Form 10-Q
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ending September 30, 2010
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ________ to ________
Commission file number 0-22208
QCR HOLDINGS, INC.
(Exact name of Registrant as specified in its charter)
|
|
|
Delaware
|
|
42-1397595 |
|
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer ID Number) |
3551 7th Street, Moline, Illinois 61265
(Address of principal executive offices)
(309) 736-3580
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for past 90 days.
Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Date File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files).
Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See definition of accelerated filer,
large accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer o
|
|
Non-accelerated filer o
|
|
Smaller reporting company þ |
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). |
Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock as of the
latest practicable date: As of November 1, 2010, the Registrant had outstanding 4,610,682 shares of
common stock, $1.00 par value per share.
QCR HOLDINGS, INC. AND SUBSIDIARIES
INDEX
1
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of September 30, 2010 and December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
33,946,868 |
|
|
$ |
35,878,046 |
|
Federal funds sold |
|
|
21,955,000 |
|
|
|
6,598,333 |
|
Interest-bearing deposits at financial
institutions |
|
|
36,481,935 |
|
|
|
29,329,413 |
|
|
|
|
|
|
|
|
|
|
Securities held to maturity, at amortized cost |
|
|
300,000 |
|
|
|
350,000 |
|
Securities available for sale, at fair value |
|
|
424,467,807 |
|
|
|
370,170,459 |
|
|
|
|
|
|
|
|
Total securities |
|
|
424,767,807 |
|
|
|
370,520,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable held for sale |
|
|
15,994,114 |
|
|
|
6,135,130 |
|
Loans/leases receivable held for investment |
|
|
1,173,983,695 |
|
|
|
1,238,184,436 |
|
|
|
|
|
|
|
|
Gross loans/leases receivable |
|
|
1,189,977,809 |
|
|
|
1,244,319,566 |
|
Less allowance for estimated losses on
loans/leases |
|
|
(19,882,826 |
) |
|
|
(22,504,734 |
) |
|
|
|
|
|
|
|
Net loans/leases receivable |
|
|
1,170,094,983 |
|
|
|
1,221,814,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
|
31,553,162 |
|
|
|
31,454,893 |
|
Goodwill |
|
|
3,222,688 |
|
|
|
3,222,688 |
|
Accrued interest receivable |
|
|
7,117,627 |
|
|
|
7,565,513 |
|
Bank-owned life insurance |
|
|
33,207,964 |
|
|
|
29,694,077 |
|
Prepaid FDIC insurance |
|
|
6,012,815 |
|
|
|
7,801,076 |
|
Restricted investment securities |
|
|
16,709,650 |
|
|
|
15,210,100 |
|
Other assets |
|
|
21,854,816 |
|
|
|
20,556,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,806,925,315 |
|
|
$ |
1,779,646,107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Noninterest-bearing |
|
$ |
237,964,888 |
|
|
$ |
207,843,554 |
|
Interest-bearing |
|
|
848,768,034 |
|
|
|
881,479,172 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
1,086,732,922 |
|
|
|
1,089,322,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
|
136,418,527 |
|
|
|
150,899,571 |
|
Federal Home Loan Bank advances |
|
|
238,750,000 |
|
|
|
215,850,000 |
|
Other borrowings |
|
|
150,212,467 |
|
|
|
140,059,841 |
|
Junior subordinated debentures |
|
|
36,085,000 |
|
|
|
36,085,000 |
|
Other liabilities |
|
|
23,203,575 |
|
|
|
21,834,093 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,671,402,491 |
|
|
|
1,654,051,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Preferred stock, $1 par value; shares
authorized 250,000 September 2010 63,237 shares issued and outstanding December 2009 38,805 shares issued and
outstanding
|
|
|
63,237 |
|
|
|
38,805 |
|
Common stock, $1 par value; shares
authorized 20,000,000 September 2010 4,722,340 shares issued
and 4,601,094 outstanding December 2009 4,674,536 shares issued
and 4,553,290 outstanding |
|
|
4,722,340 |
|
|
|
4,674,536 |
|
Additional paid-in capital |
|
|
86,325,484 |
|
|
|
82,194,330 |
|
Retained earnings |
|
|
40,219,925 |
|
|
|
38,458,477 |
|
Accumulated other comprehensive income |
|
|
4,003,097 |
|
|
|
135,608 |
|
Noncontrolling interests |
|
|
1,795,251 |
|
|
|
1,699,630 |
|
|
|
|
|
|
|
|
|
|
|
137,129,334 |
|
|
|
127,201,386 |
|
Treasury Stock September 2010 and December 2009
121,246 common shares, at cost |
|
|
1,606,510 |
|
|
|
1,606,510 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
135,522,824 |
|
|
|
125,594,876 |
|
|
|
|
|
|
|
|
Total liabilities and
stockholders equity |
|
$ |
1,806,925,315 |
|
|
$ |
1,779,646,107 |
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements
2
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
Loans/leases, including fees |
|
$ |
16,710,323 |
|
|
$ |
19,413,467 |
|
Securities: |
|
|
|
|
|
|
|
|
Taxable |
|
|
2,595,301 |
|
|
|
2,668,112 |
|
Nontaxable |
|
|
224,703 |
|
|
|
236,107 |
|
Interest-bearing deposits at financial institutions |
|
|
55,289 |
|
|
|
99,917 |
|
Restricted investment securities |
|
|
116,175 |
|
|
|
119,084 |
|
Federal funds sold |
|
|
38,465 |
|
|
|
36,275 |
|
|
|
|
|
|
|
|
Total interest and dividend income |
|
|
19,740,256 |
|
|
|
22,572,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
Deposits |
|
|
3,151,191 |
|
|
|
4,327,602 |
|
Short-term borrowings |
|
|
132,290 |
|
|
|
172,192 |
|
Federal Home Loan Bank advances |
|
|
2,345,944 |
|
|
|
2,271,198 |
|
Other borrowings |
|
|
1,452,204 |
|
|
|
1,433,115 |
|
Junior subordinated debentures |
|
|
495,052 |
|
|
|
497,032 |
|
|
|
|
|
|
|
|
Total interest expense |
|
|
7,576,681 |
|
|
|
8,701,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
12,163,575 |
|
|
|
13,871,823 |
|
|
|
|
|
|
|
|
|
|
Provision for loan/lease losses |
|
|
1,434,232 |
|
|
|
3,526,892 |
|
|
|
|
|
|
|
|
Net interest income after provision for loan/lease losses |
|
|
10,729,343 |
|
|
|
10,344,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
Trust department fees |
|
|
803,423 |
|
|
|
719,682 |
|
Investment advisory and management fees, gross |
|
|
419,416 |
|
|
|
373,724 |
|
Deposit service fees |
|
|
902,787 |
|
|
|
843,674 |
|
Gains on sales of loans, net |
|
|
1,109,724 |
|
|
|
288,924 |
|
Securities gains |
|
|
|
|
|
|
718,948 |
|
Gains (losses) on sales of foreclosed assets |
|
|
(188,158 |
) |
|
|
33,711 |
|
Earnings on bank-owned life insurance |
|
|
353,003 |
|
|
|
316,568 |
|
Credit card issuing fees, net of processing costs |
|
|
34,866 |
|
|
|
267,240 |
|
Other |
|
|
923,225 |
|
|
|
554,237 |
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
4,358,286 |
|
|
|
4,116,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
6,910,016 |
|
|
|
6,617,481 |
|
Professional and data processing fees |
|
|
1,096,100 |
|
|
|
1,142,822 |
|
Advertising and marketing |
|
|
292,148 |
|
|
|
250,930 |
|
Occupancy and equipment expense |
|
|
1,410,429 |
|
|
|
1,368,900 |
|
Stationery and supplies |
|
|
135,064 |
|
|
|
130,623 |
|
Postage and telephone |
|
|
252,512 |
|
|
|
267,731 |
|
Bank service charges |
|
|
112,742 |
|
|
|
85,282 |
|
FDIC and other insurance |
|
|
887,509 |
|
|
|
1,235,486 |
|
Loan/lease expense |
|
|
678,535 |
|
|
|
832,806 |
|
Other-than-temporary impairment losses on securities |
|
|
113,800 |
|
|
|
|
|
Other |
|
|
244,910 |
|
|
|
341,240 |
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
12,133,765 |
|
|
|
12,273,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes |
|
|
2,953,864 |
|
|
|
2,188,338 |
|
Federal and state income tax expense |
|
|
829,992 |
|
|
|
563,399 |
|
|
|
|
|
|
|
|
Net income |
|
|
2,123,872 |
|
|
|
1,624,939 |
|
(continued)
3
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (continued)
Three Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,123,872 |
|
|
$ |
1,624,939 |
|
Less: Net income attributable to noncontrolling interests |
|
|
109,786 |
|
|
|
35,919 |
|
|
|
|
|
|
|
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
2,014,086 |
|
|
$ |
1,589,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Preferred stock dividends |
|
|
1,028,686 |
|
|
|
1,031,497 |
|
|
|
|
|
|
|
|
Net income attributable to QCR Holdings, Inc. common stockholders |
|
$ |
985,400 |
|
|
$ |
557,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share attributable to QCR Holdings, Inc.
common stockholders |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.21 |
|
|
|
0.12 |
|
Diluted |
|
$ |
0.21 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
4,598,566 |
|
|
|
4,546,270 |
|
Weighted average common and common equivalent
shares outstanding |
|
|
4,619,574 |
|
|
|
4,557,302 |
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
$ |
|
|
|
$ |
|
|
See Notes to Consolidated Financial Statements
4
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Nine Months Ended Septmeber 30,
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
Loans/leases, including fees |
|
$ |
51,324,123 |
|
|
$ |
55,183,888 |
|
Securities: |
|
|
|
|
|
|
|
|
Taxable |
|
|
7,771,242 |
|
|
|
8,034,862 |
|
Nontaxable |
|
|
681,001 |
|
|
|
738,649 |
|
Interest-bearing deposits at financial institutions |
|
|
347,105 |
|
|
|
210,173 |
|
Restricted investment securities |
|
|
328,762 |
|
|
|
200,644 |
|
Federal funds sold |
|
|
123,699 |
|
|
|
92,421 |
|
|
|
|
|
|
|
|
Total interest and dividend income |
|
|
60,575,932 |
|
|
|
64,460,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
Deposits |
|
|
9,940,844 |
|
|
|
14,557,338 |
|
Short-term borrowings |
|
|
450,539 |
|
|
|
531,200 |
|
Federal Home Loan Bank advances |
|
|
6,903,991 |
|
|
|
6,801,165 |
|
Other borrowings |
|
|
4,307,558 |
|
|
|
3,324,896 |
|
Junior subordinated debentures |
|
|
1,457,765 |
|
|
|
1,529,419 |
|
|
|
|
|
|
|
|
Total interest expense |
|
|
23,060,697 |
|
|
|
26,744,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
37,515,235 |
|
|
|
37,716,619 |
|
|
|
|
|
|
|
|
|
|
Provision for loan/lease losses |
|
|
4,413,650 |
|
|
|
12,761,180 |
|
|
|
|
|
|
|
|
Net interest income after provision for loan/lease losses |
|
|
33,101,585 |
|
|
|
24,955,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
Trust department fees |
|
|
2,438,473 |
|
|
|
2,139,111 |
|
Investment advisory and management fees, gross |
|
|
1,325,910 |
|
|
|
1,076,136 |
|
Deposit service fees |
|
|
2,585,873 |
|
|
|
2,458,691 |
|
Gains on sales of loans, net |
|
|
1,831,856 |
|
|
|
1,374,047 |
|
Securities gains |
|
|
|
|
|
|
718,948 |
|
Gains (losses) on sales of foreclosed assets |
|
|
(632,806 |
) |
|
|
220,408 |
|
Earnings on bank-owned life insurance |
|
|
973,659 |
|
|
|
929,854 |
|
Credit card issuing fees, net of processing costs |
|
|
231,439 |
|
|
|
805,990 |
|
Other |
|
|
1,973,589 |
|
|
|
1,861,527 |
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
10,727,993 |
|
|
|
11,584,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
20,869,335 |
|
|
|
20,463,428 |
|
Professional and data processing fees |
|
|
3,379,080 |
|
|
|
3,426,065 |
|
Advertising and marketing |
|
|
701,603 |
|
|
|
703,812 |
|
Occupancy and equipment expense |
|
|
4,147,101 |
|
|
|
3,962,907 |
|
Stationery and supplies |
|
|
379,347 |
|
|
|
408,472 |
|
Postage and telephone |
|
|
750,611 |
|
|
|
787,014 |
|
Bank service charges |
|
|
284,134 |
|
|
|
241,015 |
|
FDIC and other insurance |
|
|
2,575,000 |
|
|
|
3,325,382 |
|
Loan/lease expense |
|
|
1,658,647 |
|
|
|
1,484,707 |
|
Other-than-temporary impairment losses on securities |
|
|
113,800 |
|
|
|
206,369 |
|
Losses on lease residual values |
|
|
617,000 |
|
|
|
|
|
Other |
|
|
1,314,615 |
|
|
|
991,205 |
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
36,790,273 |
|
|
|
36,000,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes |
|
|
7,039,305 |
|
|
|
539,775 |
|
Federal and state income tax expense (benefit) |
|
|
1,900,663 |
|
|
|
(561,442 |
) |
|
|
|
|
|
|
|
Net income |
|
|
5,138,642 |
|
|
|
1,101,217 |
|
(continued)
5
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (continued)
Nine Months Ended Septmeber 30,
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,138,642 |
|
|
$ |
1,101,217 |
|
Less: Net income attributable to noncontrolling interests |
|
|
95,046 |
|
|
|
248,297 |
|
|
|
|
|
|
|
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
5,043,596 |
|
|
$ |
852,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Preferred stock dividends |
|
|
3,099,418 |
|
|
|
2,812,427 |
|
|
|
|
|
|
|
|
Net income (loss) attributable to QCR Holdings, Inc. common stockholders |
|
$ |
1,944,178 |
|
|
$ |
(1,959,507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to QCR Holdings, Inc.
