QCR Holdings, Inc.NASDAQ: QCRH

QCR Holdings, Inc. Announces Third Quarter 2022 Results

· Issued by QCR Holdings, Inc. via GlobeNewswire

Key figures

  • Net income of $29.3 million , or $1.71 per diluted share
  • Adjusted net income (non-GAAP) of $28.9 million , or $1.69 per diluted share
  • Net Interest Margin (“NIM”) of 3.46% and NIM (TEY) (non-GAAP) of 3.71%
  • Annualized loan and lease growth of 14.5% for the quarter
  • Annualized deposit growth of 8.3% for the quarter

On 6ix: 6ix.com/news/qcr-holdings-inc-announces-third-quarter-2022-results

Third Quarter 2022 Highlights

  • Net income of $29.3 million, or $1.71 per diluted share
  • Adjusted net income (non-GAAP) of $28.9 million, or $1.69 per diluted share
  • Net Interest Margin (“NIM”) of 3.46% and NIM (TEY)(non-GAAP) of 3.71%
  • Annualized loan and lease growth of 14.5% for the quarter
  • Annualized deposit growth of 8.3% for the quarter
  • Nonperforming assets improved for the quarter and represented 0.23% of total assets
  • Allowance for credit losses (“ACL”) to total loans/leases of 1.51%
  • Increased total risk-based capital to 14.55% through the issuance of subordinated notes and strong earnings

MOLINE, Ill., Oct. 26, 2022 (GLOBE NEWSWIRE) -- QCR Holdings, Inc. (NASDAQ: QCRH) (the “Company”) today announced net income of $29.3 million and diluted earnings per share (“EPS”) of $1.71 for the third quarter of 2022, compared to net income of $15.2 million and diluted EPS of $0.87 for the second quarter of 2022.

Adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP) for the third quarter of 2022 were $28.9 million and $1.69, respectively. For the second quarter of 2022, adjusted net income (non-GAAP) was $30.4 million and adjusted diluted EPS (non-GAAP) was $1.73. For the third quarter of 2021, adjusted net income (non-GAAP) and adjusted diluted EPS (non-GAAP) were $31.6 million and $1.99, respectively.

For the Quarter Ended
September 30,June 30,September 30,
$ in millions (except per share data)202220222021
Net Income$29.3$15.2$31.6
Diluted EPS$1.71$0.87$1.99
Adjusted Net Income (non-GAAP)*$28.9$30.4$31.6
Adjusted Diluted EPS (non-GAAP)*$1.69$1.73$1.99

*Adjusted non-GAAP measurements of financial performance exclude non-core and/or nonrecurring income and expense items that management believes are not reflective of the anticipated future operation of the Company’s business. The Company believes these measurements provide a better comparison for analysis and may provide a better indicator of future performance. See GAAP to non-GAAP reconciliations.

“We delivered another strong quarter of net income, driven by exceptional loan growth, improved credit quality and carefully managed expenses,” said Larry J. Helling, Chief Executive Officer. “Building on the momentum we established in the first half of the year, we generated robust lending activity again in the third quarter with annualized loan growth of 14.5%. This was funded primarily by growth in deposits during the quarter. Additionally, we raised $100 million of subordinated debt, bolstering our capital position against the backdrop of an uncertain economy.”

Net Interest Income of $60.8 Million

Net interest income for the third quarter of 2022 totaled $60.8 million, compared to $59.4 million for the second quarter of 2022 and $46.2 million for the third quarter of 2021. The increase in net interest income was due to an increase in average earning assets, primarily attributable to loan growth and NIM expansion on a linked-quarter basis. Adjusted net interest income, excluding PPP income (non-GAAP) during the quarter was $64.1 million, an increase of $3.2 million, or 20.8% annualized, from the prior quarter. Acquisition-related net accretion totaled $1.1 million for the third quarter of 2022, as compared to $1.7 million in the second quarter of 2022.

In the third quarter of 2022, NIM was 3.46% and tax-equivalent yield (“TEY”) basis (non-GAAP) NIM was 3.71%, compared to 3.53% and 3.74% in the prior quarter, respectively. Adjusted NIM (non-GAAP), which excludes acquisition-related net accretion, was 3.65%, up 1 basis point from the prior quarter. Excluding the final impact of PPP loans (non-GAAP) on NIM in the prior quarter, adjusted NIM for the current quarter (non-GAAP) was up 5 basis points prior to the dilutive impact of our subordinated debt issuance. The linked-quarter increase was primarily due to the impact of multiple interest rate hikes on our asset-sensitive balance sheet, partially offset by the impact of increased deposit costs and our recent subordinated debt issuance.

For the Quarter Ended
September 30,June 30,September 30,
202220222021
NIM3.46%3.53%3.36%
NIM (TEY)(non-GAAP) *3.71%3.74%3.56%
Adjusted NIM (TEY)(non-GAAP) *3.65%3.64%3.53%
Adjusted NIM ex. PPP (TEY)(non-GAAP)*3.65%3.63%3.39%
* See GAAP to non-GAAP reconciliations

“Our adjusted NIM, excluding PPP, expanded by 5 basis points during the third quarter, prior to the dilutive impact of our recent subordinated debt issuance,” said Todd A. Gipple, President, Chief Operating Officer and Chief Financial Officer. “While our balance sheet is well positioned to continue to drive NIM expansion in this rising rate environment, the sharply higher interest rates impacted our deposit mix and pricing this quarter. However, we are very pleased with the expansion in NIM that we have experienced early in the current rising rate cycle of 26 basis points on a year-over-year basis.”

