Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Qcr Holdings Inc
QCR Holdings, Inc. Announces Fourth Quarter Results and Record Net Income for the Full Year 2025
Business
Jan 27 2026
18 min read

QCR Holdings, Inc. Announces Fourth Quarter Results and Record Net Income for the Full Year 2025

news images

Fourth Quarter 2025 Highlights

  • Net income of $35.7 million, or $2.12 per diluted share

  • Record adjusted net income1 of $37.3 million, or $2.21 per diluted share

  • Robust net interest income of $68.4 million, delivering 22% annualized growth

  • Net interest margin (“NIM”) TEY1 expansion of six basis points to 3.57%

  • Strong capital markets revenue of $24.5 million

  • Successful completion of initial $285.3 million low-income housing tax credit (“LIHTC”) construction loan sale

  • Significant annualized loan growth of 17% prior to the LIHTC construction loan sale and m2 Equipment Finance (“m2”) runoff

  • Tangible book value (“TBV”) per share1 expansion of $2.08, or 15% annualized

  • Repurchased 162,777 shares at an average price of $77.62 per share

Full Year 2025 Highlights

  • Record annual net income of $127.2 million, or $7.49 per diluted share

  • Record adjusted net income1 of $129.6 million, or $7.64 per diluted share

  • Strong capital markets revenue of $64.7 million

  • Robust loan growth of 12% prior to LIHTC construction loan sale and m2 runoff

  • Strong core deposit growth of 7%

  • TBV1 expansion of $7.65, or 15%

MOLINE, Ill., Jan. 27, 2026 (GLOBE NEWSWIRE) -- QCR Holdings, Inc. (NASDAQ: QCRH) (the “Company”) today announced quarterly net income of $35.7 million and diluted earnings per share (“EPS”) of $2.12 for the fourth quarter of 2025, compared to net income of $36.7 million and diluted EPS of $2.16 for the third quarter of 2025.

Adjusted net income1 and adjusted diluted EPS1 for the fourth quarter of 2025 were $37.3 million and $2.21, respectively, compared to $36.9 million and $2.17 for the third quarter of 2025 and $32.8 million and $1.93 for the fourth quarter of 2024.

 

 

 

 

 

 

 

 

 

 

 

    

For the Quarter Ended

 

 

December 31,

 

September 30,

 

December 31,

$in millions (except per share data)

    

2025

    

2025

    

2024

Net Income

 

$

35.7

 

$

36.7

 

$

30.2

Diluted EPS

 

$

2.12

 

$

2.16

 

$

1.77

Adjusted Net Income1

 

$

37.3

 

$

36.9

 

$

32.8

Adjusted Diluted EPS1

 

$

2.21

 

$

2.17

 

$

1.93

“We delivered our strongest quarter and record full year results as we continue to see improved performance in our traditional banking, wealth management, and LIHTC lending businesses. At the same time, we continued to invest in our digital transformation project, creating the bank of the future for our clients and our employees,” said Todd Gipple, President and Chief Executive Officer. “Performance was very strong across all key operating metrics, approaching or exceeding the upper end of our guidance ranges for net interest margin expansion, gross loan growth, and capital markets revenue.”

Ongoing Margin Expansion Drives Significant Net Interest Income

Net interest income for the fourth quarter of 2025 was $68.4 million, an increase of $3.6 million, or 22% annualized, from the third quarter of 2025, driven by contributions from NIM expansion and strong loan growth. NIM was 3.06% and NIM on a tax-equivalent yield (“TEY”) basis1 was 3.57% for the fourth quarter, as compared to 3.00% and 3.51% for the prior quarter, respectively.

During the fourth quarter of 2025, the Company reduced term Federal Home Loan Bank (“FHLB”) borrowings by $135.0 million using proceeds from the LIHTC construction loan sale. The retired borrowings had a weighted average rate of 4.82% and this transaction will drive further NIM expansion.

“Our NIM TEY1 increased six basis points from the third quarter of 2025, near the upper end of our guidance range,” said Nick Anderson, Chief Financial Officer. “We expect ongoing margin expansion, and we are guiding to an increase in first quarter NIM TEY1 ranging from 3 to 7 basis points, assuming no further Federal Reserve rate cuts.”

Robust Noninterest Income from Capital Markets and Wealth Management Revenue

Noninterest income for the fourth quarter of 2025 was $38.7 million, up 6% from $36.7 million in the third quarter of 2025. The Company generated $24.5 million of capital markets revenue in the fourth quarter of 2025 compared to $23.8 million in the prior quarter. Wealth Management revenue totaled $5.3 million for the quarter, representing a 4% increase from the third quarter of 2025 and 11% for the year.

“During the fourth quarter of 2025, our LIHTC lending business continued to outperform, reflecting sustained strong demand for affordable housing and the expertise of our talented team. Developers continued to successfully advance their projects despite earlier headwinds, underscoring the strength and sustainability of the affordable housing industry. Having operated in the LIHTC business for nearly a decade, we continue to view it as a highly durable, profitable, and differentiated growth engine for the Company. Our LIHTC business is anchored by our extensive developer relationships and the consistently high-quality assets it generates,” said Mr. Gipple.

“Given the strength of our pipeline, we are increasing the upper end of our capital markets revenue guidance, resulting in a range of between $55 and $70 million over the next four quarters,” added Mr. Gipple.

Successful LIHTC Construction Loan Sale Matched with Acceleration in Loan Growth

During the fourth quarter of 2025, the Company successfully sold $285.3 million of LIHTC construction loans at par to a third-party investor as part of a strategy to expand the capacity for permanent LIHTC lending and further grow capital markets revenue. The proceeds from this transaction were used to retire the Company’s highest cost FHLB term advances, lowering overall funding costs and improving future NIM.

In the fourth quarter, total loans grew $303.7 million, or 17% annualized, excluding the impact from the construction loan sale and the planned runoff of the m2 portfolio. For the full year, total loans grew $800.5 million, or 12%, after excluding the impact from the construction loan sale and the planned runoff of the m2 portfolio.

“Our strong loan growth was driven by an acceleration in both our LIHTC and traditional lending businesses. The successful execution of our first LIHTC construction loan sale was a major milestone in positioning us to expand LIHTC lending and create the opportunity for additional capital markets revenue. Because we are originating new LIHTC loans at a strong pace, our new loans added during the quarter essentially offset the impact of the construction loan sale in a single quarter,” said Mr. Gipple. “Supported by a solid pipeline, we expect first-quarter loan growth of 8% to 10%, reflecting typical seasonality, with gross annualized loan growth accelerating to 10% to 15% over the final three quarters of 2026.”

FHLB Prepayment, Record Results, and Digital Transformation Costs Drive Quarterly Noninterest Expenses Higher

Noninterest expense for the fourth quarter of 2025 totaled $62.9 million compared to $56.6 million for the third quarter of 2025 and $53.5 million for the fourth quarter of 2024. The $6.3 million linked-quarter increase was primarily due to a $2.0 million non-recurring loss associated with the extinguishment of debt and elevated variable compensation resulting from strong capital markets performance and record earnings results. Higher professional and data processing expenses related to the Company’s first core system conversion as part of the digital transformation project also contributed to this increase.

“Our variable compensation structure is designed to maximize operating leverage and provide expense flexibility across changing revenue cycles,” said Mr. Anderson. “This approach allows us to align our costs with our financial performance to ensure that our team is rewarded only after we have rewarded our shareholders.”

For the fourth quarter, the Company’s adjusted efficiency ratio1 was 56.8%, compared to 55.6% in the prior period. For the full year 2025, adjusted noninterest expenses1 were up 4%, which is consistent with the Company’s strategic goal to hold noninterest expense growth below 5%. For the first quarter of 2026, the Company expects noninterest expenses to be in the range of $55 to $58 million, which assumes capital markets revenue and loan growth are within the guidance ranges. “This outlook reflects our continued commitment to expense discipline that aligns with our 9/6/5 strategic model which targets noninterest expense growth below 5% while driving operating leverage and strong profitability,” added Mr. Anderson.