common shareholders |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.42 |
|
|
|
(0.43 |
) |
Diluted |
|
$ |
0.42 |
|
|
|
(0.43 |
) |
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
4,587,883 |
|
|
|
4,536,992 |
|
Weighted average common and common equivalent
shares outstanding |
|
|
4,617,102 |
|
|
|
4,536,992 |
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
$ |
0.04 |
|
|
$ |
0.04 |
|
See Notes to Consolidated Financial Statements
6
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY (UNAUDITED)
Nine Months Ended September 30, 2010 and 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred |
|
|
Common |
|
|
Paid-In |
|
|
Retained |
|
|
Comprehensive |
|
|
Noncontrolling |
|
|
Treasury |
|
|
|
|
|
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
Earnings |
|
|
Income |
|
|
Interests |
|
|
Stock |
|
|
Total |
|
Balance December 31, 2009 |
|
$ |
38,805 |
|
|
$ |
4,674,536 |
|
|
$ |
82,194,330 |
|
|
$ |
38,458,477 |
|
|
$ |
135,608 |
|
|
$ |
1,699,630 |
|
|
$ |
(1,606,510 |
) |
|
$ |
125,594,876 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,043,596 |
|
|
|
|
|
|
|
95,046 |
|
|
|
|
|
|
|
5,138,642 |
|
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,867,489 |
|
|
|
|
|
|
|
|
|
|
|
3,867,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,006,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common cash dividends declared, $0.04 per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(182,730 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(182,730 |
) |
Preferred cash dividends declared and accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,763,638 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,763,638 |
) |
Discount accretion on cumulative preferred stock |
|
|
|
|
|
|
|
|
|
|
335,780 |
|
|
|
(335,780 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange of 268 shares of Series B Non-Cumulative
Perpetual Preferred Stock for 13,400 shares of Series E Non-Cumulative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Perpetual Convertible Preferred Stock |
|
|
13,132 |
|
|
|
|
|
|
|
(13,132 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange of 300 shares of Series C Non-Cumulative Perpetual Preferred
Stock for 7,500 shares of Series E Non-Cumulative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Perpetual Convertible Preferred Stock |
|
|
7,200 |
|
|
|
|
|
|
|
(7,200 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of 4,100 shares of Series E Non-Cumulative
Perpetual Convertible Preferred Stock |
|
|
4,100 |
|
|
|
|
|
|
|
3,183,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,187,233 |
|
Proceeds from issuance of warrants to purchase 54,000 shares
of common stock in conjunction with the issuance of
Series A Subordinated Notes |
|
|
|
|
|
|
|
|
|
|
84,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84,240 |
|
Proceeds from issuance of 22,319 shares of
common stock as a result of stock purchased
under the Employee Stock Purchase Plan |
|
|
|
|
|
|
22,319 |
|
|
|
145,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167,728 |
|
Proceeds from the issuance of 2,254 shares of common stock in
connection with options exercised |
|
|
|
|
|
|
2,254 |
|
|
|
16,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,876 |
|
Exchange of 367 shares of common stock in
connection with payroll taxes for restricted stock |
|
|
|
|
|
|
(367 |
) |
|
|
(2,730 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,097 |
) |
Stock compensation expense |
|
|
|
|
|
|
|
|
|
|
412,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
412,630 |
|
Restricted stock awards |
|
|
|
|
|
|
23,598 |
|
|
|
(23,598 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
575 |
|
|
|
|
|
|
|
575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2010 |
|
$ |
63,237 |
|
|
$ |
4,722,340 |
|
|
$ |
86,325,484 |
|
|
$ |
40,219,925 |
|
|
$ |
4,003,097 |
|
|
$ |
1,795,251 |
|
|
$ |
(1,606,510 |
) |
|
$ |
135,522,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred |
|
|
Common |
|
|
Paid-In |
|
|
Retained |
|
|
Comprehensive |
|
|
Noncontrolling |
|
|
Treasury |
|
|
|
|
|
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
Earnings |
|
|
Income |
|
|
Interests |
|
|
Stock |
|
|
Total |
|
Balance December 31, 2008 |
|
$ |
568 |
|
|
$ |
4,630,883 |
|
|
$ |
43,090,268 |
|
|
$ |
40,893,304 |
|
|
$ |
3,628,360 |
|
|
$ |
1,858,298 |
|
|
$ |
(1,606,510 |
) |
|
$ |
92,495,171 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
852,920 |
|
|
|
|
|
|
|
248,297 |
|
|
|
|
|
|
|
1,101,217 |
|
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(589,513 |
) |
|
|
|
|
|
|
|
|
|
|
(589,513 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
511,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common cash dividends declared $0.04 per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(181,178 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(181,178 |
) |
Preferred cash dividends declared and accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,543,902 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,543,902 |
) |
Discount accretion on cumulative preferred stock |
|
|
|
|
|
|
|
|
|
|
268,525 |
|
|
|
(268,525 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of 38,237 shares of preferred stock
and common stock warrant |
|
|
38,237 |
|
|
|
|
|
|
|
38,014,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,052,823 |
|
Proceeds from issuance of 22,275 shares of
common stock as a result of stock purchased
under the Employee Stock Purchase Plan |
|
|
|
|
|
|
22,275 |
|
|
|
155,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177,460 |
|
Exchange of 830 shares of common stock in
connection with payroll taxes for restricted stock |
|
|
|
|
|
|
(830 |
) |
|
|
(6,889 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,719 |
) |
Stock compensation expense |
|
|
|
|
|
|
|
|
|
|
500,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500,584 |
|
Restricted stock awards |
|
|
|
|
|
|
15,908 |
|
|
|
(15,908 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
(78,960 |
) |
|
|
|
|
|
|
|
|
|
|
(231,040 |
) |
|
|
|
|
|
|
(310,000 |
) |
Other adjustments to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(202,486 |
) |
|
|
|
|
|
|
(202,486 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2009 |
|
$ |
38,805 |
|
|
$ |
4,668,236 |
|
|
$ |
81,927,391 |
|
|
$ |
38,752,619 |
|
|
$ |
3,038,847 |
|
|
$ |
1,673,069 |
|
|
$ |
(1,606,510 |
) |
|
$ |
128,492,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
Comprehensive income totaled $2,284,417 and $2,317,448 for the three months ended
September 30, 2010 and 2009, respectively. |
See Notes to Consolidated Financial Statements
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
5,043,596 |
|
|
$ |
852,920 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,926,876 |
|
|
|
2,116,582 |
|
Provision for loan/lease losses |
|
|
4,413,650 |
|
|
|
12,761,180 |
|
Amortization of offering costs on subordinated debentures |
|
|
10,738 |
|
|
|
10,738 |
|
Stock-based compensation expense |
|
|
467,768 |
|
|
|
462,370 |
|
Net income attributable to noncontrolling interests |
|
|
95,046 |
|
|
|
248,297 |
|
Losses (gains) on sales of foreclosed assets, net |
|
|
632,806 |
|
|
|
(220,408 |
) |
Securities gains |
|
|
|
|
|
|
(718,948 |
) |
Amortization of premiums on securities, net |
|
|
2,555,204 |
|
|
|
1,225,862 |
|
Other-than-temporary impairment losses on securities |
|
|
113,800 |
|
|
|
206,369 |
|
Losses on lease residual values |
|
|
617,000 |
|
|
|
|
|
Loans originated for sale |
|
|
(103,689,462 |
) |
|
|
(116,718,234 |
) |
Proceeds on sales of loans |
|
|
95,662,334 |
|
|
|
122,439,643 |
|
Gains on sales of loans, net |
|
|
(1,831,856 |
) |
|
|
(1,374,047 |
) |
Decrease (increase) in accrued interest receivable |
|
|
447,886 |
|
|
|
(266,683 |
) |
Amortization of prepaid FDIC insurance premiums |
|
|
1,788,261 |
|
|
|
|
|
Increase in other assets |
|
|
(651,803 |
) |
|
|
(468,344 |
) |
Increase (decrease) in other liabilities |
|
|
1,504,602 |
|
|
|
(1,483,772 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
9,106,446 |
|
|
$ |
19,073,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Net increase in federal funds sold |
|
|
(15,356,667 |
) |
|
|
(19,119,684 |
) |
Net increase in interest-bearing deposits at financial institutions |
|
|
(7,152,522 |
) |
|
|
(20,870,170 |
) |
Proceeds from sales of foreclosed assets |
|
|
1,759,607 |
|
|
|
1,023,616 |
|
Activity in securities portfolio: |
|
|
|
|
|
|
|
|
Purchases |
|
|
(294,445,750 |
) |
|
|
(219,933,588 |
) |
Calls, maturities and redemptions |
|
|
243,389,938 |
|
|
|
119,121,855 |
|
Paydowns |
|
|
400,605 |
|
|
|
293,334 |
|
Proceeds from sales of securities |
|
|
|
|
|
|
9,204,635 |
|
Purchases of restricted investment securities |
|
|
(1,499,550 |
) |
|
|
(608,500 |
) |
Activity in bank-owned life insurance: |
|
|
|
|
|
|
|
|
Purchases |
|
|
(3,150,000 |
) |
|
|
(1,000,001 |
) |
Increase in cash value of bank-owned life insurance |
|
|
(973,659 |
) |
|
|
(929,854 |
) |
Surrender of policy |
|
|
609,772 |
|
|
|
|
|
Net decrease (increase) in loans/leases originated and held for investment |
|
|
51,105,615 |
|
|
|
(41,518,153 |
) |
Purchase of premises and equipment |
|
|
(2,025,145 |
) |
|
|
(1,972,909 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
$ |
(27,337,756 |
) |
|
$ |
(176,309,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Net (decrease) increase in deposit accounts |
|
|
(2,589,804 |
) |
|
|
37,809,137 |
|
Net (decrease) increase in short-term borrowings |
|
|
(14,481,044 |
) |
|
|
12,696,640 |
|
Activity in Federal Home Loan Bank advances: |
|
|
|
|
|
|
|
|
Advances |
|
|
36,000,000 |
|
|
|
8,500,000 |
|
Payments |
|
|
(13,100,000 |
) |
|
|
(14,345,000 |
) |
Net increase in other borrowings |
|
|
7,536,866 |
|
|
|
64,484,621 |
|
Proceeds from issuance of Series A Subordinated Notes and detachable warrants
to purchase 54,000 shares of common stock |
|
|
2,700,000 |
|
|
|
|
|
Payment of cash dividends |
|
|
(3,136,626 |
) |
|
|
(2,671,134 |
) |
Proceeds from issuance of Series E Noncumulative Convertible Perpetual Preferred Stock, net |
|
|
3,187,233 |
|
|
|
|
|
Proceeds from issuance of Series D Cumulative Perpetual Preferred Stock and
common stock warrant, net |
|
|
|
|
|
|
38,052,823 |
|
Proceeds from issuance of common stock, net |
|
|
183,507 |
|
|
|
169,741 |
|
Purchase of noncontrolling interest |
|
|
|
|
|
|
(310,000 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
$ |
16,300,132 |
|
|
$ |
144,386,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and due from banks |
|
|
(1,931,178 |
) |
|
|
(12,849,066 |
) |
Cash and due from banks, beginning |
|
|
35,878,046 |
|
|
|
33,464,074 |
|
|
|
|
|
|
|
|
Cash and due from banks, ending |
|
$ |
33,946,868 |
|
|
$ |
20,615,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information, cash payments for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
23,362,893 |
|
|
$ |
28,134,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/franchise taxes |
|
$ |
1,497,611 |
|
|
$ |
1,763,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of noncash investing activities: |
|
|
|
|
|
|
|
|
Change in accumulated other comprehensive income,
unrealized gains (losses) on securities available for sale, net |
|
$ |
3,867,489 |
|
|
$ |
(589,513 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers of loans to other real estate owned |
|
$ |
5,442,568 |
|
|
$ |
2,191,616 |
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements
8
Part I
Item 1
QCR HOLDINGS, INC.
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2010
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation: The interim unaudited consolidated financial statements
contained herein should be read in conjunction with the audited consolidated financial statements
and accompanying notes to the consolidated financial statements for the fiscal year ended December
31, 2009, including QCR Holdings, Inc.s (the Company) Form 10-K filed with the Securities and
Exchange Commission on March 5, 2010. Accordingly, footnote disclosures, which would substantially
duplicate the disclosures contained in the audited consolidated financial statements, have been
omitted.
The financial information of the Company included herein has been prepared in accordance with
U.S. generally accepted accounting principles for interim financial reporting and has been prepared
pursuant to the rules and regulations for reporting on Form 10-Q and Rule 10-01 of Regulation S-X.
Such information reflects all adjustments (consisting of normal recurring adjustments) that are, in
the opinion of management, necessary for a fair presentation of the financial position and results
of operations for the periods presented. Any differences appearing between the numbers presented
in financial statements and managements discussion and analysis are due to rounding. The results
of the interim periods ended September 30, 2010, are not necessarily indicative of the results
expected for the year ending December 31, 2010.
The consolidated financial statements include the accounts of the Company and its wholly-owned
subsidiaries which include three state-chartered commercial banks: Quad City Bank & Trust Company
(QCBT), Cedar Rapids Bank & Trust Company (CRBT), and Rockford Bank & Trust Company (RB&T).
The Company also engages in direct financing lease contracts through its 80% equity investment by
QCBT in m2 Lease Funds, LLC (m2 Lease Funds), and in real estate holdings through its 73% equity
investment in Velie Plantation Holding Company, LLC (VPHC). All material intercompany
transactions and balances have been eliminated in consolidation.
Subsequent events: The Company has evaluated all subsequent events through the date
of issuance of the consolidated financial statements.
Stock-based compensation plans: Please refer to Note 15 of our consolidated financial
statements in our Annual Report on Form 10-K for the year ended December 31, 2009, for information
related to the Companys stock option and incentive plans, stock purchase plan, and stock
appreciation rights.
The Company accounts for stock-based compensation with measurement of compensation cost for
all stock-based awards at fair value on the grant date and recognition of compensation expense over
the requisite service period for awards expected to vest. Stock-based compensation expense totaled
$468 thousand and $462 thousand for the nine months ended September 30, 2010 and 2009,
respectively. A key component in the calculation of stock-based compensation expense is the market
price of the Companys stock.
9
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
Reclassifications: Certain amounts in the prior year financial statements have been
reclassified, with no effect on net income or stockholders equity, to conform with current period
presentation.
Recent accounting developments: In January 2010, the Financial Accounting
Standards Board (FASB) issued ASU 2010-06, Fair Value Measurements and Disclosures (Topic 820);
Improving Disclosures about Fair Value Measurements. ASU 2010-06 requires new disclosures on
transfers into and out of Level 1 and 2 measurements of the fair value hierarchy and requires
separate disclosures about purchases, sales, issuances, and settlements relating to Level 3
measurements. It also clarifies existing fair value disclosures relating to the level of
disaggregation and inputs and valuation techniques used to measure fair value. It is effective for
the first reporting period (including interim periods) beginning after December 15, 2009, except
for the requirement to provide the Level 3 activity of purchase, sales, issuances, and settlements
on a gross basis, which will be effective for fiscal years beginning after December 15, 2010. The
adoption of this pronouncement did not have a material impact on the Companys consolidated
financial statements.
In March 2010, the FASB issued ASU 2010-11, Derivatives and Hedging; Scope Exception Related
to Embedded Credit Derivatives. ASU 2010-11 provides clarification and additional examples to
resolve potential ambiguity about the breadth of the embedded credit derivates scope exception in
the original guidance. This amendment is effective at the beginning of the first fiscal quarter
beginning after June 15, 2010. The adoption of this amendment is not expected to have a material
impact on the Companys consolidated financial statements.
In July 2010, the FASB issued ASU 2010-20, Disclosures about the Credit Quality of Financing
Receivables and the Allowance for Credit Losses, which requires significant new disclosures about
the allowance for credit losses (also known as allowance for estimated losses on loans/leases)
and the credit quality of financing receivables. The requirements are intended to enhance
transparency regarding credit losses and the credit quality of loan and lease receivables. Under
this statement, allowance for credit losses and fair value are to be disclosed by portfolio
segment, while credit quality information, impaired financing receivables and nonaccrual status are
to be presented by class of financing receivable. Disclosure of the nature and extent, the
financial impact and segment information of troubled debt restructurings will also be required.
The disclosures are to be presented at the level of disaggregation that management uses when
assessing and monitoring the portfolios risk and performance. This ASU is effective for interim
and annual reporting periods ending on or after December 15, 2010. The Company will begin to
include these disclosures in the notes to the financial statements for the year ending December 31,
2010.
10
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
NOTE 2 INVESTMENT SECURITIES
The amortized cost and fair value of investment securities as of September 30, 2010 and
December 31, 2009 are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Value |
|
September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other bonds |
|
$ |
300,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
300,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. govt. sponsored agency securities |
|
$ |
395,423,837 |
|
|
$ |
5,262,106 |
|
|
$ |
(65,262) |
|
|
$ |
400,620,681 |
|
Residential mortgage-backed securities |
|
|
74,813 |
|
|
|
5,387 |
|
|
|
|
|
|
|
80,200 |
|
Municipal securities |
|
|
21,234,603 |
|
|
|
1,197,862 |
|
|
|
(32,163 |
) |
|
|
22,400,302 |
|
Trust preferred securities |
|
|
86,200 |
|
|
|
|
|
|
|
|
|
|
|
86,200 |
|
Other securities |
|
|
1,169,191 |
|
|
|
116,166 |
|
|
|
(4,933 |
) |
|
|
1,280,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
417,988,644 |
|
|
$ |
6,581,521 |
|
|
$ |
(102,358) |
|
|
$ |
424,467,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Value |
|
December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other bonds |
|
$ |
350,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
350,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. govt. sponsored agency securities |
|
$ |
345,623,347 |
|
|
$ |
1,525,150 |
|
|
$ |
(2,124,049 |
) |
|
$ |
345,024,448 |
|
Residential mortgage-backed securities |
|
|
481,460 |
|
|
|
14,847 |
|
|
|
|
|
|
|
496,307 |
|
Municipal securities |
|
|
22,005,875 |
|
|
|
922,942 |
|
|
|
(79,025 |
) |
|
|
22,849,792 |
|
Trust preferred securities |
|
|
200,000 |
|
|
|
|
|
|
|
(100,800 |
) |
|
|
99,200 |
|
Other securities |
|
|
1,641,759 |
|
|
|
66,737 |
|
|
|
(7,784 |
) |
|
|
1,700,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
369,952,441 |
|
|
$ |
2,529,676 |
|
|
$ |
(2,311,658 |
) |
|
$ |
370,170,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
Gross unrealized losses and fair value, aggregated by investment category and length of time
that individual securities have been in a continuous unrealized loss position, as of September 30,
2010 and December 31, 2009, are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. govt. sponsored agency securities |
|
$ |
21,947,840 |
|
|
$ |
(65,262 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
21,947,840 |
|
|
$ |
(65,262 |
) |
Municipal securities |
|
|
|
|
|
|
|
|
|
|
700,413 |
|
|
|
(32,163 |
) |
|
|
700,413 |
|
|
|
(32,163 |
) |
Other securities |
|
|
20,825 |
|
|
|
(4,020 |
) |
|
|
2,787 |
|
|
|
(913 |
) |
|
|
23,612 |
|
|
|
(4,933 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
21,968,665 |
|
|
$ |
(69,282 |
) |
|
$ |
703,200 |
|
|
$ |
(33,076 |
) |
|
$ |
22,671,865 |
|
|
$ |
(102,358 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. govt. sponsored agency securities |
|
$ |
172,292,005 |
|
|
$ |
(2,001,229 |
) |
|
$ |
2,877,180 |
|
|
$ |
(122,820 |
) |
|
$ |
175,169,185 |
|
|
$ |
(2,124,049 |
) |
Municipal securities |
|
|
2,629,191 |
|
|
|
(40,245 |
) |
|
|
1,086,919 |
|
|
|
(38,780 |
) |
|
|
3,716,110 |
|
|
|
(79,025 |
) |
Trust preferred securities |
|
|
|
|
|
|
|
|
|
|
99,200 |
|
|
|
(100,800 |
) |
|
|
99,200 |
|
|
|
(100,800 |
) |
Other securities |
|
|
32,179 |
|
|
|
(5,926 |
) |
|
|
1,842 |
|
|
|
(1,858 |
) |
|
|
34,021 |
|
|
|
(7,784 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
174,953,375 |
|
|
$ |
(2,047,400 |
) |
|
$ |
4,065,141 |
|
|
$ |
(264,258 |
) |
|
$ |
179,018,516 |
|
|
$ |
(2,311,658 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010, the investment portfolio included 339 securities. Of this number,
23 securities have current unrealized losses with aggregate depreciation less than 1% from the
amortized cost basis. Of these 23, seven have had unrealized losses for twelve months or more.