Annualized Loan and Lease Growth of 14.5%Total Loans and Leases Surpass $6 Billion

During the third quarter of 2022, the Company’s loans and leases increased $210.7 million to a total of $6.0 billion, or 14.5% on an annualized basis.   Deposits increased by $120.4 million during the quarter, helping to fund our loan and lease growth.

“Strength in our traditional commercial lending, leasing and our Specialty Finance businesses drove our continued loan growth,” added Mr. Helling. “This speaks to the dedication of our experienced teams and the economic resiliency in our markets. Given our current pipelines, we are reaffirming our targeted loan growth of between 10% and 12% for the fourth quarter, while continuing to be vigilant on maintaining our exceptional credit quality.”

Noninterest Income of $21.1 Million

Noninterest income for the third quarter of 2022 totaled $21.1 million, compared to $22.8 million for the second quarter of 2022. The decrease was primarily due to a $2.5 million decline in capital markets revenue from swap fees due to delays in client projects caused by ongoing supply chain disruptions, inflationary pressures and higher interest rates. Wealth management revenue was $3.5 million for the quarter, consistent with the second quarter of 2022, despite ongoing market volatility.

“Capital markets revenue totaled $10.5 million for the quarter, which was below our guidance due to delays in funding low-income housing tax credit projects,” added Mr. Gipple. “While certain client projects have been delayed, the economics of these projects remain solid, and our pipeline is strong. Capital markets revenue has averaged approximately $11 million per quarter for the last four quarters and therefore we expect this source of fee income to be in a range of $10 to $12 million for the fourth quarter.”

Noninterest Expenses of $47.7 Million

Noninterest expense for the third quarter of 2022 totaled $47.7 million, compared to $54.2 million for the second quarter of 2022 and $41.4 million for the third quarter of 2021. The linked-quarter decrease was primarily due to elevated expenses in the second quarter related to the Guaranty Bank acquisition and lower incentive-based compensation in the third quarter. Excluding acquisition/post-acquisition related costs, noninterest expense for the third quarter was $47.4 million, compared to $47.5 million in the second quarter.

Asset Quality Remains Exceptional

Nonperforming assets (“NPAs”) totaled $18.0 million at the end of the third quarter, a decrease of $6.0 million from the second quarter of 2022. The reduction in NPAs during the quarter was primarily the result of paydowns on several NPAs. The ratio of NPAs to total assets was 0.23% on September 30, 2022, compared to 0.33% on June 30, 2022, and 0.11% on September 30, 2021. In addition, the Company’s criticized loans and classified loans to total loans and leases on September 30, 2022 improved to 2.35% and 1.29%, respectively, as compared to 2.37% and 1.43% as of June 30, 2022.

The Company did not record a provision for credit losses in the third quarter of 2022 as a result of continued improvements in overall credit quality. As of September 30, 2022, the ACL on total loans/leases was 1.51%, compared to 1.59% as of June 30, 2022.

Continued Strong Capital Levels

As of September 30, 2022, the Company’s total risk-based capital ratio was 14.55%, the common equity tier 1 ratio was 9.33% and the tangible common equity to tangible assets ratio (non-GAAP) was 7.68%. By comparison, these respective ratios were 13.40%, 9.46% and 8.11% as of June 30, 2022.

On August 18, 2022, the Company announced that it completed a private placement of $100 million in aggregate principal amount subordinated notes. The notes qualify as tier 2 capital and contributed to the increase in the total risk-based capital ratio. This transaction increased our total risk-based capital ratio by 140 bps.

During the third quarter, the Company purchased and retired 190,000 shares of its common stock at an average price of $55.18 per share as the Company executed purchases under the share repurchase plan announced during the second quarter. The 2022 share repurchase plan authorized an approximate 1,500,000 additional shares to be repurchased and the Company has approximately 1,030,000 shares remaining under the program.

The Company’s accumulated other comprehensive income (“AOCI”) declined $24.8 million during the third quarter due to a decrease in the value of its available for sale securities portfolio and certain derivatives resulting from continued sharp increases in interest rates during the quarter. While AOCI and the repurchase of shares reduced the Company’s tangible common equity, solid earnings offset this impact, which led to a slight increase in tangible book value per share (non-GAAP).

Focus on Three Strategic Long-Term Initiatives

As part of the Company’s ongoing efforts to grow earnings and drive attractive long-term returns for shareholders, it continues to operate under three key strategic long-term initiatives:

  • Generate organic loan and lease growth of 9% per year, funded by core deposits;
  • Grow fee-based income by at least 6% per year; and
  • Limit annual operating expense growth to 5% per year.

Conference Call Details

The Company will host an earnings call/webcast tomorrow, October 27, 2022, at 10:00 a.m. Central Time. Dial-in information for the call is toll-free: 888-346-9286 (international 412-317-5253). Participants should request to join the QCR Holdings, Inc. call. The event will be available for replay through November 3, 2022. The replay access information is 877-344-7529 (international 412-317-0088); access code 9369877. A webcast of the teleconference can be accessed on the Company’s News and Events page at www.qcrh.com. An archived version of the webcast will be available at the same location shortly after the live event has ended.

