About QCBT

Press Release

QCR Holdings, Inc. Announces Record Net Income of $10.6 Million for the First Quarter of 2018

Company Release - 4/18/2018 8:55 AM ET

Q1 2018 Highlights

  • Net income of $10.6 million, or $0.74 per diluted share
  • Annualized loan and lease growth of 12.2%
  • Definitive agreement to enter the Springfield, Missouri market by merging with Springfield Bancshares, Inc.

MOLINE, Ill., April 18, 2018 (GLOBE NEWSWIRE) -- QCR Holdings, Inc. (NASDAQ:QCRH), today announced net income of $10.6 million and diluted earnings per share (“EPS”) of $0.74 for the first quarter of 2018, compared to net income of $9.9 million and diluted EPS of $0.70 for the fourth quarter of 2017. The fourth quarter results included a number of non-core items. Excluding these non-core items, the Company reported core net income (non-GAAP) of $9.9 million and core diluted EPS of $0.70 for the fourth quarter of 2017.  Core net income for the first quarter of 2018 was $10.6 million and core diluted EPS was $0.75. For the first quarter of 2017, the Company reported net income of $9.2 million and diluted EPS of $0.68. 

“We are very pleased with our strong start to 2018,” commented Douglas M. Hultquist, President and Chief Executive Officer, “We delivered solid organic loan growth, meaningful fee income, excellent credit quality and improved profitability through the execution of our ongoing key initiatives.  We are also pleased to announce that we have reached a definitive agreement to enter the Springfield, Missouri market by merging with Springfield Bancshares, Inc., the holding company of Springfield First Community Bank, based in Springfield, Missouri. This will add a fifth charter to our Company and provide us entry into the attractive Springfield market, where we plan to continue to build upon their strong reputation and market position.”

Annualized Loan and Lease Growth of 12.2%

During the first quarter of 2018, the Company’s total assets increased $43.6 million, to a total of $4.0 billion, while total loans and leases grew $90.4 million, or 3.1% on a linked quarter basis. Loan and lease growth was primarily funded by a combination of the excess liquidity the Company had at year-end, a modest increase in deposits, and an increase in short-term borrowings.

“Annualized organic loan and lease growth was a healthy 12.2% during the first quarter, and at the high end of our long-term targeted growth rate of 10% – 12%,” commented Mr. Hultquist.  “Our loan growth was driven by healthy demand for both commercial and industrial and commercial real estate loans and was broad based across all of our charters. We continue to grow loans organically through market share increases, attracting new clients that appreciate our relationship-based community banking model.”

Annualized Net Interest Income Growth of 7.5%

Net interest income for the first quarter of 2018 totaled $32.4 million compared with $31.8 million for the fourth quarter of 2017, and $27.7 million for the first quarter of 2017. The increase in net interest income was due primarily to an increase in average loan balances and the impact of higher loan yields, driven principally by the Federal Reserve's December rate hike, partially offset by higher funding costs.  Acquisition-related net accretion totaled $0.7 million for the first quarter of 2018, consistent with the fourth quarter of 2017 and compared to $1.9 million for the first quarter of 2017.  Excluding acquisition-related net accretion, net interest income of $31.7 million for the first quarter of 2018 increased 2.1%, compared to $31.0 million for the fourth quarter of 2017. 

Net interest margin, excluding acquisition accounting net accretion, was down five basis points from the fourth quarter of 2017. However, the lower tax rate in the first quarter of 2018 due to the recently passed Tax Cuts and Jobs Act decreased the tax equivalent yield (“TEY”) on the Company’s nontaxable securities and loans, which negatively impacted net interest margin comparisons on a linked quarter basis. Excluding the TEY adjustments and acquisition accounting net accretion from each quarter, net interest margin actually increased eight basis points.

Annualized Wealth Management Revenue Growth of 10.8%
Swap Fee Income and Gains on the Sale of Government Guaranteed Loans of $1.3 million

Noninterest income for the first quarter of 2018 totaled $8.5 million, as compared to $9.7 million for the fourth quarter of 2017.  The decrease was primarily due to $1.5 million lower swap fee income, as the fourth quarter generated an outsized $2.5 million of swap fee income relative to a more normalized quarter. Wealth management revenue was $3.2 million for the quarter, an increase of 2.7% from the fourth quarter of 2017.

