Attached files

file filename
8-K - 8-K - QCR HOLDINGS INCa19-3415_18k.htm

Exhibit 99.1

 

PRESS RELEASE

FOR IMMEDIATE RELEASE

 

QCR Holdings, Inc. Announces Record Net Income for the Fourth Quarter and Full Year 2018

 

Fourth Quarter 2018 Highlights

 

·                  Net income of $13.3 million, or $0.84 per diluted share

·                  Adjusted net income (non-GAAP) of $14.5 million, or $0.91 per diluted share

·                  Annualized organic loan and lease growth of 8.7% for the quarter and 9.8% for the year

·                  Annualized organic deposit growth of 19.8% for the quarter and 8.3% for the year

·                  Record noninterest income of $15.3 million for the quarter and $41.5 million for the year

·                  Nonperforming assets down $13.6 million, or 32.8% from prior quarter

·                  Acquisition of the Bates Companies completed on October 1, 2018

 

Moline, IL, January 24, 2019 — QCR Holdings, Inc. (NASDAQ: QCRH) (the “Company”) today announced net income of $13.3 million and diluted earnings per share (“EPS”) of $0.84 for the fourth quarter of 2018, compared to net income of $8.8 million and diluted EPS of $0.55 for the third quarter of 2018. The fourth quarter results included $1.2 million of acquisition and post-acquisition compensation, transition and integration costs (after-tax), compared to $1.6 million of similar costs in the third quarter of 2018. Excluding these adjustments, the Company reported adjusted net income (non-GAAP) of $14.5 million and adjusted diluted EPS of $0.91 for the fourth quarter of 2018, compared to adjusted net income (non-GAAP) of $10.4 million and adjusted diluted EPS of $0.65 for the third quarter of 2018. For the fourth quarter of 2017, GAAP net income and adjusted net income (non-GAAP) were the same at $9.9 million and $0.70 per diluted share.

 

For the year ended December 31, 2018, the Company reported net income of $43.1 million, and diluted EPS of $2.86. Adjusting for acquisition and post-acquisition compensation, transition and integration costs, the Company reported adjusted net income (non-GAAP) of $46.4 million and adjusted diluted EPS of $3.08. By comparison, for the year ended December 31, 2017, the Company reported net income of $35.7 million and diluted EPS of $2.61, and adjusted net income (non-GAAP) of $36.3 million and adjusted diluted EPS of $2.66.

 

On October 1, 2018, the Company completed its previously announced acquisition of Bates Financial Advisors, Inc., Bates Financial Services, Inc., Bates Securities, Inc., and Bates Financial Group, Inc. (the “Bates Companies”). The Bates Companies are headquartered in Rockford, Illinois and added approximately $700 million in assets under management, as of September 30, 2018.

 

“We are pleased with our financial performance in 2018, delivering record net income, which translated into a 16% increase in adjusted earnings per share,” said Doug Hultquist, President and CEO of the Company. “Our strong financial results were driven by increases in both loans and deposits and significantly higher noninterest income. And while our net interest margin was adversely impacted by the flattening of the yield curve over the course of 2018, we were able to grow adjusted net interest income by 19% from 2017. We also were pleased to have completed our merger with Springfield Bancshares, an excellent strategic and cultural fit for our company, and the acquisition of the Bates Companies, a nice addition to our wealth management business.”

 

Mr. Hultquist continued, “We finished the year with strong momentum in the fourth quarter, delivering solid loan and lease production, successfully attracting new deposits and generating record fee income. We were also successful in reducing our nonperforming assets by 33%, as we monetized a number of positions during the quarter. Looking to 2019, we remain optimistic, as we continue to make the investments that we believe will lead to improved profitability and enhanced shareholder value in the years to come.”

 

Annualized Organic Loan and Lease Growth of 8.7% for the Quarter and 9.8% for the Year

 

During the fourth quarter of 2018, the Company’s total assets increased $157.0 million, to a total of $4.9 billion, while total loans and leases grew $79.4 million, or a 2.2% increase, compared to the third quarter of 2018. Loan and lease growth was funded by an increase in core deposits. Core deposits (excluding brokered deposits) increased $187.0 million, or 5.3% on a linked quarter basis. At quarter-end, the percentage of wholesale funds to total assets was 13.8%, which is a solid decline from 15.9% from the third quarter.  Additionally, at quarter-end, the percentage of gross loans and leases to total assets was 75%, a slight decline from the third quarter, as a result of an increase in liquidity due to the strong growth in core deposits.

 

“Our loan growth for the quarter was driven by strong loan production, with particular strength in commercial and industrial and owner occupied commercial real estate loans”, added Mr. Hultquist. “However, we continue to experience an elevated level of payoffs, driven by

 


 

a combination of factors, including business clients experiencing healthy cash flows, clients selling their companies, or real estate developer clients selling their completed projects. Because of the trends that we are experiencing in paydowns, combined with a general sense of caution among a number of our clients, we are adjusting our goal for organic loan growth in 2019 to between 8% and 10%.”

 

Net Interest Income of $39.6 million

 

Net interest income for the fourth quarter of 2018 totaled $39.6 million, compared to $38.3 million for the third quarter of 2018 and $31.8 million for the fourth quarter of 2017. The increase in net interest income was due to an increase in average loan balances of $87.2 million, or a 2.4% increase, on a linked quarter basis. Acquisition-related net accretion totaled $2.6 million (pre-tax) for the fourth quarter of 2018, compared to $1.7 million in the third quarter of 2018 and $0.7 million for the fourth quarter of 2017. Adjusted net interest income (non-GAAP) was $38.7 million for the fourth quarter of 2018, compared to $38.2 million for the third quarter of 2018, or an increase of 1.4% on a linked quarter basis.

 

Net interest income totaled $142.4 million for the year ended December 31, 2018, compared to $116.1 million for the year ended December 31, 2017.