Strong Core Deposit Growth Continues

Total core deposits increased by $64.2 million, or 4% annualized, from the third quarter of 2025, while average deposit balances increased $236.8 million, or 13% annualized. For the full year, core deposits increased by $474.4 million, or 7%. The deposit mix remained stable while total brokered deposits declined by $30.0 million in the fourth quarter. During 2025, brokered deposits declined by $121.4 million, or 34%, resulting in brokered deposits comprising only 3% of total deposits, down from 5% at the end of 2024. The Company’s total deposits at the end of the year were $7.4 billion, an increase of $353.0 million, or 5%.

“We remain highly focused on growing core deposits and improving our deposit mix across our markets. Our success in 2025 reflects the strength of our relationship-based model, which provides a stable core funding base to support future growth,” added Mr. Gipple. “Deposit mix improved for the full year with an increase in noninterest bearing balances and a 34% reduction in higher cost brokered deposits, further strengthening our funding profile.”

Asset Quality Further Strengthens and Remains Excellent

Total criticized loans decreased by $5.2 million on a linked-quarter basis. The ratio of criticized loans to total loans and leases as of December 31, 2025 further improved to 1.94% as compared to 2.01% as of September 30, 2025, the lowest level in more than five years and remains well below the Company’s long-term historical average.

Nonperforming assets (“NPAs”) totaled $43.3 million at the end of the fourth quarter of 2025, an increase of only $617 thousand from the prior quarter which allowed the NPA to total assets ratio to remain static at 0.45% as of December 31, 2025, equivalent to the prior quarter.

The Company recorded a total provision for credit losses of $5.5 million during the quarter, up from $4.3 million in the prior quarter. Net charge-offs were $4.2 million during the fourth quarter of 2025, equivalent to the prior quarter. The allowance for credit losses (“ACL”) to total loans held for investment increased by 2 basis points from the prior quarter to 1.26% as of December 31, 2025.

“While our asset quality remains very strong and our criticized loans continue to decline to record low levels, we increased our provision at year-end to bolster our already strong level of ACL,” added Mr. Gipple. “This is consistent with our long-standing credit culture of maintaining robust reserves even during times when credit quality is favorable.”

Exceptional TBV1 Per Share Growth and Regulatory Capital Expansion

The Company’s TBV1 per share increased by $2.08, or 15% annualized, during the fourth quarter of 2025 due to the combination of strong earnings and improved accumulated other comprehensive losses partially offset by share repurchases.

As of December 31, 2025, the Company’s tangible common equity to tangible assets ratio (“TCE”)1 increased 27 basis points to 10.24%. The improvement in TCE1 was driven by strong earnings during the fourth quarter. The total risk-based capital ratio increased to 14.19% and the common equity tier 1 ratio increased to 10.52% due to solid earnings growth during the quarter and the LIHTC construction loan sale, partially offset by share repurchases. By comparison, these ratios were 9.97%, 14.03%, and 10.34%, respectively, as of September 30, 2025.

Continued Opportunistic Share Repurchases

The Company continued its share repurchase activity during the fourth quarter. Total share repurchases during the quarter were approximately 163 thousand shares, returning $12.6 million of capital to shareholders. For the full year 2025, the Company returned $21.6 million to shareholders through the repurchase of approximately 279 thousand shares.

The opportunistic repurchases were executed at attractive valuations relative to TBV1. The new share repurchase program authorized in October 2025 equips the Company with a flexible capital allocation tool, enabling the repurchase of shares when it aligns with the Company’s strategic and financial objectives. This approach reflects management’s confidence in the Company’s long-term earnings power and the continued commitment to enhancing shareholder value.

Conference Call Details
The Company will host an earnings call/webcast tomorrow, January 28, 2026, 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 February 4, 2026. The replay access information is 855-669-9658 (international 412-317-0088); access code 8185764. 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 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 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, and Guaranty Bank, based in Springfield, Missouri, was acquired by the Company in 2018. Additionally, the Company serves the Waterloo/Cedar Falls, Iowa community through Community Bank & Trust, a division of Cedar Rapids Bank & Trust Company. The Company has 36 locations in Iowa, Missouri, and Illinois. As of December 31, 2025, the Company had $9.6 billion in assets, $7.2 billion in loans and $7.4 billion in deposits. For additional information, please visit the Company’s website at www.qcrh.com.

Endnotes
1Adjusted 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 adjusted measurements provide a better comparison for analysis and may provide a better indicator of future performance. See GAAP to non-GAAP reconciliations.

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,” “bode”, “predict,” “suggest,” “project”, “appear,” “plan,” “intend,” “estimate,” ”annualize,” “may,” “will,” “would,” “could,” “should,” “likely,” “might,” “potential,” “continue,” “annualized,” “target,” “outlook,” as well as the negative forms of those words, 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, but are not limited to: (i) the strength of the local, state, national and international economies and financial markets, including effects of inflationary pressures; (ii) effects on the U.S. economy resulting from actions taken by federal and local governments, including changes in local, state and federal laws and regulations, the threat or implementation of tariffs, immigration enforcement and changes in foreign policy; (iii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics, military conflicts, acts of war or threats thereof (including the Russian invasion of Ukraine, ongoing conflicts in the Middle East and the recent military actions in Venezuela), or other adverse 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; (iv) new or revised accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB, the Securities and Exchange Commission (the “SEC”) or the PCAOB; (v) the imposition of tariffs or other governmental policies impacting the value of products produced by the Company’s commercial borrowers; (vi) increased competition in the financial services sector, including from non-bank competitors such as credit unions, fintech companies, and digital asset service providers and the inability to attract new customers; (vii) rapid technological changes implemented by us and our third-party vendors, including the development and implementation of tools incorporating artificial intelligence; (viii) unexpected results of acquisitions, including failure to realize the anticipated benefits of the acquisitions and the possibility that transaction and integration costs may be greater than anticipated; (ix) the loss of key executives and employees, talent shortages and employee turnover; (x) changes in consumer spending; (xi) unexpected outcomes and costs of existing or new litigation or other legal proceedings and regulatory actions involving the Company; (xii) the economic impact on the Company and its customers of climate change, natural disasters and exceptional weather occurrences such as tornadoes, floods and blizzards; (xiii) fluctuations in the value of securities held in our securities portfolio, including as a result of changes in interest rates; (xiv) credit risk and risks from concentrations (by type of borrower, geographic area, collateral and industry) within our loan portfolio and large loans to certain borrowers (including CRE loans); (xv) the overall health of the local and national real estate market; (xvi) the ability to maintain an adequate level of allowance for credit losses on loans; (xvii) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and who may withdraw deposits to diversify their exposure; (xviii) the ability to successfully manage liquidity risk, which may increase dependence on non-core funding sources such as brokered deposits, and may negatively impact the Company’s cost of funds; (xix) the level of non-performing assets on our balance sheet; (xx) interruptions involving our information technology and communications systems or third-party servicers; (xxi) the occurrence of fraudulent activity, breaches or failures of our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxii) changes in the interest rates and repayment rates of the Company’s assets; (xxiii) the effectiveness of the Company’s risk management framework, and (xxiv) the ability of the Company to manage the risks associated with the foregoing. 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.

