Attached files
file | filename |
---|---|
8-K - FORM 8-K FILING DOCUMENT - QCR HOLDINGS INC | document.htm |
EXHIBIT 99.1
QCR Holdings, Inc. Announces Net Income of $4.0 Million for the Second Quarter of 2013 and Details Regarding the Acquisition of Community National Bancorporation
MOLINE, Ill., Aug. 5, 2013 (GLOBE NEWSWIRE) -- QCR Holdings, Inc. (Nasdaq:QCRH) today announced net income attributable to QCR Holdings, Inc. ("Net Income") of $4.0 million for the quarter ended June 30, 2013, or diluted earnings per common share ("EPS") of $0.59 after preferred stock dividends of $811 thousand. By comparison, for the quarter ended March 31, 2013, the Company reported Net Income of $3.3 million, or diluted EPS of $0.49 after preferred stock dividends of $811 thousand. For the second quarter of 2012, the Company reported Net Income of $3.1 million, or diluted EPS of $0.44 after preferred stock dividends of $936 thousand. For the first half of 2013, the Company reported Net Income of $7.3 million, or diluted EPS of $1.08 after preferred stock dividends of $1.6 million. This is an increase of $1.0 million, or 16%, over the same period in 2012.
Acquisition of Community National
"The highlight of the second quarter was the successful closing of our acquisition of Community National Bancorporation ("Community National") and Community National Bank ("CNB") on May 13, 2013," stated Douglas M. Hultquist, President and Chief Executive Officer. "The integration has begun and the leadership and teamwork is inspiring. We are excited to begin this next chapter in our Company's history."
As of June 30, 2013, CNB had total assets of $277.4 million consisting primarily of loans totaling $190.7 million and a securities portfolio of $44.5 million. Funding these assets, CNB had $245.6 million of deposits and no borrowings. CNB reported net income for the partial quarter of $240 thousand, led by a net interest margin of 3.72%. The Company has operated CNB as a separate banking charter since the acquisition.
"Net interest income grew $1.5 million, or 11%, propelled by the addition of CNB for a partial quarter," explained Todd A. Gipple, Executive Vice President, Chief Operating Officer, and Chief Financial Officer. "Noninterest income was strong with an increase of $1.7 million, or 34%, which consisted primarily of a bargain purchase gain that was recorded on the acquisition. Partially offsetting these results, we increased provision expense $462 thousand this quarter as specific reserves were established for certain commercial credits at our largest bank. In addition, we incurred $1.3 million more in noninterest expenses as a result of additional acquisition related expenses and the acquisition of CNB's existing cost structure. As we progress with the integration plan over the next few quarters, we fully expect to increase efficiency and realize cost savings."
Mr. Gipple added, "We recognized a bargain purchase gain of approximately $1.8 million in recording the acquisition of Community National. This gain resulted primarily from the recording of a core deposit intangible based on the value of the acquired core deposits, and the recognition of a discount on the trust preferred securities that had been previously issued by Community National and were assumed by us in the transaction. Net of other more modest valuation adjustments, and the resulting deferred income tax liabilities, this $1.8 million bargain purchase gain was included in noninterest income this quarter."
Sale of Austin, MN and Mason City, IA Branches of CNB
As previously announced during the second quarter of 2013, the Company has agreed to sell the assets and liabilities associated with the CNB branches located in Austin, Minnesota, and Mason City, Iowa. Both transactions are expected to close in the fourth quarter of 2013, subject to regulatory approval and customary closing conditions.
Mr. Gipple explained, "Based on the premiums we expect to receive at the closing of these two transactions, net of the core deposit intangible associated with the Austin and Mason City branches, we anticipate recognizing a gain of approximately $1.5 million in the fourth quarter of 2013. CNB had created strong deposit franchises in these markets, with a talented group of employees and a solid client base. It was simply a case where the markets were not a strong strategic fit for our Company and divesting these markets frees up significant capital and other resources to better focus on the Waterloo/Cedar Falls community."
Earning Asset Growth from Acquisition Propels Increase in Net Interest Income
Net interest income totaled $15.7 million for the quarter ended June 30, 2013 which was an increase of 11% from the prior quarter and an increase of 8% compared to the same quarter of 2012. For the first half of 2013, net interest income grew 4% over the same period of 2012. Net interest margin was 2.99% for the second quarter of 2013, compared to 3.02% for the prior quarter, and compared to 3.21% for the second quarter of 2012. For the first half of 2013, the Company's net interest margin was 3.00% compared to 3.16% for the same period of 2012. The continued margin compression is the result of declining yields on loans and securities more than offsetting the declining trend in funding costs.