Noninterest income increased 17.3% from $7.3 million in the first quarter of 2017. The increase was primarily attributable to higher wealth management revenue, deposit service fees, and swap fee income.

“Swap fee income and gains on the sale of government guaranteed loans totaled $1.3 million for the first quarter, moderately higher than our annualized expectation of $4.0 million. Given the nature of this fee income source, large fluctuations can occur from quarter-to-quarter, as we experienced in 2017,” stated Todd A. Gipple, Executive Vice President, Chief Operating Officer and Chief Financial Officer.  “We are pleased with the annualized growth of our wealth management revenue. These services are highly valued by our clients and we continue to expect them to be a growing part of our noninterest income revenue stream going forward.”

Noninterest Expenses Well Controlled and Total $25.9 million for the First Quarter

Noninterest expenses for the first quarter of 2018 totaled $25.9 million, compared with $31.4 million and $21.3 million for the fourth and first quarters of 2017, respectively. The linked quarter decrease in noninterest expenses was primarily attributable to a $4.4 million reduction in acquisition costs and post-acquisition compensation, transition and integration costs which were incurred in the fourth quarter of 2017 and were related to the acquisition of Guaranty Bank & Trust Company (“Guaranty Bank”). In addition, the Company realized the full amount of anticipated cost savings from the Guaranty Bank acquisition during the first quarter of 2018.

The Company’s operating efficiency ratio was 63.2% in the first quarter of 2018, compared with 75.5% in the fourth quarter of 2017 and 60.9% in the first quarter of 2017. 

Asset Quality Remains Solid

Nonperforming assets (“NPAs”) totaled $31.0 million, a decrease of $1.3 million in the first quarter of 2018.  The ratio of NPAs to total assets was 0.77% at March 31, 2018, which was down from 0.81% at December 31, 2017 and down from 0.81% a year ago. 

The Company’s provision for loan and lease losses totaled $2.5 million for the first quarter of 2018, which was up $285,000 from the prior quarter, and up $435,000 compared to the first quarter of 2017.  The linked quarter growth in the provision for loan and lease losses was due to the growth in the loan and lease portfolio. As of March 31, 2018, the Company’s allowance to total loans and leases was 1.20%, which was up from 1.16% at December 31, 2017 and down from 1.32% at March 31, 2017.  

In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through the acquisition of Community State Bank and Guaranty Bank were recorded at market value; therefore, there was no allowance associated with the acquired loans.  Management continues to evaluate the allowance needed on the acquired loans factoring in the net remaining discount ($7.3 million at March 31, 2018).  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 1.20% to 1.43%.

Capital Levels Remain Strong

As of March 31, 2018, the Company’s total risk-based capital ratio was 11.37%, the common equity tier 1 ratio was 9.23%, and the tangible common equity to tangible assets ratio was 8.10%.  By comparison, these respective ratios were 11.15%, 9.10% and 8.01% as of December 31, 2017. 

Continued Focus on Seven Key Initiatives

The Company continues to focus on the following long-term initiatives in an effort to improve profitability and drive increased shareholder value:

  • Strong organic loan and lease growth in order to maintain loans and leases to total assets ratio in the range of 73% - 78%
  • Grow core deposits to maintain reliance on wholesale funding at less than 15% of assets
  • Generate gains on sale of USDA and SBA loans, and fee income on interest rate swaps, as a significant and consistent component of core revenue
  • Grow wealth management net income by 10% annually
  • Carefully manage noninterest expense growth
  • Maintain asset quality metrics at better than peer levels
  • Participate as an acquirer in the consolidation taking place in our industry to further boost ROAA, improve efficiency ratio, and increase EPS       

Conference Call Details

The Company will host an earnings call/webcast today, April 18, 2018 at 10:30 a.m. central time.  Dial-in information for the call is toll-free 888-317-6016 (international 412-317-6016).  Participants should request to join the QCR Holdings, Inc. call. The event will be  available for digital replay through May 2, 2018.  The replay access information is toll-free 877-344-7529 (international 412-317-0088); access code 10119001.  A webcast of the teleconference can be accessed at the Company’s News and Events page at http://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, 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.  The Company enhanced its presence in Cedar Rapids, Iowa with the acquisition of Guaranty Bank & Trust Company in October 2017, which merged with Cedar Rapids Bank & Trust in December 2017.