 

In the fourth quarter, reported net interest margin was 3.48%, and on a tax-equivalent yield basis, net interest margin was 3.63%. This represented an increase in net interest margin and tax-equivalent net interest margin from the third quarter of two basis points and three basis points, respectively. Net interest margin, excluding acquisition-related net accretion was 3.40% in the fourth quarter, for a decline of five basis points from the third quarter of 2018. This decline in adjusted net interest margin was due to increases in the Company’s cost of funds (due to both mix and rate) and excess liquidity due to the strong deposit growth in the quarter, and was partially offset by higher yields on the Company’s loans.

 

 

 

For the Quarter Ended

 

For the Year Ended

 

 

 

Dec. 31,

 

Sept. 30,

 

Dec. 31,

 

Dec. 31,

 

Dec. 31,

 

 

 

2018

 

2018

 

2017

 

2018

 

2017

 

NIM

 

3.48

%

3.46

%

3.41

%

3.46

%

3.50

%

NIM (TEY)(non-GAAP)(1)

 

3.63

%

3.60

%

3.69

%

3.62

%

3.78

%

Adjusted NIM (TEY)(non-GAAP)(1)

 

3.40

%

3.45

%

3.61

%

3.48

%

3.64

%

 


(1) See GAAP to non-GAAP reconciliations.

 

“Competition for new deposits remains strong, and as a result, our overall cost of funds, excluding acquisition amortization, increased by thirteen basis points during the quarter,” stated Todd A. Gipple, Executive Vice President, Chief Operating Officer and Chief Financial Officer. “Excluding the impact of acquisition-related accretion, our adjusted loan yields on a tax-equivalent basis increased by eleven basis points during the fourth quarter.”

 

Record Noninterest Income of $15.3 million

Led by Swap Fee Income of $7.1 million

 

Noninterest income for the fourth quarter of 2018 totaled $15.3 million, compared to $8.8 million for the third quarter of 2018. The significant increase was primarily due to $6.0 million in higher swap fee income and a $0.6 million increase in wealth management revenue primarily due to the acquisition of the Bates Companies. Wealth management revenue was $3.9 million for the quarter, a 19.0% increase from the third quarter of 2018. Noninterest income increased 57.3% when comparing the current quarter to the fourth quarter of 2017.

 

Noninterest income totaled $41.5 million for the year ended December 31, 2018, compared to $30.5 million for the year ended December 31, 2017.

 

“Noninterest income was up over 73% from the third quarter of 2018, driven primarily by significantly higher swap fee income, which is correlated to our strong production from our Specialty Finance Group in the area of tax credit lending where our clients are locking in long-term fixed rate financing,” added Mr. Gipple. “Additionally, we are pleased with our full year wealth management revenue growth of over 20%, despite a down market for equities, which reflects our success in attracting new assets under management. For 2018, swap fee income and gain on sale of loans combined for over $11 million, well in excess of our annual target of $4 million.”

 

Noninterest Expenses of $36.4 million

 

Noninterest expenses for the fourth quarter of 2018 totaled $36.4 million, compared to $30.5 million and $31.4 million for the third quarter of 2018 and fourth quarter of 2017, respectively. The linked quarter increase was due to a number of factors, including a $2.5 million increase in net costs of operations of other real estate.  The Company reduced the carrying value of an OREO property by $2.0

 

2


 

million and also sold an OREO property at a loss of $424 thousand.  There was also a $1.4 million increase in incentives and commissions, driven by the higher swap fee income. Salaries were $1.1 million higher than the third quarter of 2018 as a result of the Bates Companies acquisition and company-wide headcount additions in both business development and operational support.  Additionally, there was a $1.2 million increase in professional and data processing fees.

 

Asset Quality Improvement

 

Nonperforming assets (“NPAs”) totaled $27.9 million, a decrease of $13.6 million from the third quarter of 2018, primarily due to a combination of factors, including $4.9 million in net charge-offs on loans, a $3.5 million paydown on a large nonaccrual loan, a $1.3 million reduction in OREO from a sale (including a $0.4 million loss on sale), and a $2.0 million write-down of an OREO property that the Company is actively marketing for sale. The lower NPAs resulted in the ratio of NPAs to total assets improving to 0.56% at December 31, 2018, down from 0.87% at September 30, 2018 and down from 0.81% at December 31, 2017.

 

The Company’s provision for loan and lease losses totaled $1.6 million for the fourth quarter of 2018, which was down $4.6 million from the prior quarter and down $0.6 million compared to the fourth quarter of 2017. The linked quarter decrease in the provision for loan and lease losses was primarily due to a more favorable outcome than expected on a large credit that was partially charged off. As of December 31, 2018, the Company’s allowance to total loans and leases was 1.07%, which was down from 1.18% at September 30, 2018 and down from 1.16% at December 31, 2017.

 

In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through past acquisitions were recorded at market value; therefore, there was no allowance associated with the acquired loans at the acquisition date. Management continues to evaluate the allowance needed on the acquired loans factoring in the net remaining discount ($11.6 million at December 31, 2018).

 

Capital Levels

 

As of December 31, 2018, the Company’s total risk-based capital ratio was 10.72%, the common equity Tier 1 ratio was 8.89%, and the tangible common equity to tangible assets ratio was 7.78%. By comparison, these respective ratios were 10.87%, 8.92% and 7.82% as of September 30, 2018. The decline in capital ratios from September 30, 2018 to December 31, 2018 was the result of the Bates Companies transaction, including the related purchase accounting adjustments, as well as balance sheet growth during the quarter.