Mr. Hultquist added, "The majority of the earning asset growth was derived from the acquisition of CNB; however, we have also had success in organically growing our Quad Cities, Cedar Rapids, and Rockford markets. The impact of this growth on net interest income has outpaced the impact of declining yields on our portfolios of loans and securities. Margin maintenance and loan growth are two of the biggest challenges facing our industry. Prudent investing and disciplined pricing of loans and deposits is more important than ever."
Assets Approach $2.5 Billion with Acquisition of CNB and Loans and Deposits Grow 4% Organically
During the second quarter of 2013, the Company's total assets grew $302.8 million, or 14%, to a total of $2.45 billion. Excluding the impact of the CNB acquisition, the Company grew total assets organically by $25.4 million, or 1%. Loans/leases grew $238.5 million, or 19%, with $190.7 million attributed to CNB and $47.8 million, or 4%, of organic growth. Most of the organic loan/lease growth was funded with deposits (organic growth of $50.7 million, or 4%) and proceeds from calls, maturities, or sales of securities (decline of the existing portfolio by $33.5 million, or 5%).
"We are pleased to report one of our strongest quarters of organic loan/lease growth in the past five years," remarked Mr. Gipple. "Furthermore, our mix of loans continues to shift as we add more commercial and industrial loans, owner-occupied commercial real estate loans, and leases and fewer non owner-occupied commercial real estate and construction loans. The continued growth and shift in mix is the result of hard work creating and expanding relationships with clients by our strong team of commercial bankers."
Mr. Gipple added, "We remain committed to growing quality loans and leases and supporting our communities. We expect to fund future loan/lease growth as we did this past quarter with core deposits and proceeds from our securities portfolio. Additionally, we remain committed to reducing our reliance on longer term wholesale borrowing which tends to be higher cost than core deposits. As we execute these strategies and others, we continue to place a strong emphasis on managing interest rate risk under a variety of scenarios including dramatic increases in short and long-term interest rates."
Nonperforming Assets Up to $34.1 Million, or 1.39% of Total Assets
Nonperforming assets at June 30, 2013 were $34.1 million, which is up $10.4 million, or 44%, from March 31, 2013, and down $2.4 million, or 7%, from June 30, 2012. In addition, the ratio of nonperforming assets-to-total assets was 1.39% at June 30, 2013, which was up from 1.10% at March 31, 2013, and down from 1.78% at June 30, 2012. Generally, the vast majority of the Company's nonperforming assets consist of nonaccrual loans/leases, accruing troubled debt restructurings, and other real estate owned. The growth in nonperforming assets during the current quarter was driven by a few specific commercial credits moving to nonaccrual at our existing banks ($7.5 million) as well as the addition of CNB's nonperforming assets as a result of the Community National acquisition ($2.9 million). Of the former, half of the exposure is guaranteed by the government through the Small Business Administration.
"We are disappointed with the increase in our nonperforming assets during the current quarter," stated Mr. Hultquist. "Excluding the impact of the CNB acquisition, the majority of the increase was the result of a few isolated commercial credits. Moreover, our exposure on these credits is minimized as nearly half of the outstanding balances are government guaranteed. Our lending/leasing practices and credit culture remain unchanged and we will continue our strong commitment to overall asset quality."
Provision for loan/lease losses ("provision") totaled $1.5 million for the second quarter of 2013, which is up $462 thousand from the prior quarter, and an increase of $472 thousand from the second quarter of 2012. For the first half of 2013, the Company's provision totaled $2.6 million which is an increase of $749 thousand, or 41%, from the same period of 2012. With the provision of $1.5 million more than offsetting the net charge-offs totaling $1.1 million (only 8 basis points of average loans/leases during the current quarter), the Company's allowance for loan/lease losses ("allowance") grew to $21.2 million at June 30, 2013. In accordance with generally accepted accounting principles for acquisition accounting, CNB's loans are recorded at market value; therefore, there is no allowance associated with CNB's loans at June 30, 2013. As a result, the Company's allowance to total loans/leases fell to 1.38% from 1.61% at March 31, 2013, and from 1.54% at June 30, 2012. Had CNB's loans remained at their historical carrying value with the related allowance as of the acquisition, the allowance to total loans/leases would be approximately 1.60%. Further, the Company's allowance to total nonperforming loans/leases was 71% at June 30, 2013 which is down from 105% at March 31, 2013 and up from 69% at June 30, 2012. Similarly, adjusting for CNB's loans at their historical carrying value with the related allowance as of the acquisition, the resulting ratio of allowance to nonperforming loans/leases would increase to approximately 82%.
Capital Levels Remain Strong through Acquisition
As of June 30, 2013, the Company and its subsidiary banks continued to maintain capital at levels well above the existing minimum requirements administered by the federal regulatory agencies.
