QCR Holdings
QCRH
#5274
Rank
$1.46 B
Marketcap
$87.25
Share price
0.74%
Change (1 day)
35.19%
Change (1 year)

QCR Holdings - 10-Q quarterly report FY2014 Q3


Text size:

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2014

 

[    ] 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 Identification No.)

 

3551 7th Street, Moline, Illinois 61265

(Address of principal executive offices, including zip code)

 

(309) 743-7724

(Registrant’s 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 the past 90 days.

 

 

Yes      [ X ]          No [    ]

 

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data 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      [ X ]          No [    ]

 

 

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 the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.      (Check one):               

Large accelerated filer  [    ]   Accelerated filer  [     ]   Non-accelerated filer  [     ]   Smaller reporting company [ X ]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

 

Yes      [    ]          No [ X ]

 

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date: As of November 1, 2014, the Registrant had outstanding 7,942,188 shares of common stock, $1.00 par value per share.

 

 
 

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

 

INDEX

 

     

Page

Number(s)

Part I

FINANCIAL INFORMATION

 
       
 

Item 1

Consolidated Financial Statements (Unaudited)

 
       
   

Consolidated Balance Sheets As of September 30, 2014 and December 31, 2013

                   2

       
   

Consolidated Statements of Income For the Three Months Ended September 30, 2014 and 2013

                   3

       
   

Consolidated Statements of Income For the Nine Months Ended September 30, 2014 and 2013

                   4

       
   

Consolidated Statements of Comprehensive Income (Loss) For the Three and Nine Months Ended September 30, 2014 and 2013

                   5

       
   

Consolidated Statements of Changes in Stockholders' Equity For the Nine Months Ended September 30, 2014 and 2013

6-7

       
   

Consolidated Statements of Cash Flows For the Nine Months Ended September 30, 2014 and 2013

8-9

       
   

Notes to the Consolidated Financial Statements

10-34

       
 

Item 2

Management's Discussion and Analysis of Financial Condition and Results of Operations

35-64

       
 

Item 3

Quantitative and Qualitative Disclosures About Market Risk

65-67

       
 

Item 4

Controls and Procedures

                 68

       

Part II

OTHER INFORMATION

 
       
 

Item 1

Legal Proceedings

                 69

       
 

Item 1A

Risk Factors

                 69

       
 

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds

                 69

       
 

Item 3

Defaults upon Senior Securities

                 69

       
 

Item 4

Mine Safety Disclosures

                 69

       
 

Item 5

Other Information

                 69

       
 

Item 6

Exhibits

                 70

       

Signatures

 

                 71

 

 
1

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

As of September 30, 2014 and December 31, 2013

 

  

September 30,

  

December 31,

 
  

2014

  

2013

 

ASSETS

        

Cash and due from banks

 $42,326,177   $41,950,790  

Federal funds sold

  29,760,000    39,435,000  

Interest-bearing deposits at financial institutions

  34,631,773    33,044,917  
         

Securities held to maturity, at amortized cost

  185,840,139    145,451,895  

Securities available for sale, at fair value

  466,944,567    551,758,458  

Total securities

  652,784,706    697,210,353  
         

Loans receivable held for sale

  1,642,300    1,358,290  

Loans/leases receivable held for investment

  1,571,226,845    1,458,921,268  

Gross loans/leases receivable

  1,572,869,145    1,460,279,558  

Less allowance for estimated losses on loans/leases

  (22,767,917)  (21,448,048)

Net loans/leases receivable

  1,550,101,228    1,438,831,510  
         

Premises and equipment, net

  36,001,748    36,755,364  

Goodwill

  3,222,688    3,222,688  

Core deposit intangible

  1,720,799    1,870,433  

Bank-owned life insurance

  53,278,942    52,002,041  

Restricted investment securities

  15,303,175    17,027,625  

Other real estate owned, net

  10,679,847    9,729,053  

Other assets

  20,784,470    23,873,150  

Total assets

 $2,450,595,553   $2,394,952,924  
         

LIABILITIES AND STOCKHOLDERS' EQUITY

        

LIABILITIES

        

Deposits:

        

Noninterest-bearing

 $535,967,035   $542,566,087  

Interest-bearing

  1,177,900,358    1,104,425,156  

Total deposits

  1,713,867,393    1,646,991,243  
         

Short-term borrowings

  162,186,698    149,292,967  

Federal Home Loan Bank advances

  196,500,000    231,350,000  

Other borrowings

  151,455,209    142,448,362  

Junior subordinated debentures

  40,389,809    40,289,830  

Other liabilities

  48,016,468    37,003,742  

Total liabilities

  2,312,415,577    2,247,376,144  
         

STOCKHOLDERS' EQUITY

        

Preferred stock, $1 par value; shares authorized 250,000

  -    29,867  

September 2014 - 0 shares issued and outstanding

        

December 2013 - 29,867 shares issued and outstanding

        

Common stock, $1 par value; shares authorized 20,000,000

  8,058,059    8,005,708  

September 2014 - 8,058,059 shares issued and 7,936,813 outstanding

        

December 2013 - 8,005,708 shares issued and 7,884,462 outstanding

        

Additional paid-in capital

  61,277,831    90,154,528  

Retained earnings

  75,199,959    64,637,173  

Accumulated other comprehensive loss:

        
Securities available for sale  (4,596,938)  (13,643,986)
Interest rate cap derivatives  (152,425)  - 

Less treasury stock, September 2014 and December 2013 - 121,246 common shares, at cost

  (1,606,510)  (1,606,510)

Total stockholders' equity

  138,179,976    147,576,780  

Total liabilities and stockholders' equity

 $2,450,595,553   $2,394,952,924  

 

See Notes to Consolidated Financial Statements (Unaudited)

 

 
2

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

Three Months Ended September 30,

 

  

2014

  

2013

 

Interest and dividend income:

        

Loans/leases, including fees

 $17,735,190   $18,262,579  

Securities:

        

Taxable

  2,327,836    2,417,515  

Nontaxable

  1,531,534    1,090,880  

Interest-bearing deposits at financial institutions

  66,397    72,808  

Restricted investment securities

  128,153    143,640  

Federal funds sold

  7,532    8,821  

Total interest and dividend income

  21,796,642    21,996,243  
         

Interest expense:

        

Deposits

  1,168,385    1,393,745  

Short-term borrowings

  64,665    57,277  

Federal Home Loan Bank advances

  1,497,456    1,704,824  

Other borrowings

  1,279,626    1,201,498  

Junior subordinated debentures

  311,179    328,563  

Total interest expense

  4,321,311    4,685,907  
         

Net interest income

  17,475,331    17,310,336  
         

Provision for loan/lease losses

  1,063,323    1,366,984  

Net interest income after provision for loan/lease losses

  16,412,008    15,943,352  
         

Noninterest income:

        

Trust department fees

  1,355,700    1,312,349  

Investment advisory and management fees

  726,908    634,446  

Deposit service fees

  1,168,961    1,228,685  

Gains on sales of residential real estate loans

  120,627    184,596  

Gains on sales government guaranteed portions of loans

  158,736    338,338  

Securities gains

  19,429    416,936  

Earnings on bank-owned life insurance

  434,065    466,028  

Income (losses) on other real estate owned, net

  30,596    (36,745)

Other

  1,052,620    1,390,020  

Total noninterest income

  5,067,642    5,934,653  
         

Noninterest expense:

        

Salaries and employee benefits

  10,358,783    9,802,712  

Occupancy and equipment expense

  1,805,949    1,914,996  

Professional and data processing fees

  1,530,139    1,902,799  

FDIC and other insurance

  711,792    712,954  

Loan/lease expense

  184,908    396,477  

Advertising and marketing

  555,076    406,085  

Postage and telephone

  146,759    276,580  

Stationery and supplies

  138,377    143,226  

Bank service charges

  337,067    306,539  

Acquisition and data conversion costs

  -    388,663  

Other

  619,259    776,237  

Total noninterest expense

  16,388,109    17,027,268  
         

Net income before income taxes

  5,091,541    4,850,737  

Federal and state income tax expense

  1,028,876    1,038,793  

Net income

 $4,062,665   $3,811,944  
         

Less: Preferred stock dividends

  -    810,837  

Net income attributable to QCR Holdings, Inc. common stockholders

 $4,062,665   $3,001,107  
         

Earnings per common share attributable to QCR Holdings, Inc. common shareholders

        

Basic

 $0.51   $0.52  

Diluted

 $0.50   $0.51  
         

Weighted average common shares outstanding

  7,931,944    5,806,019  

Weighted average common and common equivalent shares outstanding

  8,053,985    5,915,279  
         

Cash dividends declared per common share

 $-   $-  

 

See Notes to Consolidated Financial Statements (Unaudited)

 

 
3

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

Nine Months Ended September 30,

 

  

2014

  

2013

 

Interest and dividend income:

        

Loans/leases, including fees

 $51,379,586   $49,721,011  

Securities:

        

Taxable

  7,484,279    7,507,796  

Nontaxable

  4,434,005    2,837,453  

Interest-bearing deposits at financial institutions

  228,167    194,286  

Restricted investment securities

  396,648    399,896  

Federal funds sold

  14,544    12,684  

Total interest and dividend income

  63,937,229    60,673,126  
         

Interest expense:

        

Deposits

  3,371,593    3,687,391  

Short-term borrowings

  177,172    224,979  

Federal Home Loan Bank advances

  4,549,412    5,164,258  

Other borrowings

  3,625,751    3,555,146  

Junior subordinated debentures

  923,386    831,647  

Total interest expense

  12,647,314    13,463,421  
         

Net interest income

  51,289,915    47,209,705  
         

Provision for loan/lease losses

  3,159,364    3,944,903  

Net interest income after provision for loan/lease losses

  48,130,551    43,264,802  
         

Noninterest income:

        

Trust department fees

  4,300,456    3,549,200  

Investment advisory and management fees

  2,086,758    1,938,881  

Deposit service fees

  3,306,769    3,190,731  

Gains on sales of residential real estate loans

  317,085    722,368  

Gains on sales government guaranteed portions of loans

  860,923    1,949,300  

Securities gains

  40,625    433,396  

Earnings on bank-owned life insurance

  1,276,901    1,328,598  

Bargain purchase gain on Community National Acquisition

  -    1,841,385  

Losses on other real estate owned, net

  (114,109)  (566,714)

Other

  3,083,288    3,700,293  

Total noninterest income

  15,158,696    18,087,438  
         

Noninterest expense:

        

Salaries and employee benefits

  30,298,892    27,731,628  

Occupancy and equipment expense

  5,539,208    4,930,707  

Professional and data processing fees

  4,518,460    4,481,613  

FDIC and other insurance

  2,121,907    1,896,255  

Loan/lease expense

  908,036    893,436  

Advertising and marketing

  1,394,211    1,082,694  

Postage and telephone

  695,555    752,882  

Stationery and supplies

  435,763    404,614  

Bank service charges

  959,496    866,379  

Acquisition and data conversion costs

  -    1,177,567  

Other

  1,763,530    2,002,342  

Total noninterest expense

  48,635,058    46,220,117  
         

Net income before income taxes

  14,654,189    15,132,123  

Federal and state income tax expense

  2,694,473    4,009,804  

Net income

 $11,959,716   $11,122,319  
         

Less: Preferred stock dividends

  1,081,877    2,432,512  

Net income attributable to QCR Holdings, Inc. common stockholders

 $10,877,839   $8,689,807  
         

Earnings per common share attributable to QCR Holdings, Inc. common shareholders

        

Basic

 $1.37   $1.62  

Diluted

 $1.35   $1.59  
         

Weighted average common shares outstanding

  7,919,201    5,375,557  

Weighted average common and common equivalent shares outstanding

  8,040,418    5,482,298  
         

Cash dividends declared per common share

 $0.04   $0.04  

 

See Notes to Consolidated Financial Statements (Unaudited)

 

 
4

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

Three and Nine Months Ended September 30, 2014 and 2013

 

  

Three Months Ended September 30,

 
  

2014

  

2013

 

Net income

 $4,062,665   $3,811,944  
         

Other comprehensive income loss:

        

Unrealized losses on securities available for sale:

        

Unrealized holding losses arising during the period before tax

  (1,455,231)  (800,796)

Less reclassification adjustment for gains included in net income before tax

  19,429    416,936  
   (1,474,660)  (1,217,732)

Unrealized gain on derivative instruments

  98,724    -  

Other comprehensive loss, before tax

  (1,375,936)  (1,217,732)

Tax benefit

  (563,761)  (399,541)

Other comprehensive loss, net of tax

  (812,175)  (818,191)
         

Comprehensive income attributable to QCR Holdings, Inc.

 $3,250,490   $2,993,753  

 

  

Nine Months Ended September 30,

 
  

2014

  

2013

 

Net income

 $11,959,716   $11,122,319  
         

Other comprehensive income (loss):

        

Unrealized gains (losses) on securities available for sale:

        

Unrealized holding gains (losses) arising during the period before tax

  14,691,007    (23,395,367)

Less reclassification adjustment for gains included in net income before tax

  40,625    433,396  
   14,650,382    (23,828,763)

Unrealized losses on derivative instruments

  (152,425)  -  

Other comprehensive income (loss), before tax

  14,497,957    (23,828,763)

Tax expense (benefit)

  5,603,334    (9,082,725)

Other comprehensive income (loss), net of tax

  8,894,623    (14,746,038)
         

Comprehensive income (loss) attributable to QCR Holdings, Inc.

 $20,854,339   $(3,623,719)

 

See Notes to Consolidated Financial Statements (Unaudited)

 

 
5

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)

Nine Months Ended September 30, 2014

 

  

Preferred Stock

  

Common Stock

  

Additional Paid-In Capital

  

Retained Earnings

  

Accumulated Other Comprehensive Income (Loss)

  

Treasury Stock

  

Total

 

Balance December 31, 2013

 $29,867   $8,005,708   $90,154,528   $64,637,173   $(13,643,986) $(1,606,510) $147,576,780  

Net income

  -    -    -    3,889,215    -    -    3,889,215  

Other comprehensive income, net of tax - unrealized gains on securities available for sale

  -    -    -    -    5,230,784    -    5,230,784  

Preferred cash dividends declared

  -    -    -    (708,008)  -    -    (708,008)

Redemption of 15,000 shares of Series F Noncumulative Perpetual Preferred Stock

  (15,000)  -    (14,985,000)  -    -    -    (15,000,000)

Proceeds from issuance of 6,189 shares of common stock as a result of stock purchased under the Employee Stock Purchase Plan

  -    6,189    78,256    -    -    -    84,445  

Proceeds from issuance of 9,814 shares of common stock as a result of stock options exercised

  -    9,814    85,582    -    -    -    95,396  

Stock compensation expense

  -    -    347,752                347,752  

Tax benefit of nonqualified stock options exercised

  -    -    18,647    -    -    -    18,647  

Restricted stock awards

  -    27,197    (27,197)  -    -    -    -  

Exchange of 10,300 shares of common stock in connection with restricted stock vested, net

  -    (10,300)  (167,684)  -    -    -    (177,984)

Balance March 31, 2014

 $14,867   $8,038,608   $75,504,884   $67,818,380   $(8,413,202) $(1,606,510) $141,357,027  

Net income

  -    -    -    4,007,836    -    -    4,007,836  

Other comprehensive income, net of tax - unrealized gains on securities available for sale of $4,727,163, unrealized losses on interest rate cap derivatives of ($251,149)

  -    -    -    -    4,476,014    -    4,476,014  

Common cash dividends declared, $0.04 per share

  -    -    -    (315,053)  -    -    (315,053)

Preferred cash dividends declared

  -    -    -    (373,869)  -    -    (373,869)

Redemption of 14,867 shares of Series F Noncumulative Perpetual Preferred Stock

  (14,867)  -    (14,809,055)  -    -    -    (14,823,922)

Proceeds from issuance of 8,361 shares of common stock as a result of stock purchased under the Employee Stock Purchase Plan

  -    8,361    119,797    -    -    -    128,158  

Proceeds from issuance of 630 shares of common stock as a result of stock options exercised

  -    630    5,159    -    -    -    5,789  

Stock compensation expense

  -    -    179,265                179,265  

Tax benefit of nonqualified stock options exercised

  -    -    1,284    -    -    -    1,284  

Restricted stock awards

  -    2,290    (2,290)  -    -    -    -  

Balance June 30, 2014

 $-   $8,049,889   $60,999,044   $71,137,294   $(3,937,188) $(1,606,510) $134,642,529  

Net income

  -    -    -    4,062,665    -    -    4,062,665  

Other comprehensive loss, net of tax - unrealized losses on securities available for sale of ($910,899), unrealized gains on interest rate cap derivatives $98,724

  -    -    -    -    (812,175)  -    (812,175)

Proceeds from issuance of 5,481 shares of common stock as a result of stock purchased under the Employee Stock Purchase Plan

  -    5,481    78,533    -    -    -    84,014  

Proceeds from issuance of 2,400 shares of common stock as a result of stock options exercised

  -    2,400    19,097    -    -    -    21,497  

Tax benefit of nonqualified stock options exercised

          5,189                5,189  

Stock compensation expense

  -    -    176,257                176,257  

Restricted stock awards

  -    289    (289)  -    -    -    -  

Balance September 30, 2014

 $-   $8,058,059   $61,277,831   $75,199,959   $(4,749,363) $(1,606,510) $138,179,976  

 

(Continued)

 

 
6

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED) - continued

Nine Months Ended September 30, 2013

 

  

Preferred Stock

  

Common Stock

  

Additional Paid-In Capital

  

Retained Earnings

  

Accumulated Other Comprehensive Income (Loss)

  

Treasury Stock

  

Total

 

Balance December 31, 2012

 $54,867   $5,039,448   $78,912,791   $53,326,542   $4,706,683   $(1,606,510) $140,433,821  

Net income

  -    -    -    3,265,144    -    -    3,265,144  

Other comprehensive loss, net of tax - unrealized losses on securities available for sale

  -    -    -    -    (836,358)  -    (836,358)

Preferred cash dividends declared

  -    -    -    (810,837)  -    -    (810,837)

Proceeds from issuance of 5,884 shares of common stock as a result of stock purchased under the Employee Stock Purchase Plan

  -    5,884    63,487    -    -    -    69,371  

Proceeds from issuance of 19,278 shares of common stock as a result of stock options exercised

  -    19,278    153,550    -    -    -    172,828  

Exchange of 7,048 shares of common stock in connection with stock options exercised

  -    (7,048)  (111,628)  -    -    -    (118,676)

Stock compensation expense

  -    -    293,798                293,798  

Tax benefit of nonqualified stock options exercised

  -    -    35,251    -    -    -    35,251  

Restricted stock awards

  -    16,798    (16,798)  -    -    -    -  

Exchange of 16,798 shares of common stock in connection with restricted stock vested, net