About UsQCR Holdings, Inc., headquartered in Moline, Illinois, is a relationship-driven, multi-bank holding company serving the Quad Cities, Cedar Rapids, Cedar Valley, Des Moines/Ankeny and Springfield communities through its wholly-owned subsidiary banks. The banks provide full-service commercial and consumer banking and trust and wealth management services. Quad City Bank & Trust Company, based in Bettendorf, Iowa, commenced operations in 1994, Cedar Rapids Bank & Trust Company, based in Cedar Rapids, Iowa, commenced operations in 2001, Community State Bank, based in Ankeny, Iowa, was acquired by the Company in 2016, Springfield First Community Bank, based in Springfield, Missouri, was acquired by the Company in 2018, and Guaranty Bank, also based in Springfield, Missouri, was acquired by the Company and merged with Springfield First Community Bank on April 1, 2022, with the combined entity operating under the Guaranty Bank name. Additionally, the Company serves the Waterloo/Cedar Falls, Iowa community through Community Bank & Trust, a division of Cedar Rapids Bank & Trust Company. Quad City Bank & Trust Company offers equipment loans and leases to businesses through its wholly-owned subsidiary, m2 Equipment Finance, LLC, based in Milwaukee, Wisconsin, and also provides correspondent banking services. The Company has 40 locations in Iowa, Missouri, Wisconsin and Illinois. As of September 30, 2022, the Company had approximately $7.7 billion in assets, $6.0 billion in loans and $5.9 billion in deposits. For additional information, please visit the Company’s website at www.qcrh.com.

Special Note Concerning Forward-Looking Statements. This document contains, and future oral and written statements of the Company and its management may contain, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “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 (including effects of inflationary pressures and supply chain constraints); (ii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics (including the COVID-19 pandemic in the United States), acts of war or other threats thereof, or other adverse external events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events; (iii) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB or the PCAOB; (iv) changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business; (v) changes in interest rates and prepayment rates of the Company’s assets (including the impact of LIBOR phase-out); (vi) increased competition in the financial services sector and the inability to attract new customers; (vii) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (viii) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (ix) the loss of key executives or employees; (x) changes in consumer spending; (xi) unexpected outcomes of existing or new litigation involving the Company; (xii) the economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards; and (xiii) the ability of the Company to manage the risks associated with the foregoing as well as anticipated. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.

Contacts:Todd A. GipplePresidentChief Operating OfficerChief Financial Officer(309) 743-7745[email protected]

QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
As of
September 30,June 30,March 31,December 31,September 30,
20222022202220212021
(dollars in thousands)
CONDENSED BALANCE SHEET
Cash and due from banks$86,282$92,379$50,540$37,490$57,310
Federal funds sold and interest-bearing deposits71,04356,53266,39087,66270,826
Securities, net of allowance for credit losses879,450879,918823,311810,215828,719
Net loans/leases5,918,1215,705,4784,753,0824,601,4114,519,060
Intangibles17,54618,3338,8569,3499,857
Goodwill137,607137,60774,06674,06674,066
Derivatives185,03797,455107,326222,220198,393
Other assets434,963405,239292,248253,719256,277
Total assets$7,730,049$7,392,941$6,175,819$6,096,132$6,014,508
Total deposits$5,941,035$5,820,657$4,839,689$4,922,772$4,871,828
Total borrowings701,491583,166443,270170,805183,514
Derivatives209,479113,305116,193225,135201,450
Other liabilities140,972132,675108,743100,410107,902
Total stockholders' equity737,072743,138667,924677,010649,814
Total liabilities and stockholders' equity$7,730,049$7,392,941$6,175,819$6,096,132$6,014,508
ANALYSIS OF LOAN PORTFOLIO
Loan/lease mix:
Commercial and industrial - revolving$332,996$322,258$263,441$248,483$175,155
Commercial and industrial - other1,415,9961,403,6891,374,2211,346,6021,465,580
Total commercial and industrial1,748,9921,725,9471,637,6621,595,0851,640,735
Commercial real estate, owner occupied627,558628,565439,257421,701434,014
Commercial real estate, non-owner occupied920,876889,530679,898646,500644,850
Construction and land development1,149,5031,080,372863,116918,571852,418
Multi-family933,118860,742711,682600,412529,727
Direct financing leases33,50340,05043,33045,19150,237
1-4 family real estate487,508473,141379,613377,361376,067
Consumer107,55299,55673,31075,31171,682
Total loans/leases$6,008,610$5,797,903$4,827,868$4,680,132$4,599,730
Less allowance for credit losses90,48992,42574,78678,72180,670
Net loans/leases$5,918,121$5,705,478$4,753,082$4,601,411$4,519,060
ANALYSIS OF SECURITIES PORTFOLIO
Securities mix:
U.S. government sponsored agency securities$20,527$20,448$21,380$23,328$23,689
Municipal securities724,204710,638667,245639,799649,486
Residential mortgage-backed and related securities68,84481,24786,38194,323100,744
Asset backed securities19,63019,95623,23327,12430,607
Other securities46,44347,82725,27025,83924,367
Total securities$879,648$880,116$823,509$810,413$828,893
Less allowance for credit losses198198198198174
Net securities$879,450$879,918$823,311$810,215$828,719
ANALYSIS OF DEPOSITS
Deposit mix:
Noninterest-bearing demand deposits$1,315,555$1,514,005$1,275,493$1,268,788$1,342,273
Interest-bearing demand deposits3,904,3033,758,5663,181,6853,232,6333,086,711
Time deposits672,133540,074382,268421,348441,743
Brokered deposits49,0448,01224331,101
Total deposits$5,941,035$5,820,657$4,839,689$4,922,772$4,871,828
ANALYSIS OF BORROWINGS
Borrowings mix:
Overnight FHLB advances (1)$335,000$400,000$290,000$15,000$30,000
Other short-term borrowings85,1801,0701,1903,8001,600
Subordinated notes232,743133,562113,890113,850113,811
Junior subordinated debentures48,56848,53438,19038,15538,103
Total borrowings$701,491$583,166$443,270$170,805$183,514
(1) At the most recent quarter-end, the weighted-average rate of these overnight borrowings was 3.29%.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
For the Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20222022202220212021
(dollars in thousands, except per share data)
INCOME STATEMENT
Interest income$79,267$68,205$51,062$52,020$51,667
Interest expense18,4988,8055,3295,5075,438
Net interest income60,76959,40045,73346,51346,229
Provision for credit losses (1)-11,200(2,916)(3,227)-
Net interest income after provision for loan/lease losses$60,769$48,200$48,649$49,740$46,229
Trust department fees$2,537$2,497$2,963$2,843$2,714
Investment advisory and management fees9219831,0361,0471,054
Deposit service fees2,2142,2231,5551,6441,588
Gain on sales of residential real estate loans641809493922954
Gain on sales of government guaranteed portions of loans50-19227-
Swap fee income/capital markets revenue10,54513,0046,42212,98224,885
Earnings on bank-owned life insurance605350346470446
Debit card fees1,4531,4991,0071,0721,085
Correspondent banking fees189244277266265
Loan related fee income652682480536550
Mark to market gain - derivatives90443290697(17)
Other384591298791,128
Total noninterest income$21,095$22,782$15,633$22,985$34,652
Salaries and employee benefits$29,175$29,972$23,627$24,809$28,207
Occupancy and equipment expense6,0335,9783,9373,7234,122
Professional and data processing fees4,4774,3653,6713,8663,568
Acquisition costs3151,9731,851624-
Post-acquisition compensation, transition and integration costs624,796---
Disposition costs---5-
FDIC insurance, other insurance and regulatory fees1,4971,3941,3101,3161,108
Loan/lease expense390761267606308
Net cost of (income from) and gains/losses on operations of other real estate1959(1)-(1,346)
Advertising and marketing1,4371,1987611,6791,095
Communication639584403481457
Supplies289237246274298
Bank service charges568610541553525
Correspondent banking expense218213199200201
Intangibles amortization787787493508508
Payment card processing477626262298346
Trust expense227195187208188
Other1,1365005712621,802
Total noninterest expense$47,746$54,248$38,325$39,412$41,387
Net income before income taxes$34,118$16,734$25,957$33,313$39,494
Federal and state income tax expense4,8241,4922,3336,3047,929
Net income$29,294$15,242$23,624$27,009$31,565
Basic EPS$1.73$0.88$1.51$1.73$2.02
Diluted EPS$1.71$0.87$1.49$1.71$1.99
Weighted average common shares outstanding16,900,96817,345,32415,625,11215,582,27615,635,123