Contact:
Nick W. Anderson
Chief Financial Officer
(309) 743-7707
nanderson@qcrh.com

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)

 

 

 

As of

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

    

2025

    

2025

    

2025

    

2025

    

2024

 

 

 

(dollars in thousands)

CONDENSED BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

76,494

 

 

$

77,581

 

 

$

104,769

 

 

$

98,994

 

 

$

91,732

 

Federal funds sold and interest-bearing deposits

 

 

149,658

 

 

 

160,033

 

 

 

145,704

 

 

 

225,716

 

 

 

170,592

 

Securities, net of allowance for credit losses

 

 

1,312,310

 

 

 

1,308,689

 

 

 

1,263,452

 

 

 

1,220,717

 

 

 

1,200,435

 

Loans receivable held for sale

 

 

1,429

 

 

 

1,457

 

 

 

1,162

 

 

 

2,025

 

 

 

2,143

 

Loans/leases receivable held for investment

 

 

7,165,526

 

 

 

7,177,464

 

 

 

6,923,762

 

 

 

6,821,142

 

 

 

6,782,261

 

Allowance for credit losses

 

 

(90,127

)

 

 

(88,770

)

 

 

(88,732

)

 

 

(90,354

)

 

 

(89,841

)

Intangibles

 

 

8,080

 

 

 

9,077

 

 

 

9,738

 

 

 

10,400

 

 

 

11,061

 

Goodwill

 

 

138,595

 

 

 

138,595

 

 

 

138,595

 

 

 

138,595

 

 

 

138,595

 

Derivatives

 

 

192,426

 

 

 

207,775

 

 

 

184,982

 

 

 

180,997

 

 

 

186,781

 

Other assets

 

 

621,079

 

 

 

576,401

 

 

 

558,899

 

 

 

544,547

 

 

 

532,271

 

Total assets

 

$

9,575,470

 

 

$

9,568,302

 

 

$

9,242,331

 

 

$

9,152,779

 

 

$

9,026,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

7,414,198

 

 

$

7,380,068

 

 

$

7,318,353

 

 

$

7,337,390

 

 

$

7,061,187

 

Total borrowings

 

 

638,541

 

 

 

706,827

 

 

 

509,359

 

 

 

429,921

 

 

 

569,532

 

Derivatives

 

 

214,327

 

 

 

230,742

 

 

 

209,505

 

 

 

206,925

 

 

 

214,823

 

Other liabilities

 

 

196,093

 

 

 

163,750

 

 

 

154,560

 

 

 

155,796

 

 

 

183,101

 

Total stockholders’ equity

 

 

1,112,311

 

 

 

1,086,915

 

 

 

1,050,554

 

 

 

1,022,747

 

 

 

997,387

 

Total liabilities and stockholders’ equity

 

$

9,575,470

 

 

$

9,568,302

 

 

$

9,242,331

 

 

$

9,152,779

 

 

$

9,026,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF LOAN PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan/lease mix: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - revolving

 

$

384,656

 

 

$

386,674

 

 

$

380,029

 

 

$

388,479

 

 

$

387,991

 

Commercial and industrial - other

 

 

1,094,064

 

 

 

1,107,896

 

 

 

1,180,859

 

 

 

1,231,198

 

 

 

1,295,961

 

Commercial and industrial - other - LIHTC

 

 

224,802

 

 

 

222,772

 

 

 

194,830

 

 

 

212,921

 

 

 

218,971

 

Total commercial and industrial

 

 

1,703,522

 

 

 

1,717,342

 

 

 

1,755,718

 

 

 

1,832,598

 

 

 

1,902,923

 

Commercial real estate, owner occupied

 

 

577,352

 

 

 

586,578

 

 

 

593,675

 

 

 

599,488

 

 

 

605,993

 

Commercial real estate, non-owner occupied

 

 

1,036,655

 

 

 

1,053,732

 

 

 

1,036,049

 

 

 

1,040,281

 

 

 

1,077,852

 

Construction and land development

 

 

566,891

 

 

 

515,787

 

 

 

454,022

 

 

 

403,001

 

 

 

395,557

 

Construction and land development - LIHTC

 

 

741,531

 

 

 

1,028,978

 

 

 

1,075,000

 

 

 

1,016,207

 

 

 

917,986

 

Multi-family

 

 

340,080

 

 

 

316,353

 

 

 

301,432

 

 

 

289,782

 

 

 

303,662

 

Multi-family - LIHTC

 

 

1,429,251

 

 

 

1,187,243

 

 

 

950,331

 

 

 

888,517

 

 

 

828,448

 

Direct financing leases

 

 

9,533

 

 

 

11,090

 

 

 

12,880

 

 

 

14,773

 

 

 

17,076

 

1-4 family real estate

 

 

603,683

 

 

 

599,838

 

 

 

592,253

 

 

 

592,127

 

 

 

588,179

 

Consumer

 

 

158,457

 

 

 

161,980

 

 

 

153,564

 

 

 

146,393

 

 

 

146,728

 

Total loans/leases

 

$

7,166,955

 

 

$

7,178,921

 

 

$

6,924,924

 

 

$

6,823,167

 

 

$

6,784,404

 

Less allowance for credit losses

 

 

90,127

 

 

 

88,770

 

 

 

88,732

 

 

 

90,354

 

 

 

89,841

 

Net loans/leases

 

$

7,076,828

 

 

$

7,090,151

 

 

$

6,836,192

 

 

$

6,732,813

 

 

$

6,694,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF SECURITIES PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities mix:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government sponsored agency securities

 

$

16,024

 

 

$

14,208

 

 

$

14,267

 

 

$

17,487

 

 

$

20,591

 

Municipal securities

 

 

1,081,274

 

 

 

1,085,669

 

 

 

1,033,642

 

 

 

1,003,985

 

 

 

971,567

 

Residential mortgage-backed and related securities

 

 

68,855

 

 

 

57,108

 

 

 

58,864

 

 

 

43,194

 

 

 

50,042

 

Asset backed securities

 

 

4,439

 

 

 

4,918

 

 

 

6,684

 

 

 

7,764

 

 

 

9,224

 

Other securities

 

 

58,143

 

 

 

63,824

 

 

 

67,358

 

 

 

66,105

 

 

 

65,745

 

Trading securities (2)

 

 

83,857

 

 

 

83,225

 

 

 

82,900

 

 

 

82,445

 

 

 

83,529

 

Total securities

 

$

1,312,592

 

 

$

1,308,952

 

 

$

1,263,715

 

 

$

1,220,980

 

 

$

1,200,698

 

Less allowance for credit losses

 

 

282

 

 

 

263

 

 

 

263

 

 

 

263

 

 

 

263

 

Net securities

 

$

1,312,310

 

 

$

1,308,689

 

 

$

1,263,452

 

 

$

1,220,717

 

 

$

1,200,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit mix:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

945,513

 

 

$

931,774

 

 

$

952,032

 

 

$

963,851

 

 

$

921,160

 

Interest-bearing demand deposits

 

 

5,196,438

 

 

 

5,176,364

 

 

 

5,087,783

 

 

 

5,119,601

 

 

 

4,828,216

 

Time deposits

 

 

1,035,317

 

 

 

1,004,980

 

 

 

974,341

 

 

 

951,606

 

 

 

953,496

 

Brokered deposits

 

 

236,930

 

 

 

266,950

 

 

 

304,197

 

 

 

302,332

 

 

 

358,315

 

Total deposits

 

$

7,414,198

 

 

$

7,380,068

 

 

$

7,318,353

 

 

$

7,337,390

 

 

$

7,061,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANALYSIS OF BORROWINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings mix:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term FHLB advances

 

$

10,383

 

 

$

145,383

 

 

$

145,383

 

 

$

145,383

 

 

$

145,383

 

Overnight FHLB advances

 

 

235,000

 

 

 

145,000

 

 

 

80,000

 

 

 

 

 

 

140,000

 

Other borrowings (3)

 

 

107,395

 

 

 

130,609

 

 

 

 

 

 

 

 

 

 

Other short-term borrowings

 

 

2,650

 

 

 

2,850

 

 

 

1,350

 

 

 

2,050

 

 

 

1,800

 

Subordinated notes

 

 

234,122

 

 

 

234,027

 

 

 

233,701

 

 

 

233,595

 

 

 

233,489

 

Junior subordinated debentures

 

 

48,991

 

 

 

48,958

 

 

 

48,925

 

 

 

48,893

 

 

 

48,860

 

Total borrowings

 

$

638,541

 

 

$

706,827

 

 

$

509,359

 

 

$

429,921

 

 

$

569,532

 

____________

(1)

 

Loan categories with significant LIHTC loan balances have been broken out separately. Total LIHTC balances within the loan/lease portfolio were $2.4 billion at December 31, 2025.

