Advertisement

Topics

QCR Holdings, Inc. Announces Second Quarter Earnings Results and Impact of Successful Balance Sheet Restructuring

20:00 EDT 21 Jul 2015 | Globe Newswire

MOLINE, Ill., July 22, 2015 (GLOBE NEWSWIRE) -- QCR Holdings, Inc. (NASDAQ:QCRH) today announced core net income (non-GAAP) for the quarter ending June 30, 2015 of $4.5 million, with diluted core earnings per common share ("EPS") of $0.45. For the six months ended June 30, 2015, the Company reported core net income of $8.4 million, with diluted core EPS of $0.92. Core net income for both the second quarter and year-to-date excludes $5.0 million of after-tax non-recurring expenses, $4.5 million of which related to the previously announced prepayment of FHLB advances and other wholesale borrowings.

During the second quarter, the Company successfully executed several planned initiatives aimed at improving the long-term profitability of the company and strengthening its capital base to take advantage of future opportunities. As a result, financial performance was greatly impacted by several previously announced nonrecurring income and expense items; most prominently the one-time expense related to the prepayment of certain FHLB advances and other wholesale borrowings.

On a GAAP basis, the Company reported a net loss of $524 thousand for the quarter ended June 30, 2015, and diluted EPS of ($0.05). By comparison, for the quarter ended March 31, 2015, the Company reported net income of $4.2 million, and diluted EPS of $0.52. As a result of the redemption of all of the Company's remaining outstanding shares of preferred stock in the second quarter of 2014, neither quarter of 2015 included preferred stock dividends. For the second quarter of 2014, the Company reported net income of $4.0 million, and diluted EPS of $0.45, after preferred stock dividends of $374 thousand.

For the six months ended June 30, 2015, the Company reported GAAP net income of $3.7 million, and diluted EPS of $0.40. By comparison, for the first six months ended June 30, 2014, the Company reported GAAP net income of $7.9 million, and diluted EPS of $0.85, after preferred stock dividends of $1.1 million.

"We are extremely pleased with the careful execution of our strategy to repay high-cost borrowings," commented Douglas M. Hultquist, President and Chief Executive Officer. He continued, "We expect annual interest expense savings of roughly $4.2 million pre-tax, with this better than expected result attributable to lower replacement funding cost."

"Core operating performance in the second quarter was solid," added Mr. Hultquist, "as organic loan growth was quite strong, we experienced robust growth in noninterest bearing deposits, and asset quality metrics showed continued improvement. Core return on average assets, or ROAA, improved 9 basis points quarter-over-quarter, and we anticipate continued improvements in ROAA as the full impact of the balance sheet restructuring is realized and we continue to make progress on other planned initiatives to reach our targeted 1.00% ROAA."

Proceeds from Stock Offering
Used to Restructure Balance Sheet

The Company utilized the proceeds from the common stock offering to restructure certain debt obligations and to bolster overall capital levels, including tangible common equity. Specifically, the Company repaid $15.3 million of holding company senior debt at a rate of 3.27%, and $2.7 million of subordinated debt at a rate of 6.00%. Additionally, $85.5 million of FHLB advances and wholesale structured repurchase agreements at a weighted average rate of 4.36% were prepaid at Quad City Bank & Trust and Cedar Rapids Bank & Trust. As a result of this planned restructuring, the Company incurred $6.9 million (pre-tax) in losses for debt extinguishment that were recognized in the second quarter.

Of the $103.5 million in debt extinguishments, $63.5 million was funded with the proceeds from the common stock issuance. Approximately $27.7 million was funded through the maturity of low-yielding securities. Brokered CDs and overnight FHLB advances were utilized to fund the remaining $12.3 million. The weighted average rate on these new borrowings was approximately 0.90%. 

This restructuring and deleveraging significantly reduced the wholesale borrowings portfolio of the Company. Defined as the sum of FHLB advances, wholesale structured repurchase agreements and brokered CDs, total wholesale borrowings decreased $60.4 million from December 31, 2014 to June 30, 2015. During the same period, the cost of those wholesale borrowings decreased from 2.66% to 1.96% and the duration shortened, as many of the borrowings that were extinguished were long-term in nature. Of the $85.5 million in FHLB advances and wholesale structured repurchase agreements that were prepaid, $30.5 million were set to mature in 2016, $15.0 million in 2017, $10.0 million in 2018 and $30.0 million in 2019. The weighted average duration of these borrowings was 2.56 years.

"The actual results of our planned balance sheet restructuring significantly exceeded our initial assumptions that were presented during the capital raise," stated Mr. Todd A. Gipple, Executive Vice President, Chief Operating Officer and Chief Financial Officer. "Our original restructuring strategy conservatively assumed that the wholesale funding that was to be redeemed would be replaced solely by brokered CDs. Due to the very successful capital raise and strong liquidity at Quad City Bank & Trust, we were able to execute the restructuring with a partial deleveraging accomplished by the maturity of lower yielding securities and utilization of a portion of the common stock proceeds. Only 12% of the debt extinguished was replaced with new debt. As a result, the margin improvements were better than anticipated and the earnback on the transaction is expected to be less than two years."