"We fully expected our capital ratios to decline slightly as a result of the Community National acquisition as we leveraged some of our existing excess capital to fund the transaction," stated Mr. Gipple. "With the acquisition and continued organic growth, we are pleased to report regulatory capital ratios that are still well in excess of those levels required to be considered 'well-capitalized' today. Additionally, we remain strongly committed to our long-term capital plan of self-generating the capital necessary to grow tangible common equity and to continue redemption of the remaining Small Business Lending Fund preferred capital without a dilutive common equity raise."
Mr. Gipple added, "We were pleased with the final regulatory capital rules recently confirmed by the joint regulatory agencies. We believe that our current capital structure and execution of our existing capital plan without the need for a dilutive common equity raise will be more than sufficient to meet and exceed the revised regulatory capital ratios as required by Basel III."
Financial highlights for the Company's primary subsidiaries were as follows:
-
Quad City Bank & Trust, the Company's first subsidiary bank which opened in 1994, had total consolidated assets of $1.23 billion at June 30, 2013, which is flat from March 31, 2013. Loans/leases grew $17.2 million, or 3%, for the current quarter. The growth was funded from deposits (increase of $32.5 million, or 4%) and net cash flow from the securities portfolio (taxable securities declined $28.8 million, or 7%; while tax-exempt municipal securities grew $6.8 million, or 19%). The majority of these municipal securities are located in the Midwest with strong underwriting conducted before investment. The bank realized net income of $5.0 million for the first half of 2013, which compares to $5.4 million for the same period of 2012. The decline is primarily the result of increased provision for specific commercial credits.
-
Included in the discussion above and consolidated with Quad City Bank & Trust, m2 Lease Funds, LLC, the Company's leasing subsidiary, grew leases $5.2 million, or 5%, during the second quarter of 2013. Further, m2 realized pre-tax net income of $1.8 million for the first half of 2013, which is up slightly from the same period of 2012.
-
Cedar Rapids Bank & Trust, which opened in 2001, had total assets of $619.4 million at June 30, 2013, which was an increase of $20.6 million, or 3%, from March 31, 2013. The bank grew loans $21.1 million, or 6%, during the second quarter of 2013. The strong loan growth was funded by core deposits (increase of $27.4 million, or 7%) and net cash flow from the securities portfolio (taxable securities declined $11.0 million, while tax exempt municipal securities grew $3.0 million). Additionally, the bank reduced its reliance on wholesale funds as FHLB advances fell $8.4 million during the quarter. The bank realized net income of $3.4 million for the first half of 2013, which was an increase of $708 thousand, or 26%, over the same period of 2012. The bank continues to have success in generating strong noninterest income from gains on sales of the government guaranteed portion of SBA and USDA loans. This continues to be a core strategy for the bank and the Company.
-
Rockford Bank & Trust, which opened in 2005, had total assets of $334.0 million at June 30, 2013, which was an increase of $11.5 million, or 4%, from March 31, 2013. During the second quarter of 2013, loans grew $10.0 million, or 4%. This loan growth was funded primarily from low cost, short-term FHLB advances (increased $13.0 million) and partially from net cash flow from the bank's securities portfolio (taxable securities declined $11.2 million, or 20%; while tax-exempt municipal securities grew $8.0 million). The majority of these municipal securities are located in the Midwest with strong underwriting conducted before investment. The bank realized net income of $665 thousand for the first half of 2013, which is up slightly from the same period of 2012.
- Community National Bank, which opened in 1997 and was acquired by the Company on May 13, 2013, had total assets of $277.4 million at June 30, 2013. The bank's assets consisted primarily of loans totaling $190.7 million and a securities portfolio of $44.5 million. Funding these assets, the bank had $245.6 million of deposits and no borrowings. The bank reported net income for the partial quarter of $240 thousand.
QCR Holdings, Inc., headquartered in Moline, Illinois, is a relationship-driven, multi-bank holding company, which serves the Quad City, Cedar Rapids, 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, 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 asset management services. Quad City Bank & Trust Company also engages in commercial leasing through its wholly owned subsidiary, m2 Lease Funds, LLC, based in Milwaukee, Wisconsin. With the acquisition of Community National Bancorporation on May 13, 2013, the Company now serves the Austin, Minnesota community as well as the Cedar Falls, Mason City, and Waterloo, Iowa communities through Community National Bank. Community National Bank, which is based in Waterloo, Iowa, and commenced operations in 1997, provides full-service commercial and consumer banking and trust and asset management services.
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 and national economy; (ii) the economic impact of any future terrorist threats and attacks, and the response of the United States to any such threats and attacks; (iii) changes in state and federal laws, regulations and governmental policies concerning the Company's general business, including Basel III, the Dodd-Frank Wall Street Reform and Consumer Protection Act and the regulations issued thereunder; (iv) changes in interest rates and prepayment rates of the Company's assets; (v) increased competition in the financial services sector and the inability to attract new customers; (vi) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (vii) the integration of acquired entities, including Community National and CNB; (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.