All of the debt securities in unrealized loss positions are considered acceptable credit risks.
Based upon an evaluation of the available evidence, including the recent changes in market rates,
credit rating information and information obtained from regulatory filings, management believes the
declines in fair value for these debt securities are temporary. In addition, the Company does not
intend to sell these securities and it is not more-likely-than-not that the Company will be
required to sell these debt securities before their anticipated recovery. At September 30, 2010
and December 31, 2009, the Companys equity securities represented less than 1% of the total
portfolio.
During the three months ended September 30, 2010, the Companys evaluation determined the
decline in fair value for one individual issue trust preferred security was other-than-temporary.
As a result, the Company wrote down the value of this security and recognized a loss totaling $114
thousand. The Company does not have any other investments in trust preferred securities.
The Company has not recognized other-than-temporary impairment on any other debt securities
for the three and nine months ended September 30, 2009.
12
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
For the three and nine months ended September 30, 2010, the Company did not recognize
other-than-temporary impairment on any equity securities. For the nine months ended September 30,
2009, the Companys evaluation determined that 11 publicly-traded equity securities experienced
declines in fair value that were other-than-temporary. As a result, the Company wrote down the
value of these securities and recognized losses in the amount of $206 thousand. For the three
months ended September 30, 2009, the Company did not recognize other-than-temporary impairment on
any of the remaining equity securities.
For the three and nine months ended September 30, 2010, there were no sales of investment
securities. During the third quarter of 2009, the Company sold four U.S. government sponsored
agency securities. The Company received proceeds from the sales of $9.2 million resulting in
pre-tax gains of $719 thousand.
The amortized cost and fair value of securities as of September 30, 2010 by contractual
maturity are shown below. Expected maturities of residential mortgage-backed securities may differ
from contractual maturities because the residential mortgages underlying the residential
mortgage-backed securities may be called or prepaid without any penalties. Therefore, these
securities are not included in the maturity categories in the following summary. Other securities
are excluded from the maturity categories as there is no fixed maturity date.
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
|
|
|
|
Cost |
|
|
Fair Value |
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
Due in one year or less |
|
$ |
100,000 |
|
|
$ |
100,000 |
|
Due after one year through five years |
|
|
150,000 |
|
|
|
150,000 |
|
Due after five years |
|
|
50,000 |
|
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
$ |
300,000 |
|
|
$ |
300,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
Due in one year or less |
|
$ |
14,433,561 |
|
|
$ |
14,531,885 |
|
Due after one year through five years |
|
|
87,968,417 |
|
|
|
88,721,362 |
|
Due after five years |
|
|
314,342,662 |
|
|
|
319,853,936 |
|
|
|
|
|
|
|
|
|
|
$ |
416,744,640 |
|
|
$ |
423,107,183 |
|
Residential mortgage-backed securities |
|
|
74,813 |
|
|
|
80,200 |
|
Other securities |
|
|
1,169,191 |
|
|
|
1,280,424 |
|
|
|
|
|
|
|
|
|
|
$ |
417,988,644 |
|
|
$ |
424,467,807 |
|
|
|
|
|
|
|
|
13
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
NOTE 3 EARNINGS PER SHARE
The following information was used in the computation of earnings per share on a basic and
diluted basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,123,872 |
|
|
$ |
1,624,939 |
|
|
$ |
5,138,642 |
|
|
$ |
1,101,217 |
|
Less: Net income attributable to noncontrolling interests |
|
|
109,786 |
|
|
|
35,919 |
|
|
|
95,046 |
|
|
|
248,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
2,014,086 |
|
|
$ |
1,589,020 |
|
|
$ |
5,043,596 |
|
|
$ |
852,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Preferred stock dividends |
|
|
1,028,686 |
|
|
|
1,031,497 |
|
|
|
3,099,418 |
|
|
|
2,812,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to QCR Holdings, Inc. common stockholders |
|
$ |
985,400 |
|
|
$ |
557,523 |
|
|
$ |
1,944,178 |
|
|
$ |
(1,959,507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to QCR Holdings, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.21 |
|
|
$ |
0.12 |
|
|
$ |
0.42 |
|
|
$ |
(0.43 |
) |
Diluted |
|
$ |
0.21 |
|
|
$ |
0.12 |
|
|
$ |
0.42 |
|
|
$ |
(0.43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
4,598,566 |
|
|
|
4,546,270 |
|
|
|
4,587,883 |
|
|
|
4,536,992 |
|
Weighted average common shares issuable upon exercise of stock options
and under the employee stock purchase plan |
|
|
21,008 |
|
|
|
11,032 |
|
|
|
29,219 |
|
|
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common and common equivalent shares outstanding |
|
|
4,619,574 |
|
|
|
4,557,302 |
|
|
|
4,617,102 |
|
|
|
4,536,992 |
* |
|
|
|
* |
|
In accordance with U.S. GAAP, the common equivalent shares are not considered in the
calculation of diluted earnings per share as the numerator is a net loss. |
NOTE 4 BUSINESS SEGMENT INFORMATION
Selected financial and descriptive information is required to be disclosed for reportable
operating segments, applying a management perspective as the basis for identifying reportable
segments. The management perspective is determined by the view that management takes of the
segments within the Company when making operating decisions, allocating resources, and measuring
performance. The segments of QCR Holdings, Inc. have been defined by the structure of the
Companys internal organization, focusing on the financial information that the Companys operating
decision-makers routinely use to make decisions about operating matters.
The Companys primary segment, Commercial Banking, is geographically divided by markets into
the secondary segments which are the three subsidiary banks wholly-owned by the Company: QCBT,
CRBT, and RB&T. Each of these secondary segments offer similar products and services, but are
managed separately due to different pricing, product demand, and consumer markets. Each offers
commercial, consumer, and mortgage loans and deposit services.
The Companys Trust Management segment represents the trust and asset management services
offered at the Companys three subsidiary banks in aggregate. This segment generates income
primarily from fees charged based on assets under administration for corporate and personal trusts
and for custodial services. No assets of the subsidiary banks have been allocated to the Trust
Management segment.
14
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
The Companys All Other segment includes the operations of all other consolidated subsidiaries
and/or defined operating segments that fall below the segment reporting thresholds. This segment
includes the corporate operations of the parent company and the 73% owned real estate holding
operations of VPHC.
Selected financial information on the Companys business segments is presented as follows for
the three and nine months ended September 30, 2010 and 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Banking |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quad City |
|
|
Cedar Rapids |
|
|
Rockford |
|
|
Trust |
|
|
|
|
|
|
Intercompany |
|
|
Consolidated |
|
|
|
Bank & Trust |
|
|
Bank & Trust |
|
|
Bank & Trust |
|
|
Management |
|
|
All Other |
|
|
Eliminations |
|
|
Total |
|
Three Months Ended September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
12,198,958 |
|
|
$ |
7,528,520 |
|
|
$ |
3,647,500 |
|
|
$ |
803,423 |
|
|
$ |
3,194,862 |
|
|
$ |
(3,274,721 |
) |
|
$ |
24,098,542 |
|
Net interest income |
|
$ |
6,979,173 |
|
|
$ |
3,763,143 |
|
|
$ |
2,042,785 |
|
|
$ |
|
|
|
$ |
(621,526 |
) |
|
$ |
|
|
|
$ |
12,163,575 |
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
1,961,806 |
|
|
$ |
846,586 |
|
|
$ |
230,906 |
|
|
$ |
121,380 |
|
|
$ |
2,038,028 |
|
|
$ |
(3,184,620 |
) |
|
$ |
2,014,086 |
|
Total assets |
|
$ |
982,315,353 |
|
|
$ |
548,462,235 |
|
|
$ |
274,910,743 |
|
|
$ |
|
|
|
$ |
185,977,307 |
|
|
$ |
(184,740,323 |
) |
|
$ |
1,806,925,315 |
|
Provision for loan/lease losses |
|
$ |
241,232 |
|
|
$ |
950,000 |
|
|
$ |
243,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,434,232 |
|
Goodwill |
|
$ |
3,222,688 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,222,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
15,165,219 |
|
|
$ |
7,449,770 |
|
|
$ |
3,462,040 |
|
|
$ |
719,682 |
|
|
$ |
3,012,783 |
|
|
$ |
(3,119,824 |
) |
|
$ |
26,689,670 |
|
Net interest income |
|
$ |
8,876,412 |
|
|
$ |
3,910,445 |
|
|
$ |
1,680,329 |
|
|
$ |
|
|
|
$ |
(595,363 |
) |
|
$ |
|
|
|
$ |
13,871,823 |
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
2,611,835 |
|
|
$ |
579,722 |
|
|
$ |
(533,878 |
) |
|
$ |
123,909 |
|
|
$ |
1,603,822 |
|
|
$ |
(2,796,390 |
) |
|
$ |
1,589,020 |
|
Total assets |
|
$ |
977,115,755 |
|
|
$ |
525,523,768 |
|
|
$ |
252,047,274 |
|
|
$ |
|
|
|
$ |
181,088,971 |
|
|
$ |
(186,472,110 |
) |
|
$ |
1,749,303,658 |
|
Provision for loan/lease losses |
|
$ |
1,568,892 |
|
|
$ |
1,200,000 |
|
|
$ |
758,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,526,892 |
|
Goodwill |
|
$ |
3,222,688 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,222,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
36,554,673 |
|
|
$ |
21,852,197 |
|
|
$ |
10,670,183 |
|
|
$ |
2,438,473 |
|
|
$ |
8,712,310 |
|
|
$ |
(8,923,911 |
) |
|
$ |
71,303,925 |
|
Net interest income |
|
$ |
21,597,716 |
|
|
$ |
11,786,684 |
|
|
$ |
5,933,622 |
|
|
$ |
|
|
|
$ |
(1,802,787 |
) |
|
$ |
|
|
|
$ |
37,515,235 |
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
4,658,483 |
|
|
$ |
2,517,893 |
|
|
$ |
787,322 |
|
|
$ |
571,547 |
|
|
$ |
5,181,035 |
|
|
$ |
(8,672,684 |
) |
|
$ |
5,043,596 |
|
Total assets |
|
$ |
982,315,353 |
|
|
$ |
548,462,235 |
|
|
$ |
274,910,743 |
|
|
$ |
|
|
|
$ |
185,977,307 |
|
|
$ |
(184,740,323 |
) |
|
$ |
1,806,925,315 |
|
Provision for loan/lease losses |
|
$ |
1,243,650 |
|
|
$ |
2,900,000 |
|
|
$ |
270,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
4,413,650 |
|
Goodwill |
|
$ |
3,222,688 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,222,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
41,932,904 |
|
|
$ |
21,787,040 |
|
|
$ |
10,282,561 |
|
|
$ |
2,139,111 |
|
|
$ |
4,726,315 |
|
|
$ |
(4,822,582 |
) |
|
$ |
76,045,349 |
|
Net interest income |
|
$ |
23,655,398 |
|
|
$ |
11,398,218 |
|
|
$ |
4,661,962 |
|
|
$ |
|
|
|
$ |
(1,866,386 |
) |
|
$ |
(132,573 |
) |
|
$ |
37,716,619 |
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
4,510,201 |
|
|
$ |
1,457,511 |
|
|
$ |
(1,868,670 |
) |
|
$ |
404,757 |
|
|
$ |
1,002,559 |
|
|
$ |
(4,653,438 |
) |
|
$ |
852,920 |
|
Total assets |
|
$ |
977,115,755 |
|
|
$ |
525,523,768 |
|
|
$ |
252,047,274 |
|
|
$ |
|
|
|
$ |
181,088,971 |
|
|
$ |
(186,472,110 |
) |
|
$ |
1,749,303,658 |
|
Provision for loan/lease losses |
|
$ |
5,917,180 |
|
|
$ |
3,700,000 |
|
|
$ |
3,144,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
12,761,180 |
|
Goodwill |
|
$ |
3,222,688 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
3,222,688 |
|
NOTE 5 COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Companys subsidiary banks make various commitments and
incur certain contingent liabilities that are not presented in the accompanying consolidated
financial statements. The commitments and contingent liabilities include various guarantees,
commitments to extend credit, and standby, commercial and similar letters of credit.
As of September 30, 2010 and December 31, 2009, commitments to extend credit aggregated were
$437.3 million and $476.5 million, respectively. As of September 30, 2010 and December 31, 2009,
standby, commercial and similar letters of credit aggregated were $16.8 million and $17.8 million,
respectively. Management does not expect that all of these commitments will be funded.
Contractual obligations and other commitments were presented in the Companys 2009 Annual
Report on Form 10-K. There have been no material changes in the Companys contractual obligations
and other commitments since that report was filed.
15
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
NOTE 6 FAIR VALUE
The measurement of fair value under U.S. GAAP uses a hierarchy intended to maximize the use of
observable inputs and minimize the use of unobservable inputs. This hierarchy includes three
levels and is based upon the valuation techniques used to measure assets and liabilities. The
three levels are as follows:
|
1. |
|
Level 1 Inputs to the valuation methodology are quoted prices (unadjusted)
for identical assets or liabilities in markets; |
|
2. |
|
Level 2 Inputs to the valuation methodology include quoted prices for
similar assets and liabilities in active markets and inputs that are observable for
the asset or liability, either directly or indirectly, for substantially the full term
of the financial instrument; and |
|
3. |
|
Level 3 Inputs to the valuation methodology are unobservable and
significant to the fair value measurement. |
Assets measured at fair value on a recurring basis comprise the following at September 30,
2010 and December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
|
|
Quoted Prices |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
in Active |
|
|
Other |
|
|
Significant |
|
|
|
|
|
|
|
Markets for |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
|
Fair Value |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. govt. sponsored agency securities |
|
$ |
400,620,681 |
|
|
$ |
|
|
|
$ |
400,620,681 |
|
|
$ |
|
|
Residential mortgage-backed securities |
|
|
80,200 |
|
|
|
|
|
|
|
80,200 |
|
|
|
|
|
Municipal securities |
|
|
22,400,302 |
|
|
|
|
|
|
|
22,400,302 |
|
|
|
|
|
Trust preferred securities |
|
|
86,200 |
|
|
|
|
|
|
|
86,200 |
|
|
|
|
|
Other securities |
|
|
1,280,424 |
|
|
|
179,995 |
|
|
|
1,100,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
424,467,807 |
|
|
$ |
179,995 |
|
|
$ |
424,287,812 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. govt. sponsored agency securities |
|
$ |
345,024,448 |
|
|
$ |
|
|
|
$ |
345,024,448 |
|
|
$ |
|
|
Residential mortgage-backed securities |
|
|
496,307 |
|
|
|
|
|
|
|
496,307 |
|
|
|
|
|
Municipal securities |
|
|
22,849,792 |
|
|
|
|
|
|
|
22,849,792 |
|
|
|
|
|
Trust preferred securities |
|
|
99,200 |
|
|
|
|
|
|
|
99,200 |
|
|
|
|
|
Other securities |
|
|
1,700,712 |
|
|
|
169,939 |
|
|
|
1,530,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
370,170,459 |
|
|
$ |
169,939 |
|
|
$ |
370,000,520 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
A small portion of the securities available for sale portfolio consists of common stock issued
by various unrelated bank holding companies. The fair values used by the Company are obtained from
an independent pricing service and represent quoted market prices for the identical securities
(Level 1 inputs).
The large majority of the securities available for sale portfolio consists of U.S. government
sponsored agency securities for which the Company obtains fair values from an independent pricing
service. The fair values are determined by pricing models that consider observable market data,
such as interest rate volatilities, LIBOR yield curve, credit spreads and prices from market makers
and live trading systems (Level 2 inputs).
Certain financial assets are measured at fair value on a non-recurring basis; that is, the
assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments
in certain circumstances (for example, when there is evidence of impairment).
Assets measured at fair value on a non-recurring basis comprise the following at September 30,
2010 and December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
|
|
Quoted Prices |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
in Active |
|
|
Other |
|
|
Significant |
|
|
|
|
|
|
|
Markets for |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
|
Fair Value |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans/leases |
|
$ |
33,642,360 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
33,642,360 |
|
Other real estate owned |
|
|
12,933,505 |
|
|
|
|
|
|
|
|
|
|
|
12,933,505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
46,575,865 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
46,575,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans/leases |
|
$ |
17,630,752 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
17,630,752 |
|
Other real estate owned |
|
|
10,029,281 |
|
|
|
|
|
|
|
|
|
|
|
10,029,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
27,660,032 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
27,660,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans/leases are evaluated and valued at the time the loan/lease is identified
as impaired, at the lower of cost or fair value and are classified as a Level 3 in the fair value
hierarchy. Fair value is measured based on the value of the collateral securing these
loans/leases. Collateral may be real estate and/or business assets, including equipment, inventory
and/or accounts receivable, and is determined based on appraisals by qualified licensed appraisers
hired by the Company. Appraised and reported values may be discounted based on managements
historical knowledge, changes in market conditions from the time of valuation, and/or managements
expertise and knowledge of the client and clients business. Other real estate owned in the table
above consists of property acquired through foreclosures and settlements of loans. Property
acquired is carried at the lower of the principal amount of loans outstanding, or the estimated
fair value of the property, less disposal costs, and is classified as a Level 3 in the fair value
hierarchy.