 

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 government guaranteed 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 return on average assets, improve efficiency ratio, and increase EPS

 

Conference Call Details

 

The Company will host an earnings call/webcast tomorrow, January 25, 2019, 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 digital replay through February 8, 2019. The replay access information is toll-free 877-344-7529 (international 412-317-0088); access code 10127800. A webcast of the teleconference can be accessed at 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, Springfield and Rockford communities through its wholly owned subsidiary banks which 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, and

 

3


 

Rockford Bank & Trust Company, based in Rockford, Illinois, commenced operations in 2005. In 2018, the Company acquired the Bates Companies, a wealth management firm. 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. In July 2018, QCR Holdings completed a merger with Springfield Bancshares, Inc., the holding company of Springfield First Community Bank of Springfield, Missouri. With this addition of Springfield First Community Bank, the Company has 27 locations in Illinois, Iowa, Wisconsin and Missouri. As of December 31, 2018, QCR Holdings had approximately $4.9 billion in assets, $3.7 billion in loans and $4.0 billion in deposits. For additional information, please visit our 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,” “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, state, 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

 

4


 

 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

As of

 

 

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

 

 

(dollars in thousands)

 

CONDENSED BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

85,523

 

$

73,407

 

$

69,069

 

$

61,846

 

$

75,722

 

Federal funds sold and interest-bearing deposits

 

159,596

 

129,660

 

51,667

 

59,557

 

85,962

 

Securities

 

662,969

 

650,745

 

657,997

 

640,906

 

652,382

 

Net loans/leases

 

3,692,907

 

3,610,309

 

3,077,247

 

3,018,370

 

2,930,130

 

Intangibles

 

17,450

 

16,137

 

8,470

 

8,774

 

9,079

 

Goodwill

 

77,832

 

73,618

 

28,091

 

28,334

 

28,334

 

Other assets

 

253,433

 

238,856

 

214,342

 

208,527

 

201,056

 

Total assets

 

$

4,949,710

 

$

4,792,732

 

$

4,106,883

 

$

4,026,314

 

$

3,982,665

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

3,977,030

 

$

3,788,277

 

$

3,298,276

 

$

3,280,001

 

$

3,266,655

 

Total borrowings

 

404,969

 

483,635

 

380,392

 

334,802

 

309,479

 

Other liabilities

 

94,573

 

63,433

 

58,627

 

51,083

 

53,244

 

Total stockholders’ equity

 

473,138

 

457,387

 

369,588

 

360,428

 

353,287

 

Total liabilities and stockholders’ equity

 

$

4,949,710

 

$

4,792,732

 

$

4,106,883

 

$

4,026,314

 

$

3,982,665

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF LOAN PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

Loan/lease mix:

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

1,429,410

 

$

1,380,543

 

$

1,273,000

 

$

1,201,086

 

$

1,134,516

 

Commercial real estate loans

 

1,766,111

 

1,727,326

 

1,349,319

 

1,357,703

 

1,303,492

 

Direct financing leases

 

117,968

 

126,752

 

133,197

 

137,615

 

141,448

 

Residential real estate loans

 

302,979

 

309,288

 

257,434

 

254,484

 

258,646

 

Installment and other consumer loans

 

107,162

 

100,191

 

92,952

 

95,912

 

118,611

 

Deferred loan/lease origination costs, net of fees

 

9,124

 

9,286

 

8,890

 

8,103

 

7,773

 

Total loans/leases

 

$

3,732,754

 

$

3,653,386

 

$

3,114,792

 

$

3,054,903

 

$

2,964,486

 

Less allowance for estimated losses on loans/leases

 

39,847

 

43,077

 

37,545

 

36,533

 

34,356

 

Net loans/leases

 

$

3,692,907

 

$

3,610,309

 

$

3,077,247

 

$

3,018,370

 

$

2,930,130

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF SECURITIES PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

Securities mix:

 

 

 

 

 

 

 

 

 

 

 

U.S. government sponsored agency securities

 

$

36,411

 

$

36,492

 

$

35,667

 

$

36,868

 

$

38,097

 

Municipal securities

 

459,409

 

453,275

 

458,510

 

438,736

 

445,049

 

Residential mortgage-backed and related securities

 

159,249

 

155,733

 

158,534

 

157,333

 

163,301

 

Other securities

 

7,900

 

5,245

 

5,286

 

7,969

 

5,935

 

Total securities

 

$

662,969

 

$

650,745

 

$

657,997

 

$

640,906

 

$

652,382

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

Deposit mix:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

791,101

 

$

802,090

 

$

746,822

 

$

784,815

 

$

789,548

 

Interest-bearing demand deposits

 

2,204,206

 

2,094,814

 

1,865,382

 

1,789,019

 

1,855,893

 

Time deposits

 

704,903

 

615,323

 

519,999

 

496,644

 

516,058

 

Brokered deposits

 

276,820

 

276,050

 

166,073

 

209,523

 

105,156

 

Total deposits

 

$

3,977,030

 

$

3,788,277

 

$

3,298,276

 

$

3,280,001

 

$

3,266,655

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF BORROWINGS

 

 

 

 

 

 

 

 

 

 

 

Borrowings mix:

 

 

 

 

 

 

 

 

 

 

 

Term FHLB advances

 

$

76,327

 

$

63,399

 

$

46,600

 

$

56,600

 

$

56,600

 

Overnight FHLB advances (1)

 

190,165

 

295,730

 

207,500

 

159,745

 

135,400

 

Wholesale structured repurchase agreements

 

35,000

 

35,000

 

35,000

 

35,000

 

35,000

 

Customer repurchase agreements

 

2,084

 

3,049

 

2,186

 

3,820

 

7,003

 

Federal funds purchased

 

26,690

 

8,670

 

15,400

 

13,040

 

6,990

 

Junior subordinated debentures

 

37,670

 

37,626

 

37,581

 

37,534

 

37,486

 

Other borrowings

 

37,033

 

40,161

 

36,125

 

29,063

 

31,000

 

Total borrowings

 

$

404,969

 

$

483,635

 

$

380,392

 

$

334,802

 

$

309,479

 

 


(1) At the most recent quarter-end, the weighted-average rate of these overnight borrowings was 2.63%.