  -    (16,798)  (289,113)  -    -    -    (305,911)

Balance March 31, 2013

 $54,867   $5,057,562   $79,041,338   $55,780,849   $3,870,325   $(1,606,510) $142,198,431  

Net income

  -    -    -    4,045,231    -    -    4,045,231  

Other comprehensive loss, net of tax - unrealized losses on securities available for sale

  -    -    -    -    (13,091,489)  -    (13,091,489)

Common cash dividends declared, $0.04 per share

  -    -    -    (228,971)  -    -    (228,971)

Preferred cash dividends declared

  -    -    -    (810,838)  -    -    (810,838)

Proceeds from issuance of 834,715 shares of common stock as a result of the acquisition of Community National Bancorporation, net

  -    834,715    12,181,894    -    -    -    13,016,609  

Proceeds from issuance of 9,560 shares of common stock as a result of stock purchased under the Employee Stock Purchase Plan

  -    9,560    104,221    -    -    -    113,781  

Proceeds from issuance of 3,769 shares of common stock as a result of stock options exercised

  -    3,769    33,070    -    -    -    36,839  

Stock compensation expense

  -    -    162,123                162,123  

Tax benefit of nonqualified stock options exercised

  -    -    4,197    -    -    -    4,197  

Restricted stock awards

  -    12,707    (12,707)  -    -    -    -  

Balance June 30, 2013

 $54,867   $5,918,313   $91,514,136   $58,786,271   $(9,221,164) $(1,606,510) $145,445,913  

Net income

  -    -    -    3,811,944    -    -    3,811,944  

Other comprehensive loss, net of tax - unrealized losses on securities available for sale

  -    -    -    -    (818,191)  -    (818,191)

Preferred cash dividends declared

  -    -    -    (810,837)  -    -    (810,837)

Proceeds from issuance of 5,973 shares of common stock as a result of stock purchased under the Employee Stock Purchase Plan

  -    5,973    65,116    -    -    -    71,089  

Proceeds from issuance of 7,230 shares of common stock as a result of stock options exercised

  -    7,230    76,718    -    -    -    83,948  

Tax benefit of nonqualified stock options exercised

          6,026                6,026  

Stock compensation expense

  -    -    163,585                163,585  

Restricted stock awards

  -    332    (332)  -    -    -    -  

Balance September 30, 2013

 $54,867   $5,931,848   $91,825,249   $61,787,378   $(10,039,355) $(1,606,510) $147,953,477  

 

See Notes to Consolidated Financial Statements (Unaudited)

 

 
7

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

Nine Months Ended September 30, 2014 and 2013

 

  

2014

  

2013

 

CASH FLOWS FROM OPERATING ACTIVITIES

        

Net income

 $11,959,716   $11,122,319  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation

  2,092,992    1,995,829  

Provision for loan/lease losses

  3,159,364    3,944,903  

Stock-based compensation expense

  703,274    619,506  

Deferred compensation expense accrued

  996,941    623,781  

Losses on other real estate owned, net

  114,109    566,714  

Amortization of premiums on securities, net

  1,470,641    2,862,396  

Securities gains

  (40,625)  (433,396)

Loans originated for sale

  (32,643,486)  (70,569,738)

Proceeds on sales of loans

  33,537,484    76,372,739  

Gains on sales of residential real estate loans

  (317,085)  (722,368)

Gains on sales of government guaranteed portions of loans

  (860,923)  (1,949,300)

Amortization of core deposit intangible

  149,634    129,003  

Accretion of acquisition fair value adjustments, net

  (549,604)  (592,620)

Gain on the sale of premises and equipment

  (42,554)  -  

Increase in cash value of bank-owned life insurance

  (1,276,901)  (1,328,598)

Bargain purchase gain on Community National acquisition

  -    (1,841,385)

Decrease (increase) in other assets

  (595,429)  7,319,681  

Increase in other liabilities

  687,445    2,553,307  

Net cash provided by operating activities

 $18,544,993   $30,672,773  
         

CASH FLOWS FROM INVESTING ACTIVITIES

        

Net decrease (increase) in federal funds sold

  9,675,000    (9,297,000)

Net decrease (increase) in interest-bearing deposits at financial institutions

  (1,586,856)  8,521,233  

Proceeds from sales of other real estate owned

  1,172,365    662,586  

Purchase of derivative instruments

  (2,071,650)  -  

Activity in securities portfolio:

        

Purchases

  (48,493,532)  (297,033,410)

Calls, maturities and redemptions

  30,827,423    138,661,369  

Paydowns

  19,147,455    38,967,219  

Sales

  65,754,467    37,393,047  

Activity in restricted investment securities:

        

Purchases

  (1,653,450)  (6,184,250)

Redemptions

  3,377,900    7,243,400  

Net increase in loans/leases originated and held for investment

  (115,589,620)  (65,747,455)

Net cash received from the sale of premises and equipment

  291,006    -  

Purchase of premises and equipment

  (1,587,828)  (1,597,434)

Net cash received from Community National acquisition

  -    3,025,073  

Net cash used in investing activities

 $(40,737,320) $(145,385,622)
         

CASH FLOWS FROM FINANCING ACTIVITIES

        

Net increase in deposit accounts

  66,893,213    112,711,191  

Net increase (decrease) in short-term borrowings

  12,893,731    (1,823,399)

Activity in Federal Home Loan Bank advances:

        

Advances

  17,000,000    163,000,000  

Calls and maturities

  (51,850,000)  (160,000,000)

Proceeds from term debt

  10,000,000    10,000,000  

Principal payments on term debt

  (1,000,000)  -  

Payment on 364-day revolving note

  -    (5,600,000)

Repayment of Community National's other borrowings at acquisition

  -    (3,950,000)

Payment of cash dividends on common and preferred stock

  (1,964,607)  (2,853,434)

Redemption of 15,000 shares of Series F Noncumulative Perpetual Preferred Stock, net

  (15,000,000)  -  

Redemption of 14,867 shares of Series F Noncumulative Perpetual Preferred Stock, net

  (14,823,922)  -  

Proceeds from issuance of common stock, net

  419,299    384,315  

Net cash provided by financing activities

 $22,567,714   $111,868,673  
         

Net increase (decrease) in cash and due from banks

  375,387    (2,844,176)

Cash and due from banks, beginning

  41,950,790    61,568,446  

Cash and due from banks, ending

 $42,326,177   $58,724,270  

 

(Continued)

 

 
8

 

 

QCR HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - continued

Nine Months Ended September 30, 2014 and 2013

 

  

2014

  

2013

 

Supplemental disclosure of cash flow information, cash payments for:

        

Interest

 $12,445,044   $13,546,215  
         

Income/franchise taxes

 $3,457,500   $1,371,120  
         

Supplemental schedule of noncash investing activities:

        

Change in accumulated other comprehensive income (loss), unrealized gains (losses) on securities available for sale and derivative instruments, net

 $8,894,623   $(14,746,038)
         

Exchange of shares of common stock in connection with payroll taxes for restricted stock and in connection with stock options exercised

 $(177,984) $(424,587)
         

Transfers of loans to other real estate owned

 $2,237,268   $5,220,235  
         

Change in due to broker

 $9,750,000   $-  
         

Supplemental disclosure of cash flow information for Community National Acquisition:

        

Fair value of assets acquired:

        

Cash and due from banks *

 $-   $9,286,757  

Federal funds sold

  -    12,335,000  

Interest-bearing deposits at financial institutions

  -    2,024,539  

Securities available for sale

  -    45,853,826  

Loans/leases receivable held for investment, net

  -    195,658,486  

Premises and equipment, net

  -    8,132,021  

Core deposit intangible

  -    3,440,076  

Bank-owned life insurance

  -    4,595,529  

Restricted investment securities

  -    1,259,375  

Other real estate owned

  -    550,326  

Other assets

  -    5,178,583  

Total assets acquired

 $-   $288,314,518  
         

Fair value of liabilities assumed:

        

Deposits

 $-   $255,045,071  

Other borrowings

  -    3,950,000  

Junior subordinated debentures

  -    4,125,175  

Other liabilities

  -    3,911,053  

Total liabilities assumed

 $-   $267,031,299  
         

Net assets acquired

 $-   $21,283,219  

Consideration paid:

        

Cash paid *

 $-   $6,261,684  

Issuance of 834,715 shares of common stock

  -    13,180,150  

Total consideration paid

 $-   $19,441,834  
         

Bargain purchase gain

 $-   $1,841,385  

* Net cash received at closing totaled $3,025,073

 

See Notes to Consolidated Financial Statements (Unaudited)

 

 
9

 

 

Part I

Item 1

QCR HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2014

 

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, 2013, included in QCR Holdings, Inc.’s (the “Company”) Form 10-K filed with the Securities and Exchange Commission on March 10, 2014. 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 management’s discussion and analysis are due to rounding. The results of the interim period ended September 30, 2014, are not necessarily indicative of the results expected for the year ending December 31, 2014.

 

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries which include three commercial banks: Quad City Bank & Trust Company (“QCBT”), Cedar Rapids Bank & Trust Company (“CRBT”), and Rockford Bank & Trust Company (“RB&T”). On May 13, 2013, the Company acquired Community National Bancorporation (“Community National”) and its banking subsidiary Community National Bank (“CNB”). The Company operated CNB as a separate banking charter from the acquisition date until October 26, 2013, when CNB’s charter was merged with and into CRBT. CNB’s merged branch offices operate as a division of CRBT under the name of “Community Bank & Trust”. QCBT, CRBT, and RB&T are all state-chartered commercial banks. The Company also engages in direct financing lease contracts through m2 Lease Funds, LLC (“m2 Lease Funds”), a wholly-owned subsidiary of QCBT. All material intercompany transactions and balances have been eliminated in consolidation.

 

Recent accounting developments: In January 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-04, Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure. The objective of ASU 2014-04 is to reduce diversity by clarifying when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU 2014-04 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2014 and is not expected to have a significant impact on the Company’s consolidated financial statements.

 

In May 2014, FASB issued ASU 2014-09, Revenue from Contracts with Customers. ASU 2014-09 implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU 2014-09 is effective on January 1, 2017 and is not expected to have a significant impact on the Company’s financial statements.

 

 
10

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

In June 2014, FASB issued ASU 2014-11, Transfers and Servicing. ASU 2014-11 requires that repurchase-to-maturity transactions be accounted for as secured borrowings, consistent with the accounting for other repurchase agreements. In addition, ASU 2014-11 requires separate accounting for repurchase financings, which entail the transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty. The standard requires entities to disclose certain information about transfers accounted for as sales in transactions that are economically similar to repurchase agreements. In addition, ASU 2014-11 requires disclosures related to collateral and remaining tenor and of the potential risks associated with repurchase agreements, securities lending transactions and repurchase-to-maturity transactions. ASU 2014-11 is effective on January 1, 2015 and is not expected to have a significant impact on the Company’s consolidated financial statements.

 

In August 2014, FASB issued ASU 2014-14, Classification of Certain Government-Guaranteed Mortgage Loans Upon Foreclosure. ASU 2014-14 requires creditors to reclassify loans that are within the scope of the ASU to “other receivables” upon foreclosure, rather than reclassifying them as other real estate owned. The most common types of government guaranteed loans include those guaranteed by the Federal Housing Authority (FHA), U.S. Department of Housing and Urban Development (HUD), U.S. Department of Veterans Affairs (VA) and the U.S. Small Business Administration (SBA). The separate other receivable recorded upon foreclosure is to be measured based on the amount of the loan balance (principal and interest) the creditor expects to recover from the guarantor. ASU 2014-14 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2014 and is not expected to have a significant impact on the Company’s consolidated financial statements.

 

Allowance for estimated losses on loans/leases: The Company has certain loans risk-rated 7 (substandard), which are not classified as impaired based on the facts of the credit.  For these non-impaired and risk-rated 7 loans, the Company does not provide a general allowance as it does for all other non-impaired loans. Rather, the Company performs a more precise analysis including evaluation of the cash flow and collateral valuation for each individual credit.  A specific allowance is established based upon this evaluation. These non-impaired risk-rated 7 loans exist primarily in the commercial and industrial and commercial real estate segments.

 

Reclassifications: Certain amounts in the prior year consolidated financial statements have been reclassified, with no effect on net income or stockholders’ equity, to conform with the current period presentation.

 

 
11

 

 

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, 2014 and December 31, 2013 are summarized as follows:

 

      

Gross

  

Gross

     
  

Amortized

  

Unrealized

  

Unrealized

  

Fair

 
  

Cost

  

Gains

  

(Losses)

  

Value

 

September 30, 2014

                

Securities held to maturity:

                

Municipal securities

 $184,790,139   $1,861,338   $(1,765,426)  $184,886,051  

Other securities

  1,050,000    -    -    1,050,000  
  $185,840,139   $1,861,338   $(1,765,426)  $185,936,051  
                 

Securities available for sale:

                

U.S. govt. sponsored agency securities

 $315,019,934   $30,913   $(9,046,242)  $306,004,605  

Residential mortgage-backed and related securities

  127,822,284    1,372,274    (1,414,809)   127,779,749  

Municipal securities

  30,209,955    1,149,656    (99,465)   31,260,146  

Other securities

  1,354,116    545,951    -    1,900,067  
  $474,406,289   $3,098,794   $(10,560,516)  $466,944,567  
                 

December 31, 2013:

                

Securities held to maturity:

                

Municipal securities

 $144,401,895   $299,789   $(7,111,579)  $137,590,105  

Other securities

  1,050,000    -    -    1,050,000  
  $145,451,895   $299,789   $(7,111,579)  $138,640,105  
                 

Securities available for sale:

                

U.S. govt. sponsored agency securities

 $376,574,132   $41,696   $(20,142,841)  $356,472,987  

Residential mortgage-backed and related securities

  160,110,199    1,153,409    (3,834,157)   157,429,451  

Municipal securities

  35,813,866    923,315    (778,324)   35,958,857  

Other securities

  1,372,365    524,798    -    1,897,163  
  $573,870,562   $2,643,218   $(24,755,322)  $551,758,458  

 

The Company’s held to maturity municipal securities consist largely of private issues of municipal debt. The municipalities are located within the Midwest with a portion in or adjacent to the communities of QCBT and CRBT. The municipal debt investments are underwritten using specific guidelines with ongoing monitoring.

 

The Company’s residential mortgage-backed and related securities portfolio consists entirely of government sponsored or government guaranteed securities. The Company has not invested in commercial mortgage-backed securities or pooled trust preferred securities.

 

 
12

 

 

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, 2014 and December 31, 2013, 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, 2014:

                        

Securities held to maturity:

                        

Municipal securities

 $29,794,026   $(633,024)  $43,172,941   $(1,132,402)  $72,966,967   $(1,765,426)
                         

Securities available for sale:

                        

U.S. govt. sponsored agency securities

 $32,208,945   $(156,930)  $262,773,625   $(8,889,312)  $294,982,570   $(9,046,242)

Residential mortgage-backed and related securities

  10,125,288    (74,264)   58,008,272    (1,340,545)   68,133,560    (1,414,809)

Municipal securities

  1,446,532    (3,113)   5,616,381    (96,352)   7,062,913    (99,465)
  $43,780,765   $(234,307)  $326,398,278   $(10,326,209)  $370,179,043   $(10,560,516)
                         

December 31, 2013:

                        

Securities held to maturity:

                        

Municipal securities

 $101,983,602   $(6,711,240)  $2,697,375   $(400,339)  $104,680,977   $(7,111,579)
                         

Securities available for sale:

                        

U.S. govt. sponsored agency securities

 $333,194,820   $(19,141,077)  $10,978,390   $(1,001,764)  $344,173,210   $(20,142,841)

Residential mortgage-backed and related securities

  94,723,092    (2,947,770)   14,117,719    (886,387)   108,840,811    (3,834,157)

Municipal securities

  13,890,692    (724,939)   985,687    (53,385)   14,876,379    (778,324)
  $441,808,604   $(22,813,786)  $26,081,796   $(1,941,536)  $467,890,400   $(24,755,322)

 

At September 30, 2014, the investment portfolio included 505 securities. Of this number, 241 securities had current unrealized losses with aggregate depreciation of less than 3% from the total amortized cost basis. Of these, 190 securities had an unrealized loss 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, 2014 and December 31, 2013, equity securities represented less than 1% of the total portfolio.

 

The Company did not recognize other-than-temporary impairment on any debt or equity securities for the three and nine months ended September 30, 2014 and 2013. 

 

 
13

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

All sales of securities for the three and nine months ended September 30, 2014 and 2013, respectively, were from securities identified as available for sale. Information on proceeds received, as well as pre-tax gross gains and losses from sales on those securities are as follows:

 

  

Three Months Ended

  

Nine Months Ended

 
  

September 30, 2014

  

September 30, 2013

  

September 30, 2014

  

September 30, 2013

 
                 

Proceeds from sales of securities

 $39,876,889   $31,225,516   $65,754,467   $37,393,047  

Pre-tax gross gains from sales of securities

  357,934    506,611    379,130    523,071  

Pre-tax gross losses from sales of securities

  (338,505)   (89,675)   (338,505)   (89,675)

 

The amortized cost and fair value of securities as of September 30, 2014 by contractual maturity are shown below. Expected maturities of residential mortgage-backed and related securities may differ from contractual maturities because the residential mortgages underlying the residential mortgage-backed and related securities may be called or prepaid without any penalties. Therefore, these securities are not included in the maturity categories in the following table. “Other securities” available for sale are excluded from the maturity categories as there is no fixed maturity date for those securities.

 

  

Amortized Cost

  

Fair Value

 

Securities held to maturity:

        

Due in one year or less

 $12,682,406   $12,683,453  

Due after one year through five years

  16,825,667    16,856,667  

Due after five years

  156,332,066    156,395,931  
  $185,840,139   $185,936,051  
         

Securities available for sale:

        

Due in one year or less

 $3,649,998   $3,664,418  

Due after one year through five years

  60,972,541    60,242,076  

Due after five years

  280,607,350    273,358,257  
  $345,229,889   $337,264,751  

Residential mortgage-backed and related securities

  127,822,284    127,779,749  

Other securities

  1,354,116    1,900,067  
  $474,406,289   $466,944,567  

 

Portions of the U.S. government sponsored agency securities and municipal securities contain call options, at the discretion of the issuer, to terminate the security at par and at predetermined dates prior to the stated maturity, summarized as follows:

 

  

Amortized Cost

  

Fair Value

 

Securities held to maturity:

        

Municipal securities

 $99,883,698   $100,074,857  
         

Securities available for sale:

        

U.S. govt. sponsored agency securities

  250,617,040    243,092,527  

Municipal securities

  18,473,306    18,985,950  
  $269,090,346   $262,078,477  

 

 
14

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

The Company had available for sale municipal securities with a fair value of $31.3 million and $36.0 million as of September 30, 2014 and December 31, 2013, respectively. In addition, the Company had held to maturity municipal securities which were reported at amortized cost totaling $184.8 million and $144.4 million as of September 30, 2014 and December 31, 2013, respectively.

