
Inc.
Consolidated Financial Highlights
(Unaudited)
| |
As of | |
| |
December 31, | | |
September 30, | | |
June 30, | | |
March 31, | | |
December 31, | |
| |
2023 | | |
2023 | | |
2023 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| |
| |
| |
| |
(dollars in thousands) | |
CONDENSED BALANCE SHEET | |
| | |
| | |
| | |
| | |
| |
Cash and due from banks | |
$ | 97,123 | | |
$ | 104,265 | | |
$ | 84,084 | | |
$ | 64,295 | | |
$ | 59,723 | |
Federal funds sold and interest-bearing deposits | |
| 140,369 | | |
| 80,650 | | |
| 175,012 | | |
| 253,997 | | |
| 124,270 | |
Securities, net of allowance for credit losses | |
| 1,005,528 | | |
| 896,394 | | |
| 882,888 | | |
| 877,446 | | |
| 928,102 | |
Loans receivable held for sale (1) | |
| 2,594 | | |
| 278,893 | | |
| 295,057 | | |
| 140,633 | | |
| 1,480 | |
Loans/leases receivable held for investment | |
| 6,540,822 | | |
| 6,327,414 | | |
| 6,084,263 | | |
| 6,049,389 | | |
| 6,137,391 | |
Allowance for credit losses | |
| (87,200 | ) | |
| (87,669 | ) | |
| (85,797 | ) | |
| (86,573 | ) | |
| (87,706 | ) |
Intangibles | |
| 13,821 | | |
| 14,537 | | |
| 15,228 | | |
| 15,993 | | |
| 16,759 | |
Goodwill | |
| 139,027 | | |
| 139,027 | | |
| 139,027 | | |
| 138,474 | | |
| 137,607 | |
Derivatives | |
| 188,978 | | |
| 291,295 | | |
| 170,294 | | |
| 130,350 | | |
| 177,631 | |
Other assets | |
| 497,832 | | |
| 495,251 | | |
| 466,617 | | |
| 452,900 | | |
| 453,580 | |
Total assets | |
$ | 8,538,894 | | |
$ | 8,540,057 | | |
$ | 8,226,673 | | |
$ | 8,036,904 | | |
$ | 7,948,837 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total deposits | |
$ | 6,514,005 | | |
$ | 6,494,852 | | |
$ | 6,606,720 | | |
$ | 6,501,663 | | |
$ | 5,984,217 | |
Total borrowings | |
| 718,295 | | |
| 712,126 | | |
| 418,368 | | |
| 417,480 | | |
| 825,894 | |
Derivatives | |
| 214,098 | | |
| 320,220 | | |
| 195,841 | | |
| 150,401 | | |
| 200,701 | |
Other liabilities | |
| 205,900 | | |
| 184,476 | | |
| 183,055 | | |
| 165,866 | | |
| 165,301 | |
Total stockholders' equity | |
| 886,596 | | |
| 828,383 | | |
| 822,689 | | |
| 801,494 | | |
| 772,724 | |
Total liabilities and stockholders' equity | |
$ | 8,538,894 | | |
$ | 8,540,057 | | |
$ | 8,226,673 | | |
$ | 8,036,904 | | |
$ | 7,948,837 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ANALYSIS OF LOAN PORTFOLIO | |
| | | |
| | | |
| | | |
| | | |
| | |
Loan/lease mix: (2) | |
| | | |
| | | |
| | | |
| | | |
| | |
Commercial and industrial - revolving | |
$ | 325,243 | | |
$ | 299,588 | | |
$ | 304,617 | | |
$ | 307,612 | | |
$ | 296,869 | |
Commercial and industrial - other | |
| 1,390,068 | | |
| 1,381,967 | | |
| 1,308,853 | | |
| 1,322,384 | | |
| 1,371,590 | |
Commercial and industrial - other - LIHTC | |
| 91,710 | | |
| 105,601 | | |
| 93,700 | | |
| 97,947 | | |
| 80,103 | |
Total commercial and industrial | |
| 1,807,021 | | |
| 1,787,156 | | |
| 1,707,170 | | |
| 1,727,943 | | |
| 1,748,562 | |
Commercial real estate, owner occupied | |
| 607,365 | | |
| 610,618 | | |
| 609,717 | | |
| 616,922 | | |
| 629,367 | |
Commercial real estate, non-owner occupied | |
| 1,008,892 | | |
| 955,552 | | |
| 963,814 | | |
| 982,716 | | |
| 963,239 | |
Construction and land development | |
| 477,424 | | |
| 472,695 | | |
| 437,682 | | |
| 448,261 | | |
| 448,986 | |
Construction and land development - LIHTC | |
| 943,101 | | |
| 921,359 | | |
| 870,084 | | |
| 759,924 | | |
| 743,075 | |
Multi-family | |
| 284,721 | | |
| 282,541 | | |
| 280,418 | | |
| 229,370 | | |
| 236,043 | |
Multi-family - LIHTC | |
| 711,422 | | |
| 874,439 | | |
| 820,376 | | |
| 740,500 | | |
| 727,760 | |
Direct financing leases | |
| 31,164 | | |
| 34,401 | | |
| 32,937 | | |
| 35,373 | | |
| 31,889 | |
1-4 family real estate | |
| 544,971 | | |
| 539,931 | | |
| 535,405 | | |
| 532,491 | | |
| 499,529 | |
Consumer | |
| 127,335 | | |
| 127,615 | | |
| 121,717 | | |
| 116,522 | | |
| 110,421 | |
Total loans/leases | |
$ | 6,543,416 | | |
$ | 6,606,307 | | |
$ | 6,379,320 | | |
$ | 6,190,022 | | |
$ | 6,138,871 | |
Less allowance for credit losses | |
| 87,200 | | |
| 87,669 | | |
| 85,797 | | |
| 86,573 | | |
| 87,706 | |
Net loans/leases | |
$ | 6,456,216 | | |
$ | 6,518,638 | | |
$ | 6,293,523 | | |
$ | 6,103,449 | | |
$ | 6,051,165 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ANALYSIS OF SECURITIES PORTFOLIO | |
| | | |
| | | |
| | | |
| | | |
| | |
Securities mix: | |
| | | |
| | | |
| | | |
| | | |
| | |
U.S. government sponsored agency securities | |
$ | 14,973 | | |
$ | 16,002 | | |
$ | 18,942 | | |
$ | 19,320 | | |
$ | 16,981 | |
Municipal securities | |
| 853,645 | | |
| 764,017 | | |
| 743,608 | | |
| 731,689 | | |
| 779,450 | |
Residential mortgage-backed and related securities | |
| 59,196 | | |
| 57,946 | | |
| 60,958 | | |
| 63,104 | | |
| 66,215 | |
Asset backed securities | |
| 15,423 | | |
| 16,326 | | |
| 17,393 | | |
| 17,967 | | |
| 18,728 | |
Other securities | |
| 41,115 | | |
| 43,272 | | |
| 43,156 | | |
| 46,535 | | |
| 46,908 | |
Trading securities | |
| 22,368 | | |
| - | | |
| - | | |
| - | | |
| - | |
Total securities (3) | |
$ | 1,006,720 | | |
$ | 897,563 | | |
$ | 884,057 | | |
$ | 878,615 | | |
$ | 928,282 | |
Less allowance for credit losses | |
| 1,192 | | |
| 1,169 | | |
| 1,169 | | |
| 1,169 | | |
| 180 | |
Net securities | |
$ | 1,005,528 | | |
$ | 896,394 | | |