 

5


 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

For the Quarter Ended

 

 

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

 

 

(dollars in thousands, except per share data)

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

52,703

 

$

49,831

 

$

40,799

 

$

39,546

 

$

37,878

 

Interest expense

 

13,110

 

11,517

 

8,714

 

7,143

 

6,085

 

Net interest income

 

39,593

 

38,314

 

32,085

 

32,403

 

31,793

 

Provision for loan/lease losses

 

1,611

 

6,206

 

2,301

 

2,540

 

2,255

 

Net interest income after provision for loan/lease losses

 

$

37,982

 

$

32,108

 

$

29,784

 

$

29,863

 

$

29,538

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust department fees

 

$

2,216

 

$

2,196

 

$

2,058

 

$

2,237

 

$

2,034

 

Investment advisory and management fees

 

1,657

 

1,059

 

1,058

 

952

 

1,071

 

Deposit service fees

 

1,623

 

1,656

 

1,610

 

1,531

 

1,622

 

Gain on sales of residential real estate loans

 

361

 

337

 

102

 

101

 

101

 

Gain on sales of government guaranteed portions of loans

 

 

46

 

 

358

 

34

 

Swap fee income

 

7,069

 

1,110

 

1,649

 

959

 

2,460

 

Securities gains (losses), net

 

 

 

 

 

(63

)

Earnings on bank-owned life insurance

 

341

 

474

 

399

 

418

 

445

 

Debit card fees

 

807

 

846

 

844

 

766

 

741

 

Correspondent banking fees

 

179

 

195

 

213

 

265

 

231

 

Other

 

1,026

 

890

 

979

 

954

 

1,038

 

Total noninterest income

 

$

15,279

 

$

8,809

 

$

8,912

 

$

8,541

 

$

9,714

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

19,779

 

$

17,433

 

$

15,804

 

$

15,978

 

$

16,060

 

Occupancy and equipment expense

 

3,367

 

3,318

 

3,133

 

3,066

 

3,221

 

Professional and data processing fees

 

3,577

 

2,396

 

2,771

 

2,708

 

3,382

 

Acquisition costs

 

(4

)

1,292

 

414

 

93

 

661

 

Post-acquisition transition and integration costs

 

1,427

 

494

 

165

 

 

3,787

 

FDIC insurance, other insurance and regulatory fees

 

1,065

 

933

 

840

 

756

 

795

 

Loan/lease expense

 

624

 

369

 

260

 

291

 

352

 

Net cost of (income from) operation of other real estate

 

2,477

 

(50

)

(70

)

132

 

120

 

Advertising and marketing

 

1,122

 

984

 

753

 

693

 

778

 

Bank service charges

 

469

 

462

 

466

 

441

 

439

 

Correspondent banking expense

 

207

 

205

 

204

 

205

 

203

 

CDI amortization

 

540

 

542

 

305

 

305

 

308

 

Other

 

1,760

 

2,122

 

1,325

 

1,195

 

1,245

 

Total noninterest expense

 

$

36,410

 

$

30,500

 

$

26,370

 

$

25,863

 

$

31,351

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before taxes

 

$

16,851

 

$

10,417

 

$

12,326

 

$

12,541

 

$

7,901

 

Income tax expense (benefit)

 

3,535

 

1,608

 

1,881

 

1,991

 

(2,001

)

Net income

 

$

13,316

 

$

8,809

 

$

10,445

 

$

10,550

 

$

9,902

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

0.85

 

$

0.56

 

$

0.75

 

$

0.76

 

$

0.72

 

Diluted EPS

 

$

0.84

 

$

0.55

 

$

0.73

 

$

0.74

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

15,641,401

 

15,625,123

 

13,919,565

 

13,888,661

 

13,845,497

 

Weighted average common and common equivalent shares outstanding

 

15,898,591

 

15,922,324

 

14,232,423

 

14,205,584

 

14,193,191

 

 

6


 

 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

For the Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2018

 

2017

 

 

 

(dollars in thousands, except per share data)

 

INCOME STATEMENT

 

 

 

 

 

Interest income

 

$

182,879

 

$

135,517

 

Interest expense

 

40,484

 

19,452

 

Net interest income

 

142,395

 

116,065

 

Provision for loan/lease losses

 

12,658

 

8,470

 

Net interest income after provision for loan/lease losses

 

$

129,737

 

$

107,595

 

 

 

 

 

 

 

Trust department fees

 

$

8,707

 

$

7,188

 

Investment advisory and management fees

 

4,726

 

3,870

 

Deposit service fees

 

6,420

 

5,919

 

Gain on sales of residential real estate loans

 

901

 

409

 

Gain on sales of government guaranteed portions of loans

 

405

 

1,164

 

Swap fee income

 

10,787

 

3,095

 

Securities gains (losses), net

 

 

(88

)

Earnings on bank-owned life insurance

 

1,632

 

1,802

 

Debit card fees

 

3,263

 

2,942

 

Correspondent banking fees

 

852

 

916

 

Other

 

3,848

 

3,265

 

Total noninterest income

 

$

41,541

 

$

30,482

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

68,994

 

$

55,722

 

Occupancy and equipment expense

 

12,884

 

10,938

 

Professional and data processing fees

 

11,452

 

10,757

 

Acquisition costs

 

1,795

 

1,069

 

Post-acquisition compensation, transition and integration costs

 

2,086

 

4,310

 

FDIC insurance, other insurance and regulatory fees

 

3,594

 

2,752

 

Loan/lease expense

 

1,544

 

1,164

 

Net cost of operation of other real estate

 

2,489

 

2

 

Advertising and marketing

 

3,552

 

2,625

 

Bank service charges

 

1,838

 

1,771

 

Correspondent banking expense

 

821

 

807

 

CDI amortization

 

1,692

 

1,001

 

Other

 

6,402

 

4,506

 

Total noninterest expense

 

$

119,143

 

$

97,424

 

 

 

 

 

 

 

Net income before taxes

 

$

52,135

 

$

40,653

 

Income tax expense

 

9,015

 

4,946

 

Net income

 

$

43,120

 

$

35,707

 

 

 

 

 

 

 

Basic EPS

 

$

2.92

 

$

2.68

 

Diluted EPS

 

$

2.86

 

$

2.61

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

14,768,687

 

13,325,128

 

Weighted average common and common equivalent shares outstanding

 

15,064,730

 

13,680,472

 

 

7


 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

For the Quarter Ended

 

For the Year Ended

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

2018

 

2017

 

 

 

(dollars in thousands, except per share data)

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

15,718,208

 

15,673,760

 

13,973,940

 

13,936,957

 

13,918,168

 

 

 