Second Quarter Loan and Lease Growth Totaled $60.9 Million, or 14.7% on an Annualized Basis

During the second quarter of 2015, the Company's total assets increased $51.3 million, or 2%, to a total of $2.54 billion, while total loans and leases grew $60.9 million, or 14.7% on an annualized basis. The loan and lease growth was funded by deposit growth. Deposits grew $102.5 million, or 6%, during the quarter. Excess cash was also used to reduce borrowings, consisting mostly of FHLB advances, wholesale debt obligations and customer repurchase agreements. Borrowings decreased $112.8 million, or 20%, in the second quarter. 

"First quarter loan and lease growth was fairly modest, however, the pace rebounded in the second quarter," commented Mr. Hultquist. "Growth for the first half of the year totaled $85.4 million, or 10.5% on an annualized basis. We are currently within our targeted annual organic growth rate of 10-12%. A majority of this growth has been in the commercial and industrial loan category. This segment of our portfolio now accounts for 35% of our total loans and leases. At the same time, we have reduced our reliance on commercial real estate loans, with that segment now representing 41% of our portfolio. Additionally, solid loan and lease growth has continued to help us move our loan and lease to total asset ratio upward to 67%, from 66% in the first quarter of 2015 and 63% one year ago. We intend to continue increasing this ratio as we rotate out of securities and into loans and leases, with a goal of growing loans and leases to more than 70% of total assets."

Net Interest Margin Expanded 8 Basis Points from Prior Quarter
And 19 Basis Points Compared to Second Quarter of 2014

Net interest income totaled $18.5 million for the quarter ended June 30, 2015. By comparison, net interest income totaled $17.8 million and $17.0 million for the quarters ended March 31, 2015 and June 30, 2014, respectively. Net interest income totaled $36.3 million for the six months ended June 30, 2015, an increase of more than 7% compared to the same period of the prior year.

"The reduction in high-cost, wholesale debt is proving to have a substantial impact on our net interest margin percentage, as our margin expanded eight basis points from the prior quarter to 3.33% and our cost of interest bearing liabilities declined 11 basis points from the prior quarter to 0.85%," stated Mr. Gipple. He added, "The majority of the debt restructuring activity was executed mid-quarter, so we expect to continue to see NIM improvement in the third quarter. We anticipate our quarterly net interest margin percentage to land in the range of 3.40% to 3.45% for the remainder of the year. The margin expansion is helping us move closer to our targeted 1.00% ROAA."

Nonperforming Assets Decreased $3.0 Million, or 10%, During the Second Quarter

Nonperforming loans and leases at June 30, 2015 were $14.9 million, which were down $1.7 million, or 10%, from March 31, 2015. In addition, the ratio of nonperforming assets ("NPAs") to total assets was 1.07% at June 30, 2015, which was down from 1.21% at March 31, 2015. 

"Our asset quality metrics continue to show improvement, primarily due to payoffs or other real estate sales, and there were no significant additions this quarter," stated Mr. Gipple. "We have historically demonstrated better-than-peer asset quality metrics, with respect to NPAs as a percentage of total assets and charge-offs as a percentage of average loans, both during and subsequent to the credit crisis, and we are focused on reducing our NPAs as a percentage of total assets to less than 1.00% as quickly as possible. We have made greats strides towards achieving this goal over the last three quarters, reducing our percentage from a recent peak of 1.61% at September 30, 2014 to 1.07% at June 30, 2015."

The Company's provision for loan/lease losses totaled $2.3 million for the second quarter of 2015, which was up $639 thousand from the prior quarter, and up $1.3 million compared to the second quarter of 2014. The increased provision was the result of a $971 thousand increase in a specific allowance allocated to one relationship at Quad City Bank & Trust. This relationship is not a new NPA, but new circumstances developed this quarter requiring an increase in specific allowance allocation. 

The Company had net charge-offs of $86 thousand for the second quarter of 2015 which, when coupled with the provision of $2.3 million, increased the Company's allowance for loan/lease losses ("allowance") to $26.1 million at June 30, 2015. As of June 30, 2015, the Company's allowance to total loans/leases was 1.52%, which was up from 1.44% at March 31, 2015, and up from 1.49% at June 30, 2014. 

In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through the acquisition of Community National Bank ("CNB") in May 2013 were recorded at market value; therefore, there was no allowance associated with CNB's loans at acquisition. Management continues to evaluate the allowance needed on the acquired CNB loans, factoring in the net remaining discount ($917 thousand at June 30, 2015) originally established upon acquisition. 

The Company's allowance to total nonperforming loans/leases was 176% at June 30, 2015, which was up from 144% at March 31, 2015, and up from 116% at June 30, 2014. 