$ | 882,888 | | |
$ | 877,446 | | |
$ | 928,102 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ANALYSIS OF DEPOSITS | |
| | | |
| | | |
| | | |
| | | |
| | |
Deposit mix: | |
| | | |
| | | |
| | | |
| | | |
| | |
Noninterest-bearing demand deposits | |
$ | 1,038,689 | | |
$ | 1,027,791 | | |
$ | 1,101,605 | | |
$ | 1,189,858 | | |
$ | 1,262,981 | |
Interest-bearing demand deposits | |
| 4,338,390 | | |
| 4,416,725 | | |
| 4,374,847 | | |
| 4,033,193 | | |
| 3,875,497 | |
Time deposits | |
| 851,950 | | |
| 788,692 | | |
| 765,801 | | |
| 679,946 | | |
| 744,593 | |
Brokered deposits | |
| 284,976 | | |
| 261,644 | | |
| 364,467 | | |
| 598,666 | | |
| 101,146 | |
Total deposits | |
$ | 6,514,005 | | |
$ | 6,494,852 | | |
$ | 6,606,720 | | |
$ | 6,501,663 | | |
$ | 5,984,217 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ANALYSIS OF BORROWINGS | |
| | | |
| | | |
| | | |
| | | |
| | |
Borrowings mix: | |
| | | |
| | | |
| | | |
| | | |
| | |
Term FHLB advances | |
$ | 135,000 | | |
$ | 135,000 | | |
$ | 135,000 | | |
$ | 135,000 | | |
$ | - | |
Overnight FHLB advances | |
| 300,000 | | |
| 295,000 | | |
| - | | |
| - | | |
| 415,000 | |
Other short-term borrowings | |
| 1,500 | | |
| 470 | | |
| 1,850 | | |
| 1,100 | | |
| 129,630 | |
Subordinated notes | |
| 233,064 | | |
| 232,958 | | |
| 232,852 | | |
| 232,746 | | |
| 232,662 | |
Junior subordinated debentures | |
| 48,731 | | |
| 48,698 | | |
| 48,666 | | |
| 48,634 | | |
| 48,602 | |
Total borrowings | |
$ | 718,295 | | |
$ | 712,126 | | |
$ | 418,368 | | |
$ | 417,480 | | |
$ | 825,894 | |
(1) | Loans with a fair value of $0 million, $278.0 million, $291.0
million and $139.2 million have been identified for securitization and are included in LHFS at December 31, 2023, September 30,
2023, June 30, 2023 and March 31, 2023 respectively. |
(2) | Loan categories with significant LIHTC loan balances have been broken out
separately. Total LIHTC balances within the loan/lease portfolio were $1.8 billion at December 31, 2023. |
| (3) | As of December 31, 2023, trading securities included two
securities purchased from Freddie Mac following the loan sale and securitization of $130 million of tax exempt LIHTC loans
and $135 million of taxable LIHTC loans sponsored by Freddie Mac in 2023. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
| |
For the Quarter Ended | |
| |
December 31, | | |
September 30, | | |
June 30, | | |
March 31, | | |
December 31, | |
| |
2023 | | |
2023 | | |
2023 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| |
| |
(dollars in thousands, except per share
data) | |
INCOME STATEMENT | |
| | |
| | |
| | |
| | |
| |
Interest income | |
$ | 112,248 | | |
$ | 108,568 | | |
$ | 98,377 | | |
$ | 94,217 | | |
$ | 94,037 | |
Interest expense | |
| 56,512 | | |
| 53,313 | | |
| 45,172 | | |
| 37,407 | | |
| 28,819 | |
Net interest income | |
| 55,736 | | |
| 55,255 | | |
| 53,205 | | |
| 56,810 | | |
| 65,218 | |
Provision for credit losses | |
| 5,199 | | |
| 3,806 | | |
| 3,606 | | |
| 3,928 | | |
| - | |
Net interest income after provision for credit losses | |
$ | 50,537 | | |
$ | 51,449 | | |
$ | 49,599 | | |
$ | 52,882 | | |
$ | 65,218 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Trust fees | |
$ | 3,084 | | |
$ | 2,863 | | |
$ | 2,844 | | |
$ | 2,906 | | |
$ | 2,644 | |
Investment advisory and management fees | |
| 1,052 | | |
| 947 | | |
| 986 | | |
| 879 | | |
| 918 | |
Deposit service fees | |
| 2,008 | | |
| 2,107 | | |
| 2,034 | | |
| 2,028 | | |
| 2,142 | |
Gains on sales of residential real estate loans, net | |
| 323 | | |
| 476 | | |
| 500 | | |
| 312 | | |
| 468 | |
Gains on sales of government guaranteed portions of loans, net | |
| 24 | | |
| - | | |
| - | | |
| 30 | | |
| 50 | |
Capital markets revenue | |
| 36,956 | | |
| 15,596 | | |
| 22,490 | | |
| 17,023 | | |
| 11,338 | |
Securities gains (losses), net | |
| - | | |
| - | | |
| 12 | | |
| (463 | ) | |
| - | |
Earnings on bank-owned life insurance | |
| 832 | | |
| 1,807 | | |
| 838 | | |
| 707 | | |
| 755 | |
Debit card fees | |
| 1,561 | | |
| 1,584 | | |
| 1,589 | | |
| 1,466 | | |
| 1,500 | |
Correspondent banking fees | |
| 465 | | |
| 450 | | |
| 356 | | |
| 391 | | |
| 257 | |
Loan related fee income | |
| 845 | | |
| 800 | | |
| 770 | | |
| 651 | | |
| 614 | |
Fair value gain (loss) on derivatives | |
| (582 | ) | |
| (336 | ) | |
| 83 | | |
| (427 | ) | |
| (267 | ) |
Other | |
| 1,161 | | |
| 299 | | |
| 18 | | |
| 339 | | |
| 800 | |
Total noninterest income | |
$ | 47,729 | | |
$ | 26,593 | | |
$ | 32,520 | | |
$ | 25,842 | | |
$ | 21,219 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Salaries and employee benefits | |
$ | 41,059 | | |
$ | 32,098 | | |
$ | 31,459 | | |
$ | 32,003 | | |
$ | 32,594 | |
Occupancy and equipment expense | |
| 6,789 | | |
| 6,228 | | |
| 6,100 | | |
| 5,914 | | |
| 6,027 | |
Professional and data processing fees | |
| 4,223 | | |
| 4,456 | | |
| 4,078 | | |
| 3,514 | | |
| 3,769 | |
Acquisition costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| (424 | ) |
Post-acquisition compensation, transition and integration costs | |
| - | | |
| - | | |
| - | | |
| 207 | | |
| 668 | |
FDIC insurance, other insurance and regulatory fees | |
| 2,115 | | |
| 1,721 | | |
| 1,927 | | |
| 1,374 | | |
| 1,605 | |
Loan/lease expense | |
| 834 | | |
| 826 | | |
| 652 | | |
| 556 | | |
| 411 | |