QCR HOLDINGS, INC. | |||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS | |||||||||||||||
(Unaudited) | |||||||||||||||
As of | |||||||||||||||
June 30, 2013 |
March 31, 2013 |
December 31, 2012 |
June 30, 2012 |
||||||||||||
(dollars in thousands, except share data) | |||||||||||||||
CONDENSED BALANCE SHEET | Amount | % | Amount | % | Amount | % | Amount | % | |||||||
Cash, federal funds sold, and interest-bearing deposits | $ 95,557 | 4% | $ 67,036 | 3% | $ 110,488 | 5% | $ 83,717 | 4% | |||||||
Securities | 703,467 | 29% | 692,552 | 32% | 602,239 | 29% | 638,838 | 31% | |||||||
Net loans/leases | 1,509,570 | 62% | 1,271,026 | 59% | 1,267,462 | 61% | 1,194,579 | 58% | |||||||
Core deposit intangible | 3,440 | 0% | -- | 0% | -- | 0% | -- | 0% | |||||||
Goodwill | 3,223 | 0% | 3,223 | 0% | 3,223 | 0% | 3,223 | 0% | |||||||
Other assets | 131,514 | 5% | 110,154 | 6% | 110,318 | 5% | 123,069 | 7% | |||||||
Total assets | $ 2,446,771 | 100% | $ 2,143,991 | 100% | $ 2,093,730 | 100% | $ 2,043,426 | 100% | |||||||
Total deposits | $ 1,716,780 | 71% | $ 1,420,493 | 66% | $ 1,374,114 | 66% | $ 1,315,470 | 64% | |||||||
Total borrowings | 549,990 | 22% | 551,531 | 26% | 547,758 | 26% | 563,470 | 28% | |||||||
Other liabilities | 34,555 | 1% | 29,769 | 1% | 31,424 | 1% | 25,164 | 1% | |||||||
Total stockholders' equity | 145,446 | 6% | 142,198 | 7% | 140,434 | 7% | 139,322 | 7% | |||||||
Total liabilities and stockholders' equity | $ 2,446,771 | 100% | $ 2,143,991 | 100% | $ 2,093,730 | 100% | $ 2,043,426 | 100% | |||||||
SELECTED INFORMATION FOR COMMON STOCKHOLDERS' EQUITY | |||||||||||||||
Common stockholders' equity * | $ 92,283 | $ 89,035 | $ 87,271 | $ 86,158 | |||||||||||
Common shares outstanding | 5,797,067 | 4,936,316 | 4,918,202 | 4,847,061 | |||||||||||
Book value per common share ** | $ 15.92 | $ 18.04 | $ 17.74 | $ 17.28 | |||||||||||
Tangible book value per common share ** | $ 14.77 | $ 17.38 | $ 17.08 | $ 16.60 | |||||||||||
Closing stock price | $ 15.45 | $ 16.50 | $ 13.22 | $ 13.10 | |||||||||||
Market capitalization | $ 89,565 | $ 81,449 | $ 65,019 | $ 63,496 | |||||||||||
Market price / book value | 97.05% | 91.48% | 74.50% | 75.82% | |||||||||||
Market price / tangible book value | 104.63% | 94.94% | 77.39% | 78.89% | |||||||||||
Tangible common equity *** / total tangible assets (TCE/TA) | 3.51% | 4.01% | 4.02% | 3.94% | |||||||||||
TCE/TA excluding accumulated other comprehensive income | 3.89% | 3.83% | 3.80% | 3.72% | |||||||||||
REGULATORY CAPITAL RATIOS: | |||||||||||||||
Total risk-based capital ratio | 12.44% | **** | 13.04% | 12.71% | 13.14% | ||||||||||
Tier 1 risk-based capital ratio | 11.03% | **** | 11.60% | 11.27% | 11.52% | ||||||||||
Tier 1 leverage capital ratio | 8.10% | **** | 8.07% | 8.13% | 8.20% | ||||||||||
For the quarter ended June 30, | For the six months ended June 30, | ||||||||||||||
CONDENSED STATEMENT OF STOCKHOLDERS' EQUITY | 2013 | 2012 | 2013 | 2012 | |||||||||||
Beginning balance | $ 142,198 | $ 145,767 | $ 140,434 | $ 144,433 | |||||||||||
Net income | 4,045 | 3,273 | 7,310 | 6,676 | |||||||||||
Other comprehensive income (loss), net of tax | (13,091) | 1,241 | (13,928) | (276) | |||||||||||
Preferred and common cash dividends declared | (1,040) | (1,125) | (1,852) | (2,064) | |||||||||||
Issuance of 834,715 shares of common stock for acquisition of CNB, net | 13,017 | -- | 13,017 | -- | |||||||||||
Redemption of 10,223 shares of Series F Preferred Stock | -- | (10,223) | -- | (10,223) | |||||||||||