Weighted average common and common equivalent shares outstanding17,110,69117,549,10715,852,25615,838,24615,869,798
(1) Provision for credit losses for the quarter ended June 30, 2022 included $11.0 million related to the acquired Guaranty Bank non-PCD loans and $1.4 million related to acquired Guaranty Bank OBS exposures.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
For Nine Months Ended
September 30,September 30,
20222021
(dollars in thousands, except per share data)
INCOME STATEMENT
Interest income$198,534$148,135
Interest expense32,63216,415
Net interest income165,902131,720
Provision for credit losses (1)8,2846,713
Net interest income after provision for loan/lease losses$157,618$125,007
Trust department fees$7,997$8,363
Investment advisory and management fees2,9403,033
Deposit service fees5,9924,488
Gain on sales of residential real estate loans1,9433,475
Gain on sales of government guaranteed portions of loans69-
Swap fee income/capital markets revenue29,97148,010
Securities gains (losses), net-(88)
Earnings on bank-owned life insurance1,3011,368
Debit card fees3,9593,144
Correspondent banking fees710848
Loan related fee income1,8141,732
Mark to market gain- derivatives2,24273
Other5722,991
Total noninterest income$59,510$77,437
Salaries and employee benefits$82,774$76,098
Occupancy and equipment expense15,94812,195
Professional and data processing fees12,51310,713
Acquisition costs4,139-
Post-acquisition compensation, transition and integration costs4,858-
Disposition costs-8
FDIC insurance, other insurance and regulatory fees4,2013,159
Loan/lease expense1,4181,065
Net cost of (income from) and gains/losses on operations of other real estate77(1,420)
Advertising and marketing3,3962,575
Communication1,6261,317
Supplies772779
Bank service charges1,7191,620
Correspondent banking expense630599
Intangibles amortization2,0671,524
Payment card processing1,3651,114
Trust expense609550
Other2,2072,394
Total noninterest expense$140,319$114,290
Net income before income taxes$76,809$88,154
Federal and state income tax expense8,64916,258
Net income$68,160$71,896
Basic EPS$4.25$4.54
Diluted EPS$4.20$4.48
Weighted average common shares outstanding16,030,37115,829,124
Weighted average common and common equivalent shares outstanding16,243,92116,058,420
(1) Provision for credit losses for the nine months ended September 30, 2022 included $11.0 million related to the acquired Guaranty Bank non-PCD loans and $1.4 million related to acquired Guaranty Bank OBS exposures.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
As of and for the Quarter EndedFor the Nine Months Ended
September 30,June 30,March 31,December 31,September 30,September 30,September 30,
2022202220222021202120222021
(dollars in thousands, except per share data)
COMMON SHARE DATA
Common shares outstanding16,885,48517,064,34715,579,60515,613,46015,590,428
Book value per common share (1)$43.65$43.55$42.87$43.36$41.68
Tangible book value per common share (Non-GAAP) (2)$34.46$34.41$37.55$38.02$36.30
Closing stock price$50.94$53.99$56.59$56.00$51.44
Market capitalization$860,147$921,304$881,650$874,354$801,972
Market price / book value116.70%123.97%132.00%129.15%123.42%
Market price / tangible book value147.81%156.90%150.71%147.30%141.72%
Earnings per common share (basic) LTM (3)$5.86$6.14$6.68$6.30$5.73
Price earnings ratio LTM (3)8.70x8.79x8.47x8.88x8.98x
TCE / TA (Non-GAAP) (4)7.68%8.11%9.60%9.87%9.54%
CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
Beginning balance$743,138$667,924$677,010$649,814$630,476
Net income29,29415,24223,62427,00931,565
Other comprehensive income (loss), net of tax(24,783)(24,286)(27,340)295(2,546)
Common stock cash dividends declared(1,012)(1,059)(938)(935)(946)
Issuance of 2,071,291 shares of common stock as a result of the acquisition of Guaranty Federal Bancshares-117,214---
Repurchase and cancellation of shares of common stock as a result of a share repurchase program(10,485)(33,016)(4,416)-(9,367)
Other (5)9201,119(16)827632
Ending balance$737,072$743,138$667,924$677,010$649,814
REGULATORY CAPITAL RATIOS (6):
Total risk-based capital ratio14.55%13.40%14.50%14.77%14.64%
Tier 1 risk-based capital ratio10.01%10.18%11.27%11.46%11.26%
Tier 1 leverage capital ratio9.56%9.61%10.78%10.46%10.28%
Common equity tier 1 ratio9.33%9.46%10.61%10.76%10.55%
KEY PERFORMANCE RATIOS AND OTHER METRICS
Return on average assets (annualized)1.53%0.83%1.55%1.76%2.11%1.30%1.66%
Return on average total equity (annualized)15.39%7.74%13.81%16.23%19.30%12.20%15.27%
Net interest margin3.46%3.53%3.30%3.29%3.36%3.44%3.30%
Net interest margin (TEY) (Non-GAAP)(7)3.71%3.74%3.50%3.50%3.56%3.66%3.49%
Efficiency ratio (Non-GAAP) (8)58.32%66.01%62.45%56.71%51.17%62.25%54.64%
Gross loans and leases / total assets77.73%78.42%78.17%76.77%76.48%77.73%76.48%
Gross loans and leases / total deposits101.14%99.61%99.76%95.07%94.41%101.14%94.41%
Effective tax rate14.14%8.92%8.99%18.92%20.08%11.26%18.44%
Full-time equivalent employees (9)956968749726724956724
AVERAGE BALANCES
Assets$7,652,463$7,324,470$6,115,127$6,121,446$5,982,583$7,005,988$5,789,753
Loans/leases5,916,1005,711,4714,727,4784,608,1114,529,1365,456,0374,405,355
Deposits5,891,1985,867,4444,903,3544,983,8694,779,8765,557,6174,706,719
Total stockholders' equity761,428788,204684,126665,698654,186744,869627,583
(1) Includes accumulated other comprehensive income (loss).
(2) Includes accumulated other comprehensive income (loss) and excludes intangible assets (Non-GAAP).
(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) Increase at June 30, 2022 due to the acquisition of Guaranty Bank.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