Net cost of (income from) and gains/losses on operations of other real estate | |
| 38 | | |
| 3 | | |
| - | | |
| (67 | ) | |
| (117 | ) |
Advertising and marketing | |
| 1,641 | | |
| 1,429 | | |
| 1,735 | | |
| 1,237 | | |
| 1,562 | |
Communication and data connectivity | |
| 449 | | |
| 478 | | |
| 471 | | |
| 665 | | |
| 587 | |
Supplies | |
| 333 | | |
| 335 | | |
| 281 | | |
| 305 | | |
| 337 | |
Bank service charges | |
| 761 | | |
| 605 | | |
| 621 | | |
| 605 | | |
| 563 | |
Correspondent banking expense | |
| 300 | | |
| 232 | | |
| 221 | | |
| 210 | | |
| 210 | |
Intangibles amortization | |
| 716 | | |
| 691 | | |
| 765 | | |
| 766 | | |
| 787 | |
Payment card processing | |
| 836 | | |
| 733 | | |
| 542 | | |
| 545 | | |
| 599 | |
Trust expense | |
| 413 | | |
| 432 | | |
| 337 | | |
| 214 | | |
| 166 | |
Other | |
| 431 | | |
| 814 | | |
| 538 | | |
| 737 | | |
| 353 | |
Total noninterest expense | |
$ | 60,938 | | |
$ | 51,081 | | |
$ | 49,727 | | |
$ | 48,785 | | |
$ | 49,697 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net income before income taxes | |
$ | 37,328 | | |
$ | 26,961 | | |
$ | 32,392 | | |
$ | 29,939 | | |
$ | 36,740 | |
Federal and state income tax expense | |
| 4,473 | | |
| 1,840 | | |
| 3,967 | | |
| 2,782 | | |
| 5,834 | |
Net income | |
$ | 32,855 | | |
$ | 25,121 | | |
$ | 28,425 | | |
$ | 27,157 | | |
$ | 30,906 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Basic EPS | |
$ | 1.96 | | |
$ | 1.50 | | |
$ | 1.70 | | |
$ | 1.62 | | |
$ | 1.83 | |
Diluted EPS | |
$ | 1.95 | | |
$ | 1.49 | | |
$ | 1.69 | | |
$ | 1.60 | | |
$ | 1.81 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Weighted average common shares outstanding | |
| 16,734,080 | | |
| 16,717,303 | | |
| 16,701,950 | | |
| 16,776,289 | | |
| 16,855,973 | |
Weighted average common and common equivalent shares outstanding | |
| 16,875,952 | | |
| 16,847,951 | | |
| 16,799,527 | | |
| 16,942,132 | | |
| 17,047,976 | |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
| |
For the Year Ended | |
| |
December 31, | | |
December 31, | |
| |
2023 | | |
2022 | |
| |
| | |
| |
| |
(dollars in thousands, except per share
data) | |
INCOME STATEMENT | |
| | |
| |
Interest income | |
$ | 413,410 | | |
$ | 292,571 | |
Interest expense | |
| 192,404 | | |
| 61,451 | |
Net interest income | |
| 221,006 | | |
| 231,120 | |
Provision for credit losses (1) | |
| 16,539 | | |
| 8,284 | |
Net interest income after provision for credit losses | |
$ | 204,467 | | |
$ | 222,836 | |
| |
| | | |
| | |
Trust fees | |
$ | 11,697 | | |
$ | 10,641 | |
Investment advisory and management fees | |
| 3,864 | | |
| 3,858 | |
Deposit service fees | |
| 8,177 | | |
| 8,134 | |
Gains on sales of residential real estate loans, net | |
| 1,611 | | |
| 2,411 | |
Gains on sales of government guaranteed portions of loans, net | |
| 54 | | |
| 119 | |
Capital markets revenue | |
| 92,065 | | |
| 41,309 | |
Securities losses, net | |
| (451 | ) | |
| - | |
Earnings on bank-owned life insurance | |
| 4,184 | | |
| 2,056 | |
Debit card fees | |
| 6,200 | | |
| 5,459 | |
Correspondent banking fees | |
| 1,662 | | |
| 967 | |
Loan related fee income | |
| 3,066 | | |
| 2,428 | |
Fair value gain (loss) on derivatives | |
| (1,262 | ) | |
| 1,975 | |
Other | |
| 1,817 | | |
| 1,372 | |
Total noninterest income | |
$ | 132,684 | | |
$ | 80,729 | |
| |
| | | |
| | |
Salaries and employee benefits | |
$ | 136,619 | | |
$ | 115,368 | |
Occupancy and equipment expense | |
| 25,031 | | |
| 21,975 | |
Professional and data processing fees | |
| 16,271 | | |
| 16,282 | |
Acquisition costs | |
| - | | |
| 3,715 | |
Post-acquisition compensation, transition and integration costs | |
| 207 | | |
| 5,526 | |
FDIC insurance, other insurance and regulatory fees | |
| 7,137 | | |
| 5,806 | |
Loan/lease expense | |
| 2,868 | | |
| 1,829 | |
Net cost of (income from) and gains/losses on operations of other real estate | |
| (26 | ) | |
| (40 | ) |
Advertising and marketing | |
| 6,042 | | |
| 4,958 | |
Communication and data connectivity | |
| 2,063 | | |
| 2,213 | |
Supplies | |
| 1,254 | | |
| 1,109 | |
Bank service charges | |
| 2,592 | | |
| 2,282 | |
Correspondent banking expense | |
| 963 | | |
| 840 | |
Intangibles amortization | |
| 2,938 | | |
| 2,854 | |
Payment card processing | |
| 2,656 | | |
| 1,964 | |
Trust expense | |
| 1,396 | | |
| 775 | |
Other | |
| 2,520 | | |
| 2,560 | |
Total noninterest expense | |
$ | 210,531 | | |
$ | 190,016 | |
| |
| | | |
| | |
Net income before income taxes | |
$ | 126,620 | | |
$ | 113,549 | |
Federal and state income tax expense | |
| 13,062 | | |
| 14,483 | |
Net income | |
$ | 113,558 | | |
$ | 99,066 | |
| |
| | | |
| | |
Basic EPS | |
$ | 6.79 | | |
$ | 5.94 | |
Diluted EPS | |
$ | 6.73 | | |
$ | 5.87 | |
| |
| | | |
| | |
Weighted average common shares outstanding | |
| 16,732,406 | | |
| 16,681,844 | |
Weighted average common and common equivalent shares outstanding | |
| 16,866,391 | | |
| 16,890,007 | |
(1) |
Provision for credit losses for the year ended December 31, 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. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
| |
As of and for the Quarter Ended | | |
For the Year Ended | |
| |
December 31, | | |
September 30, | | |
June 30, | | |
March 31, | | |
December 31, | | |
December 31, | | |
December 31, | |
| |
2023 | | |