Other ***** | 317 | 389 | 465 | 776 | |||||||||||
Ending balance | $ 145,446 | $ 139,322 | $ 145,446 | $ 139,322 | |||||||||||
* Includes noncontrolling interests and accumulated other comprehensive income. | |||||||||||||||
**Includes accumulated other comprehensive income and excludes noncontrolling interests. | |||||||||||||||
***Tangible common equity is defined as total common stockholders' equity excluding equity of noncontrolling interests and excluding goodwill and other intangibles. This ratio is a non-GAAP financial measure. The Company's management believes that this measure is important to many investors in the marketplace who are interested in changes period to period in common equity exclusive of changes in intangible assets. | |||||||||||||||
****Subject to change upon final calculation for regulatory filings due after earnings release. | |||||||||||||||
*****Includes mostly common stock issued for options exercised and the employee stock purchase plan, as well as stock-based compensation. |
QCR HOLDINGS, INC. | ||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS | ||||||||
(Unaudited) | ||||||||
As of | ||||||||
June 30, 2013 |
March 31, 2013 |
December 31, 2012 |
June 30, 2012 |
|||||
(dollars in thousands) | ||||||||
ANALYSIS OF LOAN DATA | Amount | % | Amount | % | Amount | % | Amount | % |
Nonaccrual loans/leases | $ 27,782 | 82% | $ 18,040 | 76% | $ 17,932 | 60% | $ 16,247 | 45% |
Accruing loans/leases past due 90 days or more | 3 | 0% | 1 | 0% | 159 | 1% | 1,152 | 3% |
Troubled debt restructures - accruing | 2,178 | 6% | 1,682 | 7% | 7,300 | 25% | 9,897 | 27% |
Other real estate owned | 3,860 | 11% | 3,679 | 16% | 3,955 | 13% | 9,136 | 25% |
Other repossessed assets | 244 | 1% | 282 | 1% | 212 | 1% | 25 | 0% |
Total nonperforming assets | $ 34,067 | 100% | $ 23,684 | 100% | $ 29,558 | 100% | $ 36,457 | 100% |
Net charge-offs (calendar year-to-date) | $ 1,347 | $ 214 | $ 3,235 | $ 1,894 | ||||
Loan/lease mix: | ||||||||
Commercial and industrial loans | $ 470,416 | 31% | $ 398,122 | 31% | $ 394,244 | 31% | $ 350,780 | 29% |
Commercial real estate loans | 724,006 | 47% | 598,634 | 46% | 593,979 | 46% | 576,287 | 47% |
Direct financing leases | 114,755 | 8% | 109,654 | 8% | 103,686 | 8% | 98,568 | 8% |
Residential real estate loans | 143,093 | 9% | 115,548 | 9% | 115,582 | 9% | 107,450 | 9% |
Installment and other consumer loans | 74,569 | 5% | 66,294 | 6% | 76,720 | 6% | 77,417 | 7% |
Deferred loan/lease origination costs, net of fees | 3,887 | 0% | 3,543 | 0% | 3,176 | 0% | 2,802 | 0% |
Total loans/leases | $ 1,530,726 | 100% | $ 1,291,795 | 100% | $ 1,287,387 | 100% | $ 1,213,304 | 100% |
Less allowance for estimated losses on loans/leases | 21,156 | 20,769 | 19,925 | 18,725 | ||||
Net loans/leases | $ 1,509,570 | $ 1,271,026 | $ 1,267,462 | $ 1,194,579 | ||||
ANALYSIS OF SECURITIES DATA | ||||||||
Securities mix: | ||||||||
U.S. government sponsored agency securities | $ 382,306 | 55% | $ 403,840 | 58% | $ 338,609 | 57% | $ 389,600 | 61% |
Residential mortgage-backed and related securities | 177,155 | 25% | 174,802 | 25% | 163,601 | 27% | 165,817 | 26% |
Municipal securities | 141,381 | 20% | 111,347 | 17% | 97,615 | 16% | 81,092 | 13% |
Other securities | 2,625 | 0% | 2,563 | 0% | 2,414 | 0% | 2,339 | 0% |
Total securities | $ 703,467 | 100% | $ 692,552 | 100% | $ 602,239 | 100% | $ 638,848 | 100% |
ANALYSIS OF DEPOSIT DATA | ||||||||
Deposit mix: | ||||||||
Noninterest-bearing demand deposits | $ 493,964 | 29% | $ 496,513 | 35% | $ 450,660 | 33% | $ 390,762 | 30% |