Successful Public Common Stock Offering
Capital Ratios Significantly Enhanced

On May 13, 2015, the Company announced the closing of an underwritten public offering of 3,680,000 shares of its common stock at a price of $18.25 per share. The net proceeds to the Company, after deducting the underwriting discount and offering expenses, totaled $63.5 million.

As a result of the capital raise, the Company's total risk-based capital ratio was 13.25%, the common equity tier 1 ratio was 10.25% and the tangible common equity to tangible common assets ratio improved to 8.15%, all as of June 30, 2015. For comparison, these respective ratios were 10.30%, 7.24% and 5.88% as of March 31, 2015. Both the total risk-based capital ratio and the common equity tier 1 ratio are well-above the fully phased-in requirements under Basel III.

About Us

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 Waterloo/Cedar Falls, Iowa community through Community Bank & Trust, a division of Cedar Rapids Bank & Trust Company. 

Special Note Concerning Forward-Looking Statements. This document contains, and future oral and written statements of the Company and its management may contain, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company's management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "predict," "suggest," "appear," "plan," "intend," "estimate," "annualize," "may," "will," "would," "could," "should" or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

A number of factors, many of which are beyond the ability of the Company to control or predict, could cause actual results to differ materially from those in its forward-looking statements. These factors include, among others, the following: (i) the strength of the local 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; (viii) the loss of key executives or employees; (ix) changes in consumer spending; (x)  unexpected outcomes of existing or new litigation involving the Company; and (xi) changes in accounting policies and practices. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company's financial results, is included in the Company's filings with the SEC.

QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                 
  As of
  June 30, March 31, December 31, June 30,
  2015 2015 2014 2014
                 
  (dollars in thousands, except share data)
                 
CONDENSED BALANCE SHEET  Amount   %     Amount   %   Amount   % 
Cash, federal funds sold, and interest-bearing deposits  $ 110,233 4%  $ 76,292 3%  $ 120,350 5%  $ 113,569 5%
Securities  592,368 23%  637,404 26%  651,539 26%  682,122 28%
Net loans/leases  1,689,238 67%  1,630,568 65%  1,606,929 64%  1,526,301 62%
Core deposit intangible  1,571 0%  1,621 0%  1,671 0%  1,771 0%
Goodwill  3,223 0%  3,223 0%  3,223 0%  3,223 0%
Other assets  146,336 6%  142,551 6%  141,246 5%  137,853 5%
Total assets  $ 2,542,969 100%  $ 2,491,659 100%  $ 2,524,958 100%  $ 2,464,839 100%
                 
Total deposits  $ 1,836,767 73%  $ 1,734,269 70%  $ 1,679,668 67%  $ 1,677,368 69%
Total borrowings  456,567 18%  569,404 23%  662,558 26%  619,031 25%
Other liabilities  37,938 1%  36,990 1%  38,653 1%  33,797 1%
Total stockholders' equity  211,697 8%  150,996 6%  144,079 6%  134,643 5%
Total liabilities and stockholders' equity  $ 2,542,969 100%  $ 2,491,659 100%  $ 2,524,958 100%  $ 2,464,839 100%
                 
SELECTED INFORMATION FOR COMMON STOCKHOLDERS' EQUITY              
Common stockholders' equity (1)  $ 211,697    $ 150,996    $ 144,079    $ 134,643  
Common shares outstanding  11,698,578    7,991,794    7,953,197    7,928,643  
Book value per common share (1)  $ 18.10    $ 18.89    $ 18.12    $ 16.98  
Tangible book value per common share (2)  $ 17.69    $ 18.29    $ 17.50    $ 16.35  
Closing stock price  $ 21.76    $ 17.85    $ 17.86    $ 17.25  
Market capitalization  $ 254,561    $ 142,654    $ 142,044    $ 136,769  
Market price / book value 120.25%   94.48%   98.59%   101.58%  
Market price / tangible book value 123.03%   97.61%   102.05%   105.50%  
Tangible common equity / total tangible assets (TCE/TA) (3) 8.15%   5.88%   5.52%   5.27%  
TCE/TA excluding accumulated other comprehensive income (loss) 8.21%   5.87%   5.60%   5.43%  
                 
REGULATORY CAPITAL RATIOS:                
Total risk-based capital ratio 13.25% (4) 10.30%   10.91%   11.09%  
Tier 1 risk-based capital ratio 11.99% (4) 9.00%   9.52%   9.67%  
Tier 1 leverage capital ratio 9.62% (4) 7.14%   7.62%   7.06%  
Common equity tier 1 ratio 10.25% (4) 7.24%   N/A   N/A  
                 