2023 | | |
2023 | | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
(dollars in thousands, except per share
data) | |
COMMON SHARE DATA | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Common shares outstanding | |
| 16,749,254 | | |
| 16,731,646 | | |
| 16,713,853 | | |
| 16,713,775 | | |
| 16,795,942 | | |
| | | |
| | |
Book value per common share (1) | |
$ | 52.93 | | |
$ | 49.51 | | |
$ | 49.22 | | |
$ | 47.95 | | |
$ | 46.01 | | |
| | | |
| | |
Tangible book value per common share (Non-GAAP) (2) | |
$ | 43.81 | | |
$ | 40.33 | | |
$ | 39.99 | | |
$ | 38.71 | | |
$ | 36.82 | | |
| | | |
| | |
Closing stock price | |
$ | 58.39 | | |
$ | 48.52 | | |
$ | 41.03 | | |
$ | 43.91 | | |
$ | 49.64 | | |
| | | |
| | |
Market capitalization | |
$ | 977,989 | | |
$ | 811,819 | | |
$ | 685,769 | | |
$ | 733,902 | | |
$ | 833,751 | | |
| | | |
| | |
Market price / book value | |
| 110.31 | % | |
| 98.00 | % | |
| 83.36 | % | |
| 91.57 | % | |
| 107.90 | % | |
| | | |
| | |
Market price / tangible book value | |
| 133.29 | % | |
| 120.30 | % | |
| 102.59 | % | |
| 113.43 | % | |
| 134.83 | % | |
| | | |
| | |
Earnings per common share (basic) LTM (3) | |
$ | 6.78 | | |
$ | 6.65 | | |
$ | 6.89 | | |
$ | 6.06 | | |
$ | 5.95 | | |
| | | |
| | |
Price earnings ratio LTM (3) | |
| 8.61 | x | |
| 7.30 | x | |
| 5.96 | x | |
| 7.24 | x | |
| 8.35 | x | |
| | | |
| | |
TCE / TA (Non-GAAP) (4) | |
| 8.75 | % | |
| 8.05 | % | |
| 8.28 | % | |
| 8.21 | % | |
| 7.93 | % | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
CONDENSED
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Beginning balance | |
$ | 828,383 | | |
$ | 822,689 | | |
$ | 801,494 | | |
$ | 772,724 | | |
$ | 737,072 | | |
| | | |
| | |
Net income | |
| 32,855 | | |
| 25,121 | | |
| 28,425 | | |
| 27,157 | | |
| 30,906 | | |
| | | |
| | |
Other
comprehensive income (loss), net of tax | |
| 25,363 | | |
| (19,415 | ) | |
| (6,336 | ) | |
| 9,325 | | |
| 9,959 | | |
| | | |
| | |
Common stock
cash dividends declared | |
| (1,004 | ) | |
| (1,003 | ) | |
| (1,003 | ) | |
| (1,010 | ) | |
| (1,013 | ) | |
| | | |
| | |
Repurchase and
cancellation of shares of common stock as a result of a share repurchase program | |
| - | | |
| - | | |
| (967 | ) | |
| (7,719 | ) | |
| (5,037 | ) | |
| | | |
| | |
Other (5) | |
| 999 | | |
| 991 | | |
| 1,076 | | |
| 1,017 | | |
| 837 | | |
| | | |
| | |
Ending balance | |
$ | 886,596 | | |
$ | 828,383 | | |
$ | 822,689 | | |
$ | 801,494 | | |
$ | 772,724 | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
REGULATORY CAPITAL RATIOS (6): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total risk-based capital ratio | |
| 14.15 | % | |
| 14.48 | % | |
| 14.64 | % | |
| 14.64 | % | |
| 14.28 | % | |
| | | |
| | |
Tier 1 risk-based capital ratio | |
| 10.16 | % | |
| 10.30 | % | |
| 10.34 | % | |
| 10.23 | % | |
| 9.95 | % | |
| | | |
| | |
Tier 1 leverage capital ratio | |
| 10.03 | % | |
| 9.92 | % | |
| 10.06 | % | |
| 9.73 | % | |
| 9.61 | % | |
| | | |
| | |
Common equity tier 1 ratio | |
| 9.57 | % | |
| 9.68 | % | |
| 9.70 | % | |
| 9.57 | % | |
| 9.29 | % | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
KEY PERFORMANCE RATIOS AND OTHER METRICS | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Return on average assets (annualized) | |
| 1.53 | % | |
| 1.21 | % | |
| 1.44 | % | |
| 1.37 | % | |
| 1.58 | % | |
| 1.39 | % | |
| 1.37 | % |
Return on average total equity (annualized) | |
| 15.35 | % | |
| 11.95 | % | |
| 13.97 | % | |
| 13.67 | % | |
| 16.32 | % | |
| 13.78 | % | |
| 13.24 | % |
Net interest margin | |
| 2.90 | % | |
| 2.89 | % | |
| 2.93 | % | |
| 3.18 | % | |
| 3.62 | % | |
| 2.97 | % | |
| 3.49 | % |
Net interest margin (TEY) (Non-GAAP)(7) | |
| 3.32 | % | |
| 3.31 | % | |
| 3.29 | % | |
| 3.52 | % | |
| 3.93 | % | |
| 3.35 | % | |
| 3.73 | % |
Efficiency ratio (Non-GAAP) (8) | |
| 58.90 | % | |
| 62.41 | % | |
| 58.01 | % | |
| 59.02 | % | |
| 57.50 | % | |
| 59.52 | % | |
| 60.93 | % |
Gross loans and leases / total assets | |
| 76.63 | % | |
| 77.36 | % | |
| 77.54 | % | |
| 77.02 | % | |
| 77.23 | % | |
| 76.63 | % | |
| 77.23 | % |
Gross loans and leases / total deposits | |
| 100.45 | % | |
| 101.72 | % | |
| 96.56 | % | |
| 95.21 | % | |
| 102.58 | % | |
| 100.45 | % | |
| 102.58 | % |
Effective tax rate | |
| 11.98 | % | |
| 6.82 | % | |
| 12.25 | % | |
| 9.29 | % | |
| 15.88 | % | |
| 10.32 | % | |
| 12.75 | % |
Full-time equivalent employees (9) | |
| 996 | | |
| 987 | | |
| 1009 | | |
| 969 | | |
| 973 | | |
| 996 | | |
| 973 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
AVERAGE BALANCES | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Assets | |
$ | 8,535,732 | | |
$ | 8,287,813 | | |
$ | 7,924,597 | | |
$ | 7,906,830 | | |
$ | 7,800,229 | | |
$ | 8,165,805 | | |
$ | 7,206,180 | |
Loans/leases | |
| 6,483,572 | | |
| 6,476,512 | | |
| 6,219,980 | | |
| 6,165,115 | | |
| 6,043,359 | | |
| 6,337,551 | | |
| 5,604,074 | |
Deposits | |
| 6,485,154 | | |
| 6,342,339 | | |
| 6,292,481 | | |
| 6,179,644 | | |
| 6,029,455 | | |
| 6,325,790 | | |
| 5,676,546 | |
Total stockholders' equity | |
| 852,163 | | |
| 837,734 | | |
| 816,882 | | |
| 794,685 | | |
| 757,419 | | |
| 825,557 | | |
| 748,032 | |
|
(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. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
ANALYSIS