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; (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,  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 Securities and Exchange Commission.

Contacts:

Todd A. Gipple
Executive Vice President
Chief Operating Officer
Chief Financial Officer
(309) 743-7745
tgipple@qcrh.com 

Christopher J. Lindell
Executive Vice President
Corporate Communications
(319) 743-7006
clindell@qcrh.com

 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
 As of
 March 31,December 31,September 30,June 30,March 31,
  2018 2017 2017 2017 2017
      
 (dollars in thousands)
      
CONDENSED BALANCE SHEET     
      
Cash and due from banks$  61,846$  75,722$  56,275$  77,161$  56,326
Federal funds sold and interest-bearing deposits   59,557   85,962   61,789   72,354   173,219
Securities   640,906   652,382   583,936   593,485   557,646
Net loans/leases   3,018,370   2,930,130   2,641,772   2,520,209   2,403,791
Core deposit intangible   8,774   9,079   6,689   6,919   7,150
Goodwill   28,334   28,334   13,111   13,111   13,111
Other assets   208,527   201,056   186,891   173,948   169,770
Total assets$  4,026,314 $  3,982,665 $  3,550,463 $  3,457,187 $  3,381,013
      
Total deposits$  3,280,001$  3,266,655$  2,894,268$  2,870,234$  2,805,931
Total borrowings   334,802   309,479   296,145   230,263   231,534
Other liabilities   51,083   53,244   47,011   51,607   47,708
Total stockholders' equity   360,428   353,287   313,039   305,083   295,840
Total liabilities and stockholders' equity$  4,026,314 $  3,982,665 $  3,550,463 $  3,457,187 $  3,381,013
      
ANALYSIS OF LOAN PORTFOLIO     
Loan/lease mix:     
Commercial and industrial loans$  1,201,086$  1,134,516$  1,034,530$  942,539$  851,578
Commercial real estate loans   1,357,703   1,303,492   1,157,855   1,131,906   1,106,842
Direct financing leases   137,615   141,448   147,063   153,337   159,368
Residential real estate loans   254,484   258,646   239,958   233,871   231,326
Installment and other consumer loans   95,912   118,611   89,606   84,047   78,771
Deferred loan/lease origination costs, net of fees   8,103   7,773   7,742   7,866   7,965
Total loans/leases$  3,054,903$  2,964,486$  2,676,754$  2,553,566$  2,435,850
Less allowance for estimated
losses on loans/leases
   36,533   34,356   34,982   33,357   32,059
Net loans/leases$  3,018,370 $  2,930,130 $  2,641,772 $  2,520,209 $  2,403,791
      
ANALYSIS OF SECURITIES PORTFOLIO     
Securities mix:     
U.S. government sponsored agency securities$  36,868$  38,097$  39,340$  41,944$  47,556
Municipal securities 438,736 445,049 379,694 381,254 356,776
Residential mortgage-backed and related securities 157,333 163,301 158,969 164,415 147,504
Other securities 7,969 5,935 5,933 5,872 5,810
Total securities$  640,906 $  652,382 $  583,936 $  593,485 $  557,646
      
ANALYSIS OF DEPOSITS     
Deposit mix:     
Noninterest-bearing demand deposits$  784,815$  789,548$  715,537$  760,625$  777,150
Interest-bearing demand deposits   1,789,019   1,855,893   1,614,894   1,526,103   1,486,047
Time deposits 496,644 516,058 430,270 478,580 458,170
Brokered deposits 209,523 105,156 133,567 104,926 84,564
Total deposits$  3,280,001 $  3,266,655 $  2,894,268 $  2,870,234 $  2,805,931
      
ANALYSIS OF BORROWINGS     
Borrowings mix:     
Term FHLB advances$  56,600$  56,600$  58,600$  57,000$  59,000
Overnight FHLB advances (1) 159,745 135,400 110,455 49,500 47,550
Wholesale structured repurchase agreements 35,000 35,000 45,000 45,000 45,000
Customer repurchase agreements 3,820 7,003 3,671 4,897 7,170
Federal funds purchased 13,040 6,990 12,340 13,320 12,300
Junior subordinated debentures 37,534 37,486 33,579 33,546 33,514
Other borrowings 29,063 31,000 32,500   27,000   27,000
Total borrowings$  334,802 $  309,479 $  296,145 $  230,263 $  231,534

(1) At the most recent quarter-end, the weighted-average rate of these overnight borrowings was 1.90%.