(2)

 

Trading securities consisted of retained beneficial interests acquired in conjunction with Freddie Mac securitizations completed by the Company.

(3)

 

During the third quarter of 2025, the Company entered into a secured borrowing transaction where $200.3 million of HTM municipal securities were pledged in exchange for $134.2 million of borrowings, net of issuance costs of $3.6 million.

       

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)

 

 

 

 

For the Quarter Ended

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

    

2025

    

2025

    

2025

    

2025

    

2024

 

 

 

(dollars in thousands, except per share data)

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

127,491

 

$

125,015

 

$

120,247

 

$

116,673

 

 

$

121,642

 

Interest expense

 

 

59,137

 

 

60,216

 

 

58,165

 

 

56,687

 

 

 

60,438

 

Net interest income

 

 

68,354

 

 

64,799

 

 

62,082

 

 

59,986

 

 

 

61,204

 

Provision for credit losses

 

 

5,499

 

 

4,305

 

 

4,043

 

 

4,234

 

 

 

5,149

 

Net interest income after provision for credit losses

 

$

62,855

 

$

60,494

 

$

58,039

 

$

55,752

 

 

$

56,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees (1)

 

$

3,749

 

$

3,544

 

$

3,395

 

$

3,686

 

 

$

3,456

 

Investment advisory and management fees (1)

 

 

1,504

 

 

1,488

 

 

1,254

 

 

1,254

 

 

 

1,320

 

Deposit service fees

 

 

2,092

 

 

2,231

 

 

2,187

 

 

2,183

 

 

 

2,228

 

Gains on sales of residential real estate loans, net

 

 

666

 

 

529

 

 

556

 

 

297

 

 

 

734

 

Gains on sales of government guaranteed portions of loans, net

 

 

11

 

 

6

 

 

40

 

 

61

 

 

 

49

 

Capital markets revenue

 

 

24,481

 

 

23,832

 

 

9,869

 

 

6,516

 

 

 

20,552

 

Earnings on bank-owned life insurance

 

 

888

 

 

952

 

 

998

 

 

524

 

 

 

797

 

Debit card fees

 

 

1,640

 

 

1,648

 

 

1,648

 

 

1,488

 

 

 

1,555

 

Correspondent banking fees

 

 

699

 

 

664

 

 

699

 

 

614

 

 

 

560

 

Loan related fee income

 

 

930

 

 

846

 

 

1,096

 

 

898

 

 

 

950

 

Fair value gain (loss) on derivatives and trading securities

 

 

800

 

 

324

 

 

230

 

 

(1,007

)

 

 

(1,781

)

Other

 

 

1,205

 

 

587

 

 

143

 

 

378

 

 

 

205

 

Total noninterest income

 

$

38,665

 

$

36,651

 

$

22,115

 

$

16,892

 

 

$

30,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

36,898

 

$

34,338

 

$

28,474

 

$

27,364

 

 

$

33,610

 

Occupancy and equipment expense

 

 

7,364

 

 

7,363

 

 

6,837

 

 

6,455

 

 

 

6,354

 

Professional and data processing fees

 

 

7,303

 

 

6,741

 

 

6,089

 

 

5,144

 

 

 

5,480

 

FDIC insurance, other insurance and regulatory fees

 

 

2,232

 

 

2,035

 

 

1,960

 

 

1,970

 

 

 

1,934

 

Loan/lease expense

 

 

378

 

 

345

 

 

407

 

 

381

 

 

 

513

 

Net cost of (income from) and gains/losses on operations of other real estate

 

 

36

 

 

3

 

 

50

 

 

(9

)

 

 

23

 

Advertising and marketing

 

 

2,346

 

 

1,830

 

 

1,746

 

 

1,613

 

 

 

1,886

 

Communication and data connectivity

 

 

184

 

 

40

 

 

274

 

 

290

 

 

 

345

 

Supplies

 

 

238

 

 

259

 

 

252

 

 

207

 

 

 

252

 

Bank service charges

 

 

706

 

 

678

 

 

720

 

 

596

 

 

 

635

 

Losses on debt extinguishment, net

 

 

1,963

 

 

 

 

 

 

 

 

 

 

Correspondent banking expense

 

 

329

 

 

338

 

 

314

 

 

329

 

 

 

328

 

Intangibles amortization

 

 

997

 

 

662

 

 

661

 

 

661

 

 

 

691

 

Payment card processing

 

 

577

 

 

569

 

 

547

 

 

594

 

 

 

516

 

Trust expense

 

 

436

 

 

412

 

 

413

 

 

357

 

 

 

381

 

Other

 

 

865

 

 

974

 

 

839

 

 

587

 

 

 

551

 

Total noninterest expense

 

$

62,852

 

$

56,587

 

$

49,583

 

$

46,539

 

 

$

53,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before income taxes

 

$

38,668

 

$

40,558

 

$

30,571

 

$

26,105

 

 

$

33,181

 

Federal and state income tax expense

 

 

3,004

 

 

3,844

 

 

1,552

 

 

308

 

 

 

2,956

 

Net income

 

$

35,664

 

$

36,714

 

$

29,019

 

$

25,797

 

 

$

30,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

2.13

 

$

2.17

 

$

1.71

 

$

1.53

 

 

$

1.80

 

Diluted EPS

 

$

2.12

 

$

2.16

 

$

1.71

 

$

1.52

 

 

$

1.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

16,756,717

 

 

16,919,785

 

 

16,928,542

 

 

16,900,785

 

 

 

16,871,652

 

Weighted average common and common equivalent shares outstanding

 

 

16,858,506

 

 

17,015,730

 

 

17,006,282

 

 

17,013,992

 

 

 

17,024,481

 

____________

(1)

 

Trust fees and investment advisory and management fees when combined are referred to as wealth management revenue.



QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)

 

 

 

 

For the Year Ended

 

 

December 31,

 

December 31,

 

    

2025

    

2024

 

 

 

(dollars in thousands, except per share data)

INCOME STATEMENT

 

 

 

 

 

 

Interest income

 

$

489,426

 

$

481,857

 

Interest expense

 

 

234,205

 

 

250,069

 

Net interest income

 

 

255,221

 

 

231,788

 

Provision for credit losses

 

 

18,081

 

 

17,098

 

Net interest income after provision for credit losses

 

$

237,140

 

$

214,690

 

 

 

 

 

 

 

 

Trust fees

 

$

14,374

 

$

13,028

 

Investment advisory and management fees

 

 

5,500

 

 

4,864

 

Deposit service fees

 

 

8,693

 

 

8,530

 

Gains on sales of residential real estate loans, net

 

 

2,048

 

 

2,041

 

Gains on sales of government guaranteed portions of loans, net

 

 

118

 

 

85

 

Capital markets revenue

 

 

64,698

 

 

71,057

 

Earnings on bank-owned life insurance

 

 

3,362

 

 

5,443

 

Debit card fees

 

 

6,424

 

 

6,167

 

Correspondent banking fees

 

 

2,676

 

 

2,089

 

Loan related fee income

 

 

3,770

 

 

3,697

 

Fair value loss on derivatives and trading securities

 

 

347

 

 

(2,779

)

Other

 

 

2,313

 

 

1,307

 

Total noninterest income

 

$

114,323

 

$

115,529

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

127,074

 

$

128,186

 

Occupancy and equipment expense

 

 

28,019

 

 

25,413

 

Professional and data processing fees

 

 

25,277

 

 

19,373

 

Restructuring expense

 

 

 

 

1,954

 

FDIC insurance, other insurance and regulatory fees

 

 

8,197

 

 

7,444

 

Loan/lease expense

 

 

1,511

 

 

1,629

 

Net cost of (income from) and gains/losses on operations of other real estate

 

 

80

 

 

(21

)

Advertising and marketing

 

 

7,535

 

 

7,058

 

Communication and data connectivity

 

 

788

 

 

1,397

 

Supplies

 

 

956

 

 

1,064

 

Bank service charges

 

 

2,700

 

 

2,428

 