 

As of September 30, 2014, the Company’s municipal securities portfolios were comprised of general obligation bonds with fair values totaling $63.2 million and revenue bonds issued by 272 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $153.0 million. The Company held investments in general obligation bonds in 19 states, including three states in which the aggregate fair value exceeded $5.0 million. The Company held investments in revenue bonds in eight states, including four states in which the aggregate fair value exceeded $5.0 million.

 

As of December 31, 2013, the Company’s municipal securities portfolios were comprised of general obligation bonds with fair values totaling $54.2 million and revenue bonds issued by 269 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $119.3 million. The Company held investments in general obligation bonds in 20 states, including two states in which the aggregate fair value exceeded $5.0 million. The Company held investments in revenue bonds in eight states, including four states in which the aggregate fair value exceeded $5.0 million.

 

The amortized cost and fair values of the Company’s portfolio of general obligation bonds are summarized in the following tables by the issuer’s state:

 

September 30, 2014:

                

U.S. State:

 

Number of Issuers

  

Amortized Cost

  

Fair Value

  

Average Exposure Per Issuer (Fair Value)

 
                 

Illinois

  32  $23,058,258   $23,431,499   $732,234  

Iowa

  25   16,557,625    16,746,965    669,879  

Missouri

  12   6,136,797    6,097,169    508,097  

Other

  52   16,674,720    16,908,510    325,164  

Total general obligation bonds

  121  $62,427,400   $63,184,143   $522,183  

 

 

December 31, 2013:

                

U.S. State:

 

Number of Issuers

  

Amortized Cost

  

Fair Value

  

Average Exposure Per Issuer (Fair Value)

 
                 

Iowa

  30  $17,946,059   $17,444,045   $581,468  

Illinois

  36   15,063,325    15,264,718    424,020  

Other

  67   22,166,026    21,512,582    321,083  

Total general obligation bonds

  133  $55,175,410   $54,221,345   $407,679  

 

The general obligations bonds are diversified across many issuers. As of September 30, 2014 and December 31, 2013, the Company did not hold general obligation bonds of any single issuer, the aggregate book or market value of which exceeded 10% of the Company’s stockholders’ equity. Of the general obligation bonds in the Company’s portfolio, the majority are unrated bonds that represent small, private issuances. All unrated general obligation bonds were underwritten according to loan underwriting standards and have an average risk rating of 2, indicating very high quality. Additionally, many of these bonds are funding essential services (water, sewer, education, medical facilities).

 

 
15

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

The amortized cost and fair values of the Company’s portfolio of revenue bonds are summarized in the following tables by the issuer’s state:

 

September 30, 2014:

                

U.S. State:

 

Number of Issuers

  

Amortized Cost

  

Fair Value

  

Average Exposure Per Issuer (Fair Value)

 
                 

Iowa

  37  $59,955,899   $60,603,053   $1,637,920  

Missouri

  65   54,016,464    53,997,386    830,729  

Indiana

  12   17,991,200    17,835,277    1,486,273  

Kansas

  6   12,310,134    12,139,318    2,023,220  

Other

  31   8,298,997    8,387,020    270,549  

Total revenue bonds

  151  $152,572,694   $152,962,054   $1,012,994  

 

 

December 31, 2013:

                

U.S. State:

 

Number of Issuers

  

Amortized Cost

  

Fair Value

  

Average Exposure Per Issuer (Fair Value)

 
                 

Iowa

  31  $47,903,572   $46,257,997   $1,492,193  

Missouri

  57   42,085,249    40,054,613    702,713  

Indiana

  8   15,020,000    14,324,717    1,790,590  

Kansas

  5   11,022,382    9,997,068    1,999,414  

Other

  35   9,009,148    8,693,222    248,378  

Total revenue bonds

  136  $125,040,351   $119,327,617   $877,409  

 

The revenue bonds are diversified across many issuers. As of September 30, 2014 and December 31, 2013, the Company did not hold revenue bonds of any single issuer, the aggregate book or market value of which exceeded 10% of the Company’s stockholders’ equity. Of the revenue bonds in the Company’s portfolio, the majority are unrated bonds that represent small, private issuances. All unrated revenue bonds were underwritten according to loan underwriting standards and have an average risk rating of 2, indicating very high quality. Additionally, many of these bonds are funding essential services (water, sewer, education, medical facilities).

 

The Company’s municipal securities are owned by each of the three charters, whose investment policies set forth limits for various subcategories within the municipal securities portfolio. Each charter is monitored individually and as of September 30, 2014, all were well-within policy limitations approved by the board of directors. Policy limits are calculated as a percentage of total risk-based capital.

 

As of September 30, 2014, the Company’s regular monitoring of its municipal securities portfolio had not uncovered any facts or circumstances resulting in significantly different credits ratings than those assigned by a nationally recognized statistical rating organization, or in the case of unrated bonds, the rating assigned using the credit underwriting standards.

 

 
16

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

NOTE 3 – LOANS/LEASES RECEIVABLE

 

The composition of the loan/lease portfolio as of September 30, 2014 and December 31, 2013 is presented as follows:

 

  

As of September 30,

  

As of December 31,

 
  

2014

  

2013

 
         

Commercial and industrial loans

 $479,747,059   $431,688,129  

Commercial real estate loans

        

Owner-occupied commercial real estate

  251,076,360    261,215,912  

Commercial construction, land development, and other land

  69,856,024    57,844,902  

Other non owner-occupied commercial real estate

  376,795,649    352,692,115  
   697,728,033    671,752,929  
         

Direct financing leases *

  162,476,079    128,901,442  

Residential real estate loans **

  154,954,020    147,356,323  

Installment and other consumer loans

  71,760,173    76,033,810  
   1,566,665,364    1,455,732,633  

Plus deferred loan/lease origination costs, net of fees

  6,203,781    4,546,925  
   1,572,869,145    1,460,279,558  

Less allowance for estimated losses on loans/leases

  (22,767,917)   (21,448,048)
  $1,550,101,228   $1,438,831,510  
         
         

* Direct financing leases:

        

Net minimum lease payments to be received

 $184,475,603   $145,662,254  

Estimated unguaranteed residual values of leased assets

  1,538,482    1,694,499  

Unearned lease/residual income

  (23,538,006)   (18,455,311)
   162,476,079    128,901,442  

Plus deferred lease origination costs, net of fees

  6,339,575    4,814,183  
   168,815,654    133,715,625  

Less allowance for estimated losses on leases

  (3,106,887)   (2,517,217)
  $165,708,767   $131,198,408  

 

*Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors and management’s expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were no losses related to residual values for the three and nine months ended September 30, 2014 and 2013.

 

**Includes residential real estate loans held for sale totaling $1,642,300 and $1,358,290 as of September 30, 2014, and December 31, 2013, respectively. 

 

 
17

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

The aging of the loan/lease portfolio by classes of loans/leases as of September 30, 2014 and December 31, 2013 is presented as follows:

 

  

As of September 30, 2014

 

Classes of Loans/Leases

 

Current

  

30-59 Days Past Due

  

60-89 Days Past Due

  

Accruing Past Due 90 Days or More

  

Nonaccrual Loans/Leases

  

Total

 
                         

Commercial and Industrial

 $470,898,126   $638,002   $284,380   $-   $7,926,551   $479,747,059  

Commercial Real Estate

                        

Owner-Occupied Commercial Real Estate

  249,903,102    -    -    -    1,173,258    251,076,360  

Commercial Construction, Land Development, and Other Land

  68,732,309    510,364    -    -    613,351    69,856,024  

Other Non Owner-Occupied Commercial Real Estate

  363,737,989    266,956    25,543    -    12,765,161    376,795,649  

Direct Financing Leases

  159,714,653    699,590    392,119    -    1,669,717    162,476,079  

Residential Real Estate

  153,145,275    49,543    382,281    51,094    1,325,827    154,954,020  

Installment and Other Consumer

  70,404,267    284,429    203,591    4,312    863,574    71,760,173  
  $1,536,535,721   $2,448,884   $1,287,914   $55,406   $26,337,439   $1,566,665,364  
                         

As a percentage of total loan/lease portfolio

  98.08%  0.16%  0.08%  0.00%  1.68%  100.00%

 

 

  

As of December 31, 2013

 

Classes of Loans/Leases

 

Current

  

30-59 Days Past Due

  

60-89 Days Past Due

  

Accruing Past Due 90 Days or More

  

Nonaccrual Loans/Leases

  

Total

 
                         

Commercial and Industrial

 $429,557,699   $199,949   $185,500   $-   $1,744,981   $431,688,129  

Commercial Real Estate

                        

Owner-Occupied Commercial Real Estate

  258,557,660    465,418    993,163    60,286    1,139,385    261,215,912  

Commercial Construction, Land Development, and Other Land

  56,301,186    358,626    -    -    1,185,090    57,844,902  

Other Non Owner-Occupied Commercial Real Estate

  341,743,730    476,877    151,017    -    10,320,491    352,692,115  

Direct Financing Leases

  126,878,515    714,464    414,005    -    894,458    128,901,442  

Residential Real Estate

  142,353,936    3,088,516    275,262    20,126    1,618,483    147,356,323  

Installment and Other Consumer

  74,811,489    127,082    116,468    3,762    975,009    76,033,810  
  $1,430,204,215   $5,430,932   $2,135,415   $84,174   $17,877,897   $1,455,732,633  
                         

As a percentage of total loan/lease portfolio

  98.25%  0.37%  0.15%  0.01%  1.23%  100.00%

 

 
18

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Nonperforming loans/leases by classes of loans/leases as of September 30, 2014 and December 31, 2013 are presented as follows:

 

  

As of September 30, 2014

 

Classes of Loans/Leases

 

Accruing Past Due 90 Days or More

  

Nonaccrual Loans/Leases *

  

Troubled Debt Restructurings - Accruing

  

Total Nonperforming Loans/Leases

  

Percentage of Total Nonperforming Loans/Leases

 
                     

Commercial and Industrial

 $-   $7,926,551   $1,437,974   $9,364,525    32.83%

Commercial Real Estate

                    

Owner-Occupied Commercial Real Estate

  -    1,173,258    -    1,173,258    4.11%

Commercial Construction, Land Development, and Other Land

  -    613,351    -    613,351    2.15%

Other Non Owner-Occupied Commercial Real Estate

  -    12,765,161    -    12,765,161    44.76%

Direct Financing Leases

  -    1,669,717    -    1,669,717    5.85%

Residential Real Estate

  51,094    1,325,827    333,895    1,710,816    6.00%

Installment and Other Consumer

  4,312    863,574    357,000    1,224,886    4.29%
  $55,406   $26,337,439   $2,128,869   $28,521,714    100.00%

 

*Nonaccrual loans/leases includes $9,620,674 of troubled debt restructurings, including $81,043 in commercial and industrial loans, $8,768,590 in commercial real estate loans, $64,144 in direct financing leases, $515,827 in residential real estate loans, and $191,070 in installment loans. 

 

  

As of December 31, 2013

 

Classes of Loans/Leases

 

Accruing Past Due 90 Days or More

  

Nonaccrual Loans/Leases **

  

Troubled Debt Restructurings - Accruing

  

Total Nonperforming Loans/Leases

  

Percentage of Total Nonperforming Loans/Leases

 
                     

Commercial and Industrial

 $-   $1,744,981   $878,381   $2,623,362    12.81%

Commercial Real Estate

                    

Owner-Occupied Commercial Real Estate

  60,286    1,139,385    -    1,199,671    5.86%

Commercial Construction, Land Development, and Other Land

  -    1,185,090    -    1,185,090    5.79%

Other Non Owner-Occupied Commercial Real Estate

  -    10,320,491    905,205    11,225,696    54.80%

Direct Financing Leases

  -    894,458    -    894,458    4.37%

Residential Real Estate

  20,126    1,618,483    371,995    2,010,604    9.82%

Installment and Other Consumer

  3,762    975,009    367,000    1,345,771    6.57%
  $84,174   $17,877,897   $2,522,581   $20,484,652    100.00%

 

**Nonaccrual loans/leases includes $10,890,785 of troubled debt restructurings, including $77,072 in commercial and industrial loans, $10,077,501 in commercial real estate loans, $446,996 in residential real estate loans, and $289,216 in installment loans.

 

 
19

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Changes in the allowance for estimated losses on loans/leases by portfolio segment for the three and nine months ended September 30, 2014 and 2013, respectively, are presented as follows:

 

  

Three Months Ended September 30, 2014

 
                         
  

Commercial and Industrial

  

Commercial Real Estate

  

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                         

Balance, beginning

 $6,549,378   $10,277,692   $3,319,131   $1,439,185   $1,481,638   $23,067,024  

Provisions (credits) charged to expense

  851,542    (196,865)   509,657    (53,963)   (47,048)   1,063,323  

Loans/leases charged off

  (741,127)   (120,505)   (741,478)   (42,022)   (86,370)   (1,731,502)

Recoveries on loans/leases previously charged off

  254,265    68,346    19,577    9,870    17,014    369,072  

Balance, ending

 $6,914,058   $10,028,668   $3,106,887   $1,353,070   $1,365,234   $22,767,917  

 

  

Three Months Ended September 30, 2013

 
                         
  

Commercial and Industrial

  

Commercial Real Estate

  

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                         

Balance, beginning

 $4,790,828   $12,190,497   $2,187,605   $1,165,341   $822,108   $21,156,379  

Provisions (credits) charged to expense

  765,582    88,761    338,984    102,523    71,134    1,366,984  

Loans/leases charged off

  (214,920)   (443,721)   (203,724)   (13,599)   (51,673)   (927,637)

Recoveries on loans/leases previously charged off

  26,034    375,325    644    13,240    51,420    466,663  

Balance, ending

 $5,367,524   $12,210,862   $2,323,509   $1,267,505   $892,989   $22,062,389  

 

 

  

Nine Months Ended September 30, 2014

 
                         
  

Commercial and Industrial

  

Commercial Real Estate

  

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                         

Balance, beginning

 $5,648,774   $10,705,434   $2,517,217   $1,395,849   $1,180,774   $21,448,048  

Provisions (credits) charged to expense

  1,930,050    (460,356)   1,428,678    42,712    218,280    3,159,364  

Loans/leases charged off

  (967,207)   (436,056)   (885,966)   (95,464)   (102,107)   (2,486,800)

Recoveries on loans/leases previously charged off

  302,441    219,646    46,958    9,973    68,287    647,305  

Balance, ending

 $6,914,058   $10,028,668   $3,106,887   $1,353,070   $1,365,234   $22,767,917  

 

  

Nine Months Ended September 30, 2013

 
                         
  

Commercial and Industrial

  

Commercial Real Estate

  

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                         

Balance, beginning

 $4,531,545   $11,069,502   $1,990,395   $1,070,328   $1,263,434   $19,925,204  

Provisions (credits) charged to expense

  1,026,073    1,875,132    1,057,744    307,196    (321,242)   3,944,903  

Loans/leases charged off

  (253,820)   (1,264,446)   (726,395)   (126,490)   (192,160)   (2,563,311)

Recoveries on loans/leases previously charged off

  63,726    530,674    1,765    16,471    142,957    755,593  

Balance, ending

 $5,367,524   $12,210,862   $2,323,509   $1,267,505   $892,989   $22,062,389  

 

 
20

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

The allowance for estimated losses on loans/leases by impairment evaluation and by portfolio segment as of September 30, 2014 and December 31, 2013 is presented as follows:

 

  

As of September 30, 2014

 
  

Commercial and Industrial

  

Commercial Real Estate

  

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                         

Allowance for impaired loans/leases

 $2,204,926   $2,473,500   $165,617   $129,859   $506,860   $5,480,762  

Allowance for nonimpaired loans/leases

  4,709,132    7,555,168    2,941,270    1,223,211    858,374    17,287,155  
  $6,914,058   $10,028,668   $3,106,887   $1,353,070   $1,365,234   $22,767,917  
                         
                         
Impaired loans/leases $8,258,681   $14,431,006   $1,669,717   $1,659,722   $1,278,089   $27,297,215  
Nonimpaired loans/leases  471,488,378    683,297,027    160,806,362    153,294,298    70,482,084    1,539,368,149  
  $479,747,059   $697,728,033   $162,476,079   $154,954,020   $71,760,173   $1,566,665,364  
                         
                         
Allowance as a percentage of impaired loans/leases  26.70%  17.14%  9.92%  7.82%  39.66%  20.08%
Allowance as a percentage nonimpaired loans/leases  1.00%  1.11%  1.83%  0.80%  1.22%  1.12%
   1.44%  1.44%  1.91%  0.87%  1.90%  1.45%

 

 

  

As of December 31, 2013

 
  

Commercial and Industrial

  

Commercial Real Estate

  

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                         
Allowance for impaired loans/leases $927,453   $3,174,704   $192,847   $246,266   $467,552   $5,008,822  
Allowance for nonimpaired loans/leases  4,721,321    7,530,730    2,324,370    1,149,583    713,222    16,439,226  
  $5,648,774   $10,705,434   $2,517,217   $1,395,849   $1,180,774   $21,448,048  
                         
Impaired loans/leases $1,761,850   $12,956,915   $894,458   $2,116,747   $1,350,450   $19,080,420  
Nonimpaired loans/leases  429,926,279    658,796,014    128,006,984    145,239,576    74,683,360    1,436,652,213  
  $431,688,129   $671,752,929   $128,901,442   $147,356,323   $76,033,810   $1,455,732,633  
                         
Allowance as a percentage of impaired loans/leases  52.64%  24.50%  21.56%  11.63%  34.62%  26.25%
Allowance as a percentage nonimpaired loans/leases  1.10%  1.14%  1.82%  0.79%  0.95%  1.14%
   1.31%  1.59%  1.95%  0.95%  1.55%  1.47%

 

 
21

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.