  For the quarter ended June 30,   For the six months ended June 30,  
CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY 2015   2014   2015   2014  
Beginning balance  $ 150,996    $ 141,357    $ 144,079    $ 147,577  
Net income (loss)  (524)    4,008    3,654    7,897  
Other comprehensive income (loss), net of tax  (2,379)    4,476    (158)    9,707  
Preferred and common cash dividends declared  (465)    (689)    (465)    (1,397)  
Proceeds from issuance of 3,680,000 shares of common stock, net of costs  63,484    --     63,484    --   
Redemption of 15,000 shares of Series F Preferred Stock  --     --     --     (15,000)  
Redemption of 14,867 shares of Series F Preferred Stock  --     (14,824)    --     (14,824)  
Other (5)  585    315    1,103    683  
Ending balance  $ 211,697    $ 134,643    $ 211,697    $ 134,643  
                 
                 
(1) Includes accumulated other comprehensive income (loss).  
(2) Includes accumulated other comprehensive income (loss) and excludes intangible assets.  
(3) See GAAP to non-GAAP reconciliations.  
(4) Subject to change upon final calculation for regulatory filings due after earnings release.  
(5) 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, March 31, December 31, June 30,
  2015 2015 2014 2014
                 
  (dollars in thousands)
                 
ANALYSIS OF LOAN DATA Amount % Amount % Amount % Amount %
Loan/lease mix:                
Commercial and industrial loans  $ 606,826 35%  $ 534,885 32%  $ 523,927 32%  $ 480,494 31%
Commercial real estate loans  696,122 41%  709,682 43%  702,140 43%  683,376 44%
Direct financing leases  170,799 10%  167,244 10%  166,032 10%  155,004 10%
Residential real estate loans  161,985 10%  163,740 10%  158,633 10%  153,200 10%
Installment and other consumer loans  72,448 4%  71,902 5%  72,607 5%  71,443 5%
Deferred loan/lease origination costs, net of fees  7,204 0%  6,998 0%  6,664 0%  5,851 0%
Total loans/leases  $ 1,715,384 100%  $ 1,654,451 100%  $ 1,630,003 100%  $ 1,549,368 100%
Less allowance for estimated losses on loans/leases  26,146    23,883    23,074    23,067  
Net loans/leases  $ 1,689,238    $ 1,630,568    $ 1,606,929    $ 1,526,301  
                 
ANALYSIS OF SECURITIES DATA                
Securities mix:                
U.S. government sponsored agency securities  $ 256,444 43%  $ 299,180 47%  $ 307,869 47%  $ 325,620 48%
Municipal securities 251,992 42% 243,810 38% 229,230 35% 199,595 29%
Residential mortgage-backed and related securities 80,844 14% 91,363 14% 111,423 17% 153,895 23%
Other securities 3,088 1% 3,051 1% 3,017 1% 3,012 0%
Total securities  $ 592,368 100%  $ 637,404 100%  $ 651,539 100%  $ 682,122 100%
                 
                 
ANALYSIS OF DEPOSIT DATA                
Deposit mix:                
Noninterest-bearing demand deposits  $ 633,370 34%  $ 582,510 34%  $ 511,992 31%  $ 531,063 31%
Interest-bearing demand deposits  785,705 43%  804,351 46%  792,052 47%  760,242 46%
Time deposits 322,826 18% 279,660 16% 306,364 18% 298,011 18%
Brokered time deposits 94,866 5% 67,748 4% 69,260 4% 88,052 5%
Total deposits  $ 1,836,767 100%  $ 1,734,269 100%  $ 1,679,668 100%  $ 1,677,368 100%
                 
ANALYSIS OF BORROWINGS DATA                
Borrowings mix:                
FHLB advances  $ 132,500 29%  $ 196,500 35%  $ 203,500 31%  $ 222,900 36%
Wholesale structured repurchase agreements 115,000 25% 130,000 23% 130,000 19% 130,000 21%
Customer repurchase agreements 118,795 26% 150,796 26% 137,252 21% 114,712 19%
Federal funds purchased 49,780 11% 32,540 6% 131,100 20% 89,610 14%
Junior subordinated debentures 40,492 9% 40,458 7% 40,424 6% 40,356 7%
Other  -- 0% 19,110 3% 20,282 3% 21,453 3%
Total borrowings  $ 456,567 100%  $ 569,404 100%  $ 662,558 100%  $ 619,031 100%
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                 
  As of
  June 30, March 31, December 31, June 30,
  2015 2015 2014 2014
                 
  (dollars in thousands)
                 
NONPERFORMING ASSETS Amount % Amount % Amount % Amount %
Nonaccrual loans/leases  $ 13,542 50%  $ 14,529 48%  $ 18,588 56%  $ 17,652 57%
Accruing loans/leases past due 90 days or more  46 0%  668 2%  93 0%  104 0%
Troubled debt restructures - accruing  1,266 5%  1,348 5%  1,421 5%  2,184 7%
Total nonperforming loans/leases  14,854 55%  16,545 55%  20,102 61%  19,940 64%
Other real estate owned  11,952 44%  13,245 44%  12,768 39%  10,951 35%
Other repossessed assets  297 1%  326 1%  155 0%  290 1%
Total nonperforming assets  $ 27,103 100%  $ 30,116 100%  $ 33,025 100%  $ 31,181 100%
                 