 
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
  For the Quarter Ended
  March 31,December 31,September 30,June 30,March 31,
   2018 2017  2017  2017 2017
       
  (dollars in thousands, except per share data)
       
INCOME STATEMENT      
Interest income $  39,546$  37,878 $  33,841 $  32,453$  31,345
Interest expense    7,143   6,085    5,285    4,406   3,676
Net interest income    32,403   31,793    28,556    28,047   27,669
Provision for loan/lease losses    2,540   2,255    2,087    2,023   2,105
Net interest income after provision for loan/lease losses$  29,863 $  29,538  $  26,469  $  26,024 $  25,564
       
       
Trust department fees $  2,237$  2,034 $  1,722 $  1,692$  1,740
Investment advisory and management fees    952   1,071    969    868   962
Deposit service fees    1,531   1,622    1,522    1,459   1,316
Gain on sales of residential real estate loans    101   101    98    113   96
Gain on sales of government guaranteed portions of loans    358   34    92    87   951
Swap fee income    959   2,460    194    327   114
Securities gains (losses), net    -    (63)   (63)   38   - 
Earnings on bank-owned life insurance    418   445    428    459   470
Debit card fees    766   741    755    743   703
Correspondent banking fees    265   231    239    200   245
Other    954   1,038    746    796   687
Total noninterest income $  8,541 $  9,714  $  6,702  $  6,782 $  7,284
       
Salaries and employee benefits $  15,978$  16,060 $  13,424 $  12,931$  13,307
Occupancy and equipment expense    3,066   3,221    2,516    2,699   2,502
Professional and data processing fees    2,708   3,382    2,951    2,341   2,083
Acquisition costs    93   661    408    -    - 
Post-acquisition transition and integration costs    -    3,787    523    -    - 
FDIC insurance, other insurance and regulatory fees    756   795    690    646   621
Loan/lease expense    291   352    257    260   294
Net cost of operation of other real estate    132   120    (160)   28   14
Advertising and marketing    693   778    670    568   609
Bank service charges    441   439    460    447   424
Correspondent banking expense    205   203    204    202   198
CDI amortization    305   308    231    231   231
Other    1,195   1,245    1,221    1,052   990
Total noninterest expense $  25,863 $  31,351  $  23,395  $  21,405 $  21,273
       
Net income before taxes $  12,541 $  7,901  $  9,776  $  11,401 $  11,575
Income tax expense (benefit)    1,991   (2,001)   1,922    2,635   2,390
Net income $  10,550 $  9,902  $  7,854  $  8,766 $  9,185
       
Basic EPS $0.76$  0.72 $  0.60 $  0.67$  0.70
Diluted EPS $0.74$  0.70 $  0.58 $  0.65$  0.68
Weighted average common shares outstanding   13,888,661   13,845,497    13,151,350    13,170,283   13,133,382
Weighted average common and common
equivalent shares outstanding
 14,205,584   14,193,191    13,507,955    13,532,324   13,488,417


 
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
 For the Quarter Ended
 March 31,December 31,September 30,June 30,March 31,
  2018  2017  2017  2017  2017 
      
 (dollars in thousands, except per share data)
      
COMMON SHARE DATA     
Common shares outstanding   13,936,957    13,918,168    13,201,959    13,175,234    13,161,219 
Book value per common share (1)$25.86 $25.38 $23.71 $23.16 $22.48 
Tangible book value per common share (2)$23.20 $22.70 $22.21 $21.64 $20.94 
Closing stock price$44.85 $42.85 $45.50 $47.40 $42.35 
Market capitalization$625,073 $596,393 $600,689 $624,506 $557,378 
Market price / book value 173.43% 168.81% 191.89% 204.70% 188.41%
Market price / tangible book value 193.33% 188.81% 204.85% 219.08% 202.26%
Earnings per common share (basic) LTM (3)$2.74 $2.69 $2.62 $2.49 $2.36 
Price earnings ratio LTM (3) 16.37 x 15.93 x 17.37 x 19.11 x 17.94 x
TCE / TA (4) 8.10% 8.01% 8.31% 8.29% 8.20%
      