Interest-bearing demand deposits | 710,745 | 42% | 586,874 | 41% | 587,201 | 43% | 555,804 | 42% |
Time deposits | 451,991 | 26% | 297,768 | 21% | 290,933 | 21% | 316,445 | 24% |
Brokered time deposits | 60,080 | 3% | 39,338 | 3% | 45,320 | 3% | 52,459 | 4% |
Total deposits | $ 1,716,780 | 100% | $ 1,420,493 | 100% | $ 1,374,114 | 100% | $ 1,315,470 | 100% |
ANALYSIS OF BORROWINGS DATA | ||||||||
Borrowings mix: | ||||||||
FHLB advances | $ 209,950 | 38% | $ 205,350 | 37% | $ 202,350 | 37% | $ 203,750 | 37% |
Wholesale structured repurchase agreements | 130,000 | 24% | 130,000 | 24% | 130,000 | 24% | 130,000 | 23% |
Customer repurchase agreements | 115,326 | 21% | 141,674 | 26% | 104,943 | 19% | 105,249 | 19% |
Federal funds purchased | 41,860 | 8% | 30,180 | 5% | 66,140 | 12% | 80,150 | 14% |
Junior subordinated debentures | 40,210 | 7% | 36,085 | 7% | 36,085 | 7% | 36,085 | 6% |
Other | 12,644 | 2% | 8,242 | 1% | 8,240 | 1% | 8,236 | 1% |
Total borrowings | $ 549,990 | 100% | $ 551,531 | 100% | $ 547,758 | 100% | $ 563,470 | 100% |
QCR HOLDINGS, INC. | ||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS | ||||||||||
(Unaudited) | ||||||||||
For the Quarter Ended | For the Six Months Ended | |||||||||
June 30, 2013 |
March 31, 2013 |
June 30, 2012 |
June 30, 2013 |
June 30, 2012 |
||||||
(dollars in thousands, except per share data) | ||||||||||
CONDENSED INCOME STATEMENT | ||||||||||
Interest income | $ 20,139 | $ 18,537 | $ 19,534 | $ 38,677 | $ 38,908 | |||||
Interest expense | 4,431 | 4,346 | 5,019 | 8,778 | 10,189 | |||||
Net interest income | 15,708 | 14,191 | 14,515 | 29,899 | 28,719 | |||||
Provision for loan/lease losses | 1,520 | 1,058 | 1,048 | 2,578 | 1,829 | |||||
Net interest income after provision for loan/lease losses | 14,188 | 13,133 | 13,467 | 27,321 | 26,890 | |||||
Noninterest income | 6,949 | 5,204 | 4,067 | 12,153 | 8,024 | |||||
Noninterest expense | 15,235 | 13,958 | 13,109 | 29,193 | 25,847 | |||||
Net income before taxes | 5,902 | 4,379 | 4,425 | 10,281 | 9,067 | |||||
Income tax expense | 1,857 | 1,114 | 1,152 | 2,971 | 2,391 | |||||
Net income | $ 4,045 | $ 3,265 | $ 3,273 | $ 7,310 | $ 6,676 | |||||
Less: Net income attributable to noncontrolling interests | -- | -- | 201 | -- | 367 | |||||
Net income attributable to QCR Holdings, Inc. | $ 4,045 | $ 3,265 | $ 3,072 | $ 7,310 | $ 6,309 | |||||
Less: Preferred stock dividends | 811 | 811 | 936 | 1,622 | 1,874 | |||||
Net income attributable to QCR Holdings, Inc. common stockholders | $ 3,234 | $ 2,454 | $ 2,136 | $ 5,688 | $ 4,435 | |||||
Earnings per share attributable to QCR Holdings, Inc.: | ||||||||||
Basic | $ 0.60 | $ 0.50 | $ 0.44 | $ 1.10 | $ 0.92 | |||||
Diluted | $ 0.59 | $ 0.49 | $ 0.44 | $ 1.08 | $ 0.91 | |||||
Earnings per common share (basic) attributable to QCR Holdings, Inc. LTM * | $ 2.05 | $ 1.89 | $ 1.28 | |||||||
Weighted average common shares outstanding | 5,393,062 | 4,927,591 | 4,835,773 | 5,160,327 | 4,818,090 | |||||
Weighted average common and common equivalent shares outstanding | 5,497,275 | 5,034,342 | 4,901,853 | 5,265,809 | 4,867,628 | |||||
AVERAGE BALANCES | ||||||||||
Assets | $ 2,323,336 | $ 2,110,012 | $ 2,005,624 | $ 2,216,674 | $ 2,005,183 | |||||
Loans/leases | $ 1,418,389 | $ 1,279,040 | $ 1,211,595 | $ 1,348,715 | $ 1,204,821 | |||||
Deposits | $ 1,551,095 | $ 1,383,865 | $ 1,278,478 | $ 1,467,479 | $ 1,277,041 | |||||
Total stockholders' equity | $ 146,671 | $ 141,183 | $ 143,941 | $ 143,927 | $ 143,882 | |||||