 

 

Book value per common share (1)

 

$

30.10

 

$

29.18

 

$

26.45

 

$

25.86

 

$

25.38

 

 

 

 

 

Tangible book value per common share (2)

 

$

24.04

 

$

23.46

 

$

23.83

 

$

23.20

 

$

22.70

 

 

 

 

 

Closing stock price

 

$

32.09

 

$

40.85

 

$

47.45

 

$

44.85

 

$

42.85

 

 

 

 

 

Market capitalization

 

$

504,397

 

$

640,273

 

$

663,063

 

$

625,073

 

$

596,393

 

 

 

 

 

Market price / book value

 

106.61

%

139.98

%

179.41

%

173.43

%

168.81

%

 

 

 

 

Market price / tangible book value

 

133.49

%

174.16

%

199.10

%

193.33

%

188.81

%

 

 

 

 

Earnings per common share (basic) LTM (3)

 

$

2.92

 

$

2.79

 

$

2.83

 

$

2.74

 

$

2.69

 

 

 

 

 

Price earnings ratio LTM (3)

 

10.98x

 

14.64x

 

16.77x

 

16.37x

 

15.93x

 

 

 

 

 

TCE / TA (4)

 

7.78

%

7.82

%

8.18

%

8.10

%

8.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

457,387

 

$

369,588

 

$

360,428

 

$

353,287

 

$

313,039

 

 

 

 

 

Net income

 

13,316

 

8,809

 

10,445

 

10,550

 

9,902

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

1,943

 

(612

)

(1,335

)

(3,201

)

(295

)

 

 

 

 

Common stock cash dividends declared

 

(939

)

(938

)

(836

)

(834

)

(693

)

 

 

 

 

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

 

 

 

 

 

Proceeds from issuance of 1,689,561 shares of common stock, net of costs, as a result of the acquisition of Springfield First Community Bank

 

 

80,063

 

 

 

 

 

 

 

 

Proceeds from issuance of 23,501 shares of common stock, net of costs, as a result of the acquisition of Bates Companies

 

1,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (5)

 

431

 

477

 

886

 

626

 

593

 

 

 

 

 

Ending balance

 

$

473,138

 

$

457,387

 

$

369,588

 

$

360,428

 

$

353,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REGULATORY CAPITAL RATIOS (6):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

10.72

%

10.87

%

11.23

%

11.25

%

11.15

%

 

 

 

 

Tier 1 risk-based capital ratio

 

9.78

%

9.83

%

10.19

%

10.21

%

10.14

%

 

 

 

 

Tier 1 leverage capital ratio

 

8.76

%

8.87

%

9.22

%

9.08

%

8.98

%

 

 

 

 

Common equity tier 1 ratio

 

8.89

%

8.92

%

9.16

%

9.14

%

9.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY PERFORMANCE RATIOS AND OTHER METRICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

1.10

%

0.75

%

1.03

%

1.06

%

1.01

%

0.98

%

1.01

%

Return on average total equity (annualized)

 

11.42

%

8.08

%

11.45

%

11.84

%

11.67

%

10.62

%

11.51

%

Net interest margin

 

3.48

%

3.46

%

3.37

%

3.50

%

3.41

%

3.46

%

3.50

%

Net interest margin (TEY) (Non-GAAP)(7)

 

3.63

%

3.60

%

3.52

%

3.64

%

3.69

%

3.62

%

3.78

%

Efficiency ratio (Non-GAAP) (8) (12)

 

66.35

%

64.72

%

64.32

%

63.17

%

75.53

%

64.77

%

66.48

%

Gross loans and leases / total assets

 

75.41

%

76.23

%

75.84

%

75.87

%

74.43

%

75.41

%

74.43

%

Gross loans and leases / total deposits

 

93.86

%

96.44

%

94.44

%

93.14

%

90.75

%

93.86

%

90.75

%

Effective tax rate (11)

 

20.98

%

15.44

%

15.26

%

15.88

%

-25.33

%

17.29

%

12.17

%

Tax benefit related to stock options exercised and restricted stock awards vested (9)

 

83

 

9

 

200

 

133

 

406

 

425

 

1,220

 

Full-time equivalent employees (10)

 

755

 

728

 

666

 

639

 

641

 

755

 

641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

4,842,232

 

$

4,677,875

 

$

4,053,684

 

$

3,994,691

 

$

3,923,337

 

$

4,392,121

 

$

3,519,848

 

Loans/leases

 

3,699,885

 

3,612,648

 

3,077,517

 

3,019,376

 

2,930,711

 

3,352,357

 

2,611,888

 

Deposits

 

3,986,236

 

3,840,077

 

3,343,003

 

3,239,562

 

3,256,481

 

3,602,221

 

2,916,577

 

Total stockholders’ equity

 

466,271

 

436,065

 

365,031

 

356,525

 

339,468

 

405,973

 

310,210

 

 


(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 2018 due to the acquisition of the Bates Companies and several new positions created to build scale.

Full-time equivalent employees increased in the 3rd quarter of 2018 due to the acquisition of SFC Bank.

Full-time equivalent employees increased in the 2nd quarter of 2018 due primarily to the addition of summer interns and several new positions created to build scale.

Full-time equivalent employees increased in the 4th quarter of 2017 due to the acquisition of Guaranty Bank & Trust, 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 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.