      
CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY 
Beginning balance$  353,287 $  313,039 $  305,083 $  295,840 $  286,041 
Net income   10,550    9,902    7,854    8,766    9,185 
Other comprehensive income (loss), net of tax   (3,201)   (295)   275    702    411 
Common stock cash dividends declared   (834)   (693)   (658)   (657)   (657)
Proceeds from issuance of 678,670 shares of
  common stock, net of costs, as a result of the
  acquisition of Guaranty Bank & Trust
   -     30,741    -     -     -  
Other (5)   626    593    485    432    860 
Ending balance$  360,428  $  353,287  $  313,039  $  305,083  $  295,840  
      
      
REGULATORY CAPITAL RATIOS (6):     
Total risk-based capital ratio 11.37% 11.15% 11.49% 11.65% 11.90%
Tier 1 risk-based capital ratio 10.31% 10.14% 10.35% 10.51% 10.75%
Tier 1 leverage capital ratio 9.05% 8.98% 9.23% 9.34% 9.37%
Common equity tier 1 ratio 9.23% 9.10% 9.33% 9.46% 9.64%
      
      
KEY PERFORMANCE RATIOS AND OTHER METRICS     
Return on average assets (annualized) 1.06% 1.01% 0.90% 1.04% 1.12%
Return on average total equity (annualized) 11.84% 11.67% 10.15% 11.65% 12.63%
Net interest margin 3.50% 3.41% 3.43% 3.54% 3.65%
Net interest margin (TEY) (Non-GAAP)(7) 3.64% 3.69% 3.71% 3.81% 3.90%
Efficiency ratio (Non-GAAP) (8) (12) 63.17% 75.53% 66.35% 61.46% 60.86%
Gross loans and leases / total assets 75.87% 74.43% 75.39% 73.86% 72.04%
Effective tax rate (11) 15.88% -25.33% 19.66% 23.11% 20.65%
Tax benefit related to stock options exercised and restricted stock awards vested (9) 133  406  191  90  533 
Full-time equivalent employees (10) 639  641  580  585  561 
      
      
AVERAGE BALANCES      
Assets$  3,994,691 $  3,923,337 $  3,503,148 $  3,378,195 $  3,274,713 
Loans/leases   3,019,376    2,930,711    2,629,626    2,488,828    2,398,387 
Deposits   3,239,562    3,256,481    2,882,106    2,835,711    2,692,009 
Total stockholders' equity   356,525    339,468    309,596    300,868    290,906 

(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.  See GAAP to Non-GAAP reconciliations.
(8) See GAAP to Non-GAAP reconciliations.
(9) ASC 2016-09 became effective on January 1, 2017 and affects the accounting for stock compensation.  This amount reflects the tax benefit recognized as a result of this new standard.
(10) Full-time equivalent employees increased in the 4th quarter of 2017 due to the acquisition of Guaranty, as well as the filling of open positions throughout the Company.
(11) The effective tax rate for the fourth quarter of 2017 and the full year were impacted by a $2.9 million tax benefit recorded as a result of the Tax Cuts and Jobs Act.
(12) The efficiency ratio was unusually high in the fourth quarter of 2017 due to one-time acquisition costs and post-acquisition transition and integration costs totaling $4.4 million.