                 
                 
  For the quarter ended June 30,   For the six months ended June 30,  
ROLLFORWARD OF ALLOWANCE FOR LOAN/LEASE LOSSES 2015   2014   2015   2014  
Beginning balance  $ 23,883    $ 22,653    $ 23,074    $ 21,448  
Provision charged to expense  2,349    1,002    4,059    2,096  
Loans/leases charged off  (536)    (676)    (1,643)    (755)  
Recoveries on loans/leases previously charged off  450    88    656    278  
Ending balance  $ 26,146    $ 23,067    $ 26,146    $ 23,067  
                 
Net charge-offs / average loans/leases 0.01%   0.04%   0.06%   0.03%  
                 
                 
  As of  
  June 30,   March 31,   December 31,   June 30,  
  2015   2015   2014   2014  
         
ASSET QUALITY RATIOS                
Nonperforming assets / total assets 1.07%   1.21%   1.31%   1.27%  
Allowance / total loans/leases (1) 1.52%   1.44%   1.42%   1.49%  
Allowance / nonperforming loans (1) 176.02%   144.35%   114.78%   115.68%  
                 
                 
(1) Upon acquisition per GAAP, the acquired loans are recorded at market value which eliminated the allowance and impacts these ratios.   
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                     
  For the Quarter Ended   For the Six Months Ended  
  June 30,   March 31,   June 30,   June 30,   June 30,  
  2015   2015   2014   2015   2014  
                     
  (dollars in thousands, except per share data)  
                     
CONDENSED INCOME STATEMENT                    
Interest income  $ 22,051    $ 21,902    $ 21,105    $ 43,952    $ 42,141  
Interest expense  3,560    4,120    4,140    7,679    8,326  
Net interest income  18,491    17,782    16,965    36,273    33,815  
Provision for loan/lease losses  2,349    1,710    1,002    4,059    2,096  
Net interest income after provision for loan/lease losses  16,142    16,072    15,963    32,214    31,719  
Noninterest income  5,652    6,250    5,344    11,901    10,091  
Noninterest expense  24,292    17,233    16,106    41,524    32,247  
Net income (loss) before taxes  (2,498)    5,089    5,201    2,591    9,563  
Income tax expense (benefit)  (1,974)    911    1,193    (1,063)    1,666  
Net income (loss)  $ (524)    $ 4,178    $ 4,008    $ 3,654    $ 7,897  
Less: Preferred stock dividends  --    --    374    --    1,082  
Net income (loss) attributable to QCR Holdings, Inc. common stockholders  $ (524)    $ 4,178    $ 3,634    $ 3,654    $ 6,815  
                     
Earnings (loss) per common share:                    
Basic  $ (0.05)    $ 0.52    $ 0.46    $ 0.41    $ 0.86  
Diluted  $ (0.05)    $ 0.52    $ 0.45    $ 0.40    $ 0.85  
                     
Earnings per common share (basic) LTM (1)  $ 1.36    $ 1.87    $ 1.89          
                     
Weighted average common shares outstanding  9,946,744    7,975,910    7,924,624    8,961,327    7,912,830  
Weighted average common and common equivalent shares outstanding (2)  9,946,744    8,097,444    8,050,514    9,098,697    8,040,279  
                     
                     
AVERAGE BALANCES                    
Assets  $ 2,518,170    $ 2,506,497    $ 2,425,665    $ 2,512,334    $ 2,429,912  
Loans/leases  $ 1,686,068    $ 1,635,705    $ 1,518,902    $ 1,660,887    $ 1,491,982  
Deposits  $ 1,798,787    $ 1,747,205    $ 1,677,525    $ 1,772,996    $ 1,680,372  
Total stockholders' equity  $ 181,811    $ 148,139    $ 142,530    $ 164,975    $ 146,297  
Common stockholders' equity  $ 181,811    $ 148,139    $ 130,588    $ 164,975    $ 126,310  
                     
                     
KEY PERFORMANCE RATIOS AND OTHER METRICS                    
Return on average assets (annualized) (4) -0.08%   0.67%   0.66%   0.29%   0.65%  
Return on average common equity (annualized) (3) -1.15%   11.28%   11.13%   4.43%   10.79%  
Return on average total equity (annualized) (4) -1.15%   11.28%   11.25%   4.43%   10.80%  
Price earnings ratio LTM (1)  16.00 x  9.55 x  9.13 x  16.00 x  9.13 x
Net interest margin (TEY) 3.33%   3.25%   3.14%   3.29%   3.12%  
Efficiency ratio 100.62%   71.71%   72.20%   86.20%   73.45%  
Gross loans and leases / total assets ratio 67.46%   66.40%   62.86%   67.46%   62.86%  
Full-time equivalent employees (5) 416   411   414   416   414  
                     