 

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the nine months ended September 30, 2014 are presented as follows:

 

Classes of Loans/Leases

 

Recorded Investment

  

Unpaid Principal Balance

  

Related Allowance

  

Average Recorded Investment

  

Interest Income Recognized

  

Interest Income Recognized for Cash Payments Received

 
                         

Impaired Loans/Leases with No Specific Allowance Recorded:

                        

Commercial and Industrial

 $560,005   $667,983   $-   $647,016   $19,754   $19,754  

Commercial Real Estate

                        

Owner-Occupied Commercial Real Estate

  760,586    873,808    -    536,402    -    -  

Commercial Construction, Land Development, and Other Land

  1,385,356    1,496,556    -    1,615,643    -    -  

Other Non Owner-Occupied Commercial Real Estate

  4,989,393    5,044,816    -    3,169,784    13,283    13,283  

Direct Financing Leases

  1,109,844    1,109,884    -    966,959    -    -  

Residential Real Estate

  1,113,535    1,113,535    -    1,332,539    2,879    2,879  

Installment and Other Consumer

  455,457    455,457    -    520,020    -    -  
  $10,374,176   $10,762,039   $-   $8,788,363   $35,916   $35,916  
                         

Impaired Loans/Leases with Specific Allowance Recorded:

                        

Commercial and Industrial

 $7,698,676   $8,464,069   $2,204,926   $1,702,548   $-   $-  

Commercial Real Estate

                        

Owner-Occupied Commercial Real Estate

  439,701    439,701    143,453    282,878    -    -  

Commercial Construction, Land Development, and Other Land

  794,703    806,703    457,086    801,643    -    -  

Other Non Owner-Occupied Commercial Real Estate

  6,061,267    6,760,858    1,872,961    5,971,713    -    -  

Direct Financing Leases

  559,873    559,873    165,617    425,472    -    -  

Residential Real Estate

  546,187    546,187    129,859    520,782    2,074    2,074  

Installment and Other Consumer

  822,632    822,632    506,860    779,968    2,670    2,670 
  $16,923,039   $18,400,023   $5,480,762   $10,485,004   $4,744   $4,744 
                         

Total Impaired Loans/Leases:

                        

Commercial and Industrial

 $8,258,681   $9,132,052   $2,204,926   $2,349,564   $19,754   $19,754  

Commercial Real Estate

                        

Owner-Occupied Commercial Real Estate

  1,200,287    1,313,509    143,453    819,280    -    -  

Commercial Construction, Land Development, and Other Land

  2,180,059    2,303,259    457,086    2,417,286    -    -  

Other Non Owner-Occupied Commercial Real Estate

  11,050,660    11,805,674    1,872,961    9,141,497    13,283    13,283  

Direct Financing Leases

  1,669,717    1,669,757    165,617    1,392,431    -    -  

Residential Real Estate

  1,659,722    1,659,722    129,859    1,853,321    4,953    4,953  

Installment and Other Consumer

  1,278,089    1,278,089    506,860    1,299,988    2,670    -  
  $27,297,215   $29,162,062   $5,480,762   $19,273,367   $40,660   $40,660 

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

 

 
22

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended September 30, 2014 and 2013, respectively, are presented as follows:

 

  

Three Months Ended September 30, 2014

  

Three Months Ended September 30, 2013

 

Classes of Loans/Leases

 

Average Recorded Investment

  

Interest Income Recognized

  

Interest Income Recognized for Cash Payments Received

  

Average Recorded Investment

  

Interest Income Recognized

  

Interest Income Recognized for Cash Payments Received

 
                         

Impaired Loans/Leases with No Specific Allowance Recorded:

                        

Commercial and Industrial

 $621,836   $17,855   $17,855   $834,405   $1,950   $1,950  

Commercial Real Estate

          -              

Owner-Occupied Commercial Real Estate

  751,191    -    -    2,295,969    -    -  

Commercial Construction, Land Development, and Other Land

  1,397,733    -    -    1,943,718    -    -  

Other Non Owner-Occupied Commercial Real Estate

  4,051,261    -    -    1,739,053    354    354  

Direct Financing Leases

  1,152,456    -    -    527,153    -    -  

Residential Real Estate

  1,186,197    704    704    1,273,943    -    -  

Installment and Other Consumer

  494,498    -    -    1,012,035    1,689    1,689  
  $9,655,172   $18,559   $18,559   $9,626,276   $3,993   $3,993  
                         

Impaired Loans/Leases with Specific Allowance Recorded:

                        

Commercial and Industrial

 $3,454,429   $-   $-   $1,913,841   $9,340   $9,340  

Commercial Real Estate

          -              

Owner-Occupied Commercial Real Estate

  439,701    -    -    1,181,798    -    -  

Commercial Construction, Land Development, and Other Land

  796,194    -    -    1,897,759    1,992    1,992  

Other Non Owner-Occupied Commercial Real Estate

  6,034,473    -    -    8,893,535    26,484    26,484  

Direct Financing Leases

  578,317    -    -    172,428    -    -  

Residential Real Estate

  564,278    1,296    1,296    561,752    801    801  

Installment and Other Consumer

  826,092    890    890    422,808    -    -  
  $12,693,484   $2,186   $2,186   $15,043,921   $38,617   $38,617  
                         

Total Impaired Loans/Leases:

                        

Commercial and Industrial

 $4,076,265   $17,855   $17,855   $2,748,246   $11,290   $11,290  

Commercial Real Estate

                        

Owner-Occupied Commercial Real Estate

  1,190,892    -    -    3,477,767    -    -  

Commercial Construction, Land Development, and Other Land

  2,193,927    -    -    3,841,477    1,992    1,992  

Other Non Owner-Occupied Commercial Real Estate

  10,085,734    -    -    10,632,588    26,838    26,838  

Direct Financing Leases

  1,730,773    -    -    699,581    -    -  

Residential Real Estate

  1,750,475    2,000    2,000    1,835,695    801    801  

Installment and Other Consumer

  1,320,590    890    890    1,434,843    1,689    1,689  
  $22,348,656   $20,745   $20,745   $24,670,197   $42,610   $42,610  

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

 

 
23

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2013 are presented as follows:

 

Classes of Loans/Leases

 

Recorded Investment

  

Unpaid Principal Balance

  

Related Allowance

 
             

Impaired Loans/Leases with No Specific Allowance Recorded:

            

Commercial and Industrial

 $492,622   $568,951   $-  

Commercial Real Estate

            

Owner-Occupied Commercial Real Estate

  392,542    392,542    -  

Commercial Construction, Land Development, and Other Land

  1,943,168    2,054,368    -  

Other Non Owner-Occupied Commercial Real Estate

  1,790,279    1,902,279    -  

Direct Financing Leases

  557,469    557,469    -  

Residential Real Estate

  1,071,927    1,071,927    -  

Installment and Other Consumer

  509,667    509,667    -  
  $6,757,674   $7,057,203   $-  
             

Impaired Loans/Leases with Specific Allowance Recorded:

            

Commercial and Industrial

 $1,269,228   $1,956,755   $927,453  

Commercial Real Estate

            

Owner-Occupied Commercial Real Estate

  159,247    159,247    67,498  

Commercial Construction, Land Development, and Other Land

  888,547    1,011,747    503,825  

Other Non Owner-Occupied Commercial Real Estate

  7,783,132    8,488,414    2,603,381  

Direct Financing Leases

  336,989    336,989    192,847  

Residential Real Estate

  1,044,820    1,044,820    246,266  

Installment and Other Consumer

  840,783    840,783    467,552  
  $12,322,746   $13,838,755   $5,008,822  
             

Total Impaired Loans/Leases:

            

Commercial and Industrial

 $1,761,850   $2,525,706   $927,453  

Commercial Real Estate

            

Owner-Occupied Commercial Real Estate

  551,789    551,789    67,498  

Commercial Construction, Land Development, and Other Land

  2,831,715    3,066,115    503,825  

Other Non Owner-Occupied Commercial Real Estate

  9,573,411    10,390,693    2,603,381  

Direct Financing Leases

  894,458    894,458    192,847  

Residential Real Estate

  2,116,747    2,116,747    246,266  

Installment and Other Consumer

  1,350,450    1,350,450    467,552  
  $19,080,420   $20,895,958   $5,008,822  

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

 

 
24

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

For commercial and industrial and commercial real estate loans, the Company’s credit quality indicator is internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as needed basis depending on the specific circumstances of the loan.

 

For direct financing leases, residential real estate loans, and installment and other consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system.

 

For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of September 30, 2014 and December 31, 2013:

 

  

As of September 30, 2014

 
      

Commercial Real Estate

     
          

Non Owner-Occupied

     

Internally Assigned Risk Rating

 

Commercial and Industrial

  

Owner-Occupied Commercial Real Estate

  

Commercial Construction, Land Development, and Other Land

  

Other Commercial Real Estate

  

Total

 
                     

Pass (Ratings 1 through 5)

 $448,093,142   $241,429,419   $66,448,462   $349,173,522   $1,105,144,545  

Special Mention (Rating 6)

  15,306,200    6,598,947    -    2,058,884    23,964,031  

Substandard (Rating 7)

  16,347,717    3,047,994    3,407,562    25,563,243    48,366,516  

Doubtful (Rating 8)

  -    -    -    -    -  
  $479,747,059   $251,076,360   $69,856,024   $376,795,649   $1,177,475,092  

 

  

As of September 30, 2014

 

Delinquency Status *

 

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                 

Performing

 $160,806,362   $153,243,203   $70,535,287   $384,584,852  

Nonperforming

  1,669,717    1,710,817    1,224,886    4,605,420  
  $162,476,079   $154,954,020   $71,760,173   $389,190,272  

 

  

As of December 31, 2013

 
      

Commercial Real Estate

     
          

Non Owner-Occupied

     

Internally Assigned Risk Rating

 

Commercial and Industrial

  

Owner-Occupied Commercial Real Estate

  

Commercial Construction, Land Development, and Other Land

  

Other Commercial Real Estate

  

Total

 
                     

Pass (Ratings 1 through 5)

 $407,294,743   $250,028,731   $51,868,919   $326,168,882   $1,035,361,275  

Special Mention (Rating 6)

  11,355,713    8,318,232    1,588,086    3,310,017    24,572,048  

Substandard (Rating 7)

  13,037,673    2,868,949    4,387,897    23,213,216    43,507,735  

Doubtful (Rating 8)

  -    -    -    -    -  
  $431,688,129   $261,215,912   $57,844,902   $352,692,115   $1,103,441,058  

 

  

As of December 31, 2013

 

Delinquency Status *

 

Direct Financing Leases

  

Residential Real Estate

  

Installment and Other Consumer

  

Total

 
                 

Performing

 $128,006,984   $145,345,719   $74,688,039   $348,040,742  

Nonperforming

  894,458    2,010,604    1,345,771    4,250,833  
  $128,901,442   $147,356,323   $76,033,810   $352,291,575  

 

*Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing troubled debt restructurings.

 

 
25

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

As of September 30, 2014 and December 31, 2013, troubled debt restructurings totaled $11,749,543 and $13,413,366, respectively.

 

For each class of financing receivable, the following presents the number and recorded investment of troubled debt restructurings, by type of concession, that were restructured during the three and nine months ended September 30, 2014 and 2013. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.

 

  

For the three months ended September 30, 2014

  

For the three months ended September 30, 2013

 

Classes of Loans/Leases

 

Number of Loans / Leases

  

Pre-Modification Recorded Investment

  

Post-Modification Recorded Investment

  

Specific Allowance

  

Number of Loans / Leases

  

Pre-Modification Recorded Investment

  

Post-Modification Recorded Investment

  

Specific Allowance

 
                                 

CONCESSION - Interest rate adjusted below market

                                

Residential Real Estate

  -   $-   $-   $-    1   $79,661   $79,661   $24,408  
   -   $-   $-   $-    1   $79,661   $79,661   $24,408  
                                 

CONCESSION - Extension of Maturity

                                

Owner-Occupied Commercial Real Estate

  -   $-   $-   $-    1   $61,517   $61,517   $-  

Other Non Owner-Occupied Commercial Real Estate

  -    -    -    -    7    6,637,835    6,637,835    1,518,303  
   -   $-   $-   $-    8   $6,699,352   $6,699,352   $1,518,303  
                                 

CONCESSION - Other

                                

Residential Real Estate

  1   $96,439   $71,760   $7,125    -   $-   $-   $-  
   1   $96,439   $71,760   $7,125    -   $-   $-   $-  
                                 

TOTAL

  1   $96,439   $71,760   $7,125    9   $6,779,013   $6,779,013   $1,542,711  

 

  

For the nine months ended September 30, 2014

  

For the nine months ended September 30, 2013

 

Classes of Loans/Leases

 

Number of Loans / Leases

  

Pre-Modification Recorded Investment

  

Post-Modification Recorded Investment

  

Specific Allowance

  

Number of Loans / Leases

  

Pre-Modification Recorded Investment

  

Post-Modification Recorded Investment

  

Specific Allowance

 
                                 

CONCESSION - Significant payment delay

                                

Commercial and Industrial

  3   $889,154   $889,154   $239,783    -   $-   $-   $-  

Owner-Occupied Commercial Real Estate

  -    -    -    -    1    47,958    47,958    -  

Direct Financing Leases

  1    89,443    89,443    -    -    -    -    -  

Residential Real Estate

  -    -    -    -    1    91,581    91,581    -  

Installment and Other Consumer

  -    -    -    -    1    370,000    370,000    -  
   4   $978,597   $978,597   $239,783    3   $509,539   $509,539   $-  
                                 

CONCESSION - Interest rate adjusted below market

                                

Commercial Construction, Land Development, and Other Land

  -   $-   $-   $-    1   $337,500   $337,500   $-  

Residential Real Estate

  -    -    -    -    2    240,288    240,288    24,408  
   -   $-   $-   $-    3   $577,788   $577,788   $24,408  
                                 

CONCESSION - Extension of maturity

                                

Commercial and Industrial

  -   $-   $-   $-    3   $809,494   $809,494   $188,700  

Owner-Occupied Commercial Real Estate

  -    -    -    -    1    61,517    61,517    -  

Other Non Owner-Occupied Commercial Real Estate

  -    -    -    -    7    6,637,835    6,637,835    1,518,303  

Direct Financing Leases

  1    70,144    70,144    24,246    -    -    -    -  
   1   $70,144   $70,144   $24,246    11   $7,508,846   $7,508,846   $1,707,003  
                                 

CONCESSION - Other

                                

Commercial and Industrial

  1   $427,849   $427,849   $113,449    -   $-   $-   $-  

Residential Real Estate

  1   $96,439   $71,760   $7,125                  
   2   $524,288   $499,609   $120,574    -   $-   $-   $-  
                                 

TOTAL

  7   $1,573,029   $1,548,350   $384,603    17   $8,596,173   $8,596,173   $1,731,411  

 

 
26

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Of the troubled debt restructurings reported above, three with a post-modification recorded investment totaling $75,767 were on nonaccrual as of September 30, 2014, and ten with post-modification recorded investments totaling $6,087,296 were on nonaccrual as of September 30, 2013.

 

For the three and nine months ended September 30, 2014 and 2013, none of the Company’s troubled debt restructurings had redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.

 

 
27

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

NOTE 4 - 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,

 
  

2014

  

2013

  

2014

  

2013

 
                 

Net income

 $4,062,665   $3,811,944   $11,959,716   $11,122,319  
                 

Less: Preferred stock dividends

  -    810,837    1,081,877    2,432,512  

Net income attributable to QCR Holdings, Inc. common stockholders

 $4,062,665   $3,001,107   $10,877,839   $8,689,807  
                 

Earnings per common share attributable to QCR Holdings, Inc. common stockholders

                

Basic

 $0.51   $0.52   $1.37   $1.62  

Diluted

 $0.50   $0.51   $1.35   $1.59  
                 

Weighted average common shares outstanding*

  7,931,944    5,806,019    7,919,201    5,375,557  

Weighted average common shares issuable upon exercise of stock options and under the employee stock purchase plan

  122,041    109,260    121,217    106,741  

Weighted average common and common equivalent shares outstanding

  8,053,985    5,915,279    8,040,418    5,482,298  

 

*On December 23, 2013, the Company converted $25.0 million of its outstanding shares of Series E Preferred Stock to common stock, which resulted in the issuance of 2,057,502 shares of common stock.

 

NOTE 5 – 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 the Company have been defined by the structure of the Company’s internal organization, focusing on the financial information that the Company’s operating decision-makers routinely use to make decisions about operating matters.

 

The Company’s 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. CRBT includes CNB’s operations from the date of its acquisition on May 13, 2013. Each of these secondary segments offers similar products and services, but is managed separately due to different pricing, product demand, and consumer markets. Each offers commercial, consumer, and mortgage loans and deposit services.

 

The Company’s Wealth Management segment represents the trust and asset management and investment management and advisory services offered at the Company’s three subsidiary banks in aggregate. This segment generates income primarily from fees charged based on assets under administration for corporate and personal trusts, custodial services, and investments managed. No assets of the subsidiary banks have been allocated to the Wealth Management segment.

 

 
28

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

The Company’s 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.

 

Selected financial information on the Company’s business segments is presented as follows for the three and nine months ended September 30, 2014 and 2013.