 
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
ANALYSIS OF NET INTEREST INCOME AND MARGIN         
            
 For the Quarter Ended 
 March 31, 2018 December 31, 2017 March 31, 2017 
 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$  19,703$  561.15% $  20,509$  450.87% $  11,092$  150.55% 
Interest-bearing deposits at financial institutions   49,531   1971.61%    94,404   3141.32%    92,551   1990.87% 
Securities (1)   649,035   5,8393.65%    635,389   6,1113.82%    560,455   5,1583.73% 
Restricted investment securities   21,830   2344.35%    18,180   1964.28%    13,871   1303.80% 
Loans (1)   3,019,376   34,5734.64%    2,930,711   33,7974.58%    2,398,387   27,7934.70% 
Total earning assets (1)$  3,759,475$  40,8994.41% $  3,699,193$  40,4634.34% $  3,076,356$  33,2954.39% 
             
Interest-bearing deposits$  1,828,228$  3,0190.67% $  1,903,983$  2,7870.58% $  1,407,645$  1,1400.33% 
Time deposits   616,661   1,8621.22%    546,376   1,4451.05%    511,119   1,0930.87% 
Short-term borrowings   17,271   330.77%    31,120   380.48%    25,188   240.39% 
Federal Home Loan Bank advances (4)   236,689   1,0641.82%    143,171   6161.71%    114,356   4031.43% 
Other borrowings   64,680   7184.50%    74,199   7754.14%    74,761   6833.71% 
Junior subordinated debentures   37,510   4474.83%    35,531   4244.73%    33,497   3334.03% 
Total interest-bearing liabilities$  2,801,039$  7,1431.03% $  2,734,380$  6,0850.88% $  2,166,566$  3,6760.69% 
             
Net interest income / spread (1) $  33,7563.38%  $  34,3783.46%  $  29,6193.70% 
Net interest margin (2)  3.50%   3.41%   3.65% 
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)  3.64%   3.69%   3.90% 

(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 prior to March 31, 2018 and 21% for periods including and after March 31, 2018.
(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 HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
 As of
 March 31,December 31,September 30,June 30,March 31,
  2018  2017  2017  2017  2017 
      
 (dollars in thousands, except per share data)
      
ROLLFORWARD OF ALLOWANCE FOR LOAN/LEASE LOSSES     
Beginning balance$  34,356 $  34,982 $  33,357 $  32,059 $  30,757 
Provision charged to expense   2,540    2,255    2,087    2,023    2,105 
Loans/leases charged off   (436)   (2,979)   (650)   (851)   (893)
Recoveries on loans/leases previously charged off   73    98    188    126    90 
Ending balance$  36,533  $  34,356  $  34,982  $  33,357  $  32,059  
      
      
NONPERFORMING ASSETS      
Nonaccrual loans/leases$  12,759 $  11,441 $  20,443 $  13,217 $  14,205 
Accruing loans/leases past due 90 days or more   41    89    423    424    955 
Troubled debt restructures - accruing   5,276    7,113    7,563    6,915    6,229 
Total nonperforming loans/leases   18,076    18,643    28,429    20,556    21,389 
Other real estate owned   12,750    13,558    5,135    5,174    5,625 
Other repossessed assets   200    80    120    123    285 
Total nonperforming assets$  31,026  $  32,281  $  33,684  $  25,853  $  27,299  
      
      
ASSET QUALITY RATIOS     
Nonperforming assets / total assets 0.77% 0.81% 0.95% 0.75% 0.81%
Allowance / total loans/leases (1) 1.20% 1.16% 1.31% 1.31% 1.32%
Allowance / nonperforming loans/leases (1) 202.11% 184.28% 123.05% 162.27% 149.89%
Net charge-offs as a % of average loans/leases 0.01% 0.10% 0.02% 0.03% 0.03%

(1) Upon acquisition and per GAAP, acquired loans are recorded at market value which eliminated the allowance and impacts these ratios. 

 
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
  For the Quarter Ended
  March 31, December 31, March 31,
SELECT FINANCIAL DATA - SUBSIDIARIES  2018   2017   2017 
  (dollars in thousands)
       
TOTAL ASSETS      
       
Quad City Bank and Trust (1) $  1,526,830  $  1,541,778  $  1,442,952 
m2 Lease Funds, LLC    224,301     218,035     210,062 
Cedar Rapids Bank and Trust    1,331,209     1,307,377     929,111 
Community State Bank - Ankeny    696,979     670,516     608,431 
Rockford Bank and Trust    468,112     461,651     398,455 
       