ANALYSIS OF NET INTEREST INCOME AND MARGIN
For the Quarter Ended
September 30, 2022June 30, 2022September 30, 2021
AverageBalanceInterestEarned orPaidAverageYield or CostAverageBalanceInterestEarned orPaidAverageYield or CostAverageBalanceInterestEarned orPaidAverageYield or Cost
(dollars in thousands)
Fed funds sold$16,224$1002.45%$5,896$120.83%$3,030$10.10%
Interest-bearing deposits at financial institutions54,7993812.76%67,2541691.01%99,024390.16%
Securities (1)946,0969,6024.05%920,3089,0023.91%799,4717,6463.82%
Restricted investment securities42,6386746.18%37,1664855.16%20,9102624.97%
Loans (1)5,916,10072,9694.89%5,711,47161,9324.35%4,529,13646,4274.07%
Total earning assets (1)$6,975,857$83,7264.76%$6,742,095$71,6004.26%$5,451,571$54,3753.96%
Interest-bearing deposits$3,862,556$10,8891.12%$3,791,595$4,4780.47%$3,041,941$2,1830.28%
Time deposits593,4901,6811.12%529,6751,0470.79%461,2101,0900.94%
Short-term borrowings11,376842.94%1,40430.78%6,85810.10%
Federal Home Loan Bank advances418,2392,5842.42%286,4847801.08%54,293410.30%
Other borrowings4,239534.93%--0.00%--0.00%
Subordinated debentures181,1772,5185.56%133,5291,8165.44%113,7891,5545.46%
Junior subordinated debentures48,5516895.56%46,5366805.78%38,0845695.84%
Total interest-bearing liabilities$5,119,628$18,4981.43%$4,789,223$8,8040.74%$3,716,175$5,4380.58%
Net interest income (1)$65,228$62,796$48,937
Net interest margin (2)3.46%3.53%3.36%
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)3.71%3.74%3.56%
Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)3.65%3.64%3.53%
Adjusted net interest margin, excluding PPP income (TEY) (Non-GAAP) (1) (2) (3)3.65%3.63%3.39%
For the Nine Months Ended
September 30, 2022September 30, 2021
AverageBalanceInterestEarned orPaidAverageYield or CostAverageBalanceInterestEarned orPaidAverageYield or Cost
(dollars in thousands)
Fed funds sold$8,937$1141.70%$1,503$10.13%
Interest-bearing deposits at financial institutions63,7405841.23%101,2251100.15%
Securities (1)890,08226,2863.93%802,71521,9893.65%
Restricted investment securities34,0711,4395.57%19,5407184.85%
Loans (1)5,456,037180,8964.43%4,405,355132,7284.03%
Total earning assets (1)$6,452,867$209,3194.33%$5,330,338$155,5463.90%
Interest-bearing deposits$3,629,735$17,7040.65%$3,000,766$6,2190.28%
Time deposits508,0673,5270.93%449,9963,7161.10%
Short-term borrowings4,945872.37%7,56040.08%
Federal Home Loan Bank advances264,7183,4471.72%29,875660.29%
Other borrowings1,429534.90%--0.00%
Subordinated debentures143,1045,8885.49%115,9274,7185.43%
Junior subordinated debentures44,4571,9265.71%38,0451,6925.86%
Total interest-bearing liabilities$4,596,455$32,6320.95%$3,642,169$16,4150.60%
Net interest income (1)$176,687$139,131
Net interest margin (2)3.44%3.30%
Net interest margin (TEY) (Non-GAAP) (1) (2) (3)3.66%3.49%
Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)3.60%3.46%
Adjusted net interest margin, excluding PPP income (TEY) (Non-GAAP) (1) (2) (3)3.60%3.31%
(1) Includes nontaxable securities and loans. Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% tax rate.
(2) See "Select Financial Data - Subsidiaries" for a breakdown of amortization/accretion included in net interest margin for each period presented.
(3) TEY : Tax equivalent yield. See GAAP to Non-GAAP reconciliations.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
As of
September 30,June 30,March 31,December 31,September 30,
20222022202220212021
(dollars in thousands, except per share data)
ROLLFORWARD OF ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES
Beginning balance$92,425$74,786$78,721$80,670$78,894
Initial ACL recorded for acquired PCD loans-5,902---
Credit loss expense (1)33112,141(3,849)(2,045)1,895
Loans/leases charged off(2,489)(620)(456)(375)(287)
Recoveries on loans/leases previously charged off222216370471168
Ending balance$90,489$92,425$74,786$78,721$80,670
NONPERFORMING ASSETS
Nonaccrual loans/leases (2)$17,511$23,574$2,744$2,759$6,818
Accruing loans/leases past due 90 days or more32684114
Total nonperforming loans/leases17,51423,8422,7482,7606,832
Other real estate owned177205---
Other repossessed assets340----
Total nonperforming assets$18,031$24,047$2,748$2,760$6,832
ASSET QUALITY RATIOS
Nonperforming assets / total assets0.23%0.33%0.04%0.05%0.11%
ACL for loans and leases / total loans/leases1.51%1.59%1.55%1.68%1.75%
ACL for loans and leases / nonperforming loans/leases516.67%387.66%2721.47%2852.21%1180.77%
Net charge-offs as a % of average loans/leases0.04%0.01%0.00%0.00%0.00%
INTERNALLY ASSIGNED RISK RATING (3)
Special mention (rating 6)$63,973$54,558$63,622$62,510$58,634
Substandard (rating 7)77,31783,04854,49153,15959,402
Doubtful (rating 8)-----
$141,290$137,606$118,113$115,669$118,036
Criticized loans (4)$141,290$137,606$118,113$115,669$118,036
Classified loans (5)77,31783,04854,49153,15959,402
Criticized loans as a % of total loans/leases2.35%2.37%2.45%2.47%2.57%
Classified loans as a % of total loans/leases1.29%1.43%1.13%1.14%1.29%
(1) Credit loss expense on loans/leases for the quarter ended June 30, 2022 included $11.0 million related to the acquired Guaranty Bank non-PCD loans.
(2) Nonaccrual loans for the quarter ended June 30, 2022 included $7.3 million related to the acquired Guaranty Bank loan portfolio.
(3) Amounts exclude the government guaranteed portion, if any. The Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion.
(4) Criticized loans are defined as C&I and CRE loans with internally assigned risk ratings of 6, 7, or 8, regardless of performance.