 

  

Commercial Banking

                 
     Cedar                  
  

Quad City

  

Rapids

  

Rockford

  

Wealth

      

Intercompany

  

Consolidated

 
  

Bank & Trust

  

Bank & Trust

  

Bank & Trust

  

Management

  

All Other

  

Eliminations

  

Total

 

Three Months Ended September 30, 2014

                            

Total revenue

 $12,467,712   $8,801,737   $3,595,245   $2,082,609   $5,526,296   $(5,609,315) $26,864,284  

Net interest income

 $9,234,089   $6,179,763   $2,584,613   $-   $(523,134) $-   $17,475,331  

Net income

 $2,602,238   $1,861,236   $669,814   $358,997   $4,062,665   $(5,492,285) $4,062,665  

Total assets

 $1,274,033,270   $822,348,680   $346,791,265   $-   $212,236,225   $(204,813,887) $2,450,595,553  

Provision for loan/lease losses

 $609,657   $331,666   $122,000   $-   $-   $-   $1,063,323  

Goodwill

 $3,222,688   $-   $-   $-   $-   $-   $3,222,688  

Core deposit intangible

 $-   $1,720,799   $-   $-   $-   $-   $1,720,799  
                             

Three Months Ended September 30, 2013

                            

Total revenue

 $12,610,738   $10,006,670   $3,457,684   $1,946,795   $5,398,152   $(5,489,143) $27,930,896  

Net interest income

 $8,494,707   $6,883,007   $2,421,255   $-   $(488,633) $-   $17,310,336  

Net income

 $2,541,293   $1,941,807   $445,521   $458,813   $3,811,944   $(5,387,434) $3,811,944  

Total assets

 $1,248,417,915   $927,667,522   $333,804,180   $-   $214,875,126   $(239,050,305) $2,485,714,438  

Provision for loan/lease losses

 $674,984   $580,000   $112,000   $-   $-   $-   $1,366,984  

Goodwill

 $3,222,688   $-   $-   $-   $-   $-   $3,222,688  

Core deposit intangible

 $-   $3,311,073   $-   $-   $-   $-   $3,311,073  
                             

Nine Months Ended September 30, 2014

                            

Total revenue

 $36,368,665   $25,816,115   $10,779,962   $6,387,215   $16,016,503   $(16,272,535) $79,095,925  

Net interest income

 $27,235,902   $17,820,878   $7,637,029   $-   $(1,403,894) $-   $51,289,915  

Net income

 $7,397,943   $5,577,993   $1,755,117   $1,205,204   $11,959,716   $(15,936,257) $11,959,716  

Total assets

 $1,274,033,270   $822,348,680   $346,791,265   $-   $212,236,225   $(204,813,887) $2,450,595,553  

Provision for loan/lease losses

 $1,779,698   $881,666   $498,000   $-   $-   $-   $3,159,364  

Goodwill

 $3,222,688   $-   $-   $-   $-   $-   $3,222,688  

Core deposit intangible

 $-   $1,720,799   $-   $-   $-   $-   $1,720,799  
                             

Nine Months Ended September 30, 2013

                            

Total revenue

 $36,476,985   $24,911,543   $10,291,554   $5,488,081   $16,570,031   $(14,977,630) $78,760,564  

Net interest income

 $25,371,337   $15,905,288   $7,160,723   $-   $(1,227,643) $-   $47,209,705  

Net income

 $6,989,589   $5,430,289   $1,261,243   $1,000,558   $11,122,319   $(14,681,679) $11,122,319  

Total assets

 $1,248,417,915   $927,667,522   $333,804,180   $-   $214,875,126   $(239,050,305) $2,485,714,438  

Provision for loan/lease losses

 $2,052,889   $980,014   $912,000   $-   $-   $-   $3,944,903  

Goodwill

 $3,222,688   $-   $-   $-   $-   $-   $3,222,688  

Core deposit intangible

 $-   $3,311,073   $-   $-   $-   $-   $3,311,073  

 

 
29

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

NOTE 6 – FAIR VALUE

 

Accounting guidance on fair value measurement 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:

 

 

Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in markets;

 

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

 

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, 2014 and December 31, 2013:

 

      

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, 2014:

                

Securities available for sale:

                

U.S. govt. sponsored agency securities

 $306,004,605   $-   $306,004,605   $-  

Residential mortgage-backed and related securities

  127,779,749    -    127,779,749    -  

Municipal securities

  31,260,146    -    31,260,146    -  

Other securities

  1,900,067    317,021    1,583,046    -  

Derivative instruments

  1,848,119    -    1,848,119    -  
  $468,792,686   $317,021   $468,475,665   $-  
                 

December 31, 2013:

                

Securities available for sale:

                

U.S. govt. sponsored agency securities

 $356,472,987   $-   $356,472,987   $-  

Residential mortgage-backed and related securities

  157,429,451    -    157,429,451    -  

Municipal securities

  35,958,857    -    35,958,857    -  

Other securities

  1,897,163    317,698    1,579,465    -  
  $551,758,458   $317,698   $551,440,760   $-  

 

There were no transfers of assets or liabilities between Levels 1, 2, and 3 of the fair value hierarchy for the three and nine months ended September 30, 2014 and 2013.

 

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 remainder of the securities available for sale portfolio consists of securities whereby 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).

 

 
30

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Derivative instruments consist of interest rate caps that are used for the purpose of hedging interest rate risk. See Note 8 to the Consolidated Financial Statements for the details of these instruments. The fair values are determined by pricing models that consider observable market data for derivative instruments with similar structures (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, 2014 and December 31, 2013:

 

      

Fair Value Measurements at Reporting Date Using

 
  

Fair Value

  

Level 1

  

Level 2

  

Level 3

 

September 30, 2014:

                

Impaired loans/leases

 $13,616,631   $-   $-   $13,616,631  

Other real estate owned

  11,534,235    -    -    11,534,235  
  $25,150,866   $-   $-   $25,150,866  
                 

December 31, 2013:

                

Impaired loans/leases

 $9,009,557   $-   $-   $9,009,557  

Other real estate owned

  10,507,377    -    -    10,507,377  
  $19,516,934   $-   $-   $19,516,934  

 

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 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 management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and client’s 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 estimated fair value of the property, less disposal costs, and is classified as a Level 3 in the fair value hierarchy. The estimated fair value of the property is determined based on appraisals by qualified licensed appraisers hired by the Company.  Appraised and reported values are discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the property.

 

The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis for which the Company has utilized Level 3 inputs to determine fair value:

 

  

Quantitave Information about Level Fair Value Measurments

 
  

Fair Value

 

Valuation Technique

Unobservable Input

 

Range

 

September 30, 2014:

          

Impaired loans/leases

 $13,616,631  

Appraisal of collateral

Appraisal adjustments

 -10.00% to -50.00% 

Other real estate owned

  11,534,235  

Appraisal of collateral

Appraisal adjustments

 0.00% to -35.00% 

 

  

Quantitave Information about Level Fair Value Measurments

 
  

Fair Value

 

Valuation Technique

Unobservable Input

 

Range

 

December 31, 2013:

          

Impaired loans/leases

 $9,009,557  

Appraisal of collateral

Appraisal adjustments

 -10.00% to -50.00% 

Other real estate owned

  10,507,377  

Appraisal of collateral

Appraisal adjustments

 0.00% to -35.00% 

 

 
31

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

For the impaired loans/leases and other real estate owned, the Company records carrying value at fair value less disposal or selling costs. The amounts reported in the tables above are fair values before the adjustment for disposal or selling costs.

 

There have been no changes in valuation techniques used for any assets measured at fair value during the three and nine months ended September 30, 2014 and 2013.

 

The following table presents the carrying values and estimated fair values of financial assets and liabilities carried on the Company’s 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:

 

 

Fair Value

 

As of September 30, 2014

  

As of December 31, 2013

 
 

Hierarchy

 

Carrying

  

Estimated

  

Carrying

  

Estimated

 
 

Level

 

Value

  

Fair Value

  

Value

  

Fair Value

 
                  

Cash and due from banks

Level 1

 $42,326,177   $42,326,177   $41,950,790   $41,950,790  

Federal funds sold

Level 2

  29,760,000    29,760,000    39,435,000    39,435,000  

Interest-bearing deposits at financial institutions

Level 2

  34,631,773    34,631,773    33,044,917    33,044,917  

Investment securities:

                 

Held to maturity

Level 3

  185,840,139    185,936,051    145,451,895    138,640,105  

Available for sale

See Previous Table

  466,944,567    466,944,567    551,758,458    551,758,458  

Loans/leases receivable, net

Level 3

  12,607,992    13,616,631    8,342,182    9,009,557  

Loans/leases receivable, net

Level 2

  1,537,493,236    1,544,453,008   1,430,489,328    1,441,952,443  

Derivative instruments

Level 2

  1,848,119    1,848,119    -    -  

Deposits:

                 

Nonmaturity deposits

Level 2

  1,298,921,913    1,298,921,913    1,256,209,352    1,256,209,352  

Time deposits

Level 2

  414,945,479    416,050,000   390,781,891    391,923,000  

Short-term borrowings

Level 2

  162,186,698    162,186,698    149,292,967    149,292,967  

Federal Home Loan Bank advances

Level 2

  196,500,000    202,507,000   231,350,000    241,623,000  

Other borrowings

Level 2

  151,455,209    160,531,000   142,448,362    152,761,000  

Junior subordinated debentures

Level 2

  40,389,809    28,457,573   40,289,830    28,094,228  

 

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, non-maturity deposits, and short-term borrowings. The Company used the following methods and assumptions in estimating the fair value of the following instruments:

 

Securities held to maturity: The fair values are estimated using pricing models that consider certain observable market data, however, as most of the securities have limited or no trading activity and are not rated, the fair value is partially dependent upon unobservable inputs.

 

Loans/leases receivable: The fair values for all 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 in the secondary market.

 

Deposits: The fair values disclosed for demand 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.

 

FHLB advances and junior subordinated debentures: The fair value of these instruments is estimated using discounted cash flow analyses, based on the Company's current incremental borrowing rates for similar types of borrowing arrangements.

 

 
32

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Other borrowings: The fair value for the wholesale repurchase agreements and fixed rate other borrowings 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.

 

Commitments to extend credit: The fair value of these commitments is not material.

 

 

NOTE 7 – FULL REDEMPTION OF SERIES F PREFERRED STOCK

 

On June 30, 2014, the Company redeemed the remaining 14,867 shares of its Series F Non-Cumulative Perpetual Preferred Stock (the “Series F Preferred Stock”) from the United States Department of the Treasury (“Treasury”) for an aggregate redemption amount of $14,823,922, plus unpaid dividends to the date of redemption of $373,869.

 

Previously, on September 15, 2011, the Company issued 40,090 shares of Series F Preferred Stock to the Treasury for an aggregate purchase price of $40,090,000. The sale of Series F Preferred Stock was the result of an investment by Treasury under the Small Business Lending Fund. On June 29, 2012, the Company redeemed 10,223 shares of Series F Preferred Stock and on March 31, 2014, the Company redeemed an additional 15,000 shares.

 

With the final redemption on June 30, 2014, the Company no longer has any outstanding preferred stock and all preferred stock dividend payment commitments have been eliminated.

 

 

NOTE 8 – DERIVATIVES AND HEDGING ACTIVITIES

 

The Company enters into derivative financial instruments as part of its strategy to manage its exposure to changes in interest rates.

 

Derivative instruments represent contracts between parties that result in one party delivering cash to the other party based on a notional amount and an underlying index (such as a rate, security price or price index) as specified in the contract. The amount of cash delivered from one party to the other is determined based on the interaction of the notional amount of the contract with the underlying index.

 

The derivative financial instruments currently used by the Company to manage its exposure to interest rate risk include: (1) interest rate lock commitments provided to customers to fund certain mortgage loans to be sold into the secondary market (although this type of derivative is negligible); and (2) interest rate caps to manage the interest rate risk of certain fixed and variable rate assets and variable rate liabilities. This footnote will address the latter.

 

During the second quarter of 2014, the Company executed and designated two interest rate cap derivatives as cash flow hedges of short-term FHLB advances. The short-term FHLB advance rates will fluctuate with rate movements; therefore the Bank determined it was necessary to hedge against this increase in interest expense in a rising rate environment. The caps purchased will essentially set a ceiling on the rate paid on the FHLB advances, minimizing the risk associated with rate increases.

 

Below is a summary of the interest rate cap derivatives held by the Company as of September 30, 2014. An initial premium of $2.1 million was paid for the two caps. The fair value of these instruments will fluctuate with market value changes, as well as amortization of the initial premium to interest expense.

 

 
33

 

 

Part I

Item 1

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued

 

Effective Date

Maturity Date

Balance Sheet

Location

 

Notional Amount

 

Accounting Treatment

 

Fair Value

 

June 5, 2014

June 5, 2019

Other Assets

 $15,000,000  

Cash Flow Hedging

 $751,668  

June 5, 2014

June 5, 2021

Other Assets

  15,000,000  

Cash Flow Hedging

  1,096,451  
    $30,000,000    $1,848,119  

 

Changes in the fair values of derivative financial instruments accounted for as cash flow hedges to the extent they are effective hedges, are recorded as a component of accumulated other comprehensive income. The following is a summary of how accumulated other comprehensive income was impacted during the reporting periods:

 

  

Three Months Ended

September 30, 2014

  

Nine Months Ended

September 30, 2014

 

Unrealized loss at beginning of period

 $(251,149) $-  

Amount reclassified from accumulated other comprehensive income to noninterest income

  (10,968)  (10,968)

Amount of gain (loss) recognized in other comprehensive income

  109,692    (141,457)

Unrealized loss at end of period

 $(152,425) $(152,425)

 

Changes in the fair value related to the ineffective portion of cash flow hedges, are reported in noninterest income during the period of the change. As shown in the table above, $10,968 of the change in fair value, both for the current period and year-to-date, was due to ineffectiveness.

 

Derivative financial instruments are valued by the transaction counterparty on a monthly basis and corroborated by a third party annually. The company uses the hypothetical derivative method to assess and measure effectiveness in accordance with ASC 815, Derivatives and Hedging.

 

 
34

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

GENERAL

 

QCR Holdings, Inc. is the parent company of QCBT, CRBT, and RB&T.


QCBT and CRBT are Iowa-chartered commercial banks, and RB&T 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”).

 

 

QCBT 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. QCBT also provides leasing services through its wholly-owned subsidiary, m2 Lease Funds, located in Brookfield, Wisconsin. In addition, QCBT owns 100% of Quad City Investment Advisors, LLC, which is an investment management and advisory company.

 

 

CRBT 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. On October 26, 2013, CNB, which was acquired by the Company on May 13, 2013, merged with and into CRBT. CNB’s merged branch offices operate as a division of CRBT under the name “Community Bank & Trust,” and serve Cedar Falls and Waterloo, Iowa and adjacent communities through its three offices (two in Waterloo and one in Cedar Falls).

 

 

RB&T 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 on Guilford Road at Alpine Road in Rockford and its branch facility in downtown Rockford.

 

OVERVIEW

 

The Company recognized net income of $4.1 million for the quarter ended September 30, 2014 and reported diluted earnings per common share of $0.50. By comparison, for the third quarter of 2013, the Company recognized net income of $3.8 million, which included $389 thousand of acquisition costs related to the acquisition of CNB. After preferred stock dividends of $811 thousand, the Company reported net income attributable to common stockholders of $3.0 million, or diluted earnings per common share of $0.51 for the third quarter of 2013.

 

Following is a table that represents the various net income measurements for the Company.

 

  

For the three months ended

  

For the nine months ended

 
  

September 30, 2014

  

September 30, 2013

  

September 30, 2014

  

September 30, 2013

 
                 

Net income

 $4,062,665   $3,811,944   $11,959,716   $11,122,319  

Less: Preferred stock dividends

  -    810,837    1,081,877    2,432,512  

Net income attributable to QCR Holdings, Inc. common stockholders

 $4,062,665   $3,001,107   $10,877,839   $8,689,807  
                 

Diluted earnings per common share

 $0.50   $0.51   $1.35   $1.59  
                 

Weighted average common and common equivalent outstanding*

  8,053,985    5,915,279    8,040,418    5,482,298  

 

*On December 23, 2013, the Company converted $25.0 million of its outstanding shares of Series E Preferred Stock to common stock, which resulted in the issuance of 2,057,502 shares of common stock.

 

 
35

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Following is a table that represents the major income and expense categories for the Company.

 

  

For the three months ended

  

For the nine months ended

 
  

September 30, 2014

  

June 30, 2014

  

September 30, 2013

  

September 30, 2014

  

September 30, 2013

 
                     

Net interest income

 $17,475,331   $16,965,343   $17,310,336   $51,289,915   $47,209,705  

Provision for loan/lease losses

  (1,063,323)  (1,001,879)  (1,366,984)  (3,159,364)  (3,944,903)

Noninterest income

  5,067,642    5,344,213    5,934,653    15,158,696    18,087,438  

Noninterest expense

  (16,388,109)  (16,106,529)  (17,027,268)  (48,635,058)  (46,220,117)

Federal and state income tax

  (1,028,876)  (1,193,312)  (1,038,793)  (2,694,473)  (4,009,804)

Net income

 $4,062,665   $4,007,836   $3,811,944   $11,959,716   $11,122,319  

 

In comparing quarter-over-quarter, following are some noteworthy changes in the Company’s financial results:

 

 

Provision for loan/lease losses increased 6% compared to the second quarter of 2014 and decreased 22% from the third quarter of 2013.

 

Noninterest income decreased 5% compared to the second quarter of 2014. A decrease in gains on the sale of government guaranteed portions of loans accounted for a large portion of this change.

 

Noninterest expense increased 2% compared to the second quarter of 2014.

 

Federal and state income tax expense decreased 14% compared to the second quarter of 2014.

 

 
36

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

NET INTEREST INCOME

 

Net interest income, on a tax equivalent basis, increased $505 thousand, or 3%, to $18.5 million for the quarter ended September 30, 2014, from $18.0 million for the same period of 2013. Net interest income improved primarily as the result of:

 

 

Organic loan/lease growth,

 

Further diversification of the Company’s securities portfolio with increased investment in tax-exempt municipal securities, and

 

Continued reductions in the cost of deposits.

 

A comparison of yields, spread and margin from the third quarter of 2013 to the third quarter of 2014 is as follows (on a tax equivalent basis):

 

 

The average yield on interest-earning assets increased 2 basis points.

 

The average cost of interest-bearing liabilities decreased 7 basis points.

 

The net interest spread increased 9 basis points from 2.81% to 2.90%.

 

The net interest margin improved 8 basis points from 3.07% to 3.15%.

 

Net interest income, on a tax equivalent basis, increased $5.0 million, or 10%, to $54.1 million for the first three quarters of 2014, from $49.1 million for the first three quarters of 2013. The increase in net interest income was primarily driven by the acquisition of CNB in May 2013, as well as by the additional items listed above.

 

A comparison of yields, spread and margin from the first three quarters of 2013 to the first three quarters of 2014 is as follows (on a tax equivalent basis):

 

 

The average yield on interest-earning assets was flat at 3.86%.

 

The average cost of interest-bearing liabilities decreased 12 basis points.

 

The net interest spread increased 12 basis points from 2.74% to 2.86%.

 

The net interest margin improved 10 basis points from 3.03% to 3.13%.

 

The Company’s management closely monitors and manages net interest margin. From a profitability standpoint, an important challenge for the Company’s subsidiary banks and leasing company is the improvement of their net interest margins while balancing interest rate risk. Management continually addresses this issue with pricing and other balance sheet management strategies including, but not limited to, the use of alternative funding sources. Over the past several years, the Company’s management has emphasized improving its funding mix by reducing its reliance on long-term wholesale funding, which tends to be at a higher cost than deposits. Also, the Company’s management has focused on reducing the cost of portions of the Company’s existing wholesale funding. As an example, during the first quarter of 2013, QCBT modified $50.0 million of fixed rate wholesale structured repurchase agreements (“structured repos”) with a weighted average interest rate of 3.21% and a weighted average maturity of February 2016 into new fixed rate structured repos with a weighted average interest rate of 2.65% and a weighted average maturity of May 2020. This modification serves to reduce interest expense and improve net interest margin, and minimizes the exposure to rising rates through duration extension of fixed rate liabilities.