17
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
The following table presents the carrying values and estimated fair values of financial assets
and liabilities carried on the Companys consolidated balance sheets, including those financial
assets and liabilities that are not measured and reported at fair value on a recurring basis or
non-recurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
As of December 31, 2009 |
|
|
|
Carrying |
|
|
Estimated |
|
|
Carrying |
|
|
Estimated |
|
|
|
Value |
|
|
Fair Value |
|
|
Value |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
33,946,868 |
|
|
$ |
33,946,868 |
|
|
$ |
35,878,046 |
|
|
$ |
35,878,046 |
|
Federal funds sold |
|
|
21,955,000 |
|
|
|
21,955,000 |
|
|
|
6,598,333 |
|
|
|
6,598,333 |
|
Interest-bearing deposits at financial institutions |
|
|
36,481,935 |
|
|
|
36,481,935 |
|
|
|
29,329,413 |
|
|
|
29,329,413 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to maturity |
|
|
300,000 |
|
|
|
300,000 |
|
|
|
350,000 |
|
|
|
350,000 |
|
Available for sale |
|
|
424,767,807 |
|
|
|
424,767,807 |
|
|
|
370,170,459 |
|
|
|
370,170,459 |
|
Loans/leases receivable, net |
|
|
1,170,094,983 |
|
|
|
1,192,957,000 |
|
|
|
1,221,814,832 |
|
|
|
1,222,885,000 |
|
Accrued interest receivable |
|
|
7,117,627 |
|
|
|
7,117,627 |
|
|
|
7,565,513 |
|
|
|
7,565,513 |
|
Deposits |
|
|
1,086,732,922 |
|
|
|
1,091,880,000 |
|
|
|
1,089,322,726 |
|
|
|
1,094,430,000 |
|
Short-term borrowings |
|
|
136,418,527 |
|
|
|
136,418,527 |
|
|
|
150,899,571 |
|
|
|
150,899,571 |
|
Federal Home Loan Bank advances |
|
|
238,750,000 |
|
|
|
260,014,000 |
|
|
|
215,850,000 |
|
|
|
229,927,000 |
|
Other borrowings |
|
|
150,212,467 |
|
|
|
164,941,000 |
|
|
|
140,059,841 |
|
|
|
145,135,000 |
|
Accrued interest payable |
|
|
2,649,223 |
|
|
|
2,649,223 |
|
|
|
2,951,419 |
|
|
|
2,951,419 |
|
The methodologies for estimating the fair value of financial assets and liabilities that
are measured at fair value on a recurring or non-recurring basis are discussed above. For certain
financial assets and liabilities, carrying value approximates fair value due to the nature of the
financial instrument. These instruments include: cash and due from banks, federal funds sold,
interest-bearing deposits at financial institutions, accrued interest receivable and payable,
demand and other non-maturity deposits, and short-term borrowings. The Company used the following
methods and assumptions in estimating the fair value of the following instruments:
Loans/leases receivable: The fair values for variable rate loans equal their carrying
values. The fair values for all other types of loans/leases are estimated using discounted cash
flow analyses, using interest rates currently being offered for loans/leases with similar terms to
borrowers with similar credit quality. The fair value of loans held for sale is based on quoted
market prices of similar loans sold on the secondary market.
Deposits: The fair values disclosed for demand and other non-maturity deposits equal
their carrying amounts, which represent the amount payable on demand. Fair values for time
deposits are estimated using a discounted cash flow calculation that applies interest rates
currently being offered on time deposits to a schedule of aggregate expected monthly maturities on
time deposits.
Federal Home Loan Bank advances: The fair value of these instruments is estimated
using discounted cash flow analyses, based on the Companys current incremental borrowing rates for
similar types of borrowing arrangements.
18
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
Other borrowings: The fair value for the wholesale repurchase agreements is estimated
using rates currently available for debt with similar terms and remaining maturities. The fair
value for variable rate other borrowings is equal to its carrying value.
Junior subordinated debentures: It is not practicable to estimate the fair value of
the Companys junior subordinated debentures as instruments with similar terms are not readily
available in the market place.
Commitments to extend credit: The fair value of these instruments is not material.
NOTE 7 ISSUANCE OF SERIES E PREFERRED STOCK
On June 30, 2010, the Company closed a private placement offering resulting in the issuance of
25,000 shares of Series E Non-Cumulative Convertible Perpetual Preferred Stock (Series E Preferred
Stock) for an aggregate purchase price of $25.0 million, or $1,000 per share. The private
placement was fully subscribed and resulted in the exchange of $20.9 million (gross amount includes
related issuance costs) of the Companys previously outstanding Series B and Series C
Non-Cumulative Perpetual Preferred Stock (Series B and Series C Preferred Stock) and $4.1 million
(gross amount includes related issuance costs) of new capital from cash investors.
The Series E Preferred Stock carries a stated dividend rate of 7.00% and is convertible by the
holder into shares of common stock at a per share conversion price of $12.15, subject to
anti-dilution adjustments upon the occurrence of certain events. In addition, the Company can
exercise a conversion option on or after the third anniversary of the issue date, at the same
$12.15 conversion price, subject to certain requirements regarding the Companys common stock
price.
The Companys previously outstanding Series B and Series C Preferred Stock carried stated
dividend rates of 8.00% and 9.50%, respectively. All of the outstanding shares of Series B and
Series C Preferred Stock were exchanged for the newly issued shares of Series E Preferred Stock.
The Series E Preferred Stock is intended to qualify as Tier 1 capital for regulatory purposes.
The Company used the net proceeds from the issuance to further strengthen its capital and
liquidity positions.
19
Part I
Item 1
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
NOTE 8 RECENT LEGISLATIVE DEVELOPMENTS
The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the Act) was signed
into law on July 21, 2010. Although the Act generally became effective immediately, most of the
provisions of the Act have a delayed effective date or are subject to further regulatory action.
As a result, uncertainty remains as to the ultimate impact of the Act, which could have a material
adverse impact either on the financial services industry as a whole, or on the Companys business,
results of operations and financial condition. The Act, among other things:
|
|
|
Creates a Financial Services Oversight Council to identify emerging systemic risks and
improve interagency cooperation; |
|
|
|
Eliminates the Office of Thrift Supervision and transfers the oversight of federally
chartered thrift institutions to the Office of the Comptroller of the Currency; |
|
|
|
Creates a Consumer Financial Protection Agency authorized to promulgate and enforce
consumer protection regulations relating to financial products, which would affect both
banks and non-bank finance companies; |
|
|
|
Establishes strengthened capital standards for banks and bank holding companies, and
disallows trust preferred securities from being included in the Tier 1 capital
determination for certain financial institutions; |
|
|
|
Enhances regulation of financial markets, including derivatives and securitization
markets; |
|
|
|
Contains a series of provisions covering mortgage loan original standards affecting,
among other things, originator compensation, minimum repayment standards and pre-payments; |
|
|
|
Grants the Board of Governors of the Federal Reserve System to the power to regulate
debit card interchange fees; |
|
|
|
Prohibits certain trading activities by banks; |
|
|
|
Permanently increases FDIC deposit insurance to $250,000; and |
|
|
|
Creates an Office of National Insurance with the U.S. Department of Treasury. |
20
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
GENERAL
QCR Holdings, Inc. is the parent company of Quad City Bank & Trust, Cedar Rapids Bank & Trust,
and Rockford Bank & Trust.
Quad City Bank & Trust and Cedar Rapids Bank & Trust are Iowa-chartered commercial banks, and
Rockford Bank & Trust is an Illinois-chartered commercial bank. All are members of the Federal
Reserve System with depository accounts insured to the maximum amount permitted by law by the
Federal Deposit Insurance Corporation (FDIC).
|
|
|
Quad City Bank & Trust commenced operations in 1994 and provides full-service commercial
and consumer banking, and trust and asset management services, to the Quad City area and
adjacent communities through its five offices that are located in Bettendorf and Davenport,
Iowa and Moline, Illinois. Quad City Bank & Trust also provides leasing services through
its 80%-owned subsidiary, m2 Lease Funds, located in Brookfield, Wisconsin. In addition,
Quad City Bank & Trust owns 100% of Quad City Investment Advisors, LLC (formerly known as
CMG Investment Advisors, LLC), which is an investment management and advisory company. |
|
|
|
Cedar Rapids Bank & Trust commenced operations in 2001 and provides full-service
commercial and consumer banking, and trust and asset management services, to Cedar Rapids,
Iowa and adjacent communities through its main office located on First Avenue in downtown
Cedar Rapids, Iowa and its branch facility located on Council Street in northern Cedar
Rapids. Cedar Rapids Bank & Trust also provides residential real estate mortgage lending
services through its 50%-owned joint venture, Cedar Rapids Mortgage Company. |
|
|
|
Rockford Bank & Trust commenced operations in January 2005 and provides full-service
commercial and consumer banking, and trust and asset management services, to Rockford,
Illinois and adjacent communities through its main office located in downtown Rockford and
its branch facility on Guilford Road at Alpine Road in Rockford. |
The Company engages in real estate holdings through its 73% equity investment in Velie
Plantation Holding Company, LLC, based in Moline, Illinois.
21
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
OVERVIEW
The Company recognized net income of $2.1 million for the quarter ended September 30, 2010,
and net income attributable to QCR Holdings, Inc. of $2.0 million which excludes the net income
attributable to noncontrolling interests of $110 thousand. After preferred stock dividends and
discount accretion of $1.0 million, the Company reported net income attributable to common
stockholders of $985 thousand, or diluted earnings per common share of $0.21. For the same period
in 2009, the Company recognized net income and net income attributable to QCR holdings, Inc. of
$1.6 million as net income attributable to noncontrolling interests totaled $36 thousand. After
preferred stock dividends and discount accretion of $1.0 million, the Company reported net income
attributable to common stockholders of $558 thousand, or diluted earnings per common share of
$0.12.
The Company recognized net income of $5.1 million for the nine months ended September 30,
2010, and net income attributable to QCR Holdings, Inc. of $5.0 million which excludes the net
income attributable to noncontrolling interests of $95 thousand. After preferred stock dividends
and discount accretion of $3.1 million, the Company reported net income attributable to common
stockholders of $1.9 million, or diluted earnings per common share of $0.42. For the same period
in 2009, the Company recognized net income of $1.1 million, and net income attributable to QCR
Holdings, Inc. of $853 thousand which excludes the net income attributable to noncontrolling
interests of $248 thousand. After preferred stock dividends and discount accretion of $2.8
million, the Company reported a net loss attributable to common stockholders of $1.9 million, or
diluted loss per common share of $0.43.
Following is a table that represents the various net income (loss) measurements for the three
and nine months ended September 30, 2010 and 2009, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,123,872 |
|
|
$ |
1,624,939 |
|
|
$ |
5,138,642 |
|
|
$ |
1,101,217 |
|
Less: Net income attributable to noncontrolling interests |
|
|
109,786 |
|
|
|
35,919 |
|
|
|
95,046 |
|
|
|
248,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to QCR Holdings, Inc. |
|
$ |
2,014,086 |
|
|
$ |
1,589,020 |
|
|
$ |
5,043,596 |
|
|
$ |
852,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Preferred stock dividends |
|
|
1,028,686 |
|
|
|
1,031,497 |
|
|
|
3,099,418 |
|
|
|
2,812,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to QCR Holdings, Inc. common stockholders |
|
$ |
985,400 |
|
|
$ |
557,523 |
|
|
$ |
1,944,178 |
|
|
$ |
(1,959,507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to QCR Holdings, Inc.
common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.21 |
|
|
$ |
0.12 |
|
|
$ |
0.42 |
|
|
$ |
(0.43 |
) |
Diluted |
|
$ |
0.21 |
|
|
$ |
0.12 |
|
|
$ |
0.42 |
|
|
$ |
(0.43 |
) |
The Companys net interest income for the current quarter totaled $12.2 million, a 3% decline
from the prior quarter, and a 12% decline from the third quarter of 2009. For the nine months
ended September 30, 2010, the Company reported net interest income of $37.5 million which is a
slight decline from the same period of 2009. Provision for loan/lease losses totaled $1.4 million
for the third quarter of 2010, a slight increase over the prior quarter, and a decrease of $2.1
million from the third quarter of 2009. Further, the Companys provision for loan/lease losses for
the first nine months of 2010 totaled $4.4 million, a reduction of $8.3 million from the same
period in 2009.
22
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Net interest income, on a tax equivalent basis, decreased $1.7 million, or 12%, to $12.3
million for the quarter ended September 30, 2010, from $14.0 million for the third quarter of 2009.