Losses on debt extinguishment, net

 

 

1,963

 

 

 

Correspondent banking expense

 

 

1,310

 

 

1,321

 

Intangibles amortization

 

 

2,981

 

 

2,761

 

Goodwill impairment

 

 

 

 

431

 

Payment card processing

 

 

2,287

 

 

2,653

 

Trust expense

 

 

1,618

 

 

1,580

 

Other

 

 

3,265

 

 

2,971

 

Total noninterest expense

 

$

215,561

 

$

207,642

 

 

 

 

 

 

 

 

Net income before income taxes

 

$

135,902

 

$

122,577

 

Federal and state income tax expense

 

 

8,708

 

 

8,727

 

Net income

 

$

127,194

 

$

113,850

 

 

 

 

 

 

 

 

Basic EPS

 

$

7.54

 

$

6.77

 

Diluted EPS

 

$

7.49

 

$

6.71

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

16,876,457

 

 

16,829,004

 

Weighted average common and common equivalent shares outstanding

 

 

16,973,534

 

 

16,959,853

 




QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)

 

 

 

 

As of and for the Quarter Ended

 

 

For the Year Ended

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

December 31,

 

December 31,

 

    

2025

    

2025

    

2025

        

2025

    

2024

    

 

2025

 

2024

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

16,690,603

 

 

 

16,838,866

 

 

 

16,934,698

 

 

 

16,920,363

 

 

 

16,882,045

 

 

 

 

 

 

 

Book value per common share (1)

 

$

66.64

 

 

$

64.55

 

 

$

62.04

 

 

$

60.44

 

 

$

59.08

 

 

 

 

 

 

 

Tangible book value per common share (Non-GAAP) (2)

 

$

57.86

 

 

$

55.78

 

 

$

53.28

 

 

$

51.64

 

 

$

50.21

 

 

 

 

 

 

 

Closing stock price

 

$

83.30

 

 

$

75.64

 

 

$

67.90

 

 

$

71.32

 

 

$

80.64

 

 

 

 

 

 

 

Market capitalization

 

$

1,390,327

 

 

$

1,273,692

 

 

$

1,149,866

 

 

$

1,206,760

 

 

$

1,361,368

 

 

 

 

 

 

 

Market price / book value

 

 

124.99

%

 

 

117.18

%

 

 

109.45

%

 

 

117.99

%

 

 

136.49

%

 

 

 

 

 

 

Market price / tangible book value

 

 

143.98

%

 

 

135.61

%

 

 

127.45

%

 

 

138.11

%

 

 

160.59

%

 

 

 

 

 

 

Earnings per common share (basic) LTM (3)

 

$

7.54

 

 

$

7.21

 

 

$

6.69

 

 

$

6.71

 

 

$

6.77

 

 

 

 

 

 

 

Price earnings ratio LTM (3)

 

 

11.05x

 

 

10.49 x

 

 

10.15 x

 

 

10.63 x

 

 

11.91 x

 

 

 

 

 

 

TCE / TA (Non-GAAP) (4)

 

 

10.24

%

 

 

9.97

%

 

 

9.92

%

 

 

9.70

%

 

 

9.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,086,915

 

 

$

1,050,554

 

 

$

1,022,747

 

 

$

997,387

 

 

$

976,620

 

 

 

 

 

 

 

Net income

 

 

35,664

 

 

 

36,714

 

 

 

29,019

 

 

 

25,797

 

 

 

30,225

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

 

1,981

 

 

 

8,342

 

 

 

(1,671

)

 

 

404

 

 

 

(9,628

)

 

 

 

 

 

 

Common stock cash dividends declared

 

 

(1,011

)

 

 

(1,017

)

 

 

(1,016

)

 

 

(1,015

)

 

 

(1,013

)

 

 

 

 

 

 

Repurchase and cancellation of shares of common stock as a result of a share repurchase program

 

 

(12,635

)

 

 

(8,993

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (5)

 

 

1,397

 

 

 

1,315

 

 

 

1,475

 

 

 

174

 

 

 

1,183

 

 

 

 

 

 

 

Ending balance

 

$

1,112,311

 

 

$

1,086,915

 

 

$

1,050,554

 

 

$

1,022,747

 

 

$

997,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REGULATORY CAPITAL RATIOS (6):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

14.19

%

 

 

14.03

%

 

 

14.26

%

 

 

14.18

%

 

 

14.10

%

 

 

 

 

 

 

Tier 1 risk-based capital ratio

 

 

11.02

%

 

 

10.85

%

 

 

10.96

%

 

 

10.81

%

 

 

10.57

%

 

 

 

 

 

 

Tier 1 leverage capital ratio

 

 

11.07

%

 

 

11.29

%

 

 

11.22

%

 

 

11.06

%

 

 

10.73

%

 

 

 

 

 

 

Common equity tier 1 ratio

 

 

10.52

%

 

 

10.34

%

 

 

10.43

%

 

 

10.27

%

 

 

10.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY PERFORMANCE RATIOS AND OTHER METRICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

1.46

%

 

 

1.57

%

 

 

1.27

%

 

 

1.14

%

 

 

1.34

%

 

 

1.36

%

 

 

1.29

%

Return on average total equity (annualized)

 

 

12.78

%

 

 

13.65

%

 

 

11.15

%

 

 

10.14

%

 

 

12.15

%

 

 

11.97

%

 

 

12.04

%

Net interest margin

 

 

3.06

%

 

 

3.00

%

 

 

2.97

%

 

 

2.95

%

 

 

2.95

%

 

 

3.00

%

 

 

2.88

%

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

 

 

3.57

%

 

 

3.51

%

 

 

3.46

%

 

 

3.42

%

 

 

3.43

%

 

 

3.49

%

 

 

3.33

%

Efficiency ratio (Non-GAAP) (8)

 

 

58.73

%

 

 

55.78

%

 

 

58.89

%

 

 

60.54

%

 

 

58.26

%

 

 

58.33

%

 

 

59.78

%

Gross loans/leases held for investment / total assets

 

 

74.83

%

 

 

75.01

%

 

 

74.91

%

 

 

74.53

%

 

 

75.14

%

 

 

74.83

%

 

 

75.14

%

Gross loans/leases held for investment / total deposits

 

 

96.65

%

 

 

97.25

%

 

 

94.61

%

 

 

92.96

%

 

 

96.05

%

 

 

96.65

%

 

 

96.05

%

Effective tax rate

 

 

7.77

%

 

 

9.48

%

 

 

5.08

%

 

 

1.18

%

 

 

8.91

%

 

 

6.41

%

 

 

7.12

%

Full-time equivalent employees (9)

 

 

1004

 

 

 

994

 

 

 

1,001

 

 

 

972

 

 

 

980

 

 

 

1004

 

 

 

980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

9,758,848

 

 

$

9,354,411

 

 

$

9,155,473

 

 

$

9,015,439

 

 

$

9,050,280

 

 

$

9,323,171

 

 

$

8,837,393

 

Loans/leases

 

 

7,292,592

 

 

 

7,048,314

 

 

 

6,881,731

 

 

 

6,790,312

 

 

 

6,839,153

 

 

 

7,004,737

 

 

 

6,764,754

 

Deposits

 

 

7,620,212

 

 

 

7,383,373

 

 

 

7,218,540

 

 

 

7,146,286

 

 

 

7,109,567

 

 

 

7,343,514

 

 

 

6,813,620

 

Total stockholders’ equity

 

 

1,116,342

 

 

 

1,075,715

 

 

 

1,041,428

 

 

 

1,017,487

 

 

 

995,012

 

 

 

1,063,050

 

 

 

945,848

 

____________

(1)

 

Includes accumulated other comprehensive income (loss).

(2)

 

Includes accumulated other comprehensive income (loss) and excludes intangible assets. See GAAP to Non-GAAP reconciliations.

(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)

 

The increase in full-time equivalent employees in the second quarter of 2025 includes 21 summer interns.