 

8


 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

For the Quarter Ended

 

 

 

December 31, 2018

 

September 30, 2018

 

December 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)

 

ANALYSIS OF NET INTEREST INCOME AND MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fed funds sold

 

$

20,426

 

$

115

 

2.23

%

$

23,199

 

$

105

 

1.80

%

$

20,509

 

$

45

 

0.87

%

Interest-bearing deposits at financial institutions

 

98,875

 

517

 

2.07

%

61,815

 

323

 

2.07

%

94,404

 

314

 

1.32

%

Securities (1)

 

671,613

 

6,231

 

3.68

%

667,142

 

5,973

 

3.55

%

635,389

 

6,111

 

3.82

%

Restricted investment securities

 

22,478

 

318

 

5.61

%

22,683

 

330

 

5.77

%

18,180

 

196

 

4.28

%

Loans (1)

 

3,699,885

 

47,273

 

5.07

%

3,612,648

 

44,648

 

4.90

%

2,930,711

 

33,797

 

4.58

%

Total earning assets (1)

 

$

4,513,277

 

$

54,454

 

4.79

%

$

4,387,487

 

$

51,379

 

4.65

%

$

3,699,193

 

$

40,463

 

4.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

2,211,148

 

$

6,110

 

1.10

%

$

2,214,480

 

$

5,432

 

0.97

%

$

1,903,983

 

$

2,787

 

0.58

%

Time deposits

 

956,754

 

4,433

 

1.84

%

825,020

 

3,290

 

1.58

%

546,376

 

1,445

 

1.05

%

Short-term borrowings

 

20,129

 

98

 

1.93

%

21,407

 

78

 

1.45

%

31,120

 

38

 

0.48

%

Federal Home Loan Bank advances

 

190,232

 

974

 

2.03

%

209,111

 

1,273

 

2.42

%

143,171

 

616

 

1.71

%

Other borrowings

 

72,264

 

970

 

5.33

%

74,503

 

925

 

4.93

%

74,199

 

775

 

4.14

%

Junior subordinated debentures

 

37,644

 

525

 

5.53

%

37,600

 

519

 

5.48

%

35,531

 

424

 

4.73

%

Total interest-bearing liabilities

 

$

3,488,171

 

$

13,110

 

1.49

%

$

3,382,121

 

$

11,517

 

1.35

%

$

2,734,380

 

$

6,085

 

0.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / spread (1)

 

 

 

$

41,344

 

3.30

%

 

 

$

39,862

 

3.30

%

 

 

$

34,378

 

3.46

%

Net interest margin (2)

 

 

 

 

 

3.48

%

 

 

 

 

3.46

%

 

 

 

 

3.41

%

Net interest margin (TEY) (Non-GAAP) (1) (2) (3)

 

 

 

 

 

3.63

%

 

 

 

 

3.60

%

 

 

 

 

3.69

%

 

 

 

For the Year Ended

 

 

 

 

 

 

 

 

 

December 31, 2018

 

December 31, 2017

 

 

 

 

 

 

 

 

 

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

 

$

20,472

 

$

338

 

1.65

%

$

17,577

 

$

149

 

0.85

%

 

 

 

 

 

 

Interest-bearing deposits at financial institutions

 

66,275

 

1,267

 

1.91

%

78,842

 

874

 

1.11

%

 

 

 

 

 

 

Securities (1)

 

659,017

 

23,621

 

3.58

%

590,761

 

22,460

 

3.80

%

 

 

 

 

 

 

Restricted investment securities

 

22,023

 

1,093

 

4.96

%

15,768

 

631

 

4.00

%

 

 

 

 

 

 

Loans (1)

 

3,352,357

 

163,197

 

4.87

%

2,611,888

 

120,618

 

4.62

%

 

 

 

 

 

 

Total earning assets (1)

 

$

4,120,144

 

$

189,516

 

4.60

%

$

3,314,836

 

$

144,732

 

4.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

2,043,314

 

$

18,651

 

0.91

%

$

1,622,723

 

$

7,992

 

0.49

%

 

 

 

 

 

 

Time deposits

 

766,020

 

12,024

 

1.57

%

528,834

 

5,020

 

0.95

%

 

 

 

 

 

 

Short-term borrowings

 

19,458

 

271

 

1.39

%

22,596

 

114

 

0.50

%

 

 

 

 

 

 

Federal Home Loan Bank advances

 

202,715

 

4,193

 

2.07

%

120,206

 

1,981

 

1.65

%

 

 

 

 

 

 

Other borrowings

 

69,623

 

3,346

 

4.81

%

73,394

 

2,879

 

3.92

%

 

 

 

 

 

 

Junior subordinated debentures

 

37,578

 

1,999

 

5.32

%

34,030

 

1,466

 

4.31

%

 

 

 

 

 

 

Total interest-bearing liabilities

 

$

3,138,708

 

$

40,484

 

1.29

%

$

2,401,783

 

$

19,452

 

0.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income / spread (1)

 

 

 

$

149,032

 

3.31

%

 

 

$

125,280

 

3.56

%

 

 

 

 

 

 

Net interest margin (2)

 

 

 

 

 

3.46

%

 

 

 

 

3.50

%

 

 

 

 

 

 

Net interest margin (TEY) (Non-GAAP) (1) (2) (3)

 

 

 

 

 

3.62

%

 

 

 

 

3.78

%

 

 

 

 

 

 

 


(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.

 

9


 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

As of

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

 

 

(dollars in thousands, except per share data)

 

ROLLFORWARD OF ALLOWANCE FOR LOAN/LEASE LOSSES

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

43,077

 

$

37,545

 

$

36,533

 

$

34,356

 

$

34,982

 

Provision charged to expense

 

1,611

 

6,206

 

2,301

 

2,540

 

2,255

 

Loans/leases charged off

 

(4,967

)

(991

)

(1,525

)

(436

)

(2,979

)

Recoveries on loans/leases previously charged off

 

126

 

317

 

236

 

73

 

98

 

Ending balance

 

$

39,847

 

$

43,077

 

$

37,545

 

$

36,533

 

$

34,356

 

 

 

 

 

 

 

 

 

 

 

 

 

NONPERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans/leases

 

$

14,260

 

$

23,576

 

$

12,554

 

$

12,759

 

$

11,441

 

Accruing loans/leases past due 90 days or more

 

632

 

1,410

 

20

 

41

 

89

 

Troubled debt restructures - accruing

 

3,659

 

4,240

 

1,327

 

5,276

 

7,113

 

Total nonperforming loans/leases

 

18,551

 

29,226

 

13,901

 

18,076

 

18,643

 

Other real estate owned

 

9,378

 

12,204

 

12,750

 

12,750

 

13,558

 

Other repossessed assets

 

8

 

150

 

150

 

200

 

80

 

Total nonperforming assets

 