 

 
37

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

The Company’s 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,

 
  

2014

  

2013

 
      

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

 $23,894   $8    0.13% $24,208   $9    0.15%

Interest-bearing deposits at financial institutions

  45,614    66    0.57%  40,416    73    0.72%

Investment securities (1)

  673,416    4,644    2.74%  717,195    4,043    2.24%

Restricted investment securities

  16,210    128    3.13%  16,279    144    3.51%

Gross loans/leases receivable (1) (2) (3)

  1,572,638    18,003    4.54%  1,529,771    18,440    4.78%
                         

Total interest earning assets

 $2,331,772   $22,849    3.89% $2,327,869   $22,709    3.87%
                         

Noninterest-earning assets:

                        

Cash and due from banks

 $44,815           $44,349          

Premises and equipment

  36,191            39,067          

Less allowance for estimated losses on loans/leases

  (23,355)          (21,401)        

Other

  77,768            66,283          
                         

Total assets

 $2,467,191           $2,456,167          
                         

LIABILITIES AND STOCKHOLDERS' EQUITY

                        

Interest-bearing liabilities:

                        

Interest-bearing deposits

 $751,808   $466    0.25% $759,851   $625    0.33%

Time deposits

  415,693    702    0.67%  452,751    769    0.67%

Short-term borrowings

  164,161    65    0.16%  144,606    57    0.16%

Federal Home Loan Bank advances

  216,311    1,497    2.75%  205,613    1,705    3.29%

Junior subordinated debentures

  40,373    311    3.06%  40,222    329    3.25%

Other borrowings

  151,508    1,280    3.35%  142,697    1,201    3.34%
                         

Total interest-bearing liabilities

 $1,739,854   $4,321    0.99% $1,745,740   $4,686    1.06%
                         

Noninterest-bearing demand deposits

 $559,614           $525,708          

Other noninterest-bearing liabilities

  31,320            38,681          

Total liabilities

 $2,330,788           $2,310,129          
                         

Stockholders' equity

  136,403            146,038          
                         

Total liabilities and stockholders' equity

 $2,467,191           $2,456,167          
                         

Net interest income

     $18,528           $18,023      
                         

Net interest spread

          2.90%          2.81%
                         

Net interest margin

          3.15%          3.07%
                         

Ratio of average interest-earning assets to average interest-bearing liabilities

  134.02%          133.35%        

 

(1) Interest earned and yields on nontaxable investment securities and nontaxable loans are determined on a tax equivalent basis using a 35% tax rate.

(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.

 

 
38

 

 

Part I

Item 2

 

MANAGEMENT’S 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, 2014

 

  

Inc./(Dec.)

  

Components

 
  

from

  

of Change (1)

 
  

Prior Period

  

Rate

  

Volume

 
  

2014 vs. 2013

 
  

(dollars in thousands)

 

INTEREST INCOME

            

Federal funds sold

 $(1) $(1) $-  

Interest-bearing deposits at financial institutions

  (7)  (49)  42  

Investment securities (2)

  601    2,010    (1,409)

Restricted investment securities

  (16)  (15)  (1)

Gross loans/leases receivable (3) (4)

  (437)  (2,914)  2,477  
             

Total change in interest income

 $140   $(969) $1,109  
             

INTEREST EXPENSE

            

Interest-bearing deposits

 $(159) $(153) $(6)

Time deposits

  (67)  (5)  (62)

Short-term borrowings

  8    0    8  

Federal Home Loan Bank advances

  (208)  (694)  486  

Junior subordinated debentures

  (18)  (26)  8  

Other borrowings

  79    5    74  
             

Total change in interest expense

 $(365) $(873) $508  
             

Total change in net interest income

 $505   $(96) $601  

 

(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 allocated to rate and volume.

(2)

Interest earned and yields on nontaxable investment securities and nontaxable loans are determined on a tax equivalent basis using a 35% tax rate.

(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.

 

 
39

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

  

For the nine months ended September 30,

 
  

2014

  

2013

 
      

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

 $15,737   $15    0.13% $11,656   $13    0.15%

Interest-bearing deposits at financial institutions

  59,145    228    0.52%  37,803    194    0.69%

Investment securities (1)

  699,405    14,063    2.69%  693,547    11,742    2.26%

Restricted investment securities

  16,688    397    3.18%  16,075    399    3.32%

Gross loans/leases receivable (1) (2) (3)

  1,518,867    52,063    4.58%  1,409,066    50,221    4.77%
                         

Total interest earning assets

 $2,309,842   $66,766    3.86% $2,168,147   $62,569    3.86%
                         

Noninterest-earning assets:

                        

Cash and due from banks

 $44,350           $42,016          

Premises and equipment

  36,482            35,322          

Less allowance for estimated losses on loans/leases

  (22,708)          (21,272)        

Other

  74,372            72,292          
                         

Total assets

 $2,442,338           $2,296,505          
                         

LIABILITIES AND STOCKHOLDERS' EQUITY

                        

Interest-bearing liabilities:

                        

Interest-bearing deposits

 $729,516   $1,366    0.25% $651,895   $1,430    0.29%

Time deposits

  392,493    2,006    0.68%  400,844    2,257    0.75%

Short-term borrowings

  158,821    177    0.15%  171,838    225    0.18%

Federal Home Loan Bank advances

  226,055    4,549    2.69%  208,319    5,164    3.31%

Junior subordinated debentures

  40,339    923    3.06%  39,235    832    2.84%

Other borrowings

  145,977    3,626    3.32%  140,333    3,555    3.39%
                         

Total interest-bearing liabilities

 $1,693,201   $12,647    1.00% $1,612,464   $13,463    1.12%
                         

Noninterest-bearing demand deposits

 $573,943           $505,017          

Other noninterest-bearing liabilities

  32,195            34,393          

Total liabilities

 $2,299,339           $2,151,874          
                         

Stockholders' equity

  142,999            144,631          
                         

Total liabilities and stockholders' equity

 $2,442,338           $2,296,505          
                         

Net interest income

     $54,119           $49,106      
                         

Net interest spread

          2.86%          2.74%
                         

Net interest margin

          3.13%          3.03%
                         

Ratio of average interest-earning assets to average interest-bearing liabilities

  136.42%          134.46%        

 

(1)

Interest earned and yields on nontaxable investment securities and nontaxable loans are determined on a tax equivalent basis using a 35% tax rate.

(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.

 

 
40

 

 

Part I

Item 2

 

MANAGEMENT’S 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, 2014

 

  

Inc./(Dec.)

  

Components

 
  

from

  

of Change (1)

 
  

Prior Period

  

Rate

  

Volume

 
  

2014 vs. 2013

 
  

(dollars in thousands)

 

INTEREST INCOME

            

Federal funds sold

 $2   $(3) $5  

Interest-bearing deposits at financial institutions

  34    (79)  113  

Investment securities (2)

  2,321    2,221    100  

Restricted investment securities

  (2)  (22)  20  

Gross loans/leases receivable (3) (4)

  1,842    (2,839)  4,681  
             

Total change in interest income

 $4,197   $(722) $4,919  
             

INTEREST EXPENSE

            

Interest-bearing deposits

 $(64) $(287) $223  

Time deposits

  (251)  (205)  (46)

Short-term borrowings

  (48)  (32)  (16)

Federal Home Loan Bank advances

  (615)  (1,233)  618  

Junior subordinated debentures

  91    67    24  

Other borrowings

  71    (102)  173  
             

Total change in interest expense

 $(816) $(1,792) $976  
             

Total change in net interest income

 $5,013   $1,070   $3,943  

 

(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 allocated to rate and volume.

(2)

Interest earned and yields on nontaxable investment securities and nontaxable loans are determined on a tax equivalent basis using a 35% tax rate.

(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.

 

 
41

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

CRITICAL ACCOUNTING POLICIES

 

The Company’s 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 (“allowance”). The Company’s allowance methodology incorporates a variety of risk considerations, both quantitative and qualitative, in establishing an allowance that management believes is appropriate at each reporting date. Quantitative factors include the Company’s 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 Company’s 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 (“provision”) in the statement of income to change the allowance if its assessment of the above factors were different. This discussion and analysis should be read in conjunction with the Company’s financial statements and the accompanying notes presented elsewhere herein, as well as the portion in the section entitled “Financial Condition” of this Management’s Discussion and Analysis that discusses the allowance. Although management believes the level of the allowance as of September 30, 2014 was 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 Company’s 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 Company’s assessment of other-than-temporary impairment should be read in conjunction with the Company’s financial statements and the accompanying notes presented elsewhere herein.

 

 
42

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

RESULTS OF OPERATIONS

 

INTEREST INCOME

 

Interest income decreased $200 thousand, or 1%, comparing the third quarter of 2014 to the same period of 2013. For the first three quarters of 2014, interest income grew $3.3 million, or 5%, compared to the first three quarters of 2013. The majority of this growth was the result of the acquisition of CNB and the addition of its earning assets. Secondarily, the Company’s three legacy charters had success growing loans and leases over the last twelve months. Overall, the Company’s earning assets increased a total of $145.8 million, comparing September 30, 2014 to September 30, 2013. The securities portfolio yield continued to increase (from 2.24% for the third quarter of 2013 to 2.74% for the third quarter of 2014 and from 2.26% for the first three quarters of 2013 to 2.69% for the first three quarters of 2014) as the Company continued to focus on diversifying its securities portfolio, including increasing its portfolio of agency-sponsored mortgage-backed securities as well as tax-exempt municipal securities, in an effort to increase interest income. Of the latter, all are located in the Midwest with strong underwriting conducted before investment.

 

The Company intends to continue to grow quality loans and leases as well as to diversify the securities portfolio to maximize yield while minimizing credit and interest rate risk.

 

INTEREST EXPENSE

 

Interest expense for the third quarter of 2014 decreased $365 thousand, or 8%, from the third quarter of 2013. For the first three quarters of 2014, interest expense decreased $816 thousand, or 6%, compared to the first three quarters of 2013. Considering the growth of interest-bearing liabilities (average balances grew $81 million, or 5%, from September 30, 2013 to September 30, 2014) from the acquisition of CNB as well as organic growth at the Company’s legacy charters, the Company has been successful in maintaining pricing discipline on deposits and decreasing the cost of borrowings, which has more than offset the growth impact and contributed to the net decline in interest expense. Management has placed a strong focus on reducing the reliance on long-term wholesale funding as it tends to be higher cost than deposits. In recent years, the majority of maturing wholesale funds have been replaced by core deposits, or, to a lesser extent, have been replaced by new wholesale funds at significantly reduced cost. Continuing this trend will strengthen the Company’s franchise value, reduce funding costs, and increase fee income opportunities through deposit service charges.

 

Management continues to consider strategies to accelerate the reduction of the reliance on wholesale funding and continue the shift in mix to a funding base consisting of a higher percentage of core deposits, including noninterest-bearing deposits. An important consideration to these strategies is the impact on the Company’s interest rate risk position, as some of its wholesale funding was originally borrowed to help strengthen the Company’s net interest income in rising interest rate scenarios.

 

 
43

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

PROVISION FOR LOAN/LEASE LOSSES

 

The provision is established based on a number of factors, including the Company’s 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.

 

The provision totaled $1.1 million for the third quarter of 2014, which was up $61 thousand from the prior quarter, and down $304 thousand from the third quarter of 2013. The provision totaled $3.2 million for the first nine months of 2014, compared to $3.9 million for the first nine months of 2013. The Company had net charge-offs of $1.4 million for the third quarter of 2014 which, when coupled with the provision of $1.1 million, decreased the Company’s allowance to $22.8 million at September 30, 2014. As of September 30, 2014, the Company’s allowance to total loans/leases was 1.45%, which was down from 1.49% at June 30, 2014, and up from 1.43% at September 30, 2013.

 

A more detailed discussion of the Company’s allowance can be found in the “Financial Condition” section of this report.

 

NONINTEREST INCOME

 

The following tables set forth the various categories of noninterest income for the three and nine months ended September 30, 2014 and 2013.

 

  

Three Months Ended

         
  

September 30, 2014

  

September 30, 2013

  

$ Change

  

% Change

 
                 

Trust department fees

 $1,355,700   $1,312,349   $43,351    3.3

%

Investment advisory and management fees

  726,908    634,446    92,462    14.6  

Deposit service fees

  1,168,961    1,228,685    (59,724)  (4.9)

Gains on sales of residential real estate loans

  120,627    184,596    (63,969)  (34.7)

Gains on sales of government guaranteed portions of loans

  158,736    338,338    (179,602)  (53.1)

Earnings on bank-owned life insurance

  434,065    466,028    (31,963)  (6.9)

Subtotal

 $3,964,997   $4,164,442   $(199,445)  (4.8)

Gains (losses) on other real estate owned, net

  30,596    (36,745)  67,341    (183.3)

Securities gains, net

  19,429    416,936    (397,507)  (95.3)

Other

  1,052,620    1,390,020    (337,400)  (24.3)

Total noninterest income

 $5,067,642   $5,934,653   $(867,011)  (14.6

)%

 

  

Nine Months Ended

         
  

September 30, 2014

  

September 30, 2013

  

$ Change

  

% Change

 
                 

Trust department fees

 $4,300,456   $3,549,200   $751,257    21.2

%

Investment advisory and management fees

  2,086,758    1,938,881    147,877    7.6  

Deposit service fees

  3,306,769    3,190,731    116,038    3.6  

Gains on sales of residential real estate loans

  317,085    722,368    (405,283)  (56.1)

Gains on sales of government guaranteed portions of loans

  860,923    1,949,300    (1,088,377)  (55.8)

Earnings on bank-owned life insurance

  1,276,901    1,328,598    (51,698)  (3.9)

Subtotal

 $12,148,892   $12,679,078   $(530,186)  (4.2)

Losses on other real estate owned, net

  (114,109)  (566,714)  452,605    (79.9)

Securities gains, net

  40,625    433,396    (392,771)  (90.6)

Bargain purchase gain on Community National acquisition

  -    1,841,385    (1,841,385)  (100.0)

Other

  3,083,288    3,700,293    (617,005)  (16.7)

Total noninterest income

 $15,158,696   $18,087,438   $(2,928,742)  (16.2

)%

 

 
44

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Trust department fees continue to be a significant contributor to noninterest income. Trust department fees grew 3% from the third quarter of 2013 to the third quarter of 2014, and grew 21% from the first nine months of 2013 to the first nine months of 2014. Part of the increase stems from the addition of CNB’s trust department, which recognized $225 thousand of trust department fees for the third quarter of 2014 and $747 thousand of trust department fees for the first nine months of 2014. The majority of the trust department fees are determined based on the value of the investments within the managed trusts. As markets have strengthened with the national economy’s continued recovery from recession, the Company’s fee income has experienced similar growth. Additionally, the Company has been successful in organically expanding its customer base at its legacy charters, which has helped drive the recent increases in trust department fee income.

 

In recent years, the Company has placed a stronger emphasis on growing its investment advisory and management services. Part of this initiative has been to restructure the Company’s Wealth Management Division to allow for more efficient delivery of products and services through selective additions of talent as well as the leverage of and collaboration among existing resources (including the aforementioned trust department). Fee income for investment advisory and management services grew 15% comparing the third quarter of 2014 to the same period of 2013, and grew 8% comparing the first nine months of 2014 to the first nine months of 2013. Similar to trust department fees, these fees are largely determined based on the value of the investments managed. Continued expansion of the customer base in the Company’s legacy markets has helped drive the recent increases in investment advisory and management services fee income. CNB did not provide investment advisory and management services; however, the Company is in the process of leveraging its existing infrastructure to efficiently offer these services in the communities previously served by CNB and now served by CRBT through Community Bank & Trust.

 

As management focuses on growing fee income, expanding market share in trust and investment advisory services across all of the Company’s markets will continue to be a primary strategic focus.

 

Deposit service fees contracted 5% comparing the third quarter of 2014 to the same period in 2013, due to a decrease in non-sufficient funds, overdrafts, and related fees, while expanding 4% comparing the first nine months of 2014 to the same period in 2013. Most of the year-over-year growth is attributable to the acquisition of CNB and its deposit portfolio. Additionally, the Company continues its emphasis on shifting the mix of deposits from brokered and retail time deposits to non-maturity demand deposits across all its markets. 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. The Company plans to continue this shift in mix and to further focus on growing deposit service fees.

 

Gains on sales of residential real estate loans fell 35% comparing the third quarter of 2014 to the third quarter of 2013, and fell 56% when comparing the first nine months of 2014 to the same period in 2013. With the sustained historically low interest rate environment, refinancing activity has slowed as many of the Company’s existing and prospective customers have already executed a refinancing.

 

The Company’s gains on the sale of government guaranteed portions of loans for the third quarter of 2014 totaled $159 thousand. Gains totaled $861 thousand for the first nine months of 2014, down 56% from the same period of 2013. Sales activity for government guaranteed portions of loans tends to fluctuate depending on the demand for small business loans that fit the criteria for the government guarantee. Further, some of the transactions can be large and, as the gain is determined as a percentage of the guaranteed amount, the resulting gain on sale can be large. Lastly, a strategy for improved pricing is packaging loans together for sale. From time to time, the Company may execute on this strategy, which may delay the gains on sales of some loans to achieve better pricing. Despite the fluctuation, this remains a core strategy for the Company and the pipelines for small business loans are active.

 

 
45

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

During the first quarter of 2013, the Company wrote down one existing individual other real estate owned (“OREO”) property by $463 thousand as a result of a further decline in appraised value. Management continues to proactively manage its OREO portfolio in an effort to sell the properties timely at minimal loss, as evidenced by the minimal losses recognized thus far in 2014.

 

In accordance with acquisition accounting rules, the Company recognized a bargain purchase gain of $1.8 million in recording the acquisition of Community National during the second quarter of 2013.

 

The following table sets forth the various categories of other noninterest income for the three and nine months ended September 30, 2014 and 2013.

 

  

Three Months Ended

         
  

September 30, 2014

  

September 30, 2013

  

$ Change

  

% Change

 
                 

Debit card fees

 $251,600   $265,000   $(13,400)  (5.1

)%

Correspondent banking fees

  295,149    214,310    80,839    37.7  

Participation service fees on commercial loan participations

  218,268    213,747    4,521    2.1  

Income earned on other real estate owned

  96,692    11,692    85,000    727.0  

Credit card issuing fees, net of processing costs

  75,691    57,538    18,153    31.5  

Gain on the disposal of leased assets

  88,589    37,644    50,945    135.3  

Fees on interest rate swaps on commercial loans

  -    44,240    (44,240)  (100.0)

Lawsuit Award

  -    444,732    (444,732)  (100.0)

Miscellaneous

  26,631    101,117    (74,486)  (73.7)

Other noninterest income

 $1,052,620   $1,390,020   $(337,400)  (24.3

)%

 

  

Nine Months Ended

         
  

September 30, 2014

  

September 30, 2013

  

$ Change

  

% Change

 
                 

Debit card fees

 $763,005   $752,100   $10,905    1.4

%

Correspondent banking fees

  745,794    535,914    209,880    39.2  

Participation service fees on commercial loan participations

  632,469    563,217    69,252    12.3  

Income earned on other real estate owned

  327,735    16,701    311,034    1,862.4  

Credit card issuing fees, net of processing costs

  258,074    192,509    65,565    34.1  

Gain on the disposal of leased assets

  107,812    79,900    27,912    34.9  

Fees on interest rate swaps on commercial loans

  62,000    50,960    11,040    21.7  

Gain on sale of credit card loan portfolio

  -    495,405    (495,405)  (100.0)

Gain on sale of credit card issuing operations

  -    355,268    (355,268)  (100.0)

Lawsuit Award

  -    444,732    (444,732)  (100.0)

Miscellaneous

  186,399    213,587    (27,188)  (12.7)

Other noninterest income

 $3,083,288   $3,700,293   $(617,005)  (16.7

)%

 

Debit card fees are the interchange fees paid on certain debit card customer transactions. Debit card fees decreased 5% comparing the third quarter of 2014 to the third quarter of 2013, and increased 1% comparing the first nine months of 2014 to the first nine months of 2013. As an opportunity to maximize fees, the Company’s legacy charters offer a deposit product with a modest increased interest rate that incentivizes debit card activity. Offering a similar product in the Company’s newest markets, Waterloo and Cedar Falls, Iowa, is currently under strategic review.