During the third quarter of 2009, the Company recognized $1.3 million of interest income for cash
interest payments previously received on a commercial loan which had been deferred pending the
resolution of a contingency which was resolved that quarter. On an annualized basis, this
translates into approximately 31 basis points of additional yield, spread, and margin for the third
quarter of 2009. For the third quarter of 2010, average earning assets increased by $66.0 million,
or 4%, and average interest-bearing liabilities increased by $22.1 million, or 2%, when compared
with average balances for the third quarter of 2009. A comparison of yields, spread and margin
from the third quarter of 2010 to the third quarter of 2009 is as follows (on a tax equivalent
basis):
|
|
|
The average yield on interest-earning assets decreased 87 basis points. |
|
|
|
The average cost of interest-bearing liabilities decreased 35 basis points. |
|
|
|
The net interest spread declined 52 basis points from 3.04% to 2.52%. |
|
|
|
The net interest margin declined 53 basis points from 3.38% to 2.85%. |
Net interest income, on a tax equivalent basis, decreased slightly to $37.8 million for the
nine months ended September 30, 2010, from $38.1 million for the same period of 2009. For the
first three quarters of 2010, average earning assets increased by $109.2 million, or 7%, and
average interest-bearing liabilities increased by $57.8 million, or 4%, when compared with average
balances for the same period of 2009. A comparison of yields, spread and margin from the nine
months ended September 30, 2010 to the same period of 2009 is as follows (on a tax equivalent
basis):
|
|
|
The average yield on interest-earning assets decreased 65 basis points. |
|
|
|
The average cost of interest-bearing liabilities decreased 44 basis points. |
|
|
|
The net interest spread declined 21 basis points from 2.83% to 2.62%. |
|
|
|
The net interest margin declined 22 basis points from 3.16% to 2.94%. |
23
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
The Companys average balances, interest income/expense, and rates earned/paid on major balance
sheet categories, as well as the components of change in net interest income, are presented in the
following tables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
Average |
|
|
Earned |
|
|
Yield or |
|
|
Average |
|
|
Earned |
|
|
Yield or |
|
|
|
Balance |
|
|
or Paid |
|
|
Cost |
|
|
Balance |
|
|
or Paid |
|
|
Cost |
|
|
|
(dollars in thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold |
|
$ |
60,217 |
|
|
$ |
39 |
|
|
|
0.26 |
% |
|
$ |
44,790 |
|
|
$ |
36 |
|
|
|
0.32 |
% |
Interest-bearing deposits at financial institutions |
|
|
31,504 |
|
|
|
55 |
|
|
|
0.70 |
% |
|
|
40,895 |
|
|
|
100 |
|
|
|
0.98 |
% |
Investment securities (1) |
|
|
416,263 |
|
|
|
2,931 |
|
|
|
2.82 |
% |
|
|
325,115 |
|
|
|
3,017 |
|
|
|
3.71 |
% |
Restricted investment securities |
|
|
16,639 |
|
|
|
116 |
|
|
|
2.79 |
% |
|
|
14,629 |
|
|
|
119 |
|
|
|
3.25 |
% |
Gross loans/leases receivable (2) (3) (4) |
|
|
1,195,525 |
|
|
|
16,710 |
|
|
|
5.59 |
% |
|
|
1,228,744 |
|
|
|
19,414 |
|
|
|
6.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest earning assets |
|
$ |
1,720,148 |
|
|
|
19,851 |
|
|
|
4.62 |
% |
|
$ |
1,654,173 |
|
|
|
22,686 |
|
|
|
5.49 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
34,080 |
|
|
|
|
|
|
|
|
|
|
$ |
30,908 |
|
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
31,754 |
|
|
|
|
|
|
|
|
|
|
|
30,695 |
|
|
|
|
|
|
|
|
|
Less allowance for estimated losses on loans/leases |
|
|
(21,400 |
) |
|
|
|
|
|
|
|
|
|
|
(23,258 |
) |
|
|
|
|
|
|
|
|
Other |
|
|
75,602 |
|
|
|
|
|
|
|
|
|
|
|
54,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,840,184 |
|
|
|
|
|
|
|
|
|
|
$ |
1,746,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits |
|
$ |
388,685 |
|
|
|
1,009 |
|
|
|
1.04 |
% |
|
$ |
375,002 |
|
|
|
957 |
|
|
|
1.02 |
% |
Savings deposits |
|
|
34,996 |
|
|
|
24 |
|
|
|
0.27 |
% |
|
|
42,810 |
|
|
|
39 |
|
|
|
0.36 |
% |
Time deposits |
|
|
452,607 |
|
|
|
2,118 |
|
|
|
1.87 |
% |
|
|
506,769 |
|
|
|
3,332 |
|
|
|
2.63 |
% |
Short-term borrowings |
|
|
141,679 |
|
|
|
132 |
|
|
|
0.37 |
% |
|
|
110,354 |
|
|
|
172 |
|
|
|
0.62 |
% |
Federal Home Loan Bank advances |
|
|
237,760 |
|
|
|
2,346 |
|
|
|
3.95 |
% |
|
|
211,791 |
|
|
|
2,271 |
|
|
|
4.29 |
% |
Junior subordinated debentures |
|
|
36,085 |
|
|
|
495 |
|
|
|
5.49 |
% |
|
|
36,085 |
|
|
|
497 |
|
|
|
5.51 |
% |
Other borrowings (4) |
|
|
150,740 |
|
|
|
1,453 |
|
|
|
3.86 |
% |
|
|
137,668 |
|
|
|
1,433 |
|
|
|
4.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
$ |
1,442,552 |
|
|
|
7,577 |
|
|
|
2.10 |
% |
|
$ |
1,420,479 |
|
|
|
8,701 |
|
|
|
2.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
$ |
240,254 |
|
|
|
|
|
|
|
|
|
|
$ |
177,807 |
|
|
|
|
|
|
|
|
|
Other noninterest-bearing liabilities |
|
|
23,503 |
|
|
|
|
|
|
|
|
|
|
|
20,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
1,706,309 |
|
|
|
|
|
|
|
|
|
|
$ |
1,619,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
133,875 |
|
|
|
|
|
|
|
|
|
|
|
127,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,840,184 |
|
|
|
|
|
|
|
|
|
|
$ |
1,746,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
12,274 |
|
|
|
|
|
|
|
|
|
|
$ |
13,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
2.52 |
% |
|
|
|
|
|
|
|
|
|
|
3.04 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
|
|
|
|
|
|
|
|
2.85 |
% |
|
|
|
|
|
|
|
|
|
|
3.38 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of average interest-earning assets to
average interest-bearing liabilities |
|
|
119.24 |
% |
|
|
|
|
|
|
|
|
|
|
116.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest earned and yields on nontaxable investment securities are determined on a tax
equivalent basis using a 34% tax rate for each period presented. |
|
(2) |
|
Loan/lease fees are not material and are included in interest income from loans/leases
receivable in accordance with accounting and regulatory guidance. |
|
(3) |
|
Non-accrual loans/leases are included in the average balance for gross loans/leases receivable
in accordance with accounting and regulatory guidance. |
|
(4) |
|
In accordance with ASC 860, effective January 1, 2010, the Company accounts for some
participations sold, including sales of SBA-guaranteed portions of loans during the recourse
period, as secured borrowings. As such, these amounts are included in the average balance for gross
loans/leases receivable and other borrowings. For the three months ended September 30, 2010 and
2009, this totalled $9.9 million and none, respectively. |
24
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Analysis of Changes of Interest Income/Interest Expense
For the three months ended September 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inc./(Dec.) |
|
|
Components |
|
|
|
from |
|
|
of Change (1) |
|
|
|
Prior Period |
|
|
Rate |
|
|
Volume |
|
|
|
2010 vs. 2009 |
|
|
|
(dollars in thousands) |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold |
|
$ |
3 |
|
|
$ |
(35 |
) |
|
$ |
38 |
|
Interest-bearing deposits at financial institutions |
|
|
(45 |
) |
|
|
(25 |
) |
|
|
(20 |
) |
Investment securities (2) |
|
|
(86 |
) |
|
|
(3,169 |
) |
|
|
3,083 |
|
Restricted investment securities |
|
|
(3 |
) |
|
|
(68 |
) |
|
|
65 |
|
Gross loans/leases receivable (3) (4) (5) |
|
|
(2,704 |
) |
|
|
(2,191 |
) |
|
|
(513 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in interest income |
|
$ |
(2,835 |
) |
|
$ |
(5,488 |
) |
|
$ |
2,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits |
|
$ |
52 |
|
|
$ |
17 |
|
|
$ |
35 |
|
Savings deposits |
|
|
(15 |
) |
|
|
(9 |
) |
|
|
(6 |
) |
Time deposits |
|
|
(1,214 |
) |
|
|
(886 |
) |
|
|
(328 |
) |
Short-term borrowings |
|
|
(40 |
) |
|
|
(252 |
) |
|
|
212 |
|
Federal Home Loan Bank advances |
|
|
75 |
|
|
|
(849 |
) |
|
|
924 |
|
Junior subordinated debentures |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
|
|
Other borrowings (5) |
|
|
20 |
|
|
|
(468 |
) |
|
|
488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in interest expense |
|
$ |
(1,124 |
) |
|
$ |
(2,449 |
) |
|
$ |
1,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in net interest income |
|
$ |
(1,711 |
) |
|
$ |
(3,039 |
) |
|
$ |
1,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The column Inc./(Dec.) from Prior Period is segmented into the changes attributable to
variations in volume and the changes attributable to changes in interest rates. The variations
attributable to simultaneous volume and rate changes have been proportionately alloctaed to rate
and volume. |
|
(2) |
|
Interest earned and yields on nontaxable investment securities are determined on a tax
equivalent basis using a 34% tax rate for each period presented. |
|
(3) |
|
Loan/lease fees are not material and are included in interest income from loans/leases
receivable in accordance with accounting and regulatory guidance. |
|
(4) |
|
Non-accrual loans/leases are included in the average balance for gross loans/leases receivable
in accordance with accounting and regulatory guidance. |
|
(5) |
|
In accordance with ASC 860, effective January 1, 2010, the Company accounts for some
participations sold, including sales of SBA-guaranteed portions of loans during the recourse
period, as secured borrowings. As such, these amounts are included in the average balance for gross
loans/leases receivable and other borrowings. For the three months ended September 30, 2010 and
2009, this totalled $9.9 million and none, respectively. |
25
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
|
|
|
Interest |
|
|
Average |
|
|
|
Average |
|
|
Earned |
|
|
Yield or |
|
|
Average |
|
|
Earned |
|
|
Yield or |
|
|
|
Balance |
|
|
or Paid |
|
|
Cost |
|
|
Balance |
|
|
or Paid |
|
|
Cost |
|
|
|
(dollars in thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earnings assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold |
|
$ |
58,766 |
|
|
|
124 |
|
|
|
0.28 |
% |
|
$ |
46,971 |
|
|
|
92 |
|
|
|
0.26 |
% |
Interest-bearing deposits at financial institutions |
|
|
28,323 |
|
|
|
347 |
|
|
|
1.63 |
% |
|
|
30,898 |
|
|
|
210 |
|
|
|
0.91 |
% |
Investment securities (1) |
|
|
394,736 |
|
|
|
8,781 |
|
|
|
2.97 |
% |
|
|
294,606 |
|
|
|
9,128 |
|
|
|
4.13 |
% |
Restricted investment securities |
|
|
16,767 |
|
|
|
329 |
|
|
|
2.62 |
% |
|
|
14,440 |
|
|
|
201 |
|
|
|
1.86 |
% |
Gross loans/leases receivable (2) (3) (4) |
|
|
1,217,807 |
|
|
|
51,324 |
|
|
|
5.62 |
% |
|
|
1,220,326 |
|
|
|
55,184 |
|
|
|
6.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest earning assets |
|
$ |
1,716,400 |
|
|
|
60,905 |
|
|
|
4.73 |
% |
|
$ |
1,607,241 |
|
|
|
64,815 |
|
|
|
5.38 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
32,113 |
|
|
|
|
|
|
|
|
|
|
$ |
29,786 |
|
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
31,650 |
|
|
|
|
|
|
|
|
|
|
|
30,735 |
|
|
|
|
|
|
|
|
|
Less allowance for estimated losses on loans/leases |
|
|
(22,151 |
) |
|
|
|
|
|
|
|
|
|
|
(21,404 |
) |
|
|
|
|
|
|
|
|
Other |
|
|
73,801 |
|
|
|
|
|
|
|
|
|
|
|
58,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,831,813 |
|
|
|
|
|
|
|
|
|
|
$ |
1,705,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits |
|
$ |
382,255 |
|
|
|
2,769 |
|
|
|
0.97 |
% |
|
$ |
359,094 |
|
|
|
2,890 |
|
|
|
1.07 |
% |
Savings deposits |
|
|
38,566 |
|
|
|
80 |
|
|
|
0.28 |
% |
|
|
51,213 |
|
|
|
291 |
|
|
|
0.76 |
% |
Time deposits |
|
|
482,163 |
|
|
|
7,092 |
|
|
|
1.96 |
% |
|
|
525,667 |
|
|
|
11,376 |
|
|
|
2.89 |
% |
Short-term borrowings |
|
|
137,230 |
|
|
|
450 |
|
|
|
0.44 |
% |
|
|
107,598 |
|
|
|
531 |
|
|
|
0.66 |
% |
Federal Home Loan Bank advances |
|
|
231,595 |
|
|
|
6,904 |
|
|
|
3.97 |
% |
|
|
211,537 |
|
|
|
6,801 |
|
|
|
4.29 |
% |
Junior subordinated debentures |
|
|
36,085 |
|
|
|
1,458 |
|
|
|
5.39 |
% |
|
|
36,085 |
|
|
|
1,530 |
|
|
|
5.65 |
% |
Other borrowings (4) |
|
|
150,737 |
|
|
|
4,307 |
|
|
|
3.81 |
% |
|
|
109,673 |
|
|
|
3,325 |
|
|
|
4.04 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
$ |
1,458,630 |
|
|
|
23,060 |
|
|
|
2.11 |
% |
|
$ |
1,400,867 |
|
|
|
26,744 |
|
|
|
2.55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
$ |
220,390 |
|
|
|
|
|
|
|
|
|
|
$ |
159,246 |
|
|
|
|
|
|
|
|
|
Other noninterest-bearing liabilities |
|
|
22,563 |
|
|
|
|
|
|
|
|
|
|
|
21,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
1,701,583 |
|
|
|
|
|
|
|
|
|
|
$ |
1,582,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
130,231 |
|
|
|
|
|
|
|
|
|
|
|
122,939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,831,813 |
|
|
|
|
|
|
|
|
|
|
$ |
1,705,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
37,845 |
|
|
|
|
|
|
|
|
|
|
$ |
38,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
2.62 |
% |
|
|
|
|
|
|
|
|
|
|
2.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
|
|
|
|
|
|
|
|
2.94 |
% |
|
|
|
|
|
|
|
|
|
|
3.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of average interest-earning assets to
average interest-bearing liabilities |
|
|
117.67 |
% |
|
|
|
|
|
|
|
|
|
|
114.73 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest earned and yields on nontaxable investment securities are determined on a tax
equivalent basis using a 34% tax rate in each year presented. |
|
(2) |
|
Loan/lease fees are not material and are included in interest income from loans/leases
receivable in accordance with accounting and regulatory guidance. |
|
(3) |
|
Non-accrual loans/leases are included in the average balance for gross loans/leases receivable
in accordance with accounting and regulatory guidance. |
|
(4) |
|
In accordance with ASC 860, effective January 1, 2010, the Company accounts for some
participations sold, including sales of SBA-guaranteed portions of loans during the recourse
period, as secured borrowings. As such, these amounts are included in the average balance for gross
loans/leases receivable and other borrowings. For the nine months ended September 30, 2010 and
2009, this totalled $9.6 million and none, respectively. |
26
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Analysis of Changes of Interest Income/Interest Expense
For the nine months ended September 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inc./(Dec.) |
|
|
Components |
|
|
|
from |
|
|
of Change (1) |
|
|
|
Prior Period |
|
|
Rate |
|
|
Volume |
|
|
|
2010 vs. 2009 |
|
|
|
(dollars in thousands) |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold |
|
$ |
32 |
|
|
$ |
7 |
|
|
$ |
25 |
|
Interest-bearing deposits at financial institutions |
|
|
137 |
|
|
|
166 |
|
|
|
(29 |
) |
Investment securities (2) |
|
|
(347 |
) |
|
|
(3,910 |
) |
|
|
3,563 |
|
Restricted investment securities |
|
|
128 |
|
|
|
92 |
|
|
|
36 |
|
Gross loans/leases receivable (3) (4) (5) |
|
|
(3,860 |
) |
|
|
(3,746 |
) |
|
|
(114 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in interest income |
|
$ |
(3,910 |
) |
|
$ |
(7,391 |
) |
|
$ |
3,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits |
|
$ |
(121 |
) |
|
$ |
(376 |
) |
|
$ |
255 |
|
Savings deposits |
|
|
(211 |
) |
|
|
(152 |
) |
|
|
(59 |
) |
Time deposits |
|
|
(4,284 |
) |
|
|
(3,405 |
) |
|
|
(879 |
) |
Short-term borrowings |
|
|
(81 |
) |
|
|
(259 |
) |
|
|
178 |
|
Federal Home Loan Bank advances |
|
|
103 |
|
|
|
(702 |
) |
|
|
805 |
|
Junior subordinated debentures |
|
|
(72 |
) |
|
|
(72 |
) |
|
|
|
|
Other borrowings (5) |
|
|
982 |
|
|
|
(311 |
) |
|
|
1,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in interest expense |
|
$ |
(3,684 |
) |
|
$ |
(5,277 |
) |
|
$ |
1,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total change in net interest income |
|
$ |
(226 |
) |
|
$ |
(2,114 |
) |
|
$ |
1,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The column Inc./(Dec.) from Prior Period is segmented into the changes attributable to
variations in volume and the changes attributable to changes in interest rates. The variations
attributable to simultaneous volume and rate changes have been proportionately alloctaed to rate
and volume. |
|
(2) |
|
Interest earned and yields on nontaxable investment securities are determined on a tax
equivalent basis using a 34% tax rate for each period presented. |
|
(3) |
|
Loan/lease fees are not material and are included in interest income from loans/leases
receivable in accordance with accounting and regulatory guidance. |
|
(4) |
|
Non-accrual loans/leases are included in the average balance for gross loans/leases receivable
in accordance with accounting and regulatory guidance. |
|
(5) |
|
In accordance with ASC 860, effective January 1, 2010, the Company accounts for some
participations sold, including sales of SBA-guaranteed portions of loans during the recourse
period, as secured borrowings. As such, these amounts are included in the average balance for gross
loans/leases receivable and other borrowings. For the nine months ended September 30, 2010 and
2009, this totalled $9.6 million and none, respectively. |
27
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
CRITICAL ACCOUNTING POLICIES
The Companys financial statements are prepared in accordance with accounting principles
generally accepted in the United States of America. The financial information contained within
these statements is, to a significant extent, financial information that is based on approximate
measures of the financial effects of transactions and events that have already occurred.
Based on its consideration of accounting policies that involve the most complex and subjective
decisions and assessments, management has identified its most critical accounting policy to be that
related to the allowance for estimated losses on loans/leases. The Companys allowance for
estimated losses on loans/leases methodology incorporates a variety of risk considerations, both
quantitative and qualitative, in establishing an allowance for estimated losses on loans/leases
that management believes is appropriate at each reporting date. Quantitative factors include the
Companys historical loss experience, delinquency and charge-off trends, collateral values, changes
in nonperforming loans/leases, and other factors. Quantitative factors also incorporate known
information about individual loans/leases, including borrowers sensitivity to interest rate
movements. Qualitative factors include the general economic environment in the Companys markets,
including economic conditions throughout the Midwest, and in particular, the state of certain
industries. Size and complexity of individual credits in relation to loan/lease structure,
existing loan/lease policies and pace of portfolio growth are other qualitative factors that are
considered in the methodology. Management may report a materially different amount for the
provision for loan/lease losses in the statement of operations to change the allowance for
estimated losses on loans/leases if its assessment of the above factors were different. This
discussion and analysis should be read in conjunction with the Companys financial statements and
the accompanying notes presented elsewhere herein, as well as the portion in the section entitled
Financial Condition of this Managements Discussion and Analysis that discusses the allowance for
estimated losses on loans/leases. Although management believed the level of the allowance as of
September 30, 2010 is adequate to absorb losses inherent in the loan/lease portfolio, a decline in
local economic conditions, or other factors, could result in increasing losses that cannot be
reasonably predicted at this time.
The Companys assessment of other-than-temporary impairment of its available-for-sale
securities portfolio is another critical accounting policy as a result of the level of judgment
required by management. Available-for-sale securities are evaluated to determine whether declines
in fair value below their cost are other-than-temporary. In estimating other-than-temporary
impairment losses management considers a number of factors including, but not limited to, (1) the
length of time and extent to which the fair value has been less than amortized cost, (2) the
financial condition and near-term prospects of the issuer, (3) the current market conditions, and
(4) the intent of the Company to not sell the security prior to recovery and whether it is not
more-likely-than-not that the Company will be required to sell the security prior to recovery. The
discussion regarding the Companys assessment of other-than-temporary impairment should be read in
conjunction with the Companys financial statements and the accompanying notes presented elsewhere
herein.
28
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
RESULTS OF OPERATIONS
INTEREST INCOME
Interest income experienced a decline from $22.6 million for the third quarter of 2009 to
$19.7 million for the third quarter of 2010. During the third quarter of 2009, the Company
recognized $1.3 million of interest income for cash interest payments previously received on a
commercial loan which had been deferred pending the resolution of a contingency which was resolved
that quarter. On an annualized basis, this translates into approximately 31 basis points of
additional yield for the third quarter of 2009. The Company grew its interest-earnings assets as
the average balance increased $66.0 million, or 4%, from the third quarter of 2009 to the same
quarter of 2010. Most notably, the average balance of the investment securities portfolio
increased $91.1 million, or 28%, and the average balance of the loan/lease portfolio decreased
$33.2 million, or 3%. This continued shift in interest-earning mix is the result of the Companys
strong liquidity position and sources of funding coupled with weak loan/lease demand. The impact
of the net growth overall on interest income was more than offset by the shift in interest-earning
asset mix and the historically low interest rate environment.