OF NET INTEREST INCOME AND MARGIN | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
For
the Quarter Ended | |
| |
December 31,
2023 | | |
September 30,
2023 | | |
December 31,
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 | |
$ | 18,644 | | |
$ | 257 | | |
| 5.47 | % | |
$ | 21,526 | | |
$ | 284 | | |
| 5.23 | % | |
$ | 30,754 | | |
$ | 296 | | |
| 3.82 | % |
Interest-bearing
deposits at financial institutions | |
| 72,439 | | |
| 986 | | |
| 5.40 | % | |
| 86,807 | | |
| 1,205 | | |
| 5.51 | % | |
| 62,581 | | |
| 504 | | |
| 3.20 | % |
Investment
securities - taxable | |
| 365,686 | | |
| 4,080 | | |
| 4.45 | % | |
| 344,657 | | |
| 3,788 | | |
| 4.38 | % | |
| 347,224 | | |
| 3,286 | | |
| 3.77 | % |
Investment
securities - nontaxable (1) | |
| 650,069 | | |
| 8,380 | | |
| 5.15 | % | |
| 600,693 | | |
| 6,974 | | |
| 4.64 | % | |
| 624,706 | | |
| 6,788 | | |
| 4.35 | % |
Restricted
investment securities | |
| 40,625 | | |
| 670 | | |
| 6.45 | % | |
| 43,590 | | |
| 659 | | |
| 5.91 | % | |
| 39,954 | | |
| 628 | | |
| 6.15 | % |
Loans
(1) | |
| 6,483,572 | | |
| 105,830 | | |
| 6.48 | % | |
| 6,476,512 | | |
| 103,428 | | |
| 6.34 | % | |
| 6,043,359 | | |
| 88,088 | | |
| 5.78 | % |
Total
earning assets (1) | |
$ | 7,631,035 | | |
$ | 120,203 | | |
| 6.26 | % | |
$ | 7,573,785 | | |
$ | 116,338 | | |
| 6.10 | % | |
$ | 7,148,578 | | |
$ | 99,590 | | |
| 5.53 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest-bearing
deposits | |
$ | 4,465,279 | | |
$ | 37,082 | | |
| 3.29 | % | |
$ | 4,264,208 | | |
$ | 33,563 | | |
| 3.12 | % | |
$ | 3,968,081 | | |
$ | 17,655 | | |
| 1.77 | % |
Time
deposits | |
| 982,356 | | |
| 10,559 | | |
| 4.26 | % | |
| 999,488 | | |
| 10,003 | | |
| 3.97 | % | |
| 746,819 | | |
| 3,476 | | |
| 1.85 | % |
Short-term
borrowings | |
| 1,101 | | |
| 15 | | |
| 5.18 | % | |
| 1,514 | | |
| 20 | | |
| 5.28 | % | |
| 19,591 | | |
| 211 | | |
| 4.28 | % |
Federal
Home Loan Bank advances | |
| 360,000 | | |
| 4,841 | | |
| 5.26 | % | |
| 425,870 | | |
| 5,724 | | |
| 5.26 | % | |
| 351,033 | | |
| 3,507 | | |
| 3.91 | % |
Subordinated
debentures | |
| 232,994 | | |
| 3,308 | | |
| 5.68 | % | |
| 232,890 | | |
| 3,307 | | |
| 5.68 | % | |
| 232,689 | | |
| 3,312 | | |
| 5.69 | % |
Junior
subordinated debentures | |
| 48,710 | | |
| 708 | | |
| 5.68 | % | |
| 48,678 | | |
| 695 | | |
| 5.59 | % | |
| 48,583 | | |
| 657 | | |
| 5.29 | % |
Total
interest-bearing liabilities | |
$ | 6,090,440 | | |
$ | 56,513 | | |
| 3.68 | % | |
$ | 5,972,648 | | |
$ | 53,312 | | |
| 3.54 | % | |
$ | 5,366,796 | | |
$ | 28,818 | | |
| 2.13 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
interest income (1) | |
| | | |
$ | 63,690 | | |
| | | |
| | | |
$ | 63,026 | | |
| | | |
| | | |
$ | 70,772 | | |
| | |
Net
interest margin (2) | |
| | | |
| | | |
| 2.90 | % | |
| | | |
| | | |
| 2.89 | % | |
| | | |
| | | |
| 3.62 | % |
Net
interest margin (TEY) (Non-GAAP) (1) (2) (3) | |
| | | |
| | | |
| 3.32 | % | |
| | | |
| | | |
| 3.31 | % | |
| | | |
| | | |
| 3.93 | % |
Adjusted
net interest margin (TEY) (Non-GAAP) (1) (2) (3) | |
| | | |
| | | |
| 3.29 | % | |
| | | |
| | | |
| 3.28 | % | |
| | | |
| | | |
| 3.61 | % |
| |
For
the Year Ended | |
| |
December 31,
2023 | | |
December 31,
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 | |
$ | 19,110 | | |
$ | 998 | | |
| 5.22 | % | |
$ | 14,436 | | |
$ | 410 | | |
| 2.84 | % |
Interest-bearing
deposits at financial institutions | |
| 80,924 | | |
| 4,137 | | |
| 5.11 | % | |
| 63,448 | | |
| 1,089 | | |
| 1.72 | % |
Investment
securities - taxable | |
| 346,579 | | |
| 14,927 | | |
| 4.30 | % | |
| 335,255 | | |
| 12,078 | | |
| 3.59 | % |
Investment
securities - nontaxable (1) | |
| 611,924 | | |
| 28,272 | | |
| 4.62 | % | |
| 575,457 | | |
| 24,281 | | |
| 4.22 | % |
Restricted
investment securities | |
| 39,273 | | |
| 2,346 | | |
| 5.89 | % | |
| 35,554 | | |
| 2,068 | | |
| 5.73 | % |
Loans
(1) | |
| 6,337,551 | | |
| 390,967 | | |
| 6.17 | % | |
| 5,604,074 | | |
| 268,985 | | |
| 4.80 | % |
Total
earning assets (1) | |
$ | 7,435,361 | | |
$ | 441,647 | | |
| 5.94 | % | |
$ | 6,628,224 | | |
$ | 308,911 | | |
| 4.66 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest-bearing
deposits | |
$ | 4,191,913 | | |
$ | 121,662 | | |
| 2.90 | % | |
$ | 3,715,017 | | |
$ | 35,359 | | |
| 0.95 | % |
Time
deposits | |
| 1,010,827 | | |
| 37,784 | | |
| 3.74 | % | |
| 568,245 | | |
| 7,003 | | |
| 1.23 | % |
Short-term
borrowings | |
| 2,781 | | |
| 152 | | |
| 6.44 | % | |
| 8,637 | | |
| 299 | | |
| 3.46 | % |
Federal
Home Loan Bank advances | |
| 323,904 | | |
| 16,740 | | |
| 5.10 | % | |
| 286,474 | | |
| 6,954 | | |
| 2.39 | % |
Other
borrowings | |
| - | | |
| - | | |
| 0.00 | % | |
| 1,068 | | |
| 53 | | |
| 4.96 | % |
Subordinated
debentures | |
| 232,837 | | |
| 13,230 | | |
| 5.68 | % | |
| 165,685 | | |
| 9,200 | | |
| 5.55 | % |
Junior
subordinated debentures | |
| 48,662 | | |
| 2,836 | | |
| 5.75 | % | |
| 45,497 | | |
| 2,583 | | |
| 5.60 | % |
Total
interest-bearing liabilities | |
$ | 5,810,924 | | |
$ | 192,404 | | |
| 3.31 | % | |
$ | 4,790,623 | | |
$ | 61,451 | | |
| 1.28 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
interest income (1) | |
| | | |
$ | 249,243 | | |
| | | |
| | | |
$ | 247,460 | | |
| | |
Net
interest margin (2) | |
| | | |
| | | |
| 2.97 | % | |
| | | |
| | | |
| 3.49 | % |
Net