     

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)

 

 

ANALYSIS OF NET INTEREST INCOME AND MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

December 31, 2025

 

September 30, 2025

 

December 31, 2024

 

    

Average Balance

    

Interest Earned or Paid

    

Average Yield or Cost

    

Average Balance

    

Interest Earned or Paid

    

Average Yield or Cost

    

Average Balance

    

Interest Earned or Paid

    

Average Yield or Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

Fed funds sold

 

$

12,148

 

$

121

 

3.89

%

 

$

13,808

 

$

154

 

4.36

%

 

$

5,617

 

$

67

 

4.68

%

Interest-bearing deposits at financial institutions

 

 

175,520

 

 

1,731

 

3.91

%

 

 

128,126

 

 

1,341

 

4.15

%

 

 

158,151

 

 

1,823

 

4.59

%

Investment securities - taxable

 

 

404,238

 

 

4,887

 

4.83

%

 

 

400,765

 

 

4,878

 

4.86

%

 

 

375,552

 

 

4,230

 

4.49

%

Investment securities - nontaxable (1)

 

 

956,457

 

 

14,409

 

6.02

%

 

 

952,542

 

 

13,841

 

5.81

%

 

 

829,544

 

 

12,286

 

5.92

%

Restricted investment securities

 

 

31,067

 

 

546

 

6.88

%

 

 

31,959

 

 

570

 

6.98

%

 

 

33,173

 

 

608

 

7.17

%

Loans (1)

 

 

7,292,592

 

 

117,073

 

6.37

%

 

 

7,048,314

 

 

115,094

 

6.48

%

 

 

6,839,153

 

 

112,325

 

6.53

%

Total earning assets (1)

 

$

8,872,022

 

$

138,767

 

6.21

%

 

$

8,575,514

 

$

135,878

 

6.29

%

 

$

8,241,190

 

$

131,339

 

6.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

5,353,498

 

$

38,001

 

2.82

%

 

$

5,197,006

 

$

40,221

 

3.07

%

 

$

4,881,914

 

$

39,408

 

3.21

%

Time deposits

 

 

1,277,865

 

 

12,483

 

3.88

%

 

 

1,237,232

 

 

12,595

 

4.04

%

 

 

1,248,412

 

 

13,868

 

4.42

%

Short-term borrowings

 

 

2,884

 

 

28

 

3.85

%

 

 

2,022

 

 

21

 

4.15

%

 

 

1,862

 

 

22

 

4.67

%

Federal Home Loan Bank advances

 

 

188,209

 

 

2,130

 

4.43

%

 

 

204,786

 

 

2,348

 

4.49

%

 

 

236,525

 

 

2,802

 

4.64

%

Other borrowings

 

 

122,665

 

 

1,812

 

5.90

%

 

 

48,295

 

 

479

 

3.97

%

 

 

 

 

 

0.00

%

Subordinated notes

 

 

234,060

 

 

4,001

 

6.84

%

 

 

236,783

 

 

3,861

 

6.52

%

 

 

233,419

 

 

3,636

 

6.23

%

Junior subordinated debentures

 

 

48,969

 

 

681

 

5.44

%

 

 

48,936

 

 

690

 

5.52

%

 

 

48,839

 

 

701

 

5.62

%

Total interest-bearing liabilities

 

$

7,228,150

 

$

59,136

 

3.25

%

 

$

6,975,060

 

$

60,215

 

3.42

%

 

$

6,650,971

 

$

60,437

 

3.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

 

$

79,631

 

 

 

 

 

 

$

75,663

 

 

 

 

 

 

$

70,902

 

 

Net interest margin (2)

 

 

 

 

 

 

 

3.06

%

 

 

 

 

 

 

 

3.00

%

 

 

 

 

 

 

 

2.95

%

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

 

 

 

 

 

 

 

3.57

%

 

 

 

 

 

 

 

3.51

%

 

 

 

 

 

 

 

3.43

%

Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)

 

 

 

 

 

 

 

3.56

%

 

 

 

 

 

 

 

3.50

%

 

 

 

 

 

 

 

3.40

%

Cost of funds (4)

 

 

 

 

 

 

 

2.86

%

 

 

 

 

 

 

 

3.01

%

 

 

 

 

 

 

 

3.15

%


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

December 31, 2025

 

December 31, 2024

 

    

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

 

$

12,325

 

$

532

 

4.26

%

 

$

12,788

 

$

692

 

5.33

%

Interest-bearing deposits at financial institutions

 

 

155,900

 

 

6,509

 

4.18

%

 

 

119,255

 

 

6,077

 

5.10

%

Investment securities - taxable

 

 

401,866

 

 

19,159

 

4.77

%

 

 

377,039

 

 

17,216

 

4.55

%

Investment securities - nontaxable (1)

 

 

911,979

 

 

52,844

 

5.79

%

 

 

745,502

 

 

41,843

 

5.61

%

Restricted investment securities

 

 

31,908

 

 

2,273

 

7.02

%

 

 

39,293

 

 

2,991

 

7.49

%

Loans (1)

 

 

7,004,737

 

 

449,851

 

6.42

%

 

 

6,764,754

 

 

449,570

 

6.65

%

Total earning assets (1)

 

$

8,518,715

 

$

531,168

 

6.24

%

 

$

8,058,631

 

$

518,389

 

6.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

5,159,542

 

$

154,524

 

2.99

%

 

$

4,700,762

 

$

161,584

 

3.44

%

Time deposits

 

 

1,228,407

 

 

50,177

 

4.08

%

 

 

1,153,407

 

 

51,547

 

4.47

%

Short-term borrowings

 

 

2,044

 

 

83

 

4.01

%

 

 

1,850

 

 

98

 

5.24

%

Federal Home Loan Bank advances

 

 

205,397

 

 

9,327

 

4.48

%

 

 

375,214

 

 

19,751

 

5.18

%

Other borrowings

 

 

43,091

 

 

2,291

 

5.32

%

 

 

 

 

 

0.00

%

Subordinated notes

 

 

234,508

 

 

15,063

 

6.42

%

 

 

233,260

 

 

14,314

 

6.14

%

Junior subordinated debentures

 

 

48,921

 

 

2,740

 

5.52

%

 

 

48,791

 

 

2,775

 

5.59

%

Total interest-bearing liabilities

 

$

6,921,910

 

$

234,205

 

3.38

%

 

$

6,513,284

 

$

250,069

 

3.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

 

$

296,963

 

 

 

 

 

 

$

268,320

 

 

Net interest margin (2)

 

 

 

 

 

 

 

3.00

%

 

 

 

 

 

 

 

2.88

%

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

 

 

 

 

 

 

 

3.49

%

 

 

 

 

 

 

 

3.33

%

Adjusted net interest margin (TEY) (Non-GAAP) (1) (2) (3)

 

 

 

 

 

 

 

3.48

%

 

 

 

 

 

 

 

3.31

%

Cost of funds (4)

 

 

 

 

 

 

 

2.97

%

 

 

 

 

 

 

 

3.34

%

____________


(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% effective federal 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.

(4)

 

Cost of funds includes the effect of noninterest-bearing deposits.