 

 
46

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Correspondent banking fees increased 38% comparing the third quarter of 2014 to the third quarter of 2013, and increased 39% comparing the first nine months of 2014 to the first nine months of 2013. Correspondent banking continues to be a core strategy for the Company, as this line of business provides a high level of noninterest bearing deposits that can be used to fund additional loan growth as well as a steady source of fee income.

 

Participation service fees on commercial loan participations represent fees paid annually to the Company by the participant(s) to cover servicing expenses incurred by the Company. The fee is generally 25 basis points of the participated loan amount. Additionally, the Company receives a mandated 1% servicing fee on the sold portion of government guaranteed loans. Participation service fees grew 2% comparing the third quarter of 2014 to the third quarter of 2013, and grew 12% comparing the first nine months of 2014 to the first nine months of 2013. A portion of this growth is the result of the acquisition of CNB’s participated loan portfolio as well as organic growth of commercial loan participations across the Company’s legacy charters.

 

Income earned on other real estate owned is comprised mostly of rental income on properties that the Company has repossessed. In accordance with accounting rules, all revenues recognized and expenses incurred from these types of properties must be accounted for on a gross basis; therefore, the increased revenue helps to offset holding expenses (mostly loan/lease expense and professional fees) related to maintaining the properties until they are sold.

 

In recent years, as a result of the sustained historically low interest rate environment, CRBT introduced the execution of interest rate swaps on select commercial loans. The interest rate swaps allow the commercial borrowers to pay a fixed interest rate while CRBT receives a variable interest rate as well as an upfront fee dependent upon the pricing. Management believes that these swaps help position CRBT more favorably for rising rate environments. Management will continue to review opportunities to execute these swaps at all of its subsidiary banks as the circumstances are appropriate for the borrower and the Company.

 

During the first quarter of 2013, QCBT sold its credit card loan portfolio for a pre-tax gain on sale of $495 thousand. In addition, QCBT sold its credit card issuing operations to the same purchaser for a pre-tax gain on sale of $355 thousand. 

 

 
47

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

NONINTEREST EXPENSE

 

The following tables set forth the various categories of noninterest expense for the three and nine months ended September, 2014 and 2013.

 

  

Three Months Ended

         
  

September 30, 2014

  

September 30, 2013

  

$ Change

  

% Change

 
                 

Salaries and employee benefits

 $10,358,783   $9,802,712   $556,071    5.7

%

Occupancy and equipment expense

  1,805,949    1,914,996    (109,047)  (5.7)

Professional and data processing fees

  1,530,139    1,902,799    (372,660)  (19.6)

FDIC and other insurance

  711,792    712,954    (1,162)  (0.2)

Loan/lease expense

  184,908    396,477    (211,569)  (53.4)

Advertising and marketing

  555,076    406,085    148,991    36.7  

Postage and telephone

  146,759    276,580    (129,821)  (46.9)

Stationery and supplies

  138,377    143,226    (4,849)  (3.4)

Bank service charges

  337,067    306,539    30,528    10.0  

Subtotal

 $15,768,850   $15,862,368   $(93,518)  (0.6)

Acquisition and data conversion costs

  -    388,663    (388,663)  (100.0)

Other

  619,259    776,237    (156,978)  (20.2)

Total noninterest expense

 $16,388,109   $17,027,268   $(639,159)  (3.8

)%

 

  

Nine Months Ended

         
  

September 30, 2014

  

September 30, 2013

  

$ Change

  

% Change

 
                 

Salaries and employee benefits

 $30,298,892   $27,731,628   $2,567,264    9.3

%

Occupancy and equipment expense

  5,539,208    4,930,707    608,501    12.3  

Professional and data processing fees

  4,518,460    4,481,613    36,847    0.8  

FDIC and other insurance

  2,121,907    1,896,255    225,652    11.9  

Loan/lease expense

  908,036    893,436    14,600    1.6  

Advertising and marketing

  1,394,211    1,082,694    311,517    28.8  

Postage and telephone

  695,555    752,882    (57,327)  (7.6)

Stationery and supplies

  435,763    404,614    31,149    7.7  

Bank service charges

  959,496    866,379    93,117    10.7  

Subtotal

 $46,871,528   $43,040,208   $3,831,320    8.9  

Acquisition and data conversion costs

  -    1,177,567    (1,177,567)  (100.0)

Other

  1,763,530    2,002,342    (238,812)  (11.9)

Total noninterest expense

 $48,635,058   $46,220,117   $2,414,941    5.2

%

 

Management places a strong emphasis on overall cost containment and is committed to improving the Company’s general efficiency. The addition of CNB’s cost structure impacted the Company’s noninterest expenses. Management successfully executed on its integration plan for CNB over the second half of 2013 to help increase efficiency and realize cost savings.

 

Salaries and employee benefits, which was the largest component of noninterest expense, increased from the third quarter of 2013 to the third quarter of 2014 by 6%. This increase was largely the result of:

 

 

The addition of CNB’s cost structure.

 

Customary annual salary and benefits increases for the majority of the Company’s employee base in 2014.

 

Continued increases in health insurance-related employee benefits for the majority of the Company’s employee base.

 

Higher accrued incentive compensation based on loan/lease and deposit growth for the first nine months of 2014.

 

 
48

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Occupancy and equipment expense increased for the year to date with the addition of CNB’s branch network. Additionally, throughout 2013, the Company purchased additional technology for enhanced customer service and for improved fraud detection and prevention systems. The third quarter of 2013 also included a one-time item related to the termination of a lease agreement totaling approximately $183 thousand.

 

Professional and data processing fees stayed relatively flat from the prior year, however they decreased significantly when comparing the third quarter of 2014 to the same period of 2013 due to reduced legal expenses. Generally, professional and data processing fees can fluctuate depending on certain one-time project costs. Management will continue to focus on minimizing such one-time costs and driving recurring costs down through contract renegotiation or managed reduction in activity where costs are determined on a usage basis.

 

FDIC and other insurance expense has generally fallen over the past several years since the FDIC modified its assessment calculation to more closely align with bank performance and risk. The increase from the prior year was primarily attributable to the addition of CNB’s assets, as well as growth at the Company’s three legacy charters.

 

Loan/lease expense decreased 53% comparing the third quarter of 2014 to the same quarter of 2013, and increased 2% comparing the first nine months of 2014 to the same period of 2013. Some of the increase was the result of the addition of CNB’s cost structure. In addition, the Company incurred elevated levels of expense at the legacy banks for certain existing nonperforming loans as workouts progressed. Generally, loan/lease expense has a direct relationship with the level of nonperforming loans/leases; however, it may deviate depending upon the individual nonperforming loans/leases. Management expects these historically elevated levels of expense to continue to decline in line with the declining trend in nonperforming loans/leases. Additionally, a portion of these expenses are offset by the increase in income earned on other real estate owned, as the income and expense related to repossessed properties must be recognized on a gross basis.

 

The Company incurred additional expenses for advertising and marketing compared to the prior year. Most of the increase was due to the addition of CNB’s advertising and marketing costs, including the cost of rebranding CNB to Community Bank & Trust.

 

Bank service charges, which include costs incurred to provide services to QCBT’s correspondent banking customer portfolio, have increased over the past several quarters. The increase is due, in large part, to the success QCBT has had in growing its correspondent banking customer portfolio over recent years. Moreover, the addition of CNB’s items processing has added expense in this category.

 

With the acquisition of CNB on May 13, 2013, the Company incurred acquisition costs totaling $389 thousand for the third quarter of 2013 and $1.2 million for the first nine months of 2013 as the Company incurred professional fees (legal, investment banking, and accounting) in preparation for the closing of the acquisition. In accordance with generally accepted accounting principles, the Company expensed these costs as incurred.

 

 
49

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

INCOME TAXES

 

The provision for income taxes totaled $1.0 million, or an effective tax rate of 20%, for the third quarter of 2014 compared to $1.0 million, or an effective tax rate of 21%, for the same quarter of 2013. For the first nine months of 2014, the provision for income taxes totaled $2.7 million, or an effective tax rate of 18%, compared to $4.0 million, or an effective tax rate of 26%, for the same period of 2013. The decline in effective tax rate was partly the result of continued growth in nontaxable income from increased investments in tax-exempt municipal securities, as the Company grew its portfolio of tax-exempt municipal securities by 30% from September 30, 2013 to September 30, 2014. The growth in nontaxable income outpaced the growth in taxable income which helped reduce the effective tax rate. Additionally, the Company recognized a one-time tax benefit in the first quarter of 2014 of $359 thousand as a result of the finalization of the tax issues related to the Community National acquisition following the filing of the acquired entity’s final tax returns.

 

FINANCIAL CONDITION

 

Following is a table that represents the major categories of the Company’s balance sheet.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
                                 
  

(dollars in thousands)

 
                                 
  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

 

Cash, federal funds sold, and interest-bearing deposits

 $106,718    4% $113,569    5% $114,431    5% $122,779    5%

Securities

  652,785    27%  682,122    28%  697,210    29%  703,699    28%

Net loans/leases

  1,550,101    63%  1,526,301    62%  1,438,832    60%  1,517,321    61%

Other assets

  140,992    6%  142,847    5%  144,480    6%  141,915    6%

Total assets

 $2,450,596    100% $2,464,839    100% $2,394,953    100% $2,485,714    100%
                                 

Total deposits

 $1,713,867    70% $1,677,368    69% $1,646,991    68% $1,741,832    70%

Total borrowings

  550,532    22%  619,031    25%  563,381    24%  557,513    22%

Other liabilities

  48,017    2%  33,797    1%  37,004    2%  38,416    2%

Total stockholders' equity

  138,180    6%  134,643    5%  147,577    6%  147,953    6%

Total liabilities and stockholders' equity

 $2,450,596    100% $2,464,839    100% $2,394,953    100% $2,485,714    100%

 

During the third quarter of 2014, the Company’s total assets decreased $14.2 million, or 1%, to a total of $2.45 billion. Net loans/leases grew $23.8 million, or 2%, while securities decreased $29.3 million, or 4%. A majority of the loan growth was funded through the sale of securities.

 

Other liabilities increased $14.2 million, or 42%, comparing the third quarter of 2014 to the second quarter of 2014. Most of this increase was attributable to an accrual of $9.8 million recorded in September 2014 representing the amount due to broker for a bond purchase that had a trade date before September 30, 2014 but a settlement date in October of 2014. 

 

 
50

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

INVESTMENT SECURITIES. The composition of the Company’s securities portfolio is managed to meet liquidity needs while prioritizing the impact on the Company’s asset-liability position and maximizing return. With the strong growth in deposits more than offsetting the pace of loan growth over the past several years, the Company has grown and diversified its securities portfolio, including increasing the portfolio of agency-sponsored mortgage-backed securities as well as more than tripling the portfolio of tax-exempt municipal securities. Of the latter, the large majority are located in the Midwest with some in or near the Company’s existing markets and require a thorough underwriting process before investment. As the portfolio has grown over recent years, management has elevated its focus on maximizing return while minimizing credit and interest rate risk. Additionally, management will continue to diversify the portfolio with further growth strictly dictated by the pace of growth in deposits and loans. Ideally, management expects to fund future loan growth partially with cashflow from the securities portfolio (calls and maturities of government sponsored agencies, paydowns on residential mortgage-backed securities, and/or targeted sales of securities that meet certain criteria as defined by management).

 

Following is a breakdown of the Company’s securities portfolio by type, the percentage of unrealized gains (losses) to carrying value on the total portfolio, and the portfolio duration:

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

 
  

(dollars in thousands)

 

U.S. govt. sponsored agency securities

 $306,005    47% $325,620    48% $356,473    51% $367,525    52%

Municipal securities

  216,050    33%  199,595    29%  180,361    26%  166,771    24%

Residential mortgage-backed and related securities

  127,780    20%  153,895    23%  157,429    23%  166,545    24%

Other securities

  2,950    0%  3,012    0%  2,947    0%  2,858    0%
  $652,785    100% $682,122    100% $697,210    100% $703,699    100%
                                 

As a % of Total Assets

  26.64%      27.83%      29.11%      28.31%    

Net Unrealized Losses as a % of Amortized Cost

  -1.12%      -1.03%      -4.02%      -3.10%    

Duration (in years)

  4.6        4.4        4.7        4.5      

 

With the increase in long-term interest rates during the middle of 2013, the Company’s securities portfolio shifted from a net unrealized gain position to a net unrealized loss position. Management expected this shift to occur with the increase in long-term interest rates. Management performs an evaluation of the portfolio quarterly to understand the current market value as well as projections of market value in a variety of rising and falling interest rate scenarios. In addition, management has evaluated those securities with an unrealized loss position to determine whether the loss is derived from credit deterioration or the movement in interest rates. The evaluation determined that there were no securities with other-than-temporary impairment. See the “Critical Accounting Policies” section for further discussion on this evaluation.

 

 
51

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

The duration of the securities portfolio has lengthened over the recent years for two reasons:

 

 

A portion of the government-sponsored agency securities contain call options at the discretion of the issuer whereby the issuer can call the security at par at certain times which vary by individual security. With the sharp increase in longer-term rates in 2013, the duration of these callable agency securities lengthened as the likelihood of a call became less likely.

 

The increased investment in tax-exempt municipal securities which tend to be longer term (average maturity is approximately 7 years). Management understands that this extended the duration of its securities portfolio and continually evaluates the combined benefit of increased interest income and reduced effective income tax rate and the impact on interest rate risk.

 

The Company has not invested in commercial mortgage-backed securities or pooled trust preferred securities. Additionally, the Company has not invested in the types of securities subject to the Volcker Rule (a provision of the Dodd-Frank Wall Street Reform and Consumer Protection Act, known as the “Dodd-Frank Act”).

 

See Note 2 to the Consolidated Financial Statements for additional information regarding the Company’s investment securities.

 

LOANS/LEASES. Total loans/leases grew 1% during the third quarter of 2014, and 8% over the first nine months of 2014. Over the past several quarters, the Company has been successful in shifting the mix of its commercial loan portfolio by adding more commercial and industrial loans, owner-occupied commercial real estate loans, and leases and fewer non owner-occupied commercial real estate and construction loans. The addition of CNB’s portfolio helped maintain this shift in mix as CNB’s portfolio mix was similar to that of the Company’s three legacy banks. The mix of the loan/lease types within the Company’s loan/lease portfolio is presented in the following table.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

 
                                 
  

(dollars in thousands)

 
                                 

Commercial and industrial loans

 $479,747    31% $480,494    31% $431,688    30% $471,257    31%

Commercial real estate loans

  697,728    45%  683,376    44%  671,753    46%  714,701    46%

Direct financing leases

  162,476    10%  155,004    10%  128,902    9%  121,268    8%

Residential real estate loans

  154,954    10%  153,200    10%  147,356    10%  150,825    10%

Installment and other consumer loans

  71,760    5%  71,443    5%  76,034    5%  77,226    5%
                                 

Total loans/leases

 $1,566,665    100% $1,543,517    100% $1,455,733    100% $1,535,277    100%
                                 

Plus deferred loan/lease origination costs, net of fees

  6,204        5,851        4,547        4,106      

Less allowance for estimated losses on loans/leases

  (22,768)      (23,067)      (21,448)      (22,062)    
                                 

Net loans/leases

 $1,550,101       $1,526,301       $1,438,832       $1,517,321      

 

Because commercial real estate loans have historically been the Company’s largest portfolio segment, management places a strong emphasis on monitoring the composition of the Company’s commercial real estate loan portfolio. For example, management tracks the level of owner-occupied commercial real estate loans relative to non owner-occupied loans. Owner-occupied loans are generally considered to have less risk. As of September 30, 2014 and December 31, 2013, approximately 36% and 39%, respectively, of the commercial real estate loan portfolio was owner-occupied.

 

 
52

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Following is a listing of significant industries within the Company’s commercial real estate loan portfolio as of September 30, 2014 and December 31, 2013:

 

  

As of September 30,

  

As of June 30,

  

As of December 31,

  

As of September 30,

 
  

2014

  

2014

  

2013

  

2013

 
  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

 
                                 
  

(dollars in thousands)

 
                                 

Lessors of Nonresidential Buildings

 $239,600    34% $235,187    34% $229,284    34% $230,692    33%

Lessors of Residential Buildings

  68,409    10%  65,237    10%  64,659    10%  80,507    11%

Land Subdivision

  24,518    4%  28,234    4%  29,117    4%  29,940    4%

Nursing Care Facilities

  19,853    3%  22,626    3%  19,212    3%  16,784    2%

Hotels

  16,990    2%  20,207    3%  20,975    3%  22,808    3%

Lessors of Other Real Estate Property

  16,675    2%  16,642    3%  15,509    2%  15,221    2%

New Car Dealers

  16,473    2%  16,010    2%  16,597    2%  22,730    3%

Other *

  295,210    43%  279,233    41%  276,400    42%  296,019    42%
                                 

Total Commercial Real Estate Loans

 $697,728    100% $683,376    100% $671,753    100% $714,701    100%

 

* “Other” consists of all other industries. None of these had concentrations greater than $16.0 million, or 2.3% of total commercial real estate loans.

 

The Company’s residential real estate loan portfolio consists of the following:

 

 

Certain loans that do not meet the criteria for sale into the secondary market. These are often structured as adjustable rate mortgages with maturities ranging from three to seven years to avoid the long-term interest rate risk.

 

A limited amount of 15-year fixed rate residential real estate loans that met certain credit guidelines.

 

The remaining residential real estate loans originated by the Company were sold on the secondary market to avoid the interest rate risk associated with longer term fixed rate loans. Loans originated for this purpose were classified as held for sale and are included in the residential real estate loans above. In addition, the Company has not originated any subprime, Alt-A, no documentation, or stated income residential real estate loans throughout its history.