(5) Classified loans are defined as C&I and CRE loans with internally assigned risk ratings of 7 or 8, regardless of performance.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
For the Quarter EndedFor the Nine Months Ended
September 30,June 30,September 30,September 30,September 30,
SELECT FINANCIAL DATA - SUBSIDIARIES20222022202120222021
(dollars in thousands)
TOTAL ASSETS
Quad City Bank and Trust (1)$2,218,166$2,122,852$2,106,631
m2 Equipment Finance, LLC298,640289,451259,543
Cedar Rapids Bank and Trust2,108,6141,985,1992,019,018
Community State Bank - Ankeny1,270,4261,221,4061,140,933
Guaranty Bank (2)2,107,4072,037,364880,143
TOTAL DEPOSITS
Quad City Bank and Trust (1)$1,741,472$1,787,564$1,797,969
Cedar Rapids Bank and Trust1,627,2021,495,6651,526,144
Community State Bank - Ankeny1,036,9981,006,836994,042
Guaranty Bank (2)1,632,1071,539,978605,947
TOTAL LOANS & LEASES
Quad City Bank and Trust (1)$1,806,776$1,737,812$1,636,170
m2 Equipment Finance, LLC300,753293,435262,962
Cedar Rapids Bank and Trust1,579,4371,536,2241,410,160
Community State Bank - Ankeny973,083931,031834,533
Guaranty Bank (2)1,649,3131,592,836718,867
TOTAL LOANS & LEASES / TOTAL DEPOSITS
Quad City Bank and Trust (1)104%97%91%
Cedar Rapids Bank and Trust97%103%92%
Community State Bank - Ankeny94%92%84%
Guaranty Bank101%103%119%
TOTAL LOANS & LEASES / TOTAL ASSETS
Quad City Bank and Trust (1)81%82%78%
Cedar Rapids Bank and Trust75%77%70%
Community State Bank - Ankeny77%76%73%
Guaranty Bank78%78%82%
ACL ON LOANS/LEASES AS A PERCENTAGE OF LOANS/LEASES
Quad City Bank and Trust (1)1.59%1.68%1.88%
m2 Equipment Finance, LLC3.13%3.31%3.78%
Cedar Rapids Bank and Trust1.54%1.58%1.85%
Community State Bank - Ankeny1.45%1.57%1.73%
Guaranty Bank1.42%1.53%1.30%
RETURN ON AVERAGE ASSETS
Quad City Bank and Trust (1)1.41%1.56%1.66%1.61%1.55%
Cedar Rapids Bank and Trust2.83%2.72%3.93%2.60%2.95%
Community State Bank - Ankeny1.31%1.12%1.17%1.28%1.05%
Guaranty Bank (3) (4)1.76%0.20%2.09%1.06%1.69%
NET INTEREST MARGIN PERCENTAGE (5)
Quad City Bank and Trust (1)3.65%3.74%3.47%3.63%3.32%
Cedar Rapids Bank and Trust (6)4.02%3.66%3.68%3.77%3.61%
Community State Bank - Ankeny (7)3.69%3.67%3.78%3.66%3.71%
Guaranty Bank (8)4.10%4.20%3.67%4.01%3.59%
ACQUISITION-RELATED AMORTIZATION/ACCRETION INCLUDED IN NET
INTEREST MARGIN, NET
Cedar Rapids Bank and Trust$5$4$64$60$169
Community State Bank - Ankeny622852$123437
Guaranty Bank1,0471,698376$2,814755
QCR Holdings, Inc. (9)(34)(35)(36)$(104)(110)
(1)Quad City Bank and Trust figures include m2 Equipment Finance, LLC, as this entity is wholly-owned and consolidated with the Bank. m2 Equipment Finance, LLC is also presented separately for certain (applicable) measurements.
(2)Increase due to the acquisition of Guaranty Bank on April 1, 2022, merging into Springfield First Community Bank with the combined bank operating under the Guaranty Bank name.
(3)Decrease due to CECL Day 2 provision for credit losses of $12.4 million related to the acquisition of Guaranty Bank during the quarter ended June 30, 2022.
(4)Adjusted ROAA excluding non-core adjustments for the Guaranty Bank acquisition (non-GAAP) would have been 2.12% for the quarter ended June 30, 2022 and 1.84% for the nine months ended September 30, 2022.
(5)Includes nontaxable securities and loans. Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% tax rate.
(6)Cedar Rapids Bank and Trust's net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin (Non-GAAP) would have been 4.02% for the quarter ended September 30, 2022, 3.62% for the quarter ended June 30, 2022 and 3.66% for the quarter ended September 30, 2021.
(7)Community State Bank's net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin (Non-GAAP) would have been 3.72% for the quarter ended September 30, 2022, 3.66% for the quarter ended June 30, 2022 and 3.66% for the quarter ended June 30, 2021.
(8)Guaranty Bank's net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin (Non-GAAP) would have been 3.91% for the quarter ended September 30, 2022, 3.82% for the quarter ended June 30, 2022 and 3.67% for the quarter ended June 30, 2021.
(9)Relates to the trust preferred securities acquired as part of the Guaranty Bank acquisition in 2017 and the Community National Bank acquisition in 2013.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
As of
September 30,June 30,March 31,December 31,September 30,
GAAP TO NON-GAAP RECONCILIATIONS20222022202220212021
(dollars in thousands, except per share data)
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)
Stockholders' equity (GAAP)$737,072$743,138$667,924$677,010$649,814
Less: Intangible assets155,153155,94082,92283,41583,923
Tangible common equity (non-GAAP)$581,919$587,198$585,002$593,595$565,891
Total assets (GAAP)$7,730,049$7,392,941$6,175,819$6,096,132$6,014,508
Less: Intangible assets155,153155,94082,92283,41583,923
Tangible assets (non-GAAP)$7,574,896$7,237,001$6,092,897$6,012,717$5,930,585
Tangible common equity to tangible assets ratio (non-GAAP)7.68%8.11%9.60%9.87%9.54%
(1) This ratio is a non-GAAP financial measure. The Company's management believes that this measurement is important to many investors in the marketplace who are interested in changes period-to-period in common equity. In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to stockholders' equity and total assets, which are the most directly comparable GAAP financial measures.
QCR Holdings, Inc.Consolidated Financial Highlights(Unaudited)
GAAP TO NON-GAAP RECONCILIATIONSFor the Quarter EndedFor the Nine Months Ended
September 30,June 30,March 31,December 31,September 30,September 30,September 30,
ADJUSTED NET INCOME (1)2022202220222021202120222021