Common stockholders' equity | $ 90,659 | $ 88,153 | $ 84,270 | $ 89,777 | $ 83,603 | |||||
KEY PERFORMANCE RATIOS | ||||||||||
Return on average assets (annualized) *** | 0.70% | 0.62% | 0.61% | 0.66% | 0.63% | |||||
Return on average common equity (annualized) ** | 14.27% | 11.14% | 10.14% | 12.67% | 10.61% | |||||
Return on average total equity (annualized) *** | 11.03% | 9.25% | 8.54% | 10.16% | 8.77% | |||||
Price earnings ratio LTM * | 7.54 x | 8.73 x | 10.23 x | 7.54 x | 10.23 x | |||||
Net interest margin (TEY) | 2.99% | 3.02% | 3.21% | 3.00% | 3.16% | |||||
Nonperforming assets / total assets | 1.39% | 1.10% | 1.78% | 1.39% | 1.78% | |||||
Net charge-offs / average loans/leases | 0.08% | 0.02% | 0.11% | 0.10% | 0.16% | |||||
Allowance / total loans/leases **** | 1.38% | 1.61% | 1.54% | 1.38% | 1.54% | |||||
Allowance / nonperforming loans **** | 70.61% | 105.30% | 68.60% | 70.61% | 68.60% | |||||
Efficiency ratio | 67.24% | 71.97% | 70.55% | 69.42% | 70.35% | |||||
Full-time equivalent employees ***** | 438 | 352 | 359 | 438 | 359 | |||||
*LTM: Last twelve months. | ||||||||||
**The numerator for this ratio is "Net income attributable to QCR Holdings, Inc. common stockholders." | ||||||||||
***The numerator for this ratio is "Net income attributable to QCR Holdings, Inc." | ||||||||||
****CNB's allowance pre-acquisition totaled $3.3 million, or approximately 1.73% of loans. Upon acquisition per GAAP, the loans are recorded at market value which eliminated the allowance and impacts these ratios. Had CNB's loans remained at historical carrying value with the related allowance at acquisition, the allowance / total loans/leases would increase to 1.60% and the allowance / nonperforming loans would increase to 81.61% at June 30, 2013. | ||||||||||
*****CNB had 77 full-time equivalent employees at June 30, 2013. |
QCR HOLDINGS, INC. | |||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS | |||||||||
(Unaudited) | |||||||||
ANALYSIS OF NET INTEREST INCOME AND MARGIN | |||||||||
For the Quarter Ended | |||||||||
June 30, 2013 | March 31, 2013 | June 30, 2012 | |||||||
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) | |||||||||
Securities * | $ 714,808 | $ 4,040 | 2.27% | $ 648,638 | $ 3,656 | 2.29% | $ 615,089 | $ 3,569 | 2.33% |
Loans * | 1,418,389 | 16,530 | 4.67% | 1,279,040 | 15,251 | 4.84% | 1,211,595 | 16,165 | 5.37% |
Other | 60,099 | 196 | 1.31% | 55,598 | 186 | 1.36% | 51,760 | 257 | 2.00% |
Total earning assets * | $ 2,193,296 | $ 20,766 | 3.80% | $ 1,983,276 | $ 19,093 | 3.90% | $ 1,878,444 | $ 19,991 | 4.28% |
Deposits | $ 1,049,017 | $ 1,177 | 0.45% | $ 896,601 | $ 1,117 | 0.51% | $ 887,003 | $ 1,630 | 0.74% |
Borrowings | 593,416 | 3,254 | 2.20% | 552,619 | 3,229 | 2.37% | 557,874 | 3,389 | 2.44% |
Total interest-bearing liabilities | $ 1,642,433 | $ 4,431 | 1.08% | $ 1,449,220 | $ 4,346 | 1.22% | $ 1,444,877 | $ 5,019 | 1.40% |
Net interest income / spread * | $ 16,335 | 2.72% | $ 14,747 | 2.68% | $ 14,972 | 2.88% | |||
Net interest margin * | 2.99% | 3.02% | 3.21% | ||||||
For the Six Months Ended | |||||||||
June 30, 2013 | June 30, 2012 | ||||||||
Average Balance |
Interest Earned or Paid |
Average Yield or Cost |
Average Balance |
Interest Earned or Paid |
Average Yield or Cost |
||||
(dollars in thousands) | |||||||||
Securities * | $ 681,723 | $ 7,697 | 2.28% | $ 595,810 | $ 6,959 | 2.35% | |||
Loans * | 1,348,715 | 31,782 | 4.75% | 1,204,820 | 32,297 | 5.39% | |||