interest margin (TEY) (Non-GAAP) (1) (2) (3) | |
| | | |
| | | |
| 3.35 | % | |
| | | |
| | | |
| 3.73 | % |
Adjusted
net interest margin (TEY) (Non-GAAP) (1) (2) (3) | |
| | | |
| | | |
| 3.32 | % | |
| | | |
| | | |
| 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. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
| |
As of | |
| |
December 31, | | |
September 30, | | |
June 30, | | |
March 31, | | |
December 31, | |
| |
2023 | | |
2023 | | |
2023 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| |
| |
(dollars in thousands, except per share
data) | |
ROLLFORWARD OF ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES | |
| | |
| | |
| | |
| | |
| |
Beginning balance | |
$ | 87,669 | | |
$ | 85,797 | | |
$ | 86,573 | | |
$ | 87,706 | | |
$ | 90,489 | |
Change in ACL for writedown of LHFS to fair value (1) | |
| 266 | | |
| 175 | | |
| (2,277 | ) | |
| (1,709 | ) | |
| - | |
Credit loss expense | |
| 2,519 | | |
| 3,260 | | |
| 3,313 | | |
| 2,458 | | |
| 1,013 | |
Loans/leases charged off | |
| (3,354 | ) | |
| (1,816 | ) | |
| (1,947 | ) | |
| (2,275 | ) | |
| (3,960 | ) |
Recoveries on loans/leases previously charged off | |
| 100 | | |
| 253 | | |
| 135 | | |
| 393 | | |
| 164 | |
Ending balance | |
$ | 87,200 | | |
$ | 87,669 | | |
$ | 85,797 | | |
$ | 86,573 | | |
$ | 87,706 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
NONPERFORMING ASSETS | |
| | | |
| | | |
| | | |
| | | |
| | |
Nonaccrual loans/leases | |
$ | 32,753 | | |
$ | 34,568 | | |
$ | 26,062 | | |
$ | 22,947 | | |
$ | 8,765 | |
Accruing loans/leases past due 90 days or more | |
| 86 | | |
| - | | |
| 83 | | |
| 15 | | |
| 5 | |
Total nonperforming loans/leases | |
| 32,839 | | |
| 34,568 | | |
| 26,145 | | |
| 22,962 | | |
| 8,770 | |
Other real estate owned | |
| 1,347 | | |
| 120 | | |
| - | | |
| 61 | | |
| 133 | |
Other repossessed assets | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Total nonperforming assets | |
$ | 34,186 | | |
$ | 34,688 | | |
$ | 26,145 | | |
$ | 23,023 | | |
$ | 8,903 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ASSET QUALITY RATIOS | |
| | | |
| | | |
| | | |
| | | |
| | |
Nonperforming assets / total assets | |
| 0.40 | % | |
| 0.41 | % | |
| 0.32 | % | |
| 0.29 | % | |
| 0.11 | % |
ACL for loans and leases / total loans/leases held for investment | |
| 1.33 | % | |
| 1.39 | % | |
| 1.41 | % | |
| 1.43 | % | |
| 1.43 | % |
ACL for loans and leases / nonperforming loans/leases | |
| 265.54 | % | |
| 253.61 | % | |
| 328.16 | % | |
| 377.03 | % | |
| 1000.07 | % |
Net charge-offs as a % of average loans/leases | |
| 0.05 | % | |
| 0.02 | % | |
| 0.03 | % | |
| 0.03 | % | |
| 0.06 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
INTERNALLY ASSIGNED RISK RATING (2) | |
| | | |
| | | |
| | | |
| | | |
| | |
Special mention (rating 6) | |
$ | 124,460 | | |
$ | 127,202 | | |
$ | 116,910 | | |
$ | 125,048 | | |
$ | 98,333 | |
Substandard (rating 7)/Classifed loans (3) | |
| 67,313 | | |
| 69,369 | | |
| 63,956 | | |
| 70,866 | | |
| 66,021 | |
Doubtful (rating 8)/Classifed loans (3) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Criticized loans (4) | |
$ | 191,773 | | |
$ | 196,571 | | |
$ | 180,866 | | |
$ | 195,914 | | |
$ | 164,354 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Classified loans as a % of total loans/leases | |
| 1.03 | % | |
| 1.05 | % | |
| 1.00 | % | |
| 1.14 | % | |
| 1.08 | % |
Criticized loans as a % of total loans/leases | |
| 2.93 | % | |
| 2.98 | % | |
| 2.84 | % | |
| 3.16 | % | |
| 2.68 | % |
| (1) | Certain
loans were identified for securitization and transferred from loans to LHFS. The fair values of the loans were less than their carrying
values at the date of transfer, resulting in a change 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. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
| |
For the Quarter Ended | | |
For the Year Ended | |
| |
December 31, | | |
September 30, | | |
December 31, | | |
December 31, | | |
December 31, | |
SELECT FINANCIAL DATA - SUBSIDIARIES | |
2023 | | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| |
| |
(dollars
in thousands) | |
TOTAL ASSETS | |
| | |
| | |
| | |
| | |
| |
Quad City Bank and Trust (1) | |
$ | 2,448,957 | | |
$ | 2,433,084 | | |
$ | 2,312,013 | | |
| | | |
| | |
m2 Equipment Finance, LLC | |
| 345,682 | | |
| 336,180 | | |
| 306,396 | | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
| 2,419,146 | | |
| 2,442,263 | | |
| 2,185,500 | | |
| | | |
| | |
Community State Bank | |
| 1,426,202 | | |
| 1,417,250 | | |
| 1,297,812 | | |
| | | |
| | |
Guaranty Bank | |
| 2,281,296 | | |
| 2,242,638 | | |
| 2,146,474 | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
TOTAL DEPOSITS | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
$ | 1,878,375 | | |
$ | 1,973,989 | | |
$ | 1,730,187 | | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
| 1,748,516 | | |
| 1,722,905 | | |
| 1,686,959 | | |
| | | |
| | |
Community State Bank | |
| 1,169,921 | | |
| 1,132,724 | | |
| 1,071,146 | | |
| | | |
| | |
Guaranty Bank | |
| 1,771,371 | | |
| 1,722,861 | | |
| 1,587,477 | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
TOTAL LOANS & LEASES | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
$ | 1,983,679 | | |
$ | 2,005,770 | | |
$ | 1,828,267 | | |
| | | |
| | |
m2 Equipment Finance, LLC | |
| 350,641 | | |
| 341,041 | | |