(dollars in thousands, except per share data)
Net income (GAAP)$29,294$15,242$23,624$27,009$31,565$68,160$71,896
Less non-core items (post-tax) (2):
Income:
Securities gains (losses), net-----$-$(69)
Mark to market gains (losses) on derivatives, net71434271577(13)1,771$58
Gain on sale of loan----28-$28
Total non-core income (non-GAAP)$714$342$715$77$15$1,771$17
Expense:
Disposition costs---3--7
Acquisition costs (2)3211,9321,462493-3,715-
Post-acquisition compensation, transition and integration costs483,789---3,837-
Separation agreement------734
CECL Day 2 provision for credit losses on acquired non-PCD loans (3)-8,651---8,651-
CECL Day 2 provision for credit losses provision on acquired OBS exposure (3)-1,140---1,140-
Loss on sale of subsidiary-------
Total non-core expense (non-GAAP)$369$15,512$1,462$496$-$17,343$741
Adjusted net income (non-GAAP) (1)$28,949$30,412$24,371$27,428$31,550$83,732$72,620
ADJUSTED EARNINGS PER COMMON SHARE (1)
Adjusted net income (non-GAAP) (from above)$28,949$30,412$24,371$27,428$31,550$83,732$72,620
Weighted average common shares outstanding16,900,96817,345,32415,625,11215,582,27615,635,12316,030,37115,829,124
Weighted average common and common equivalent shares outstanding17,110,69117,549,10715,852,25615,838,24615,869,79816,243,92116,058,420
Adjusted earnings per common share (non-GAAP):
Basic$1.71$1.75$1.56$1.76$2.02$5.22$4.59
Diluted$1.69$1.73$1.54$1.73$1.99$5.15$4.52
ADJUSTED RETURN ON AVERAGE ASSETS (1)
Adjusted net income (non-GAAP) (from above)$28,949$30,412$24,371$27,428$31,550$83,732$72,620
Average Assets$7,652,463$7,324,470$6,115,127$6,121,446$5,982,583$7,005,988$5,789,753
Adjusted return on average assets (annualized) (non-GAAP)1.51%1.66%1.59%1.79%2.11%1.59%1.67%
NET INTEREST MARGIN (TEY) (4)
Net interest income (GAAP)$60,769$59,400$45,733$46,513$46,229$165,902$131,720
Plus: Tax equivalent adjustment (5)4,4593,3962,9332,8002,70810,7857,411
Net interest income - tax equivalent (Non-GAAP)$65,228$62,796$48,666$49,313$48,937$176,687$139,131
Less: Acquisition accounting net accretion1,0801,695118884562,8931,251
Adjusted net interest income$64,148$61,101$48,548$49,225$48,481$173,794$137,880
Less: PPP income-1255301,3651,9101255,831
Adjusted net interest income, excluding PPP income$64,148$60,976$48,018$47,860$46,571$173,669$132,049
Average earning assets$6,975,857$6,742,095$5,625,813$5,602,222$5,451,571$6,452,867$5,330,338
Net interest margin (GAAP)3.46%3.53%3.30%3.29%3.36%3.44%3.30%
Net interest margin (TEY) (Non-GAAP)3.71%3.74%3.50%3.50%3.56%3.66%3.49%
Adjusted net interest margin (TEY) (Non-GAAP)3.65%3.64%3.50%3.49%3.53%3.60%3.46%
Adjusted net interest margin, excluding PPP income (TEY) (Non-GAAP)3.65%3.63%3.46%3.39%3.39%3.60%3.31%
EFFICIENCY RATIO (6)
Noninterest expense (GAAP)$47,746$54,248$38,325$39,412$41,387$140,319$114,290
Net interest income (GAAP)$60,769$59,400$45,733$46,513$46,229$165,902$-$131,720
Noninterest income (GAAP)21,09522,78215,63322,98534,65259,51077,437
Total income$81,864$82,182$61,366$69,498$80,881$225,412$209,157
Efficiency ratio (noninterest expense/total income) (Non-GAAP)58.32%66.01%62.45%56.71%51.17%62.25%54.64%
LOAN GROWTH ANNUALIZED, EXCLUDING ACQUIRED AND PPP LOANS
Total loans and leases$6,008,610$5,797,903$4,827,868$4,680,132$4,599,730$6,008,610$4,599,730
Less: Acquired loans (7)-807,599-----
Less: PPP loans79796,34028,18183,5757983,575
Total loans and leases, excluding acquired and PPP loans$6,008,531$4,990,225$4,821,528$4,651,951$4,516,155$6,008,531$-$4,516,155
Loan growth annualized, excluding acquired and PPP loans14.54%14.00%14.58%12.03%23.04%15.73%16.08%
(1) 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-core or non-recurring income and expense items, therefore, they provide a more realistic run-rate for future periods. In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to net income, which is the most directly comparable GAAP financial measure.
(2) Non-core or nonrecurring items (post-tax) are calculated using an estimated effective tax rate of 21% with the exception of acquisition costs which have an estimated effective tax rate of 10.25%.
(3) The CECL Day 2 provision for credit losses on acquired non-PCD loans and OBS exposures resulted from the Guaranty Bank acquisition on April 1, 2022.
(4) Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% effective tax rate.
(5) Net interest margin (TEY) is a non-GAAP financial measure. The Company's management utilizes this measurement to take into account the tax benefit associated with certain loans and securities. It is also standard industry practice to measure net interest margin using tax-equivalent measures. In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to net interest income, which is the most directly comparable GAAP financial measure. In addition, the Company calculates net interest margin without the impact of acquisition accounting net accretion as this can fluctuate and it's difficult to provide a more realistic run-rate for future periods.
(6) Efficiency ratio is a non-GAAP measure. The Company's management utilizes this ratio to compare to industry peers. The ratio is used to calculate overhead as a percentage of revenue. In compliance with the applicable rules of the SEC, this non-GAAP measure is reconciled to noninterest expense, net interest income and noninterest income, which are the most directly comparable GAAP financial measures.
(7) Loan balances acquired from the Guaranty Bank acquisition on April 1, 2022 are excluded.

Primary Logo

Source: QCR Holdings, Inc.

QCR Holdings, Inc. on 6ix

Story so far

Earlier from QCR

Later from QCR

All QCR news releases