$

27,937

 

$

41,580

 

$

26,801

 

$

31,026

 

$

32,281

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets / total assets

 

0.56

%

0.87

%

0.65

%

0.77

%

0.81

%

Allowance / total loans/leases (1)

 

1.07

%

1.18

%

1.21

%

1.20

%

1.16

%

Allowance / nonperforming loans/leases (1)

 

214.80

%

147.39

%

270.09

%

202.11

%

184.28

%

Net charge-offs as a % of average loans/leases

 

0.13

%

0.02

%

0.04

%

0.01

%

0.10

%

 


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

 

10


 

QCR HOLDINGS, 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

 

2018

 

2018

 

2017

 

2018

 

2017

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

$

1,623,369

 

$

1,579,327

 

$

1,541,778

 

 

 

 

 

m2 Lease Funds, LLC

 

231,662

 

235,214

 

218,035

 

 

 

 

 

Cedar Rapids Bank and Trust

 

1,379,222

 

1,354,294

 

1,307,377

 

 

 

 

 

Community State Bank - Ankeny

 

785,364

 

734,536

 

670,516

 

 

 

 

 

Springfield First Community Bank

 

632,849

 

623,520

 

N/A

 

 

 

 

 

Rockford Bank and Trust

 

509,622

 

484,059

 

461,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

$

1,308,085

 

$

1,288,387

 

$

1,272,111

 

 

 

 

 

Cedar Rapids Bank and Trust

 

1,167,552

 

1,086,908

 

1,060,139

 

 

 

 

 

Community State Bank - Ankeny

 

627,127

 

586,929

 

570,620

 

 

 

 

 

Springfield First Community Bank

 

449,983

 

439,669

 

N/A

 

 

 

 

 

Rockford Bank and Trust

 

431,110

 

401,565

 

382,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS & LEASES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

$

1,233,117

 

$

1,195,380

 

$

1,136,753

 

 

 

 

 

m2 Lease Funds, LLC

 

228,646

 

232,846

 

215,236

 

 

 

 

 

Cedar Rapids Bank and Trust

 

1,037,469

 

1,046,053

 

973,971

 

 

 

 

 

Community State Bank - Ankeny

 

582,453

 

538,723

 

489,075

 

 

 

 

 

Springfield First Community Bank

 

475,801

 

480,969

 

N/A

 

 

 

 

 

Rockford Bank and Trust

 

403,914

 

392,262

 

364,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS & LEASES / TOTAL DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

94

%

93

%

89

%

 

 

 

 

Cedar Rapids Bank and Trust

 

89

%

96

%

92

%

 

 

 

 

Community State Bank - Ankeny

 

93

%

92

%

86

%

 

 

 

 

Springfield First Community Bank

 

106

%

109

%

N/A

 

 

 

 

 

Rockford Bank and Trust

 

94

%

98

%

95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS & LEASES / TOTAL ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

76

%

76

%

74

%

 

 

 

 

Cedar Rapids Bank and Trust

 

75

%

77

%

74

%

 

 

 

 

Community State Bank - Ankeny

 

74

%

73

%

73

%

 

 

 

 

Springfield First Community Bank

 

75

%

77

%

N/A

 

 

 

 

 

Rockford Bank and Trust

 

79

%

81

%

79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE AS A PERCENTAGE OF LOANS/LEASES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

1.09

%

1.11

%

1.11

%

 

 

 

 

m2 Lease Funds, LLC

 

1.49

%

1.50

%

1.54

%

 

 

 

 

Cedar Rapids Bank and Trust (2)

 

1.19

%

1.26

%

1.22

%

 

 

 

 

Community State Bank - Ankeny (2)

 

1.05

%

1.01

%

0.89

%

 

 

 

 

Springfield First Community Bank

 

0.21

%

0.10

%

N/A

 

 

 

 

 

Rockford Bank and Trust

 

1.72

%

2.71

%

1.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RETURN ON AVERAGE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

1.22

%

1.36

%

2.82

%

1.31

%

1.65

%

Cedar Rapids Bank and Trust

 

1.78

%

1.47

%

0.71

%

1.54

%

1.12

%

Community State Bank - Ankeny

 

0.94

%

1.43

%

0.96

%

1.18

%

1.14

%

Springfield First Community Bank

 

1.74

%

1.51

%

N/A

 

1.64

%

N/A

 

Rockford Bank and Trust

 

1.29

%

(2.04

)%

0.26

%

0.15

%

0.64

%

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN PERCENTAGE (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

3.20

%

3.38

%

3.49

%

3.38

%

3.61

%

Cedar Rapids Bank and Trust (5)

 

3.60

%

3.53

%

3.80

%

3.59

%

3.74

%

Community State Bank - Ankeny (4)

 

4.73

%

4.40

%

4.71

%

4.48

%

4.91

%

Springfield First Community Bank (6)

 

4.68

%

4.36

%

N/A

 

4.55

%

N/A

 

Rockford Bank and Trust

 

2.87

%

3.06

%

3.32

%

3.08

%

3.37

%

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITION-RELATED AMORTIZATION/ACCRETION INCLUDED IN NET INTEREST MARGIN, NET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

$

740

 

$

158

 

$

221

 

$

1,350

 

$

200

 

Community State Bank - Ankeny

 

415

 

445

 

575

 

1,746

 

4,723

 

Springfield First Community Bank

 

1,498

 

1,116

 

N/A

 

2,614

 

N/A

 

QCR Holdings, Inc. (7)

 

(44

)

(45

)

(51

)

(183

)

(149

)

 


(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)

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.

(4)

Community State Bank’s net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin would have been 4.00% for the quarter ended December 31, 2018, 4.11% for the quarter ended September 30, 2018 and 4.33% for the quarter ended December 31, 2017.

(5)

Cedar Rapids Bank and Trust’s net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin would have been 3.36% for the quarter ended December 31, 2018, 3.48% for the quarter ended September 30, 2018 and 3.71% for the quarter ended December 31, 2017.