| 309,930 | | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
| 1,698,447 | | |
| 1,750,986 | | |
| 1,644,989 | | |
| | | |
| | |
Community State Bank | |
| 1,099,262 | | |
| 1,098,479 | | |
| 988,370 | | |
| | | |
| | |
Guaranty Bank | |
| 1,762,027 | | |
| 1,751,072 | | |
| 1,677,245 | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
TOTAL LOANS & LEASES / TOTAL DEPOSITS | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
| 106 | % | |
| 102 | % | |
| 106 | % | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
| 97 | % | |
| 102 | % | |
| 98 | % | |
| | | |
| | |
Community State Bank | |
| 94 | % | |
| 97 | % | |
| 92 | % | |
| | | |
| | |
Guaranty Bank | |
| 99 | % | |
| 102 | % | |
| 106 | % | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
TOTAL LOANS & LEASES / TOTAL ASSETS | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
| 81 | % | |
| 82 | % | |
| 79 | % | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
| 70 | % | |
| 72 | % | |
| 75 | % | |
| | | |
| | |
Community State Bank | |
| 77 | % | |
| 78 | % | |
| 76 | % | |
| | | |
| | |
Guaranty Bank | |
| 77 | % | |
| 78 | % | |
| 78 | % | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ACL ON LOANS/LEASES AS A PERCENTAGE OF LOANS/LEASES | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
| 1.48 | % | |
| 1.43 | % | |
| 1.46 | % | |
| | | |
| | |
m2 Equipment Finance, LLC | |
| 3.80 | % | |
| 3.52 | % | |
| 3.11 | % | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
| 1.39 | % | |
| 1.40 | % | |
| 1.49 | % | |
| | | |
| | |
Community State Bank | |
| 1.23 | % | |
| 1.22 | % | |
| 1.38 | % | |
| | | |
| | |
Guaranty Bank | |
| 1.18 | % | |
| 1.20 | % | |
| 1.37 | % | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
RETURN ON AVERAGE ASSETS | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
| 0.67 | % | |
| 0.97 | % | |
| 1.36 | % | |
| 0.92 | % | |
| 1.55 | % |
Cedar Rapids Bank and Trust | |
| 3.78 | % | |
| 2.28 | % | |
| 2.73 | % | |
| 3.17 | % | |
| 2.63 | % |
Community State Bank | |
| 1.11 | % | |
| 1.38 | % | |
| 1.75 | % | |
| 1.34 | % | |
| 1.40 | % |
Guaranty Bank (5) | |
| 1.41 | % | |
| 1.23 | % | |
| 2.06 | % | |
| 1.16 | % | |
| 1.36 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
NET INTEREST MARGIN PERCENTAGE (2) | |
| | | |
| | | |
| | | |
| | | |
| | |
Quad City Bank and Trust (1) | |
| 3.41 | % | |
| 3.37 | % | |
| 3.56 | % | |
| 3.37 | % | |
| 3.61 | % |
Cedar Rapids Bank and Trust | |
| 3.84 | % | |
| 3.78 | % | |
| 4.37 | % | |
| 3.83 | % | |
| 3.93 | % |
Community State Bank (3) | |
| 3.74 | % | |
| 3.88 | % | |
| 4.06 | % | |
| 3.87 | % | |
| 3.77 | % |
Guaranty Bank (4) | |
| 3.07 | % | |
| 3.06 | % | |
| 4.58 | % | |
| 3.18 | % | |
| 4.18 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
ACQUISITION-RELATED
AMORTIZATION/ACCRETION INCLUDED IN NET INTEREST MARGIN, NET | |
| | | |
| | | |
| | | |
| | | |
| | |
Cedar Rapids Bank and Trust | |
$ | - | | |
$ | - | | |
$ | 98 | | |
$ | (8 | ) | |
$ | 158 | |
Community State Bank | |
| (1 | ) | |
| (1 | ) | |
| 505 | | |
$ | 67 | | |
| 628 | |
Guaranty Bank | |
| 706 | | |
| 572 | | |
| 5,118 | | |
$ | 2,243 | | |
| 7,932 | |
QCR Holdings, Inc. (6) | |
| (32 | ) | |
| (32 | ) | |
| (33 | ) | |
$ | (129 | ) | |
| (137 | ) |
| (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 3.74% for the quarter ended December 31, 2023, 3.88% for the quarter ended September 30, 2023 and 3.73% for the quarter ended December 31, 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 2.95% for the quarter ended December 31, 2023, 2.97% for the quarter ended September 30,
2023 and 3.58% for the quarter ended December 31, 2022. |
| (5) | Adjusted
ROAA excluding non-core adjustments for the Guaranty Bank acquisition (non-GAAP) would have been 1.91% for the year ended December 31,
2022. |
| (6) | Relates
to the trust preferred securities acquired as part of the Guaranty Bank acquisition in 2017 and the Community National Bank acquisition
in 2013. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
| |
As of | |
| |
December 31, | | |
September 30, | | |
June 30, | | |
March 31, | | |
December 31, | |
GAAP TO NON-GAAP RECONCILIATIONS | |
2023 | | |
2023 | | |
2023 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| |
| |
(dollars in thousands, except per share
data) | |
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1) | |
| | |
| | |
| | |
| | |
| |
Stockholders' equity (GAAP) | |
$ | 886,596 | | |
$ | 828,383 | | |
$ | 822,689 | | |
$ | 801,494 | | |
$ | 772,724 | |
Less: Intangible assets | |
| 152,848 | | |
| 153,564 | | |
| 154,255 | | |
| 154,467 | | |
| 154,366 | |
Tangible common equity (non-GAAP) | |
$ | 733,748 | | |
$ | 674,819 | | |
$ | 668,434 | | |
$ | 647,027 | | |
$ | 618,358 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets (GAAP) | |
$ | 8,538,894 | | |
$ | 8,540,057 | | |
$ | 8,226,673 | | |
$ | 8,036,904 | | |
$ | 7,948,837 | |
Less: Intangible assets | |
| 152,848 | | |
| 153,564 | | |
| 154,255 | | |
| 154,467 | | |
| 154,366 | |
Tangible assets (non-GAAP) | |
$ | 8,386,046 | | |
$ | 8,386,493 | | |
$ | 8,072,418 | | |
$ | 7,882,437 | | |
$ | 7,794,471 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Tangible common equity to tangible assets ratio (non-GAAP) | |
| 8.75 | % | |
| 8.05 | % | |
| 8.28 | % | |
| 8.21 | % | |
| 7.93 | % |
| (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. |
QCR Holding, Inc.