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)

 

 

 

 

As of

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

    

2025

    

2025

    

2025

    

2025

    

2024

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROLLFORWARD OF ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

88,770

 

 

$

88,732

 

 

$

90,354

 

 

$

89,841

 

 

$

86,321

 

Change in ACL for transfer of loans to LHFS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93

 

Provision for credit losses

 

 

5,562

 

 

 

4,225

 

 

 

4,667

 

 

 

4,743

 

 

 

6,832

 

Loans/leases charged off

 

 

(4,469

)

 

 

(4,746

)

 

 

(6,490

)

 

 

(4,944

)

 

 

(4,787

)

Recoveries on loans/leases previously charged off

 

 

264

 

 

 

559

 

 

 

201

 

 

 

714

 

 

 

1,382

 

Ending balance

 

$

90,127

 

 

$

88,770

 

 

$

88,732

 

 

$

90,354

 

 

$

89,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONPERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans/leases

 

$

42,212

 

 

$

42,167

 

 

$

42,482

 

 

$

47,259

 

 

$

40,080

 

Accruing loans/leases past due 90 days or more

 

 

85

 

 

 

43

 

 

 

7

 

 

 

356

 

 

 

4,270

 

Total nonperforming loans/leases

 

 

42,297

 

 

 

42,210

 

 

 

42,489

 

 

 

47,615

 

 

 

44,350

 

Other real estate owned

 

 

540

 

 

 

 

 

 

62

 

 

 

402

 

 

 

661

 

Other repossessed assets

 

 

500

 

 

 

510

 

 

 

113

 

 

 

122

 

 

 

543

 

Total nonperforming assets

 

$

43,337

 

 

$

42,720

 

 

$

42,664

 

 

$

48,139

 

 

$

45,554

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets / total assets

 

 

0.45

%

 

 

0.45

%

 

 

0.46

%

 

 

0.53

%

 

 

0.50

%

ACL for loans and leases / total loans/leases held for investment

 

 

1.26

%

 

 

1.24

%

 

 

1.28

%

 

 

1.32

%

 

 

1.32

%

ACL for loans and leases / nonperforming loans/leases

 

 

213.08

%

 

 

210.31

%

 

 

208.84

%

 

 

189.76

%

 

 

202.57

%

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

 

 

0.06

%

 

 

0.06

%

 

 

0.09

%

 

 

0.06

%

 

 

0.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTERNALLY ASSIGNED RISK RATING (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special mention

 

$

74,765

 

 

$

76,750

 

 

$

68,621

 

 

$

55,327

 

 

$

73,636

 

Substandard (2)

 

 

64,142

 

 

 

67,319

 

 

 

81,040

 

 

 

85,033

 

 

 

84,930

 

Doubtful (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Criticized loans (3)

 

$

138,907

 

 

$

144,069

 

 

$

149,661

 

 

$

140,360

 

 

$

158,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified loans as a % of total loans/leases (2)

 

 

0.89

%

 

 

0.94

%

 

 

1.17

%

 

 

1.25

%

 

 

1.25

%

Total Criticized loans as a % of total loans/leases (3)

 

 

1.94

%

 

 

2.01

%

 

 

2.16

%

 

 

2.06

%

 

 

2.34

%

____________

(1)

 

Amounts exclude the government guaranteed portion, if any. The Company assigns internal risk ratings of Pass for the government guaranteed portion.

(2)

 

Classified loans are defined as loans with internally assigned risk ratings of 10 or 11, regardless of performance, and include loans identified as Substandard or Doubtful.

(3)

 

Total Criticized loans are defined as loans with internally assigned risk ratings of 9, 10, or 11, regardless of performance, and include loans identified as Special Mention, Substandard, or Doubtful.


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

    

2025

    

2025

    

2024

    

2025

    

2024

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

$

2,705,319

 

 

$

2,794,136

 

 

$

2,588,587

 

 

 

 

 

 

 

m2 Equipment Finance, LLC

 

 

181,761

 

 

 

211,524

 

 

 

310,915

 

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

 

2,855,840

 

 

 

2,760,379

 

 

 

2,614,570

 

 

 

 

 

 

 

Community State Bank

 

 

1,717,264

 

 

 

1,680,476

 

 

 

1,531,559

 

 

 

 

 

 

 

Guaranty Bank

 

 

2,411,570

 

 

 

2,446,635

 

 

 

2,342,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

$

2,302,234

 

 

$

2,407,371

 

 

$

2,126,566

 

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

 

1,983,600

 

 

 

1,890,779

 

 

 

1,882,487

 

 

 

 

 

 

 

Community State Bank

 

 

1,341,915

 

 

 

1,296,255

 

 

 

1,256,938

 

 

 

 

 

 

 

Guaranty Bank

 

 

1,833,590

 

 

 

1,835,993

 

 

 

1,824,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS & LEASES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

$

2,030,858

 

 

$

2,118,791

 

 

$

2,048,926

 

 

 

 

 

 

 

m2 Equipment Finance, LLC

 

 

187,642

 

 

 

217,966

 

 

 

320,237

 

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

 

1,988,870

 

 

 

1,894,594

 

 

 

1,761,467

 

 

 

 

 

 

 

Community State Bank

 

 

1,281,036

 

 

 

1,269,359

 

 

 

1,159,389

 

 

 

 

 

 

 

Guaranty Bank

 

 

1,866,190

 

 

 

1,896,178

 

 

 

1,814,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS & LEASES / TOTAL DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

 

88

%

 

 

88

%

 

 

96

%

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

 

100

%

 

 

100

%

 

 

94

%

 

 

 

 

 

 

Community State Bank

 

 

95

%

 

 

98

%

 

 

92

%

 

 

 

 

 

 

Guaranty Bank

 

 

102

%

 

 

103

%

 

 

99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS & LEASES / TOTAL ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

 

75

%

 

 

76

%

 

 

79

%

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

 

70

%

 

 

69

%

 

 

67

%

 

 

 

 

 

 

Community State Bank

 

 

75

%

 

 

76

%

 

 

76

%

 

 

 

 

 

 

Guaranty Bank

 

 

77

%

 

 

78

%

 

 

77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACL ON LOANS/LEASES HELD FOR INVESTMENT AS A PERCENTAGE OF LOANS/LEASES HELD FOR INVESTMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

 

1.31

%

 

 

1.24

%

 

 

1.49

%

 

 

 

 

 

 

m2 Equipment Finance, LLC

 

 

4.84

%

 

 

4.48

%

 

 

4.22

%

 

 

 

 

 

 

Cedar Rapids Bank and Trust

 

 

1.32

%

 

 

1.31

%

 

 

1.44

%

 

 

 

 

 

 

Community State Bank

 

 

1.06

%

 

 

0.97

%

 

 

0.98

%

 

 

 

 

 

 

Guaranty Bank

 

 

1.27

%

 

 

1.34

%

 

 

1.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RETURN ON AVERAGE ASSETS (ANNUALIZED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

 

1.31

%

 

 

1.20

%

 

 

1.09

%

 

 

1.26

%

 

 

0.88

%

Cedar Rapids Bank and Trust

 

 

3.55

%

 

 

3.26

%

 

 

3.12

%

 

 

2.86

%

 

 

2.92

%

Community State Bank

 

 

1.05

%

 

 

1.40

%

 

 

1.30

%

 

 

1.21

%

 

 

1.32

%

Guaranty Bank

 

 

1.09

%

 

 

1.30

%

 

 

0.91

%

 

 

0.99

%

 

 

1.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN PERCENTAGE (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quad City Bank and Trust (1)

 

 

3.35

%

 

 

3.40

%

 

 

3.53

%

 

 

3.41

%

 

 

3.43

%

Cedar Rapids Bank and Trust

 

 

4.03

%

 

 

4.03

%

 

 

3.95

%

 

 

4.01

%

 

 

3.84

%

Community State Bank

 

 

3.90

%

 

 

3.90

%

 

 

3.77

%

 

 

3.86

%

 

 

3.75

%

Guaranty Bank (3)

 

 

3.35

%

 

 

3.22

%

 

 

3.18

%

 

 

3.19

%

 

 

3.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITION-RELATED AMORTIZATION/ACCRETION INCLUDED IN NET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST MARGIN, NET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community State Bank

 

$

(1

)

 

$

(1

)

 

$

(1

)

 

$

(4

)

 

$

(4

)

Guaranty Bank

 

 

97

 

 

 

216

 

 

 

504

 

 

 

649

 

 

 

1,698

 

QCR Holdings, Inc. (4)

 

 

(33

)

 

 

(33

)

 

 

(32

)

 

 

(131

)

 

 

(129

)

____________

(1)

 

Quad City Bank and Trust amounts 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)

 

Includes nontaxable securities and loans. Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% effective federal tax rate.

(3)

 

Guaranty Bank's net interest margin percentage includes various purchase accounting adjustments. Excluding those adjustments, net interest margin (Non-GAAP) would have been 3.31% for the quarter ended December 31, 2025, 3.18% for the quarter ended September 30, 2025 and 3.07% for the quarter ended December 31, 2024.