(6)

Springfield First Community Bank’s net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin would have been 3.52% for the quarter ended December 31, 2018 and 3.45% for the quarter ended September 30, 2018.

(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.

 

11


 

QCR HOLDINGS, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

As of

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

GAAP TO NON-GAAP RECONCILIATIONS

 

2018

 

2018

 

2018

 

2018

 

2017

 

 

 

(dollars in thousands, except per share data)

 

TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (GAAP)

 

$

473,138

 

$

457,387

 

$

369,588

 

$

360,428

 

$

353,287

 

Less: Intangible assets

 

95,282

 

89,755

 

36,561

 

37,108

 

37,413

 

Tangible common equity (non-GAAP)

 

$

377,856

 

$

367,632

 

$

333,027

 

$

323,320

 

$

315,874

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

4,949,710

 

$

4,792,732

 

$

4,106,883

 

$

4,026,314

 

$

3,982,665

 

Less: Intangible assets

 

95,282

 

89,755

 

36,561

 

37,108

 

37,413

 

Tangible assets (non-GAAP)

 

$

4,854,428

 

$

4,702,977

 

$

4,070,322

 

$

3,989,206

 

$

3,945,252

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets ratio (non-GAAP)

 

7.78

%

7.82

%

8.18

%

8.10

%

8.01

%

 

 

 

For the Quarter Ended

 

For the Year Ended

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

2018

 

2017

 

ADJUSTED NET INCOME (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

13,316

 

$

8,809

 

$

10,445

 

$

10,550

 

$

9,902

 

$

43,120

 

$

35,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less nonrecurring items (post-tax) (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities gains, net

 

$

 

$

 

$

 

$

 

$

(41

)

$

 

$

(57

)

Total nonrecurring income (non-GAAP)

 

$

 

$

 

$

 

$

 

$

(41

)

$

 

$

(57

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition costs (4)

 

29

 

1,216

 

327

 

73

 

430

 

1,645

 

695

 

Post-acquisition compensation, transition and integration costs

 

1,127

 

390

 

130

 

 

2,462

 

1,647

 

2,802

 

Total nonrecurring expense (non-GAAP)

 

$

1,156

 

$

1,606

 

$

457

 

$

73

 

$

2,892

 

$

3,292

 

$

3,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment of tax expense related to the Tax Act

 

$

 

$

 

$

 

$

 

$

2,919

 

$

 

$

2,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (2)

 

$

14,472

 

$

10,415

 

$

10,902

 

$

10,623

 

$

9,916

 

$

46,412

 

$

36,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EARNINGS PER COMMON SHARE (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)

 

$

14,472

 

$

10,415

 

$

10,902

 

$

10,623

 

$

9,916

 

$

46,412

 

$

36,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

15,641,401

 

15,625,123

 

13,919,565

 

13,888,661

 

13,845,497

 

14,768,687

 

13,325,128

 

Weighted average common and common equivalent shares outstanding

 

15,898,591

 

15,922,324

 

14,232,423

 

14,205,584

 

14,193,191

 

15,064,730

 

13,680,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per common share (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.93

 

$

0.67

 

$

0.78

 

$

0.76

 

$

0.72

 

$

3.14

 

$

2.73

 

Diluted

 

$

0.91

 

$

0.65

 

$

0.77

 

$

0.75

 

$

0.70

 

$

3.08

 

$

2.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED RETURN ON AVERAGE ASSETS (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)

 

$

14,472

 

$

10,415

 

$

10,902

 

$

10,623

 

$

9,916

 

$

46,412

 

$

36,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

4,842,232

 

$

4,677,875

 

$

4,053,684

 

$

3,994,691

 

$

3,923,337

 

$

4,392,121

 

$

3,519,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted return on average assets (annualized) (non-GAAP)

 

1.20

%

0.89

%

1.08

%

1.06

%

1.01

%

1.06

%

1.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED NET INTEREST MARGIN (TEY) (6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

39,593

 

$

38,314

 

$

32,085

 

$

32,403

 

$

31,793

 

$

142,395

 

$

116,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Tax equivalent adjustment (5)

 

1,751

 

1,548

 

1,462

 

1,353

 

2,585

 

6,637

 

9,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - tax equivalent (Non-GAAP)

 

$

41,344

 

$

39,862

 

$

33,547

 

$

33,756

 

$

34,378

 

$

149,032

 

$

125,280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Acquisition accounting net accretion

 

2,609

 

1,674

 

548

 

699

 

745

 

5,527

 

4,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net interest income

 

$

38,735

 

$

38,188

 

$

32,999

 

$

33,057

 

$

33,633

 

$

143,505

 

$

120,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

4,513,277

 

$

4,387,487

 

$

3,820,333

 

$

3,759,475

 

$

3,699,193

 

$

4,120,144

 

$

3,314,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

3.48

%

3.46

%

3.37

%

3.50

%

3.41

%

3.46

%

3.50

%

Net interest margin (TEY) (Non-GAAP)

 

3.63

%

3.60

%

3.52

%

3.64

%

3.69

%

3.62

%

3.78

%

Adjusted net interest margin (TEY) (Non-GAAP)

 

3.40

%

3.45

%

3.46

%

3.57

%

3.61

%

3.48

%

3.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

 

$

36,410

 

$

30,500

 

$

26,370

 

$

25,863

 

$

31,351

 

$

119,143

 

$

97,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

39,593

 

$

38,314

 

$

32,085

 

$

32,403

 

$

31,793

 

$

142,395

 

$

116,065

 

Noninterest income (GAAP)

 

15,279

 

8,809

 

8,912

 

8,541

 

9,714

 

41,541

 

30,482

 

Total income

 

$

54,872

 

$

47,123

 

$

40,997

 

$

40,944

 

$

41,507

 

$

183,936

 

$

146,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (noninterest expense/total income) (Non-GAAP)

 

66.35

%

64.72

%

64.32

%

63.17

%

75.53

%

64.77

%

66.48

%

 


(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) Adjusted net income, adjusted net income attributable to QCR Holdings, Inc. common stockholders, adjusted earnings per common share and adjusted 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.  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.

(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.

 

12