For the nine months ended September 30, 2010, interest income declined $3.9 million, or 6%,
compared to the same period in 2009. As mentioned above, the Company experienced significant
growth in the average balances of its securities portfolio and a slight decline in the loan/lease
portfolio. The impact of this net growth on interest income was more than offset by the continual
shift in earning asset mix and the historically low interest rate environment.
INTEREST EXPENSE
Interest expense decreased $1.1 million, or 13%, from $8.7 million for the third quarter of
2009 to $7.6 million for the same quarter of 2010. Although the Company saw an increase in the
average balance of interest-bearing liabilities of $22.1 million, or 2%, from the third quarter of
2009 to the same quarter of 2010, the impact of this increase on interest expense was more than
offset by the decline in the average cost of interest bearing liabilities. The Company has placed
an emphasis on shifting the mix of deposits from brokered and other time deposits to non-maturity
demand deposits.
For the nine months ended September 30, 2010, the Company reported interest expense of $23.1
million which is a reduction of $3.7 million, or 14%, from $26.7 million for the same period in
2009. The Companys ability to effectively manage the cost of interest-bearing liabilities more
than offset the impact of increased volume on interest expense.
PROVISION FOR LOAN/LEASE LOSSES
The provision for loan/lease losses is established based on a number of factors, including the
Companys historical loss experience, delinquencies and charge-off trends, the local and national
economy and risk associated with the loans/leases in the portfolio as described in more detail in
the Critical Accounting Policies section.
29
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
The Companys provision for loan/lease losses totaled $1.4 million for the third quarter of
2010, a slight increase from the prior quarter, and a decrease of $2.1 million from the third
quarter of 2009. Further, the Companys provision for loan/lease losses for the first nine months
of 2010 totaled $4.4 million, a reduction of $8.3 million from the same period in 2009. The
decreases are partially attributable to the reduction in the overall loan/lease portfolio over the
year. In addition, despite an increase in the Companys nonperforming loans/leases, the Company
did not experience a similar increase in specific reserves. The increase in nonperforming
loans/leases consisted of a few commercial credits which management thoroughly reviewed and
identified a strong collateral position that didnt require significant additional specific
reserves, or the Company had specifically reserved adequate amounts in prior periods while the
loan/lease was still performing.
As a result, the Companys allowance for estimated losses on loans/leases to gross
loans/leases decreased to 1.67% at September 30, 2010 from 1.81% at December 31, 2009, and from
1.82% at September 30, 2009.
30
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
NON-INTEREST INCOME
The following tables set forth the various categories of non-interest income for the three
months and nine months ended September 30, 2010 and 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
$ Change |
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust department fees |
|
$ |
803,423 |
|
|
$ |
719,682 |
|
|
$ |
83,741 |
|
|
|
11.6 |
% |
Investment advisory and management fees, gross |
|
|
419,416 |
|
|
|
373,724 |
|
|
|
45,692 |
|
|
|
12.2 |
|
Deposit service fees |
|
|
902,787 |
|
|
|
843,674 |
|
|
|
59,113 |
|
|
|
7.0 |
|
Gains on sales of loans, net |
|
|
1,109,724 |
|
|
|
288,924 |
|
|
|
820,800 |
|
|
|
284.1 |
|
Securities gains |
|
|
|
|
|
|
718,948 |
|
|
|
(718,948 |
) |
|
|
(100.0 |
) |
Gains (losses) on sales of foreclosed assets |
|
|
(188,158 |
) |
|
|
33,711 |
|
|
|
(221,869 |
) |
|
|
(100.0 |
) |
Earnings on bank-owned life insurance |
|
|
353,003 |
|
|
|
316,568 |
|
|
|
36,435 |
|
|
|
11.5 |
|
Credit card issuing fees, net of processing costs |
|
|
34,866 |
|
|
|
267,240 |
|
|
|
(232,374 |
) |
|
|
(87.0 |
) |
Other |
|
|
923,225 |
|
|
|
554,237 |
|
|
|
368,988 |
|
|
|
66.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,358,286 |
|
|
$ |
4,116,708 |
|
|
$ |
241,578 |
|
|
|
5.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
$ Change |
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust department fees |
|
$ |
2,438,473 |
|
|
$ |
2,139,111 |
|
|
$ |
299,362 |
|
|
|
14.0 |
% |
Investment advisory and management fees, gross |
|
|
1,325,910 |
|
|
|
1,076,136 |
|
|
|
249,774 |
|
|
|
23.2 |
|
Deposit service fees |
|
|
2,585,873 |
|
|
|
2,458,691 |
|
|
|
127,182 |
|
|
|
5.2 |
|
Gains on sales of loans, net |
|
|
1,831,856 |
|
|
|
1,374,047 |
|
|
|
457,809 |
|
|
|
33.3 |
|
Securities gains |
|
|
|
|
|
|
718,948 |
|
|
|
(718,948 |
) |
|
|
(100.0 |
) |
Gains (losses) on sales of foreclosed assets |
|
|
(632,806 |
) |
|
|
220,408 |
|
|
|
(853,214 |
) |
|
|
(100.0 |
) |
Earnings on bank-owned life insurance |
|
|
973,659 |
|
|
|
929,854 |
|
|
|
43,805 |
|
|
|
4.7 |
|
Credit card issuing fees, net of processing costs |
|
|
231,439 |
|
|
|
805,990 |
|
|
|
(574,551 |
) |
|
|
(71.3 |
) |
Other |
|
|
1,973,589 |
|
|
|
1,861,527 |
|
|
|
112,062 |
|
|
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,727,993 |
|
|
$ |
11,584,712 |
|
|
$ |
(856,719 |
) |
|
|
(7.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust department fees increased $84 thousand, or 12%, from the third quarter of 2009 to the third
quarter of 2010. For the nine months ended September 30, 2010, trust department fees increased
$299 thousand, or 14%, compared to the same period in 2009. The majority of the trust department
fees are determined based on the value of the investments within the managed trusts. As the
national economy continues to recover from the recession, market values in many of these
investments have experienced some recovery during 2010.
31
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Investment advisory and management fees increased $46 thousand, or 12%, for the third quarter of
2010 compared to the same quarter of 2009. For the nine months ended September 30, 2010,
investment advisory and management fees increased $250 thousand, or 23%, compared to the same
period in 2009. Similar to trust department fees, these fees are partially determined based on the
value of the investments managed. With the early stages of economic recovery, market values of
many of these investments have experienced increases during 2010.
Deposit services fees have grown 7% quarter-over-quarter and 5% year-over-year. The Company has
placed an emphasis on shifting the mix of deposits from brokered and retail time deposits to
non-maturity demand deposits. With this shift in mix, the Company has increased the number of
demand deposit accounts which tend to be lower in interest cost and higher in service fees.
Gains on sales of loans, net, more than tripled from the third quarter of 2009 to the third quarter
of 2010. For the nine months ended September 30, 2010, gains on sales of loans, net, grew $458
thousand, or 33%, from the same period in 2009. This consists of sales of residential mortgages
and the government guaranteed portions of small business loans. Regarding the sales of residential
mortgages, the Company experienced increased loan origination and sales activity for these loan
types in the third quarter of 2010 as a result of the reduction in interest rates and the resulting
increase in residential mortgage refinancing transactions. The Company sells the majority of the
residential mortgages it originates. In 2010, the Company has increased its small business lending
by taking advantage of programs offered by the Small Business Administration (SBA) and United
States Department of Agriculture (USDA). There has existed a strong market for purchasing the
government guaranteed portions of these loans. In some cases, it is more beneficial for the
Company to sell the government guaranteed portion at a premium. The Company recognized gains on
sales of the government guaranteed portions of SBA and USDA loans totaling $683 thousand for the
third quarter of 2010, and $979 thousand for the nine months ended September 30, 2010.
During the third quarter of 2009, the Company identified four securities with favorable market
positions which were sold at pre-tax gains totaling $719 thousand.
The Company recognized net losses on sales of foreclosed assets during the third quarter of 2010
and the first nine months of 2010. By comparison, the Company recognized net gains on sales of
foreclosed assets for the same periods in 2009. These amounts tend to fluctuate depending on the
individual property or equipment being sold.
The Company has experienced declines in credit card issuing fees, net of processing costs, during
2010. The Company converted to a new third-party processor in the first quarter of 2010. The
decreases are primarily the result of increased recurring costs of this new third-party processor,
one-time costs related to the conversion, and increased legal costs related to new regulation
within the credit card industry. The processor provides enhanced service which has increased
capacity, efficiencies, and future revenue opportunities as well as decreased the Companys
exposure to fraud within this particular industry. It also has allowed significant reductions in
current salaries and benefits expense. Management will continue to evaluate the profitability of
this business segment.
32
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
NON-INTEREST EXPENSE
The following table sets forth the various categories of non-interest expense for the three
and nine months ended September 30, 2010 and 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
$ Change |
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
$ |
6,910,016 |
|
|
$ |
6,617,481 |
|
|
$ |
292,535 |
|
|
|
4.4 |
% |
Professional and data processing fees |
|
|
1,096,100 |
|
|
|
1,142,822 |
|
|
|
(46,722 |
) |
|
|
(4.1 |
) |
Advertising and marketing |
|
|
292,148 |
|
|
|
250,930 |
|
|
|
41,218 |
|
|
|
16.4 |
|
Occupancy and equipment expense |
|
|
1,410,429 |
|
|
|
1,368,900 |
|
|
|
41,529 |
|
|
|
3.0 |
|
Stationery and supplies |
|
|
135,064 |
|
|
|
130,623 |
|
|
|
4,441 |
|
|
|
3.4 |
|
Postage and telephone |
|
|
252,512 |
|
|
|
267,731 |
|
|
|
(15,219 |
) |
|
|
(5.7 |
) |
Bank service charges |
|
|
112,742 |
|
|
|
85,282 |
|
|
|
27,460 |
|
|
|
32.2 |
|
FDIC and other insurance |
|
|
887,509 |
|
|
|
1,235,486 |
|
|
|
(347,977 |
) |
|
|
(28.2 |
) |
Loan/lease expense |
|
|
678,535 |
|
|
|
832,806 |
|
|
|
(154,271 |
) |
|
|
(18.5 |
) |
Other-than-temporary impairment losses on securities |
|
|
113,800 |
|
|
|
|
|
|
|
113,800 |
|
|
|
100.0 |
|
Other |
|
|
244,910 |
|
|
|
341,240 |
|
|
|
(96,330 |
) |
|
|
(28.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
12,133,765 |
|
|
$ |
12,273,301 |
|
|
$ |
(139,536 |
) |
|
|
(1.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
$ Change |
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
$ |
20,869,335 |
|
|
$ |
20,463,428 |
|
|
$ |
405,907 |
|
|
|
2.0 |
% |
Professional and data processing fees |
|
|
3,379,080 |
|
|
|
3,426,065 |
|
|
|
(46,985 |
) |
|
|
(1.4 |
) |
Advertising and marketing |
|
|
701,603 |
|
|
|
703,812 |
|
|
|
(2,209 |
) |
|
|
(0.3 |
) |
Occupancy and equipment expense |
|
|
4,147,101 |
|
|
|
3,962,907 |
|
|
|
184,194 |
|
|
|
4.6 |
|
Stationery and supplies |
|
|
379,347 |
|
|
|
408,472 |
|
|
|
(29,125 |
) |
|
|
(7.1 |
) |
Postage and telephone |
|
|
750,611 |
|
|
|
787,014 |
|
|
|
(36,403 |
) |
|
|
(4.6 |
) |
Bank service charges |
|
|
284,134 |
|
|
|
241,015 |
|
|
|
43,119 |
|
|
|
17.9 |
|
FDIC and other insurance |
|
|
2,575,000 |
|
|
|
3,325,382 |
|
|
|
(750,382 |
) |
|
|
(22.6 |
) |
Loan/lease expense |
|
|
1,658,647 |
|
|
|
1,484,707 |
|
|
|
173,940 |
|
|
|
11.7 |
|
Other-than-temporary impairment losses on securities |
|
|
113,800 |
|
|
|
206,369 |
|
|
|
(92,569 |
) |
|
|
(44.9 |
) |
Losses on lease residual values |
|
|
617,000 |
|
|
|
|
|
|
|
617,000 |
|
|
|
100.0 |
|
Other |
|
|
1,314,615 |
|
|
|
991,205 |
|
|
|
323,410 |
|
|
|
32.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
36,790,273 |
|
|
$ |
36,000,376 |
|
|
$ |
789,897 |
|
|
|
2.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Salaries and employee benefits, which is the largest component of non-interest expense, increased
slightly from the third quarter of 2009 to the same quarter of 2010, and for the first nine months
of 2010 compared to the same period of 2009. These modest increases are largely the result of
increases in health insurance-related employee benefits for the majority of the Companys employees
as the Company did not generally increase salaries across the employee base as of January 1, 2010.
The Companys employee base has stabilized over the past year as full-time equivalents have
remained relatively flat.
FDIC and other insurance expense decreased $348 thousand, or 28%, for the third quarter of 2010
compared to the same quarter of 2009. For the nine months ended September 30, 2010, FDIC and other
insurance expense decreased $750 thousand, or 23%, compared to the same period in 2009. The
decrease was primarily the result of accruing for the FDICs one-time special assessment during the
second quarter of 2009. For the remainder of 2009 and the first half of 2010, the FDIC has not
required additional one-time special assessments.
Loan/lease expense decreased $154 thousand, or 19%, from the third quarter of 2009 to the third
quarter of 2010. For the nine months ended September 30, 2010, loan/lease expense increased $174
thousand, or 12%, compared to the same period in 2009. In conjunction with the increase in
nonperforming assets over the past year, the Company has incurred increased carrying costs and
workout expenses related to these nonperforming assets. Despite the quarter-over-quarter decline,
the levels of loan/lease expense continue to be elevated.
During the Companys periodic review of the investment portfolio in the third quarter of 2010,
management identified a single issue trust preferred security that experienced a decline in fair
value determined to be other-than-temporary. As a result, the Company wrote down the value of this
security and recognized a loss totaling $114 thousand. The Company does not own any other trust
preferred securities. For 2009, the Companys periodic evaluation identified 11 publicly-traded
equity investment securities owned by the Holding Company that experienced declines in fair value
determined to be other-than-temporary. As a result, the Company wrote down the value of these
securities and recognized losses in the amount of $206 thousand.
During the first quarter of 2010, the Company recognized losses in residual values for two direct
financing equipment leases. The sharp declines in value were isolated and attributable to changes
in unique market conditions during the quarter related to the specific equipment. Specifically,
one of the affected leases related to auto-industry equipment. During the first quarter, several
like equipment dealers declared bankruptcy which led to disruption in the specific market. As a
result, pricing for new like equipment declined sharply. Similarly, for the other affected lease,
the underlying equipment was a commercial printer. The commercial printing industry has
experienced some challenges and pricing for this particular equipment experienced sharp declines
during the first quarter. In both cases, management determined the amount of the loss by comparing
the recorded estimated residual value of the affected leases to the estimated value at the end of
the lease term, as adjusted for the declined pricing for new like equipment. Management continues
to perform periodic and specific reviews of its residual values, and has identified modest residual
risk remaining in the lease portfolio.
34
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
INCOME TAXES
The provision for income taxes totaled $830 thousand, or an effective tax rate of 28%, for the
third quarter of 2010 compared to $563 thousand, or an effective tax rate of 26%, for the same
quarter in 2009. The slight increase in effective tax rate is the result of an increase in the
proportionate share of taxable income to total income.
For the nine months ended September 30, 2010, the provision for income taxes totaled $1.9
million compared to a benefit of $561 thousand for the same period in 2009. The increase was the
result of a significant increase in net income as the Company reported $7.0 million of income
before taxes for the first nine months of 2010 compared to a net income before taxes of only $540
thousand for the same period in 2009.
FINANCIAL CONDITION
Total assets of the Company increased by $27.3 million, or 2%, to $1.81 billion at September
30, 2010 from $1.78 billion at December 31, 2009. The growth resulted primarily from its
securities available for sale portfolio and a net increase in the Companys federal funds sold
position offset by a decline in loans/leases. This net growth was funded primarily by non-interest
bearing deposits and Federal Home Loan Bank advances offset by a decline in time deposits.
The composition of the Companys securities portfolio is managed to meet liquidity needs while
prioritizing the impact on asset-liability position and maximizing return. Securities increased by
$54.2 million, or 15%, over the first nine months of 2010. The increase was the result of
continued weak loan/lease demand and the Companys increased focus on liquidity. The Companys
securities available for sale portfolio consists largely of U.S. government sponsored agency
securities. Residential mortgage-backed securities represents less than 1% of the entire portfolio
as of September 30, 2010. The Company has not invested in commercial mortgage-backed securities or
pooled trust preferred securities. See Note 2 for additional information regarding the Companys
securities portfolio.
Gross loans/leases receivable experienced a decline of $54.3 million, or 4%, during the first
nine months of 2010. The Company originated $243.4 million of new loans/leases to new and existing
customers during the first nine months of 2010; however, this was outpaced by payments and
maturities as the Companys markets continued to experience weak loan/lease demand.
Consistent with the intention of the Treasury Capital Purchase Program (TCPP), the Company
is committed to providing transparency surrounding its utilization of the proceeds from
participation in the TCPP including its lending activities and support of the existing communities
served. The mix of the loan/lease types within the Companys loan/lease portfolio is presented in
the table on the following page along with a rollforward of activity for the nine months ended
September 30, 2010.