(4)

 

Relates to the junior subordinated debentures 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

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

GAAP TO NON-GAAP RECONCILIATIONS

    

2025

    

2025

    

2025

    

2025

    

2024

 

 

(dollars in thousands, except per share data)

TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (GAAP)

 

$

1,112,311

 

 

$

1,086,915

 

 

$

1,050,554

 

 

$

1,022,747

 

 

$

997,387

 

Less: Intangible assets

 

 

146,675

 

 

 

147,672

 

 

 

148,333

 

 

 

148,995

 

 

 

149,657

 

Tangible common equity (non-GAAP)

 

$

965,636

 

 

$

939,243

 

 

$

902,221

 

 

$

873,752

 

 

$

847,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

9,575,470

 

 

$

9,568,302

 

 

$

9,242,331

 

 

$

9,152,779

 

 

$

9,026,030

 

Less: Intangible assets

 

 

146,675

 

 

 

147,672

 

 

 

148,333

 

 

 

148,995

 

 

 

149,657

 

Tangible assets (non-GAAP)

 

$

9,428,795

 

 

$

9,420,630

 

 

$

9,093,998

 

 

$

9,003,784

 

 

$

8,876,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

10.24

%

 

 

9.97

%

 

 

9.92

%

 

 

9.70

%

 

 

9.55

%

____________

(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 RECONCILIATIONS

 

For the Quarter Ended

 

For the Year Ended

ADJUSTED NET INCOME (1)

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

December 31,

 

December 31,

    

2025

    

2025

    

2025

    

2025

    

2024

    

2025

    

2024

 

 

 

(dollars in thousands, except per share data)

Net income (GAAP)

 

$

35,664

 

 

$

36,714

 

 

$

29,019

 

 

$

25,797

 

 

$

30,225

 

 

$

127,194

 

 

$

113,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less non-core items (post-tax) (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value loss on derivatives, net

 

 

(88

)

 

 

(223

)

 

 

(397

)

 

 

(156

)

 

 

(2,594

)

 

 

(864

)

 

 

(3,425

)

Total adjusted income (non-GAAP)

 

$

(88

)

 

$

(223

)

 

$

(397

)

 

$

(156

)

 

$

(2,594

)

 

$

(864

)

 

$

(3,425

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses on debt extinguishment, net

 

 

1,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,551

 

 

 

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

431

 

Restructuring expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,544

 

Total adjusted expense (non-GAAP)

 

$

1,551

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,551

 

 

$

1,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP) (1)

 

$

37,303

 

 

$

36,937

 

 

$

29,416

 

 

$

25,953

 

 

$

32,819

 

 

$

129,609

 

 

$

119,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EARNINGS PER COMMON SHARE (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP) (from above)

 

$

37,303

 

 

$

36,937

 

 

$

29,416

 

 

$

25,953

 

 

$

32,819

 

 

$

129,609

 

 

$

119,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

16,756,717

 

 

 

16,919,785

 

 

 

16,928,542

 

 

 

16,900,785

 

 

 

16,871,652

 

 

 

16,876,457

 

 

 

16,829,004

 

Weighted average common and common equivalent shares outstanding

 

 

16,858,506

 

 

 

17,015,730

 

 

 

17,006,282

 

 

 

17,013,992

 

 

 

17,024,481

 

 

 

16,973,534

 

 

 

16,959,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per common share (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.23

 

 

$

2.18

 

 

$

1.74

 

 

$

1.54

 

 

$

1.95

 

 

$

7.68

 

 

$

7.09

 

Diluted

 

$

2.21

 

 

$

2.17

 

 

$

1.73

 

 

$

1.53

 

 

$

1.93

 

 

$

7.64

 

 

$

7.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED RETURN ON AVERAGE ASSETS AND AVERAGE EQUITY (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP) (from above)

 

$

37,303

 

 

$

36,937

 

 

$

29,416

 

 

$

25,953

 

 

$

32,819

 

 

$

129,609

 

 

$

119,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

9,758,848

 

 

$

9,354,411

 

 

$

9,155,473

 

 

$

9,015,439

 

 

$

9,050,280

 

 

$

9,323,171

 

 

$

8,837,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.53

%

 

 

1.58

%

 

 

1.29

%

 

 

1.15

%

 

 

1.45

%

 

 

1.39

%

 

 

1.35

%

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

 

 

13.37

%

 

 

13.73

%

 

 

11.30

%

 

 

10.20

%

 

 

13.19

%

 

 

12.19

%

 

 

12.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (TEY) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

68,354

 

 

$

64,799

 

 

$

62,082

 

 

$

59,986

 

 

$

61,204

 

 

$

255,221

 

 

$

231,788

 

Plus: Tax equivalent adjustment (4)

 

 

11,277

 

 

 

10,864

 

 

 

10,090

 

 

 

9,513

 

 

 

9,698

 

 

 

41,742

 

 

 

36,532

 

Net interest income - tax equivalent (non-GAAP)

 

$

79,631

 

 

$

75,663

 

 

$

72,172

 

 

$

69,499

 

 

$

70,902

 

 

$

296,963

 

 

$

268,320

 

Less: Acquisition accounting net accretion

 

 

63

 

 

 

182

 

 

 

84

 

 

 

184

 

 

 

471

 

 

 

514

 

 

 

1,565

 

Adjusted net interest income

 

$

79,568

 

 

$

75,481

 

 

$

72,088

 

 

$

69,315

 

 

$

70,431

 

 

$

296,449

 

 

$

266,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

8,872,022

 

 

$

8,575,514

 

 

$

8,377,361

 

 

$

8,241,035

 

 

$

8,241,190

 

 

$

8,518,715

 

 

$

8,058,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

 

3.06

%

 

 

3.00

%

 

 

2.97

%

 

 

2.95

%

 

 

2.95

%

 

 

3.00

%

 

 

2.88

%

Net interest margin (TEY) (non-GAAP)

 

 

3.57

%

 

 

3.51

%

 

 

3.46

%

 

 

3.42

%

 

 

3.43

%

 

 

3.49

%

 

 

3.33

%

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

 

 

3.56

%

 

 

3.50

%

 

 

3.45

%

 

 

3.41

%

 

 

3.40

%

 

 

3.48

%

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

 

$

62,852

 

 

$

56,587

 

 

$

49,583

 

 

$

46,539

 

 

$

53,499

 

 

$

215,561

 

 

$

207,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

68,354

 

 

$

64,799

 

 

$

62,082

 

 

$

59,986

 

 

$

61,204

 

 

$

255,221

 

 

$

231,788

 

Noninterest income (GAAP)

 

 

38,665

 

 

 

36,651

 

 

 

22,115

 

 

 

16,892

 

 

 

30,625

 

 

 

114,323

 

 

 

115,529

 

Total income

 

$

107,019

 

 

$

101,450

 

 

$

84,197

 

 

$

76,878

 

 

$

91,829

 

 

$

369,544

 

 

$

347,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

58.73

%

 

 

55.78

%

 

 

58.89

%

 

 

60.54

%

 

 

58.26

%

 

 

58.33

%

 

 

59.78

%

Adjusted efficiency ratio (adjusted noninterest expense/adjusted total income) (non-GAAP)

 

 

56.84

%

 

 

55.62

%

 

 

58.54

%

 

 

60.38

%

 

 

56.25

%

 

 

57.63

%

 

 

58.37

%

____________

(1)

 

Adjusted net income, adjusted earnings per common share, adjusted return on average assets and average equity 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, these non-GAAP measures are reconciled to net income, which is the most directly comparable GAAP financial measure.

(2)

 

Non-core or non-recurring items (post-tax) are calculated using an estimated effective federal tax rate of 21% with the exception of goodwill impairment which is not deductible for tax.

(3)

 

Interest earned and yields on nontaxable securities and loans are determined on a tax equivalent basis using a 21% effective federal tax rate.

(4)

 

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.

(5)

 

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.