(1) LTM: Last twelve months.
(2) In accordance with GAAP, the common equivalent shares are not considered in the calculation of diluted earnings per share in periods when the numerator is a net loss.
(3) The numerator for this ratio is "Net income attributable to QCR Holdings, Inc. common stockholders".
(4) The numerator for this ratio is "Net income".
(5) FTEs at June 30, 2015 include eight summer interns.
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
                   
ANALYSIS OF NET INTEREST INCOME AND MARGIN                  
                   
  For the Quarter Ended
  June 30, 2015 March 31, 2015 June 30, 2014
       
  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 (1)  $ 608,688  $ 4,548 3.00%  $ 625,834  $ 4,492 2.91%  $ 702,579  $ 4,765 2.72%
Loans (1)  1,686,068  18,541 4.41%  1,635,705  18,304 4.54%  1,518,902  17,093 4.51%
Other  79,835  179 0.90%  99,604  223 0.91%  72,372  214 1.19%
Total earning assets (1)  $ 2,374,591  $ 23,268 3.93%  $ 2,361,143  $ 23,019 3.95%  $ 2,293,853  $ 22,072 3.86%
                   
Deposits  $ 1,169,043  $ 1,084 0.37%  $ 1,161,715  $ 1,072 0.37%  $ 1,100,751  $ 1,102 0.40%
Borrowings  504,498  2,476 1.97%  576,845  3,047 2.14%  573,984  3,038 2.12%
Total interest-bearing liabilities  $ 1,673,541  $ 3,560 0.85%  $ 1,738,560  $ 4,119 0.96%  $ 1,674,735  4,140 0.99%
                   
Net interest income / spread (1)    $ 19,708 3.08%    $ 18,900 2.99%    $ 17,932 2.87%
Net interest margin (1)     3.33%     3.25%     3.14%
                   
                   
  For the Six Months Ended      
  June 30, 2015 June 30, 2014  
       
  Average
Balance
Interest
Earned or Paid 
Average Yield
or Cost 
Average
Balance
Interest
Earned or Paid 
Average Yield
or Cost 
     
                   
  (dollars in thousands)      
                   
Securities (1)  $ 617,261  $ 9,037 2.95%  $ 712,400  $ 9,419 2.67%      
Loans (1)  1,660,887  36,893 4.48%  1,491,982  34,060 4.60%      
Other  89,721  403 0.91%  94,495  438 0.93%      
Total earning assets (1)  $ 2,367,869  $ 46,333 3.95%  $ 2,298,877  $ 43,917 3.85%      
                   
Deposits  $ 1,165,379  $ 2,156 0.37%  $ 1,099,262  $ 2,203 0.40%      
Borrowings  540,672  5,523 2.06%  570,613  6,123 2.16%      
Total interest-bearing liabilities  $ 1,706,051  $ 7,679 0.91%  $ 1,669,875  $ 8,326 1.01%      
                   
Net interest income / spread (1)    $ 38,654 3.04%    $ 35,591 2.84%      
Net interest margin (1)     3.29%     3.12%      
                   
(1) Includes nontaxable securities and loans. Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 35% tax rate for each period presented.
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
           
  For the Quarter Ended For the Six Months Ended
     
   June 30, 2015   March 31, 2015   June 30, 2014   June 30, 2015   June 30, 2014 
ANALYSIS OF NONINTEREST INCOME (dollars in thousands)
           
Trust department fees  $ 1,511  $ 1,633  $ 1,444  $ 3,144  $ 2,945
Investment advisory and management fees  758  710  711  1,468  1,360
Deposit service fees  1,101  1,117  1,092  2,218  2,138
Gain on sales of residential real estate loans  96  86  133  182  196
Gain on sales of government guaranteed portions of loans  69  71  508  140  702
Earnings on cash surrender value of life insurance  433  479  389  912  843
Swap fee income  394  726  --  1,120  62
Debit card fees  255  238  281  493  512
Correspondent banking fees  285  320  219  605  451
Participation service fees on commercial loan participations  224  222  208  446  414
Gains (losses) on other real estate owned, net  99  (29)  (127)  70  (145)
Securities gains  --  417  1  417  21
Other  427  260  485  686  592
Total noninterest income  $ 5,652  $ 6,250  $ 5,344  $ 11,901  $ 10,091
           
ANALYSIS OF NONINTEREST EXPENSE          
           
Salaries and employee benefits  $ 11,092  $ 11,034  $ 9,922  $ 22,126  $ 19,940
Occupancy and equipment expense  1,865  1,794  1,839  3,660  3,733
Professional and data processing fees  1,471  1,471  1,404  2,941  2,988
FDIC and other insurance  731  719  695  1,450  1,410
Loan/lease expense  368  467  377  835  723
Advertising and marketing  490  418  502  908  839
Postage and telephone  214  249  258  463  549
Stationery and supplies  137  143  146  279  298
Bank service charges  359  337  324  696  623
Losses on debt extinguishment  6,894  --  --  6,894  --
Other  671  601  639  1,272  1,144
Total noninterest expense  $ 24,292  $ 17,233  $ 16,106  $ 41,524  $ 32,247
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
             