TOTAL DEPOSITS      
       
Quad City Bank and Trust (1) $  1,302,005  $  1,272,111  $  1,261,075 
Cedar Rapids Bank and Trust    1,058,251     1,060,139     733,227 
Community State Bank - Ankeny    563,540     570,620     527,171 
Rockford Bank and Trust    379,552     382,002     312,817 
       
TOTAL LOANS & LEASES      
       
Quad City Bank and Trust (1) $  1,150,120  $  1,136,753  $  1,015,241 
m2 Lease Funds, LLC    223,654     215,236     208,459 
Cedar Rapids Bank and Trust    1,011,971     973,971     673,431 
Community State Bank - Ankeny    513,951     489,075     427,365 
Rockford Bank and Trust    378,860     364,686     319,813 
       
TOTAL LOANS & LEASES / TOTAL ASSETS      
       
Quad City Bank and Trust (1)  75%  74%  70%
Cedar Rapids Bank and Trust  76%  74%  72%
Community State Bank - Ankeny  74%  73%  70%
Rockford Bank and Trust  81%  79%  80%
       
ALLOWANCE AS A PERCENTAGE OF LOANS/LEASES      
       
Quad City Bank and Trust (1)  1.16%  1.11%  1.34%
m2 Lease Funds, LLC  1.67%  1.54%  1.72%
Cedar Rapids Bank and Trust (2)  1.24%  1.22%  1.66%
Community State Bank - Ankeny (2)  0.95%  0.89%  0.53%
Rockford Bank and Trust  1.51%  1.51%  1.58%
       
RETURN ON AVERAGE ASSETS (8)      
       
Quad City Bank and Trust (1)  1.37%  2.82%  1.22%
Cedar Rapids Bank and Trust  1.45%  0.71%  1.33%
Community State Bank - Ankeny (3)  1.10%  0.96%  1.30%
Rockford Bank and Trust  0.61%  0.26%  0.86%
       
NET INTEREST MARGIN PERCENTAGE (4)      
       
Quad City Bank and Trust (1)  3.51%  3.49%  3.71%
Cedar Rapids Bank and Trust (6)  3.70%  3.80%  3.75%
Community State Bank - Ankeny (5)  4.40%  4.71%  5.37%
Rockford Bank and Trust  3.29%  3.32%  3.43%
       
ACQUISITION-RELATED AMORTIZATION/ACCRETION       
INCLUDED IN NET INTEREST MARGIN, NET      
       
Cedar Rapids Bank and Trust $  243  $  221  $  9 
Community State Bank - Ankeny    504     575     1,945 
QCR Holdings, Inc. (7)    (48)    (51)    (33)

(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 for the 4th quarter of 2017 includes $753 thousand (after-tax) of conversion costs.
(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 prior to March 31, 2018 and 21% for periods including and after March 31, 2018.
(5) Community State Bank's net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest margin would have been 3.97% for the quarter ended March 31, 2018 and 4.33% for the quarter ended December 31, 2017.
(6) Cedar Rapids Bank and Trust's net interest margin percentage includes various purchase accounting adjustments.  Excluding those adjustments, net interest margin would have been 3.54% for the quarter ended March 31, 2018 and 3.71% for the quarter ended December 31, 2017.
(7) Relates to the trust preferred securities acquired as part of the Guaranty Bank acquisition in 2017 and the Community National Bank acquisition in 2013.
(8) Return on average assets for all entities was impacted in the fourth quarter of 2017 by the adjustments to deferred tax assets, as a result of the Tax Cuts and Jobs Act. 

 
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
 
 As of
 March 31, December 31, September 30, June 30, March 31,
GAAP TO NON-GAAP RECONCILIATIONS 2018   2017   2017   2017   2017 
 (dollars in thousands, except per share data)
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)         
          
Stockholders' equity (GAAP)$  360,428  $  353,287  $  313,039  $  305,083  $  295,840 
Less: Intangible assets   37,108     37,413     19,800     20,030     20,261 
     Tangible common equity (non-GAAP)$  323,320  $  315,874  $  293,239  $  285,053  $  275,579 
          
Total assets (GAAP)$  4,026,314  $  3,982,665  $  3,550,463  $  3,457,187  $  3,381,013 
Less: Intangible assets   37,108     37,413     19,800     20,030     20,261 
     Tangible assets (non-GAAP)$  3,989,206  $  3,945,252  $  3,530,663  $  3,437,157  $  3,360,752 
          