Consolidated Financial Highlights
(Unaudited)
GAAP
TO NON-GAAP RECONCILIATIONS | |
For
the Quarter Ended | | |
For
the Year Ended | |
| |
December 31, | | |
September 30, | | |
June 30, | | |
March 31, | | |
December 31, | | |
December 31, | | |
December 31, | |
ADJUSTED
NET INCOME (1) | |
2023 | | |
2023 | | |
2023 | | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
(dollars
in thousands, except per share data) | |
Net
income (GAAP) | |
$ | 32,855 | | |
$ | 25,121 | | |
$ | 28,425 | | |
$ | 27,157 | | |
$ | 30,906 | | |
$ | 113,558 | | |
$ | 99,066 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less
non-core items (post-tax) (2): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Income: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Securities
gains (losses), net | |
| - | | |
| - | | |
| 9 | | |
| (366 | ) | |
| - | | |
| (356 | ) | |
| - | |
Fair
value gain (loss) on derivatives, net | |
| (460 | ) | |
| (265 | ) | |
| 66 | | |
| (337 | ) | |
| (211 | ) | |
| (997 | ) | |
| 1,560 | |
Total
non-core income (non-GAAP) | |
$ | (460 | ) | |
$ | (265 | ) | |
$ | 75 | | |
$ | (703 | ) | |
$ | (211 | ) | |
$ | (1,353 | ) | |
$ | 1,560 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Expense: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Acquisition
costs (2) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (517 | ) | |
| - | | |
| 3,198 | |
Post-acquisition
compensation, transition and integration costs | |
| - | | |
| - | | |
| - | | |
| 164 | | |
| 529 | | |
| 164 | | |
| 4,366 | |
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 | | |
$ | 164 | | |
$ | 17,355 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted
net income (non-GAAP) (1) | |
$ | 33,315 | | |
$ | 25,386 | | |
$ | 28,350 | | |
$ | 28,024 | | |
$ | 31,129 | | |
$ | 115,075 | | |
$ | 114,861 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
ADJUSTED
EARNINGS PER COMMON SHARE (1) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted
net income (non-GAAP) (from above) | |
$ | 33,315 | | |
$ | 25,386 | | |
$ | 28,350 | | |
$ | 28,024 | | |
$ | 31,129 | | |
$ | 115,075 | | |
$ | 114,861 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Weighted
average common shares outstanding | |
| 16,734,080 | | |
| 16,717,303 | | |
| 16,701,950 | | |
| 16,776,289 | | |
| 16,855,973 | | |
| 16,732,406 | | |
| 16,681,844 | |
Weighted
average common and common equivalent shares outstanding | |
| 16,875,952 | | |
| 16,847,951 | | |
| 16,799,527 | | |
| 16,942,132 | | |
| 17,047,976 | | |
| 16,866,391 | | |
| 16,890,007 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted
earnings per common share (non-GAAP): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic | |
$ | 1.99 | | |
$ | 1.52 | | |
$ | 1.70 | | |
$ | 1.67 | | |
$ | 1.85 | | |
$ | 6.88 | | |
$ | 6.89 | |
Diluted | |
$ | 1.97 | | |
$ | 1.51 | | |
$ | 1.69 | | |
$ | 1.65 | | |
$ | 1.83 | | |
$ | 6.82 | | |
$ | 6.80 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
ADJUSTED
RETURN ON AVERAGE ASSETS AND AVERAGE EQUITY (1) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted
net income (non-GAAP) (from above) | |
$ | 33,315 | | |
$ | 25,386 | | |
$ | 28,350 | | |
$ | 28,024 | | |
$ | 31,129 | | |
$ | 115,075 | | |
$ | 114,861 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Average
Assets | |
$ | 8,535,732 | | |
$ | 8,287,813 | | |
$ | 7,924,597 | | |
$ | 7,906,830 | | |
$ | 7,800,229 | | |
$ | 8,165,805 | | |
$ | 7,206,180 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted
return on average assets (annualized) (non-GAAP) | |
| 1.56 | % | |
| 1.23 | % | |
| 1.43 | % | |
| 1.42 | % | |
| 1.60 | % | |
| 1.41 | % | |
| 1.59 | % |
Adjusted
return on average equity (annualized) (non-GAAP) | |
| 15.64 | % | |
| 12.12 | % | |
| 13.88 | % | |
| 14.11 | % | |
| 16.44 | % | |
| 13.94 | % | |
| 15.36 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
NET
INTEREST MARGIN (TEY) (4) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
interest income (GAAP) | |
$ | 55,736 | | |
$ | 55,255 | | |
$ | 53,205 | | |
$ | 56,810 | | |
$ | 65,218 | | |
$ | 221,006 | | |
$ | 231,120 | |
Plus:
Tax equivalent adjustment (5) | |
| 7,954 | | |
| 7,771 | | |
| 6,542 | | |
| 6,057 | | |
| 5,554 | | |
| 28,237 | | |
| 16,340 | |
Net
interest income - tax equivalent (Non-GAAP) | |
$ | 63,690 | | |
$ | 63,026 | | |
$ | 59,747 | | |
$ | 62,867 | | |
$ | 70,772 | | |
$ | 249,243 | | |
$ | 247,460 | |
Less: Acquisition
accounting net accretion | |
| 673 | | |
| 539 | | |
| 134 | | |
| 828 | | |
| 5,688 | | |
| 2,173 | | |
| 8,581 | |
Adjusted
net interest income | |
$ | 63,017 | | |
$ | 62,487 | | |
$ | 59,613 | | |
$ | 62,039 | | |
$ | 65,084 | | |
$ | 247,070 | | |
$ | 238,879 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Average
earning assets | |
$ | 7,631,035 | | |
$ | 7,573,785 | | |
$ | 7,283,286 | | |
$ | 7,247,605 | | |
$ | 7,148,578 | | |
$ | 7,435,361 | | |
$ | 6,628,224 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
interest margin (GAAP) | |
| 2.90 | % | |
| 2.89 | % | |
| 2.93 | % | |
| 3.18 | % | |
| 3.62 | % | |
| 2.97 | % | |
| 3.49 | % |
Net
interest margin (TEY) (Non-GAAP) | |
| 3.32 | % | |
| 3.31 | % | |
| 3.29 | % | |
| 3.52 | % | |
| 3.93 | % | |
| 3.35 | % | |
| 3.73 | % |
Adjusted
net interest margin (TEY) (Non-GAAP) | |
| 3.29 | % | |
| 3.28 | % | |
| 3.28 | % | |
| 3.47 | % | |
| 3.61 | % | |
| 3.32 | % | |
| 3.60 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
EFFICIENCY
RATIO (6) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Noninterest
expense (GAAP) | |
$ | 60,938 | | |
$ | 51,081 | | |
$ | 49,727 | | |
$ | 48,785 | | |
$ | 49,697 | | |
$ | 210,531 | | |
$ | 190,016 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
interest income (GAAP) | |
$ | 55,736 | | |
$ | 55,255 | | |
$ | 53,205 | | |
$ | 56,810 | | |
$ | 65,218 | | |
$ | 221,006 | | |
$ | 231,120 | |
Noninterest
income (GAAP) | |
| 47,729 | | |
| 26,593 | | |
| 32,520 | | |
| 25,842 | | |
| 21,219 | | |
| 132,684 | | |
| 80,729 | |
Total
income | |
$ | 103,465 | | |
$ | 81,848 | | |
$ | 85,725 | | |
$ | 82,652 | | |
$ | 86,437 | | |
$ | 353,690 | | |
$ | 311,849 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Efficiency
ratio (noninterest expense/total income) (Non-GAAP) | |
| 58.90 | % | |
| 62.41 | % | |
| 58.01 | % | |
| 59.02 | % | |
| 57.50 | % | |
| 59.52 | % | |
| 60.93 | % |
| (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. |
v3.23.4
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
QCR (NASDAQ:QCRH)
Gráfica de Acción Histórica
De Abr 2024 a May 2024
QCR (NASDAQ:QCRH)
Gráfica de Acción Histórica
De May 2023 a May 2024