  For the Quarter Ended For the Six Month Ended
  June 30, March 31, December 31, June 30, June 30, June 30,
SELECT FINANCIAL DATA - SUBSIDIARIES 2015 2015 2014 2014 2015 2014
  (dollars in thousands)
             
TOTAL ASSETS            
             
Quad City Bank and Trust (1)  $ 1,299,557  $ 1,268,169  $ 1,320,684  $ 1,278,201  $ 1,299,557  $ 1,278,201
m2 Lease Funds, LLC  189,951  183,217  178,016  161,741  $ 189,951  $ 161,741
Cedar Rapids Bank and Trust  860,403  855,417  840,332  826,278  $ 860,403  $ 826,278
Rockford Bank and Trust  363,050  354,994  353,448  351,310  $ 363,050  $ 351,310
             
TOTAL DEPOSITS            
             
Quad City Bank and Trust (1)  $ 929,817  $ 846,090  $ 813,805  $ 852,754  $ 929,817  $ 852,754
Cedar Rapids Bank and Trust  649,586  648,412  636,718  591,885  $ 649,586  $ 591,885
Rockford Bank and Trust  260,373  242,669  234,201  236,324  $ 260,373  $ 236,324
             
TOTAL LOANS & LEASES            
             
Quad City Bank and Trust (1)  $ 832,799  $ 790,442  $ 783,486  $ 743,410  $ 832,799  $ 743,410
m2 Lease Funds, LLC  189,311  182,413  177,444  160,940  $ 189,311  $ 160,940
Cedar Rapids Bank and Trust  598,002  589,345  576,322  549,215  $ 598,002  $ 549,215
Rockford Bank and Trust  285,944  276,077  271,658  258,304  $ 285,944  $ 258,304
             
TOTAL LOANS & LEASES / TOTAL ASSETS            
             
Quad City Bank and Trust (1) 64% 62% 59% 58% 64% 58%
Cedar Rapids Bank and Trust 70% 69% 69% 66% 70% 66%
Rockford Bank and Trust 79% 78% 77% 74% 79% 74%
             
ALLOWANCE AS A PERCENTAGE OF LOANS/LEASES            
             
Quad City Bank and Trust (1) 1.52% 1.45% 1.41% 1.39% 1.52% 1.39%
m2 Lease Funds, LLC 1.88% 1.90% 1.94% 2.06% 1.88% 2.06%
Cedar Rapids Bank and Trust 1.56% 1.44% 1.37% 1.61% 1.56% 1.61%
Rockford Bank and Trust 1.45% 1.44% 1.51% 1.51% 1.45% 1.51%
             
ALLOWANCE AS A PERCENTAGE OF NONPERFORMING LOANS/LEASES            
             
Quad City Bank and Trust (1) 114.35% 93.86% 83.68% 112.25% 114.35% 112.25%
m2 Lease Funds, LLC 308.95% 308.10% 257.13% 183.88% 308.95% 183.88%
Cedar Rapids Bank and Trust 419.03% 350.23% 197.42% 136.54% 419.03% 136.54%
Rockford Bank and Trust 266.62% 205.05% 143.36% 91.45% 266.62% 91.45%
             
NET INCOME (4)            
             
Quad City Bank and Trust (1)  $ 622  $ 2,975  $ 1,972  $ 2,824  $ 3,597  $ 5,582
m2 Lease Funds, LLC (2)  834  651  328  616  1,485  1,235
Cedar Rapids Bank and Trust  (214)  2,169  2,101  1,870  1,955  3,929
Rockford Bank and Trust  473  465  323  543  938  932
             
RETURN ON AVERAGE ASSETS            
             
Quad City Bank and Trust (1) 0.19% 0.93% 0.60% 0.90% 0.56% 0.88%
Cedar Rapids Bank and Trust -0.10% 1.03% 0.99% 0.92% 0.46% 0.98%
Rockford Bank and Trust 0.53% 0.54% 0.36% 0.63% 0.53% 0.55%
             
NET INTEREST MARGIN PERCENTAGE (3)            
             
Quad City Bank and Trust (1) 3.28% 3.11% 3.07% 3.11% 3.20% 3.05%
Cedar Rapids Bank and Trust 3.63% 3.62% 3.58% 3.31% 3.63% 3.39%
Rockford Bank and Trust 3.38% 3.44% 3.34% 3.32% 3.41% 3.31%
             
             
(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) m2 Lease Funds, LLC net income is post-tax, using an estimated effective tax rate of 35%.
(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 presented.
(4) Net income declines for the quarter ended June 30, 2015 at Quad City Bank and Trust and Cedar Rapids Bank and Trust were primarily the result of losses on debt extinguishment (pre-tax) totaling $3.1 million and $3.8 million, respectively.
 
QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)
  As of  
  June 30, March 31, December 31, June 30,  
GAAP TO NON-GAAP RECONCILIATIONS 2015 2015 2014 2014  
  (dollars in thousands, except per share data)  
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)          
           
Stockholders' equity (GAAP)  $ 211,697  $ 150,996  $ 144,079  $ 134,643  
Less: Intangible assets  4,794  4,844  4,894  4,994  
Tangible common equity (non-GAAP)  $ 206,903  $ 146,152  $ 139,185  $ 129,649  
           
Total assets (GAAP)  $ 2,542,969  $ 2,491,659  $ 2,524,958  $ 2,464,839  
Less: Intangible assets  4,794  4,844  4,894  4,994  
Tangible assets (non-GAAP)  $ 2,538,175  $ 2,486,815  $ 2,520,064  $ 2,459,845  
           
Tangible common equity to tangible assets ratio (non-GAAP) 8.15% 5.88% 5.52% 5.27%  
           
           
           
  For the Quarter ended For the Six Months Ended
  June 30, March 31, June 30, June 30, June 30,
CORE NET INCOME (2) 2015 2015 2014 2015 2014
           
Net income (loss) (GAAP)  $ (524)  $ 4,178  $ 4,008  $ 3,654  $ 7,897
           
Less nonrecurring items (post-tax) (3):          
Income:          
Securities gains  $ --  $ 274  $ 1  $ 274  $ 14
Total nonrecurring income (non-GAAP)  $ --  $ 274  $ 1  $ 274  $ 14
           
Expense:          
Losses on debt extinguishment  $ 4,481  $ --  $ --  $ 4,481  $ --
Other non-recurring expenses  513  --  --  513  --
Total nonrecurring expense (non-GAAP)  $ 4,994  $ --  $ --  $ 4,994  $ --
           
Core net income (non-GAAP)  $ 4,470  $ 3,904  $ 4,007  $ 8,374  $ 7,883
Less: Preferred stock dividends  --  --  374  --  1,082
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (2)  $ 4,470  $ 3,904  $ 3,633  $ 8,374  $ 6,801
           
           
CORE EARNINGS PER COMMON SHARE (2)          
           
Core net income attributable to QCR Holdings, Inc. common stockholders (non-GAAP) (from above)  $ 4,470  $ 3,904  $ 3,633  $ 8,374  $ 6,801
           
Weighted average common shares outstanding  9,946,744  7,975,910  7,924,624  8,961,327  7,912,830
Weighted average common and common equivalent shares outstanding  9,946,744  8,097,444  8,050,514  9,098,697  8,040,279
           
Core earnings per common share (non-GAAP):          
Basic  $ 0.45  $ 0.49  $ 0.46  $ 0.93  $ 0.86
Diluted  $ 0.45  $ 0.48  $ 0.45  $ 0.92  $ 0.85
           
           
CORE RETURN ON AVERAGE ASSETS (2)          
           
Core net income (non-GAAP) (from above)  $ 4,470  $ 3,904  $ 4,007  $ 8,374  $ 7,883
           
Average Assets  $ 2,518,170  $ 2,506,497  $ 2,425,665  $ 2,512,334  $ 2,429,912
           
Core return on average assets (annualized) (non-GAAP) 0.71% 0.62% 0.66% 0.67% 0.65%
           
           
(1) 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.
(2) Core net income, core net income attributable to QCR Holdings, Inc. common stockholders, core earnings per common share and core return on average assets are non-GAAP financial measures. The Company's management believes that these measures are important to investors as they exclude non-recurring income and expense items, therefore, they provide a more realistic run-rate for future periods.
(3) Nonrecurring items (post-tax) are calculated using an estimated effective tax rate of 35%.
CONTACT: Todd A. Gipple
         Executive Vice President
         Chief Operating Officer
         Chief Financial Officer
         (309) 743-7745
NEXT ARTICLE

More From BioPortfolio on "QCR Holdings, Inc. Announces Second Quarter Earnings Results and Impact of Successful Balance Sheet Restructuring"

Advertisement
Quick Search
Advertisement
Advertisement

 

Relevant Topics

The Top 100 Pharmaceutical Companies
Top 10 biotech and pharmaceutical companies worldwide based on market value in 2015 2015 ranking of the global top 10 biotech and pharmaceutical companies based on revenue (in billion U.S. dollars) Johnson & Johnson, U.S. 74...

Mergers & Acquisitions
Commercial and market reports on mergers and acquisitions in the biotechnology, pharmaceutical, medical device and life-science industries. Mergers and acquisitions (abbreviated M&A;) is an aspect of corporate strategy, corporate finance and manageme...