Tangible common equity to tangible assets ratio (non-GAAP) 8.10%  8.01%  8.31%  8.29%  8.20%
          
          
 For the Quarter Ended
 March 31, December 31, September 30, June 30, March 31,
CORE NET INCOME (2) 2018   2017   2017   2017   2017 
          
Net income (GAAP)$  10,550  $  9,902  $  7,854  $  8,766  $  9,185 
          
Less nonrecurring items (post-tax) (3):         
     Income:         
          Securities gains, net$  -  $  (41) $  (41) $  25  $  - 
     Total nonrecurring income (non-GAAP)$  -  $  (41) $  (41) $  25  $  - 
          
     Expense:         
          Losses on debt extinguishment, net$  -  $  -  $  -  $  -  $  - 
          Acquisition costs (4)   73     430     265     -     - 
          Post-acquisition compensation, transition
          and integration costs
   -     2,462     340     -     - 
     Total nonrecurring expense (non-GAAP)$  73  $  2,892  $  605  $  -  $  - 
          
     Adjustment of tax expense related to the Tax Act$  -  $  2,919  $  -  $  -  $  - 
          
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (2)$  10,623   $  9,916   $  8,500   $  8,741   $  9,185  
          
CORE EARNINGS PER COMMON SHARE (2)         
          
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)$  10,623  $  9,916  $  8,500  $  8,741  $  9,185 
          
Weighted average common shares outstanding   13,888,661      13,845,497     13,151,350     13,170,283     13,133,382 
Weighted average common and common equivalent
shares outstanding
   14,205,584      14,193,191     13,507,955     13,532,324     13,488,417 
          
Core earnings per common share (non-GAAP):         
Basic$0.76  $  0.72   $  0.65   $  0.66   $  0.70  
Diluted$0.75  $  0.70   $  0.63   $  0.65   $  0.68  
          
CORE RETURN ON AVERAGE ASSETS (2)         
          
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)$  10,623  $  9,916  $  8,500  $  8,741  $  9,185 
          
Average Assets$  3,994,691  $  3,923,337  $  3,503,148  $  3,378,195  $  3,274,713 
          
Core return on average assets (annualized) (non-GAAP) 1.06%  1.01%  0.97%  1.03%  1.12%
          
NET INTEREST MARGIN (TEY) (6)         
          
Net interest income (GAAP)$  32,403  $  31,793  $  28,556  $  28,047  $  27,669 
          
Plus: Tax equivalent adjustment (5)   1,353     2,585     2,311     2,201     1,950 
          
Net interest income - tax equivalent (Non-GAAP)$  33,756  $  34,378  $  30,867  $  30,248  $  29,619 
          
Average earning assets$  3,759,475  $  3,699,193  $  3,303,014  $  3,180,779  $  3,076,356 
          
Net interest margin (GAAP) 3.50%  3.41%  3.43%  3.54%  3.65%
Net interest margin (TEY) (Non-GAAP) 3.64%  3.69%  3.71%  3.81%  3.90%
          
EFFICIENCY RATIO (7)         
          
Noninterest expense (GAAP)$  25,863  $  31,351  $  23,395  $  21,405  $  21,273 
          
Net interest income (GAAP)$  32,403  $  31,793  $  28,556  $  28,047  $  27,669 
Noninterest income (GAAP)   8,541     9,714     6,702     6,782     7,284 
Total income$  40,944  $  41,507  $  35,258  $  34,829  $  34,953 
          
Efficiency ratio (noninterest expense/total income) (Non-GAAP) 63.17%  75.53%  66.35%  61.46%  60.86%

(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% for periods prior to March 31, 2018 and 21% for periods including and after March 31, 2018.
(4) Acquisition costs were analyzed individually for deductibility.  Presented amounts are tax-effected accordingly.
(5) Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 35% tax rate for each period prior to March 31, 2018 and 21% for periods including and after March 31, 2018.
(6) 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.
(7) 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.

Primary Logo

Source: QCR Holdings, Inc.
© 2018 QCR Holdings, Inc.