35
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
QCR HOLDINGS, INC. AND SUBSIDIARIES
ROLLFORWARD OF LENDING/LEASING ACTIVITY
For the nine months ended September 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quad City |
|
|
m2 |
|
|
Cedar Rapids |
|
|
Rockford |
|
|
Intercompany |
|
|
Consolidated |
|
|
|
Bank & Trust |
|
|
Lease Funds |
|
|
Bank & Trust |
|
|
Bank & Trust |
|
|
Elimination |
|
|
Total |
|
|
|
(dollars in thousands) |
|
BALANCE AS OF DECEMBER 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans |
|
$ |
207,917 |
|
|
$ |
|
|
|
$ |
137,786 |
|
|
$ |
58,270 |
|
|
$ |
|
|
|
$ |
403,973 |
|
Commercial real estate loans |
|
|
271,858 |
|
|
|
|
|
|
|
199,384 |
|
|
|
124,607 |
|
|
|
(2,279 |
) |
|
|
593,570 |
|
Direct financing leases |
|
|
|
|
|
|
90,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90,059 |
|
Residential real estate loans |
|
|
33,220 |
|
|
|
|
|
|
|
21,983 |
|
|
|
15,405 |
|
|
|
|
|
|
|
70,608 |
|
Installment and other consumer loans |
|
|
48,057 |
|
|
|
|
|
|
|
24,075 |
|
|
|
12,139 |
|
|
|
|
|
|
|
84,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
561,052 |
|
|
|
90,059 |
|
|
|
383,228 |
|
|
|
210,421 |
|
|
|
(2,279 |
) |
|
|
1,242,481 |
|
Plus deferred loan/lease
origination costs, net of fees |
|
|
63 |
|
|
|
2,207 |
|
|
|
(427 |
) |
|
|
(4 |
) |
|
|
|
|
|
|
1,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loans/leases receivable |
|
$ |
561,115 |
|
|
$ |
92,266 |
|
|
$ |
382,801 |
|
|
$ |
210,417 |
|
|
$ |
(2,279 |
) |
|
$ |
1,244,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORIGINATION OF NEW LOANS/LEASES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans |
|
|
28,937 |
|
|
|
|
|
|
|
31,480 |
|
|
|
14,910 |
|
|
|
|
|
|
|
75,327 |
|
Commercial real estate loans |
|
|
24,877 |
|
|
|
|
|
|
|
30,258 |
|
|
|
7,836 |
|
|
|
|
|
|
|
62,971 |
|
Direct financing leases |
|
|
|
|
|
|
18,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,599 |
|
Residential real estate loans |
|
|
46,499 |
|
|
|
|
|
|
|
19,139 |
|
|
|
9,296 |
|
|
|
|
|
|
|
74,934 |
|
Installment and other consumer loans |
|
|
6,523 |
|
|
|
|
|
|
|
3,573 |
|
|
|
1,483 |
|
|
|
|
|
|
|
11,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
106,836 |
|
|
$ |
18,599 |
|
|
$ |
84,450 |
|
|
$ |
33,525 |
|
|
$ |
|
|
|
$ |
243,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAYMENTS/MATURITIES/SALES/CHARGE-OFFS,
NET OF ADVANCES OR RENEWALS
ON EXISTING LOANS/LEASES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans |
|
|
(52,394 |
) |
|
|
|
|
|
|
(44,665 |
) |
|
|
(17,752 |
) |
|
|
|
|
|
|
(114,811 |
) |
Commercial real estate loans |
|
|
(42,072 |
) |
|
|
|
|
|
|
(28,444 |
) |
|
|
(8,401 |
) |
|
|
109 |
|
|
|
(78,808 |
) |
Direct financing leases |
|
|
|
|
|
|
(24,626 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,626 |
) |
Residential real estate loans |
|
|
(43,283 |
) |
|
|
|
|
|
|
(11,026 |
) |
|
|
(11,470 |
) |
|
|
|
|
|
|
(65,779 |
) |
Installment and other consumer loans |
|
|
(6,434 |
) |
|
|
|
|
|
|
(6,282 |
) |
|
|
(865 |
) |
|
|
|
|
|
|
(13,581 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(144,183 |
) |
|
$ |
(24,626 |
) |
|
$ |
(90,417 |
) |
|
$ |
(38,488 |
) |
|
$ |
109 |
|
|
$ |
(297,605 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AS OF SEPTEMBER 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans |
|
|
184,460 |
|
|
|
|
|
|
|
124,601 |
|
|
|
55,428 |
|
|
|
|
|
|
|
364,489 |
|
Commercial real estate loans |
|
|
254,663 |
|
|
|
|
|
|
|
201,198 |
|
|
|
124,042 |
|
|
|
(2,170 |
) |
|
|
577,733 |
|
Direct financing leases |
|
|
|
|
|
|
84,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84,032 |
|
Residential real estate loans |
|
|
36,436 |
|
|
|
|
|
|
|
30,096 |
|
|
|
13,231 |
|
|
|
|
|
|
|
79,763 |
|
Installment and other consumer loans |
|
|
48,146 |
|
|
|
|
|
|
|
21,366 |
|
|
|
12,757 |
|
|
|
|
|
|
|
82,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
523,705 |
|
|
|
84,032 |
|
|
|
377,261 |
|
|
|
205,458 |
|
|
|
(2,170 |
) |
|
|
1,188,286 |
|
Plus deferred loan/lease
origination costs, net of fees |
|
|
46 |
|
|
|
2,220 |
|
|
|
(547 |
) |
|
|
(27 |
) |
|
|
|
|
|
|
1,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross loans/leases receivable |
|
$ |
523,751 |
|
|
$ |
86,252 |
|
|
$ |
376,714 |
|
|
$ |
205,431 |
|
|
$ |
(2,170 |
) |
|
$ |
1,189,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As commercial real estate loans are the largest loan type, management places a strong emphasis
on monitoring the composition of the Companys commercial real estate loan portfolio. Management
tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.
Owner-occupied loans are generally considered to have less risk. As of September 30, 2010 and
December 31, 2009, approximately 27% and 29% of the commercial real estate loan portfolio was
owner-occupied.
36
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Following is a listing of significant industries within the Companys commercial real estate
loan portfolio as of September 30, 2010:
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010 |
|
|
|
Amount |
|
|
% |
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
Lessors of Nonresidential Buildings & Dwellings |
|
$ |
169,229 |
|
|
|
29 |
% |
Lessors of Residential Buildings & Dwellings |
|
|
56,041 |
|
|
|
10 |
% |
Land Subdivision |
|
|
35,207 |
|
|
|
6 |
% |
New Car Dealers |
|
|
21,514 |
|
|
|
4 |
% |
Hotels and Motels |
|
|
19,582 |
|
|
|
3 |
% |
Other * |
|
|
276,160 |
|
|
|
48 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commercial Real Estate Loans |
|
$ |
577,733 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
* |
|
Other consists of all other industries.
None of these had concentrations greater that $15 million, or 2.5% of total commercial real estate loans.
|
The majority of residential real estate loans originated by the Company were sold on the
secondary market to avoid the interest rate risk associated with long term fixed rate loans. Loans
originated for this purpose were classified as held for sale and are included in the residential
real estate loans below. In addition, the Company has not originated any subprime, Alt-A, no
documentation, or stated income residential real estate loans throughout its history.
Changes in the allowance for estimated losses on loans/leases for the three and nine months
ended September 30, 2010 and 2009 are presented as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(dollars in thousands) |
|
|
(dollars in thousands) |
|
Balance, beginning |
|
$ |
21,561 |
|
|
$ |
22,495 |
|
|
$ |
22,505 |
|
|
$ |
17,809 |
|
Provisions charged to expense |
|
|
1,434 |
|
|
|
3,527 |
|
|
|
4,414 |
|
|
|
12,761 |
|
Loans/leases charged off |
|
|
(3,579 |
) |
|
|
(3,596 |
) |
|
|
(7,843 |
) |
|
|
(8,513 |
) |
Recoveries on loans/leases
previously charged off |
|
|
467 |
|
|
|
214 |
|
|
|
807 |
|
|
|
583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, ending |
|
$ |
19,883 |
|
|
$ |
22,640 |
|
|
$ |
19,883 |
|
|
$ |
22,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
The allowance for estimated losses on loans/leases was $19.9 million at September 30, 2010
compared to $21.6 million at June 30, 2010 and $22.5 million at December 31, 2009, decreases of 8%
and 12%, respectively. The allowance for estimated losses on loans/leases was determined based on
factors that included the overall composition of the loan/lease portfolio, types of loans/leases,
past loss experience, loan/lease delinquencies, potential substandard and doubtful credits,
economic conditions, collateral positions, governmental guarantees and other factors that, in
managements judgment, deserved evaluation. To ensure that an adequate allowance was maintained,
provisions were made based on a number of factors, including the increase/decrease in loans/leases
and a detailed analysis of the loan/lease portfolio. The loan/lease portfolio was reviewed and
analyzed monthly with specific detailed reviews completed on all loans risk-rated less than fair
quality and carrying aggregate exposure in excess of $100 thousand. The adequacy of the allowance
for estimated losses on loans/leases was monitored by the loan review staff and reported to
management and the board of directors. The Companys allowance for estimated losses on
loans/leases to gross loans/leases was 1.67% at September 30, 2010 which is down from 1.78% at June
30, 2010, and down from 1.81% at December 31, 2009.
Although management believed that the allowance for estimated losses on loans/leases at
September 30, 2010 was at a level adequate to absorb losses on existing loans/leases, there can be
no assurance that such losses will not exceed the estimated amounts or that the Company will not be
required to make additional provisions for loan/lease losses in the future. Unpredictable future
events could adversely affect cash flows for both commercial and individual borrowers, which could
cause the Company to experience increases in problem assets, delinquencies and losses on
loans/leases, and require further increases in the provision. Asset quality is a priority for the
Company and its subsidiaries. The ability to grow profitably is in part dependent upon the ability
to maintain that quality. The Company continually focuses efforts at its subsidiary banks and
leasing company with the intention to improve the overall quality of the Companys loan/lease
portfolio.
The table below presents the amounts of nonperforming assets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
As of June 30, |
|
|
As of December 31, |
|
|
As of September 30, |
|
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans/leases (1) (2) |
|
$ |
42,185 |
|
|
$ |
36,421 |
|
|
$ |
28,742 |
|
|
$ |
25,400 |
|
Accruing loans/leases past due 90 days or more |
|
|
3,610 |
|
|
|
463 |
|
|
|
89 |
|
|
|
1,503 |
|
Troubled debt restructures accruing |
|
|
1,510 |
|
|
|
147 |
|
|
|
1,201 |
|
|
|
|
|
Other real estate owned |
|
|
11,976 |
|
|
|
9,910 |
|
|
|
9,286 |
|
|
|
4,994 |
|
Other repossessed assets |
|
|
89 |
|
|
|
14 |
|
|
|
1,071 |
|
|
|
750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
59,370 |
|
|
$ |
46,955 |
|
|
$ |
40,389 |
|
|
$ |
32,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans/leases to total loans/leases |
|
|
3.98 |
% |
|
|
3.06 |
% |
|
|
2.41 |
% |
|
|
2.17 |
% |
Nonperforming assets to total loans/leases plus
reposessed property |
|
|
4.94 |
% |
|
|
3.85 |
% |
|
|
3.22 |
% |
|
|
2.62 |
% |
Nonperforming assets to total assets |
|
|
3.29 |
% |
|
|
2.56 |
% |
|
|
2.27 |
% |
|
|
1.87 |
% |
Texas ratio (3) |
|
|
39.43 |
% |
|
|
31.17 |
% |
|
|
27.47 |
% |
|
|
21.59 |
% |
|
|
|
(1) |
|
Includes government guaranteed portion |
|
(2) |
|
Includes troubled debt restructures of $2.8 million at September 30, 2010, $3.2 million
at June 30, 2010, and none for the remaining periods presented |
|
(3) |
|
Texas Ratio = Nonperforming Assets (excluding Other Repossessed Assets) / Tangible
Equity plus Allowance for Estimated Losses on Loans/Leases. Texas Ratio is a non-GAAP
financial measure. Management included as this is considered to be a critical metric with
which to analyze and evaluate asset quality. Other companies may calculate this ratio
differently. |
38
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Nonperforming assets at September 30, 2010 were $59.4 million, up $12.4 million, or 26%,
during the third quarter, and up $19.0 million, or 47%, over the first nine months of 2010. The
large majority of the nonperforming assets consisted of nonaccrual loans/leases and other real
estate owned. For those nonaccrual loans/leases and all other classified assets, management has
thoroughly reviewed these loans/leases and has provided specific reserves as appropriate. The
increases in nonaccrual loans/leases during 2010 consisted of several commercial credits. As
discussed above, management has thoroughly reviewed these credits and determined no significant
additional reserves were required as a result of the strong collateral position or that the Company
had specifically reserved adequate amounts in prior periods while the loan/lease was still
performing. As such and previously noted, the Companys allowance for estimated losses on
loans/leases to gross loans/leases was 1.67% at September 30, 2010 which is down from 1.78% at June
30, 2010, and down from 1.81% at December 31, 2009.
Subsequent to September 30, 2010, the Company sold its single largest other real estate
holding totaling $3.1 million, or approximately 18 basis points of total assets. The Company did
not finance the transaction and recognized an insignificant gain on the sale.
Bank-owned life insurance increased $3.5 million, or 12%, during 2010 as the Company purchased
additional insurance. The Company has earned a yield (unadjusted for tax effect) on bank-owned
life insurance of 4.13% and 4.36% for the nine months ended September 30, 2010 and 2009,
respectively.
Deposits increased by $30.9 million, or 3%, during the first half of 2010, and fell $33.5
million, or 3%, during the third quarter of 2010. The table below presents the composition of the
Companys deposit portfolio.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
As of June 30, |
|
|
As of December 31, |
|
|
As of September 30, |
|
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing demand
deposits |
|
$ |
237,965 |
|
|
$ |
216,529 |
|
|
$ |
207,844 |
|
|
$ |
189,387 |
|
Interest bearing demand deposits |
|
|
379,083 |
|
|
|
384,664 |
|
|
|
393,732 |
|
|
|
400,713 |
|
Savings deposits |
|
|
34,131 |
|
|
|
35,252 |
|
|
|
34,195 |
|
|
|
32,130 |
|
Time deposits |
|
|
354,104 |
|
|
|
398,903 |
|
|
|
382,798 |
|
|
|
400,742 |
|
Brokered time deposits |
|
|
81,450 |
|
|
|
84,908 |
|
|
|
70,754 |
|
|
|
73,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,086,733 |
|
|
$ |
1,120,256 |
|
|
$ |
1,089,323 |
|
|
$ |
1,096,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has been successful in shifting the deposit mix over the past year with increases
in non-interest bearing deposits and a decline in time deposits. Quad City Bank & Trust has had
success growing its correspondent banking business over the calendar year as non-interest bearing
correspondent deposits have grown $27.2 million, or 49%, to $82.8 million. Although the Company
experienced a decline in total deposits during the third quarter, this was largely expected as
management has focused on pruning the portfolio to minimize higher cost transactional deposits.
39
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Short-term borrowings decreased $17.8 million, or 12%, during the first half of 2010 and
decreased slightly during the current quarter. The subsidiary banks offer short-term repurchase
agreements to some of their significant customers. Also, the subsidiary banks purchase federal
funds for short-term funding needs from the Federal Reserve Bank or from their correspondent banks.
The table below presents the composition of the Companys short-term borrowings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
As of June 30, |
|
|
As of December 31, |
|
|
As of September 30, |
|
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overnight repurchase
agreements with
customers |
|
$ |
113,099 |
|
|
$ |
86,045 |
|
|
$ |
94,090 |
|
|
$ |
100,474 |
|
Federal funds purchased |
|
|
23,320 |
|
|
|
46,990 |
|
|
|
56,810 |
|
|
|
13,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
136,419 |
|
|
$ |
133,035 |
|
|
$ |
150,900 |
|
|
$ |
114,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLB advances increased by $22.9 million, or 11%, to $238.8 million at September 30, 2010 from
$215.9 million at December 31, 2009. As a result of their memberships in either the FHLB of Des
Moines or Chicago, the subsidiary banks have the ability to borrow funds for short or long-term
purposes under a variety of programs. FHLB advances are utilized for loan matching as a hedge
against the possibility of rising interest rates, and when these advances provide a less costly or
more readily available source of funds than customer deposits.
Other borrowings increased $10.2 million, or 7%, from $140.0 million at December 31, 2009 to
$150.2 million at September 30, 2010. Other borrowings consist largely of structured wholesale
repurchase agreements which are utilized as an alternative funding source to FHLB advances and
customer deposits. As a result of a change in accounting rules, effective January 1, 2010, the
Company recorded $9.5 million of secured borrowings and $540 thousand of deferred gains related to
sales of the government guaranteed portion of certain loans as of September 30, 2010. These
secured borrowings do not bear interest and will mature within 90 days of the sales, at which time
the sales will be fully recognized for accounting purposes. In addition, during the first quarter
of 2010, the Company issued Series A Subordinated Notes in the amount of $2.7 million.