Other | 57,848 | 382 | 1.33% | 75,704 | 459 | 1.22% | |||
Total earning assets * | $ 2,088,286 | $ 39,861 | 3.85% | $ 1,876,334 | $ 39,715 | 4.26% | |||
Deposits | $ 972,808 | $ 2,294 | 0.48% | $ 887,020 | $ 3,345 | 0.76% | |||
Borrowings | 573,018 | 6,483 | 2.28% | 557,488 | 6,844 | 2.47% | |||
Total interest-bearing liabilities | $ 1,545,826 | $ 8,777 | 1.14% | $ 1,444,508 | $ 10,189 | 1.42% | |||
Net interest income / spread * | $ 31,084 | 2.71% | $ 29,526 | 2.84% | |||||
Net interest margin * | 3.00% | 3.16% | |||||||
* Includes nontaxable securities and loans. Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 34% tax rate for each period presented. |
QCR HOLDINGS, INC. | ||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS | ||||||||
(Unaudited) | ||||||||
For the Quarter Ended | For the Six Months Ended | |||||||
June 30, 2013 | March 31, 2013 | June 30, 2012 | June 30, 2013 | June 30, 2012 | ||||
ANALYSIS OF NONINTEREST INCOME | (dollars in thousands) | |||||||
Trust department fees | $ 1,197 | $ 1,040 | $ 852 | $ 2,237 | $ 1,736 | |||
Investment advisory and management fees | 695 | 609 | 679 | 1,304 | 1,201 | |||
Deposit service fees | 1,054 | 908 | 733 | 1,962 | 1,637 | |||
Gain on sales of residential real estate loans | 247 | 291 | 271 | 538 | 563 | |||
Gain on sales of government guaranteed portions of loans | 766 | 845 | 611 | 1,611 | 718 | |||
Earnings on cash surrender value of life insurance | 424 | 439 | 359 | 863 | 797 | |||
Credit card fees, net of processing costs | 85 | 50 | 142 | 135 | 269 | |||
Subtotal | $ 4,468 | $ 4,182 | $ 3,647 | $ 8,650 | $ 6,921 | |||
Bargain purchase gain on CNB acquisition | 1,841 | -- | -- | 1,841 | -- | |||
Losses on other real estate owned, net | (83) | (447) | (389) | (530) | (579) | |||
Securities gains | 16 | -- | 105 | 16 | 105 | |||
Other * | 707 | 1,469 | 704 | 2,176 | 1,577 | |||
Total noninterest income | $ 6,949 | $ 5,204 | $ 4,067 | $ 12,153 | $ 8,024 | |||
ANALYSIS OF NONINTEREST EXPENSE | ||||||||
Salaries and employee benefits | $ 9,186 | $ 8,743 | $ 8,256 | $ 17,929 | $ 16,381 | |||
Occupancy and equipment expense | 1,587 | 1,429 | 1,365 | 3,016 | 2,717 | |||
Professional and data processing fees | 1,439 | 1,140 | 1,127 | 2,579 | 2,277 | |||
FDIC and other insurance | 627 | 556 | 576 | 1,183 | 1,157 | |||
Loan/lease expense | 252 | 245 | 263 | 497 | 482 | |||
Advertising and marketing | 412 | 265 | 344 | 677 | 620 | |||
Postage and telephone | 258 | 219 | 237 | 476 | 525 | |||
Stationery and supplies | 151 | 111 | 135 | 261 | 278 | |||
Bank service charges | 284 | 275 | 199 | 560 | 399 | |||
Subtotal | $ 14,196 | $ 12,983 | $ 12,502 | $ 27,178 | $ 24,836 | |||
Acquisition costs | 432 | 357 | -- | 789 | -- | |||
Other-than-temporary-impairment losses on securities | -- | -- | 62 | -- | 62 | |||
Other | 606 | 618 | 545 | 1,226 | 949 | |||
Total noninterest expense | $ 15,234 | $ 13,958 | $ 13,109 | $ 29,193 | $ 25,847 | |||
* Following is a detailed breakdown of Other Noninterest Income: | ||||||||
Gain on sale of credit card loan portfolio | $ -- | $ 495 | $ -- | $ 495 | $ -- | |||
Gain on sale of credit card issuing operations | -- | 355 | -- | 355 | -- | |||
Debit card fees | 257 | 230 | 252 | 487 | 490 | |||
Fees on interest rate swaps on commercial loans | -- | 7 | 207 | 7 | 207 | |||
Miscellaneous | 450 | 382 | 245 | 832 | 880 | |||
TOTAL | $ 707 | $ 1,469 | $ 704 | $ 2,176 | $ 1,577 |
CONTACT: Todd A. Gipple Executive Vice President Chief Operating Officer Chief Financial Officer (309) 743-7745