40
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
Stockholders equity increased $9.9 million, or 8%, from $125.6 million as of December 31,
2009 to $135.5 million as of September 30, 2010. Net income of $5.1 million for the first nine
months of 2010 increased retained earnings; however, this was partially offset by declaration and
accrual of preferred stock dividends and discount accretion totaling $3.1 million, and declaration
of common stock dividends of $183 thousand. Specifically regarding the preferred stock dividends,
the following details the dividend payments in 2010:
|
|
|
$536 thousand for the two quarterly dividends on the outstanding shares of Series B
Non-Cumulative Perpetual Preferred Stock at a stated rate of 8.00% (this has been
discontinued with the exchange of this preferred stock as disclosed in Note 7), |
|
|
|
$356 thousand for the two quarterly dividends on the outstanding shares of Series C
Non-Cumulative Perpetual Preferred Stock at a stated rate of 9.50% (this has been
discontinued with the exchange of this preferred stock as disclosed in Note 7), |
|
|
|
$1.8 million for the three quarterly dividends on the outstanding shares of Series D
Cumulative Perpetual Preferred Stock at a stated rate of 5.00%, including the related
discount accretion, and |
|
|
|
$438 thousand for the first quarterly dividend on the outstanding shares of Series E
Non-Cumulative Perpetual Preferred Stock at a stated dividend rate of 7.00%. |
It is the Companys intention to consider the payment of common stock dividends on a
semi-annual basis.
On June 30, 2010, the Company issued Series E Non-Cumulative Perpetual Preferred Stock for an
aggregate purchase price of $25.0 million. The issuance resulted in the exchange of $20.9 million,
or all of the Series B and Series C Non-Cumulative Perpetual Preferred Stock, and $4.1 million of
new capital from cash investors. The transaction provided $3.2 million, net of issuance costs, of
new capital to the Company. See Note 7 for additional detail.
Lastly, the available for sale portion of the securities portfolio experienced an increase in
fair value of $3.9 million, net of tax, for the first nine months of 2010 as a result of
fluctuation in certain market rates at the end of the quarter.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity measures the ability of the Company to meet maturing obligations and its existing
commitments, to withstand fluctuations in deposit levels, to fund its operations, and to provide
for customers credit needs. The Company monitors liquidity risk through contingency planning
stress testing on a regular basis. The Company seeks to avoid over concentration of funding
sources and to establish and maintain contingent funding facilities that can be drawn upon if
normal funding sources become unavailable. One source of liquidity is cash and short-term assets,
such as interest-bearing deposits in other banks and federal funds sold, which totaled $92.4
million as of September 30, 2010. This was an increase of $20.6 million, or 29%, from $71.8
million as of December 31, 2009.
41
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
The Company has a variety of sources of short-term liquidity available, including federal
funds purchased from correspondent banks, FHLB advances, structured wholesale repurchase
agreements, brokered certificates of deposit, lines of credit, borrowing at the Federal Reserve
Discount Window, sales of securities available for sale, and loan/lease participations or sales.
At September 30, 2010, the subsidiary banks had 16 lines of credit totaling $152.0 million, of
which $53.5 million was secured and $98.5 million was unsecured. At September 30, 2010, all of the
$152.0 million was available. Additionally, the Company has a single $20.0 million secured
revolving line of credit with a maturity date of April 1, 2011. As of September 30, 2010, the
Company had $17.5 million available as the line of credit carried an outstanding balance of $2.5
million.
Throughout its history, the Company has secured additional capital through various resources,
including approximately $36.1 million through the issuance of trust preferred securities and $62.0
million through the issuance of preferred stock.
The Company and the subsidiary banks are subject to various regulatory capital requirements
administered by the federal banking agencies. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Company and the subsidiary banks must meet specific
capital guidelines that involve quantitative measures of their assets, liabilities, and certain
off-balance sheet items as calculated under regulatory accounting practices. The most recent
notification from the FDIC categorized the subsidiary banks as well capitalized under the
regulatory framework for prompt corrective action. The Company and the subsidiary banks actual
capital amounts and ratios as of September 30, 2010 and December 31, 2009 are presented in the
following tables (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
|
For Capital |
|
|
Prompt Corrective |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Action Provisions |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
As of September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
182,724 |
|
|
|
13.61 |
% |
|
$ |
107,385 |
|
|
|
≥ 8.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
Tier 1 risk-based capital |
|
|
161,441 |
|
|
|
12.03 |
% |
|
|
53,962 |
|
|
|
≥ 4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 leverage ratio |
|
|
161,441 |
|
|
|
8.70 |
% |
|
|
74,254 |
|
|
|
≥ 4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Quad City Bank & Trust: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
95,730 |
|
|
|
13.10 |
% |
|
$ |
58,466 |
|
|
|
≥ 8.0 |
% |
|
$ |
73,082 |
|
|
|
≥ 10.00 |
% |
Tier 1 risk-based capital |
|
|
86,591 |
|
|
|
11.85 |
% |
|
|
29,233 |
|
|
|
≥ 4.0 |
|
|
|
43,849 |
|
|
|
≥ 6.00 |
% |
Tier 1 leverage ratio |
|
|
86,591 |
|
|
|
8.53 |
% |
|
|
40,620 |
|
|
|
≥ 4.0 |
|
|
|
50,775 |
|
|
|
≥ 5.00 |
% |
Cedar Rapids Bank & Trust: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
54,295 |
|
|
|
13.95 |
% |
|
$ |
31,139 |
|
|
|
≥ 8.0 |
% |
|
$ |
38,924 |
|
|
|
≥ 10.00 |
% |
Tier 1 risk-based capital |
|
|
49,405 |
|
|
|
12.69 |
% |
|
|
15,570 |
|
|
|
≥ 4.0 |
|
|
|
23,354 |
|
|
|
≥ 6.00 |
% |
Tier 1 leverage ratio |
|
|
49,405 |
|
|
|
9.12 |
% |
|
|
21,677 |
|
|
|
≥ 4.0 |
|
|
|
27,096 |
|
|
|
≥ 5.00 |
% |
Rockford Bank & Trust: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
33,898 |
|
|
|
15.49 |
% |
|
$ |
17,504 |
|
|
|
≥ 8.0 |
% |
|
$ |
21,881 |
|
|
|
≥ 10.00 |
% |
Tier 1 risk-based capital |
|
|
31,159 |
|
|
|
14.24 |
% |
|
|
8,752 |
|
|
|
≥ 4.0 |
|
|
|
13,128 |
|
|
|
≥ 6.00 |
% |
Tier 1 leverage ratio |
|
|
31,159 |
|
|
|
11.28 |
% |
|
|
11,052 |
|
|
|
≥ 4.0 |
|
|
|
13,815 |
|
|
|
≥ 5.00 |
% |
42
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
|
For Capital |
|
|
Prompt Corrective |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Action Provisions |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
As of December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
174,696 |
|
|
|
12.52 |
% |
|
$ |
111,668 |
|
|
|
≥ 8.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
Tier 1 risk-based capital |
|
|
155,464 |
|
|
|
11.14 |
% |
|
|
55,834 |
|
|
|
≥ 4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 leverage ratio |
|
|
155,464 |
|
|
|
8.73 |
% |
|
|
71,212 |
|
|
|
≥ 4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Quad City Bank & Trust: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
94,957 |
|
|
|
12.26 |
% |
|
$ |
61,973 |
|
|
|
≥ 8.0 |
% |
|
$ |
77,466 |
|
|
|
≥ 10.00 |
% |
Tier 1 risk-based capital |
|
|
85,250 |
|
|
|
11.00 |
% |
|
|
30,987 |
|
|
|
≥ 4.0 |
|
|
|
46,480 |
|
|
|
≥ 6.00 |
% |
Tier 1 leverage ratio |
|
|
85,250 |
|
|
|
8.55 |
% |
|
|
39,891 |
|
|
|
≥ 4.0 |
|
|
|
49,864 |
|
|
|
≥ 5.00 |
% |
Cedar Rapids Bank & Trust: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
53,179 |
|
|
|
13.14 |
% |
|
$ |
32,386 |
|
|
|
≥ 8.0 |
% |
|
$ |
40,483 |
|
|
|
≥ 10.00 |
% |
Tier 1 risk-based capital |
|
|
48,092 |
|
|
|
11.88 |
% |
|
|
16,193 |
|
|
|
≥ 4.0 |
|
|
|
24,290 |
|
|
|
≥ 6.00 |
% |
Tier 1 leverage ratio |
|
|
48,092 |
|
|
|
8.93 |
% |
|
|
21,552 |
|
|
|
≥ 4.0 |
|
|
|
26,940 |
|
|
|
≥ 5.00 |
% |
Rockford Bank & Trust: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
30,402 |
|
|
|
13.92 |
% |
|
$ |
17,470 |
|
|
|
≥ 8.0 |
% |
|
$ |
21,838 |
|
|
|
≥ 10.00 |
% |
Tier 1 risk-based capital |
|
|
27,660 |
|
|
|
12.67 |
% |
|
|
8,735 |
|
|
|
≥ 4.0 |
|
|
|
13,103 |
|
|
|
≥ 6.00 |
% |
Tier 1 leverage ratio |
|
|
27,660 |
|
|
|
10.56 |
% |
|
|
10,475 |
|
|
|
≥ 4.0 |
|
|
|
13,094 |
|
|
|
≥ 5.00 |
% |
43
Part I
Item 2
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS continued
SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995. This
document (including information incorporated by reference) contains, and future oral and written
statements of the Company and its management may contain, forward-looking statements, within the
meaning of such term in 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 Companys 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, may, will, would,
could, should, likely, 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.
The Companys ability to predict results or the actual effect of future plans or strategies is
inherently uncertain. The factors which could have a material adverse effect on the Companys
operations and future prospects are detailed in the Risk Factors section included under Item 1.A.
of Part I of the Companys Form 10-K and Item 1.A. of Part II of this report. In addition to the
risk factors described in those sections, there are other factors that may impact any public
company, including the Company, which could have a material adverse effect on the Companys
operations and future prospects of the Company and its subsidiaries.
These risks and uncertainties should be considered in evaluating forward-looking statements
and undue reliance should not be placed on such statements.
44
Part I
Item 3
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company, like other financial institutions, is subject to direct and indirect market risk.
Direct market risk exists from changes in interest rates. The Companys net income is dependent
on its net interest income. Net interest income is susceptible to interest rate risk to the degree
that interest-bearing liabilities mature or reprice on a different basis than interest-earning
assets. When interest-bearing liabilities mature or reprice more quickly than interest-earning
assets in a given period, a significant increase in market rates of interest could adversely affect
net interest income. Similarly, when interest-earning assets mature or reprice more quickly than
interest-bearing liabilities, falling interest rates could result in a decrease in net interest
income.
In an attempt to manage the Companys exposure to changes in interest rates, management
monitors the Companys interest rate risk. Each subsidiary bank has an asset/liability management
committee of the board of directors that meets quarterly to review the banks interest rate risk
position and profitability, and to make or recommend adjustments for consideration by the full
board of each bank. Internal asset/liability management teams consisting of members of the
subsidiary banks management meet weekly to manage the mix of assets and liabilities to maximize
earnings and liquidity and minimize interest rate and other risks. Management also reviews the
subsidiary banks securities portfolios, formulates investment strategies, and oversees the timing
and implementation of transactions to assure attainment of the boards objectives in the most
effective manner. Notwithstanding the Companys interest rate risk management activities, the
potential for changing interest rates is an uncertainty that can have an adverse effect on net
income.
In adjusting the Companys asset/liability position, the board of directors and management
attempt to manage the Companys interest rate risk while maintaining or enhancing net interest
margins. At times, depending on the level of general interest rates, the relationship between
long-term and short-term interest rates, market conditions and competitive factors, the board of
directors and management may decide to increase the Companys interest rate risk position somewhat
in order to increase its net interest margin. The Companys results of operations and net
portfolio values remain vulnerable to increases in interest rates and to fluctuations in the
difference between long-term and short-term interest rates.
45
Part I
Item 3
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
One method used to quantify interest rate risk is a short-term earnings at risk summary, which
is a detailed and dynamic simulation model used to quantify the estimated exposure of net interest
income to sustained interest rate changes. This simulation model captures the impact of changing
interest rates on the interest income received and interest expense paid on all interest sensitive
assets and liabilities reflected on the Companys consolidated balance sheet. This sensitivity
analysis demonstrates net interest income exposure annually over a five-year horizon, assuming no
balance sheet growth and various interest rate scenarios including no change in rates; 200, 300,
400, and 500 basis point upward shifts; and a 100 basis point downward shift in interest rates,
where interest-bearing assets and liabilities reprice at their earliest possible repricing date.
The model assumes parallel and pro rata shifts in interest rates over a twelve-month period for the
200 basis point upward shift and 100 basis point downward shift. For the 400 basis point upward
shift, the model assumes a parallel and pro rata shift in interest rates over a twenty-four (24)
month period. For the 500 basis point upward shift, the model assumes a flattening and pro rata
shift in interest rates over a twelve-month period where the short-end of the yield curve shifts
upward greater than the long-end of the yield curve. Effective with the modeling for the second
quarter of 2010, the Company added an interest rate scenario where interest rates experience a
parallel and instantaneous shift upward 300 basis points. The asset/liability management committee
of the board of directors has established policy limits of a 10% decline in net interest income for
the 200 and the newly added 300 basis point upward shifts and the 100 basis point downward shift.
Application of the simulation model analysis at June 30, 2010 demonstrated the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME EXPOSURE in YEAR 1 |
|
INTEREST RATE SCENARIO |
|
As of June 30, 2010 |
|
|
As of December 31, 2009 |
|
|
As of June 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 basis point downward
shift |
|
|
-1.2 |
% |
|
|
-0.9 |
% |
|
|
0.4 |
% |
200 basis point upward shift |
|
|
-3.2 |
% |
|
|
-5.1 |
% |
|
|
-2.8 |
% |
300 basis point upward shift |
|
|
-2.3 |
% |
|
|
N/A |
|
|
|
N/A |
|
The simulation is within the board-established policy limit of a 10% decline in value for all
three scenarios.
Interest rate risk is considered to be one of the most significant market risks affecting the
Company. For that reason, the Company engages the assistance of a national consulting firm and its
risk management system to monitor and control the Companys interest rate risk exposure. Other
types of market risk, such as foreign currency exchange rate risk and commodity price risk, do not
arise in the normal course of the Companys business activities.
46
Part I
Item 4
CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures. An evaluation was performed under the
supervision and with the participation of the Companys management, including the Chief Executive
Officer and Chief Financial Officer, of the effectiveness of the design and operation of the
Companys disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the
Exchange Act) as of September 30, 2010. Based on that evaluation, the Companys management,
including the Chief Executive Officer and Chief Financial Officer, concluded that the Companys
disclosure controls and procedures were effective to ensure that information required to be
disclosed in the reports filed and submitted under the Exchange Act was recorded, processed,
summarized and reported as and when required.
Changes in Internal Control over Financial Reporting. There have been no significant changes
to the Companys internal control over financial reporting during the period covered by this report
that have materially affected, or are reasonably likely to affect, the Companys internal control
over financial reporting.
47
Part II
QCR HOLDINGS, INC.
AND SUBSIDIARIES
PART II OTHER INFORMATION
Item 1 Legal Proceedings
There are no material pending legal proceedings to which the Company or any of
its subsidiaries is a party other than ordinary routine litigation incidental to
their respective businesses.
Item 1.A. Risk Factors
In addition to the risk factors previously disclosed in Part I, Item 1.A. Risk
Factors in the Companys 2009 Annual Report on Form 10-K, the Company has
identified one risk factor below that could materially affect the Companys
business, financial condition, or future operating results.
Recently enacted regulatory reforms could have a significant impact on our business,
financial condition and results of operations.
On July 21, 2010, President Obama signed into law the Dodd-Frank Wall Street Reform
and Consumer Protection Act (the Act), which is perhaps the most significant
financial reform since the Great Depression. While the provisions of the Act
receiving the most public attention have generally been those more likely to affect
larger institutions, the Act also contains many provisions which will affect smaller
institutions such as ours in substantial and unpredictable ways. Consequently,
compliance with the Acts provisions may curtail our revenue opportunities, increase
our operating costs, require us to hold higher levels of regulatory capital and/or
liquidity or otherwise adversely affect our business or financial results in the
future. Our management is actively reviewing the provisions of the Act and
assessing its probable impact on our business, financial condition, and result of
operations. However, because many aspects of the Act are subject to future
rulemaking, it is difficult to precisely anticipate its overall financial impact on
the Company and its subsidiary banks at this time.
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3 Defaults Upon Senior Securities
None
Item 4 [RESERVED]
Item 5 Other Information
None
48
Part II
PART II OTHER INFORMATION continued
Item 6 Exhibits
|
|
|
|
|
|
31.1 |
|
|
Certification of Chief Executive Officer Pursuant to
Rule
13a-14(a)/15d-14(a). |
|
|
|
|
|
|
31.2 |
|
|
Certification of Chief Financial Officer Pursuant to
Rule 13a-14(a)/15d-14(a). |
|
|
|
|
|
|
32.1 |
|
|
Certification of Chief Executive Officer Pursuant to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
|
|
|
32.2 |
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section
1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
49
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
QCR HOLDINGS, INC.
(Registrant)
|
|
Date November 5, 2010 |
/s/ Douglas M. Hultquist
|
|
|
Douglas M. Hultquist, President |
|
|
Chief Executive Officer |
|
|
|
|
|
Date November 5, 2010 |
/s/ Todd A. Gipple
|
|
|
Todd A. Gipple, Executive Vice President |
|
|
Chief Operating Officer
Chief Financial Officer |
|
|
50