 

See Note 3 to the Consolidated Financial Statements for additional information regarding the Company’s loan/lease portfolio.

 

 
53

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

ALLOWANCE FOR ESTIMATED LOSSES ON LOANS/LEASES. Changes in the allowance for the three and nine months ended September 30, 2014 and 2013 are presented as follows:

 

  

Three Months Ended

  

Nine Months Ended

 
  

September 30, 2014

  

September 30, 2013

  

September 30, 2014

  

September 30, 2013

 
                 
  

(dollars in thousands)

  

(dollars in thousands)

 
                 

Balance, beginning

 $23,067   $21,156   $21,448   $19,925  

Provisions charged to expense

  1,063    1,367    3,160    3,945  

Loans/leases charged off

  (1,731)   (928)   (2,487)   (2,563)

Recoveries on loans/leases previously charged off

  369    467    647    755  

Balance, ending

 $22,768   $22,062   $22,768   $22,062  

 

The allowance was $22.8 million at September 30, 2014 compared to $21.4 million at December 31, 2013 and $22.1 million at September 30, 2013. Net charge-offs of loans/leases for the first nine months of 2014 was 12 basis points of average loans/leases which compares favorably to 13 basis points of average loans/leases for the first nine months of 2013. The allowance 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 management’s judgment, deserved evaluation. To ensure that an adequate allowance was maintained, provisions were made based on a number of factors, including the increase in loans/leases and a detailed analysis of the loan/lease portfolio. The loan/lease portfolio is reviewed and analyzed monthly with specific detailed reviews completed on all loans risk-rated worse than “fair quality” and carrying aggregate exposure in excess of $100 thousand. The adequacy of the allowance is monitored by the loan review staff and reported to management and the board of directors.

 

The Company’s levels of criticized and classified loans are reported in the following table.

 

  

As of

 

Internally Assigned Risk Rating *

 

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
                 
  

(dollars in thousands)

 
                 

Special Mention (Rating 6)

 $23,964   $34,306   $24,572   $29,646  

Substandard (Rating 7)

  48,367    53,409    43,508    50,206  

Doubtful (Rating 8)

  -    -    -    202  
  $72,331   $87,715   $68,080   $80,054  
                 
                 

Criticized Loans **

 $72,331   $87,715   $68,080   $80,054  

Classified Loans ***

 $48,367   $53,409   $43,508   $50,408  

 

* Amounts above include the government guaranteed portion, if any. For the calculation of allowance for estimated losses on loans/leases, the Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion.

** Criticized loans are defined as commercial and industrial and commercial real estate loans with internally assigned risk ratings of 6, 7, or 8, regardless of performance.

*** Classified loans are defined as commercial and industrial and commercial real estate loans with internally assigned risk ratings of 7 or 8, regardless of performance.

 

 
54

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

The Company experienced a modest increase in criticized and classified loans during the first nine months of 2014, as compared to December 31, 2013, which also translated to an increase in nonperforming loans. Nonperforming loans/leases increased $8.0 million during the same period. The ratio of the Company’s performing delinquent loans/leases (as defined as those past due 30 days or more and accruing) to total loans/leases has improved over the first nine months of 2014 (24 basis points of total loans/leases at September 30, 2014, which is down from 53 basis points of total loans/leases at December 31, 2013). The Company continues its strong focus on improving credit quality, including close management of criticized and classified loans as well as performing delinquent loans/leases, in an effort to limit translation to impairment and growth in nonperforming loans/leases.

 

The following table summarizes the trend in the allowance as a percentage of gross loans/leases and as a percentage of nonperforming loans/leases.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
                 

Allowance / Gross Loans/Leases

  1.45%  1.49%  1.47%  1.43%

Allowance / Nonperforming Loans/Leases *

  79.83%  115.68%  104.70%  88.51%

*Nonperforming loan/leases consist of nonaccrual loans/leases, accruing loans/leases past due 90 days or more, and accruing troubled debt restructurings.

 

In accordance with generally accepted accounting principles for acquisition accounting, the acquired CNB loans were recorded at market value; therefore, there was no allowance associated with CNB’s loans at acquisition, which caused a drop in the Company’s allowance to total loans/leases percentage during the second quarter of 2013.

 

Although management believes that the allowance at September 30, 2014 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 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 Company’s loan/lease portfolio.

 

See Note 3 to the Consolidated Financial Statements for additional information regarding the Company’s allowance for estimated losses on loans/leases.

 

 
55

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

NONPERFORMING ASSETS. 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,

  

As of December 31,

 
  

2014

  

2014

  

2013

  

2013

  

2012

 
                     
  

(dollars in thousands)

 
                     

Nonaccrual loans/leases (1) (2)

 $26,337   $17,652   $17,878   $22,126   $17,932  

Accruing loans/leases past due 90 days or more

  55    104    84    61    159  

Troubled debt restructurings - accruing

  2,129    2,184    2,523    2,739    7,300  

Total nonperforming loans/leases

  28,521    19,940    20,485    24,926    25,391  

Other real estate owned

  10,680    10,951    9,729    8,496    3,955  

Other repossessed assets

  210    290    346    255    212  

Total nonperforming assets

 $39,411   $31,181   $30,560   $33,677   $29,558  
                     

Nonperforming loans/leases to total loans/leases

  1.81%  1.29%  1.40%  1.62%  1.97%

Nonperforming assets to total loans/leases plus reposessed property

  2.49%  2.00%  2.08%  2.18%  2.29%

Nonperforming assets to total assets

  1.61%  1.27%  1.28%  1.35%  1.41%

Texas ratio (3)

  25.13%  20.23%  18.43%  20.44%  18.68%

 

 

(1)

Includes government guaranteed portion of loans, as applicable.

 

(2)

Includes troubled debt restructurings of $9.6 million at September 30, 2014, $9.8 million at June 30, 2014, $10.9 million at December 31, 2013, $13.7 million at September 30, 2013, and $5.7 million at December 31, 2012.

 

(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 this ratio as this is considered by many investors and analysts to be a metric with which to analyze and evaluate asset quality. Other companies may calculate this ratio differently.

 

The large majority of the nonperforming assets consist of nonaccrual loans/leases, accruing troubled debt restructurings (“TDRs”), and OREO. For nonaccrual loans/leases and accruing TDRs, management has thoroughly reviewed these loans/leases and has provided specific allowances as appropriate. Additionally, a portion of several of the nonaccrual loans are guaranteed by the government. At September 30, 2014, government guaranteed amounts of nonaccrual loans totaled approximately $557 thousand, or 2% of the $26.3 million of total nonaccrual loans/leases. OREO is carried at the lower of carrying amount or fair value less costs to sell.

 

Nonperforming assets at September 30, 2014 were $39.4 million, which were up $8.9 million from December 31, 2013, and up $5.7 million from September 30, 2013. In addition, the ratio of nonperforming assets to total assets was 1.61% at September 30, 2014, which was up from 1.28% at December 31, 2013, and up from 1.35% at September 30, 2013. During the first nine months of 2014, the Company experienced fluctuations in the performance of several individual credits. Several of these credits experienced improved performance (sustained performance of accruing TDRs and payoffs of nonaccrual loans) and other isolated credits experienced degradation (new nonaccrual loans/leases and OREO).

 

The Company’s lending/leasing practices remain unchanged and asset quality remains a top priority for management.

 

 
56

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

DEPOSITS. Deposits grew $36.5 million during the third quarter of 2014, mostly in short-term, low cost brokered and retail time deposits. The table below presents the composition of the Company’s deposit portfolio.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
                                 
  

(dollars in thousands)

 
                                 
  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

 

Noninterest bearing demand deposits

 $535,967    31% $531,063    31% $542,566    33% $515,365    29%

Interest bearing demand deposits

  762,954   45%  760,242   46%  715,643   43%  780,546   45%

Time deposits

  319,105   19%  298,011   18%  326,852   20%  382,819   22%

Brokered time deposits

  95,841   6%  88,052   5%  61,930   4%  63,103   4%
  $1,713,867    100% $1,677,368    100% $1,646,991    100% $1,741,833    100%

 

The Company has been successful in growing its noninterest bearing deposit portfolio over the past few years, growing average balances $68.9 million, or 14%, comparing the year-to-date average for the third quarter of 2014 to the same period of 2013. Most of this growth continued to be derived from QCBT’s correspondent banking business. The continued strength of the noninterest bearing deposit portfolio has provided flexibility to manage down deposit pricing and reduce reliance on higher cost wholesale funds, which has helped drive down the Company’s interest expense.

 

BORROWINGS. 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 Company’s short-term borrowings.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
                 
  

(dollars in thousands)

 
                 

Overnight repurchase agreements with customers

 $135,697   $114,712   $98,823   $124,330  

Federal funds purchased

  26,490    89,610    50,470    44,930  
  $162,187   $204,322   $149,293   $169,260  

 

As a result of their memberships in either the Federal Home Loan Bank (“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. FHLB advances decreased by $26.4 million, or 12%, during the third quarter of 2014.

 

 
57

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Other borrowings consist largely of structured repos which are utilized as an alternative funding source to FHLB advances and customer deposits. The table below presents the composition of the Company’s other borrowings.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
                 
  

(dollars in thousands)

 
                 

Structured repos

 $130,000   $130,000   $130,000   $130,000  

Term note

  18,800    18,800    9,800    10,000  

364-day revolving note

  -    -    -    -  

Series A subordinated notes

  2,655    2,653    2,648    2,646  
  $151,455   $151,453   $142,448   $142,646  

 

In June of 2014, the Company restructured its existing term debt ($8.8 million at the time of restructure which was the net remaining amount after the acquisition of CNB) and borrowed an additional $10.0 million of term debt to help assist with the final redemption of the Series F Preferred Stock. The term debt is secured by common stock of the Company’s subsidiary banks and has a 4-year term with principal and interest due quarterly. Interest is calculated at the effective LIBOR rate plus 3.00% per annum (3.23% at September 30, 2014). Additionally, the Company continued to maintain its $10.0 million revolving line of credit note. At September 30, 2014, the Company had not borrowed on this revolving credit note and had the full $10.0 million line available.

 

It is management’s intention to continue to reduce the reliance on wholesale funding, including FHLB advances, structured repos, and brokered time deposits. Replacement of this funding with core deposits helps to reduce interest expense as the wholesale funding tends to be higher funding cost. However, the Company may choose to utilize advances to supplement funding needs, as this is a way for the Company to effectively and efficiently manage interest rate risk. The table below presents the maturity schedule including weighted average cost for the Company’s combined wholesale funding portfolio.

 

  

September 30, 2014

  

December 31, 2013

 
      

Weighted

      

Weighted

 
      

Average

      

Average

 
      

Interest Rate

      

Interest Rate

 

 

 

Amount Due

  

at Quarter-End

  

Amount Due

  

at Year-End

 
Maturity:                

Year ending December 31:

 

(dollar amounts in thousands)

 
                 

2014

 $64,219    0.51  $110,521    1.24 

2015

  67,000    1.35   41,000    2.00 

2016

  48,642    3.63   48,642    3.63 

2017

  48,145    3.17   43,075    3.43 

2018

  60,042    3.41   58,042    3.47 

Thereafter

  134,293    3.23   122,000    3.33 

Total Wholesale Funding

 $422,341    2.58  $423,280    2.72 

 

During the first nine months of 2014, wholesale funding maturing in 2014 decreased by $46.3 million. This is the net result of $99.2 million of maturities offset by the addition of $52.9 million in short-term, low cost FHLB advances and brokered time deposits.

 

Importantly, a large portion of the Company’s FHLB advances and structured repos have putable options which allow the lender (FHLB or counterparty), at its discretion, to terminate the borrowing and require the subsidiary banks to repay at predetermined dates prior to the stated maturity.

 

 
58

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

STOCKHOLDERS’ EQUITY. The table below presents the composition of the Company’s stockholders’ equity, including the common and preferred equity components.

 

  

As of

 
  

September 30, 2014

  

June 30, 2014

  

December 31, 2013

  

September 30, 2013

 
  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

  

Amount

  

%

 
                                 
  

(dollars in thousands)

 
                                 

Common stock

 $8,058       $8,050       $8,006       $5,932      

Additional paid in capital - common

  61,277        60,999        60,360        38,716      

Retained earnings

  75,200        71,137        64,637        61,787      

Accumulated other comprehensive loss

  (4,749)       (3,937)       (13,644)       (10,039)     

Less: Treasury stock

  (1,606)       (1,606)       (1,606)       (1,606)     

Total common stockholders' equity

  138,180    100%  134,643    100%  117,753    80%  94,790    64%
                                 

Preferred stock

  -        -        30        55      

Additional paid in capital - preferred

  -        -        29,794        53,108      

Total preferred stockholders' equity

  -    -    -    -    29,824    20%  53,163    36%
                                 

Total stockholders' equity

 $138,180    100% $134,643    100% $147,577    100% $147,953    100%
                                 

Tangible common equity (TCE)* / total tangible assets (TA)

  5.45%      5.27%      4.71%      3.56%    

TCE/TA excluding accumulated other comprehensive income (loss)

  5.64%      5.43%      5.29%      3.96%    

 

*Tangible common equity is defined as total common stockholders’ equity excluding goodwill and other intangibles. This ratio is a non-GAAP financial measure. Management included this ratio as it is considered by many investors and analysts to be a metric with which to analyze and evaluate the equity composition. Other companies may calculate this ratio differently.

 

The following table presents the rollforward of stockholders’ equity for the three and nine months ended September 30, 2014 and 2013, respectively.

 

  

For the quarter ended September 30,

  

For the nine months ended September 30,

 
  

2014

  

2013

  

2014

  

2013

 
  

(dollars in thousands)

 

Beginning balance

 $134,643   $145,446   $147,577   $140,434  

Net income

  4,063    3,812    11,960    11,122  

Other comprehensive income (loss), net of tax

  (812)  (818)  8,895    (14,746)

Preferred and common cash dividends declared

  -    (811)  (1,397)  (2,663)

Issuance of 834,715 shares of common stock for acquisition of CNB, net

  -    -    -    13,017  

Redemption of 15,000 shares of Series F Preferred Stock

  -    -    (15,000)  -  

Redemption of 14,867 shares of Series F Preferred Stock

  -    -    (14,824)  -  

Other *

  286    324    969    789  

Ending balance

 $138,180   $147,953   $138,180   $147,953  

 

*Includes mostly common stock issued for options exercised and the employee stock purchase plans, as well as stock-based compensation.

 

With the final redemption of the remaining Series F Preferred Stock on June 30, 2014, the Company has completely retired all preferred stock and eliminated the associated dividend payment commitments. See Note 7 to the Consolidated Financial Statements for additional information regarding the Company’s final redemption of the Series F Preferred Stock.

 

 
59

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

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 averaged $114.3 million during the third quarter of 2014, $102.8 million during 2013 and $98.6 million during 2012. The Company’s on balance sheet liquidity position can fluctuate based on short-term activity in deposits and loans.

 

The subsidiary banks have a variety of sources of short-term liquidity available to them, including federal funds purchased from correspondent banks, FHLB advances, structured repos, brokered time deposits, lines of credit, borrowing at the Federal Reserve Discount Window, sales of securities available for sale, and loan/lease participations or sales. The Company also generates liquidity from the regular principal payments and prepayments made on its loan/lease portfolio, and on the regular monthly payments on its securities portfolio (both residential mortgage-backed securities and municipal securities). At September 30, 2014, the subsidiary banks had 35 lines of credit totaling $371.7 million, of which $18.2 million was secured and $353.5 million was unsecured. At September 30, 2014, $258.8 million was available as $26.5 million was utilized for short-term borrowing needs at the three banks. At December 31, 2013, the subsidiary banks had 33 lines of credit totaling $351.3 million, of which $26.8 million was secured and $324.5 million was unsecured. At December 31, 2013, $315.3 million was available as $36.0 million was utilized for short-term borrowing needs at QCBT. The Company has emphasized growing the number and amount of lines of credit in an effort to strengthen this contingent source of liquidity. Additionally, the Company maintains its $10.0 million secured revolving credit note with a variable interest rate and a maturity of June 24, 2015. At September 30, 2014, the Company had not borrowed on this revolving credit note and had the full amount available.

 

Investing activities used cash of $40.7 million during the first nine months of 2014 compared to $145.4 million for the same period of 2013. Proceeds from calls, maturities, paydowns, and sales of securities were $115.7 million for the first nine months of 2014 compared to $215.0 million for the same period of 2013. Purchases of securities used cash of $48.5 million for the first nine months of 2014 compared to $297.0 million for the same period of 2013. The net increase in loans/leases used cash of $115.6 million for the first nine months of 2014 compared to $65.7 million for the same period of 2013.

 

Financing activities provided cash of $22.6 million for the first nine months of 2014 compared to $111.9 million for same period of 2013. Net increases in deposits totaled $66.9 million for the first nine months of 2014 compared to $112.7 million for the same period of 2013. During the first nine months of 2014, the Company’s short-term borrowings increased $12.9 million. Also, during the first quarter of 2014, the Company partially redeemed its outstanding shares of Series F Preferred Stock totaling $15.0 million and then fully redeemed the remaining $14.8 million in the second quarter of 2014.

 

Total cash provided by operating activities was $18.5 million for the first nine months of 2014 compared to $30.7 million for the same period of 2013.

 

 
60

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Throughout its history, the Company has secured additional capital through various resources, including the issuance of preferred stock (discussed above) and trust preferred securities. Trust preferred securities are reported on the Company’s balance sheet as liabilities, but currently qualify for treatment as regulatory capital.

 

The following table presents the details of the trust preferred securities issued and outstanding as of September 30, 2014.

 

Name

Date Issued

 

Amount Issued

 

Interest Rate

 

Interest Rate as of 9/30/2014

  

Interest Rate as of 12/31/2013

 
               

QCR Holdings Statutory Trust II

February 2004

 $12,372,000 

2.85% over 3-month LIBOR

  3.08%  3.10%

QCR Holdings Statutory Trust III

February 2004

  8,248,000 

2.85% over 3-month LIBOR

  3.08%  3.10%

QCR Holdings Statutory Trust IV

May 2005

  5,155,000 

1.80% over 3-month LIBOR

  2.03%  2.04%

QCR Holdings Statutory Trust V

February 2006

  10,310,000 

1.55% over 3-month LIBOR

  1.78%  1.79%

Community National Statutory Trust II

September 2004

  3,093,000 

2.17% over 3-month LIBOR

  2.40%  2.42%

Community National Statutory Trust III

March 2007

  3,609,000 

1.75% over 3-month LIBOR

  1.98%  1.99%
   $42,787,000 

Weighted Average Rate

  2.50%  2.51%

 

The Company assumed the trust preferred securities originally issued by Community National in connection with its acquisition in May 2013. As a result of acquisition accounting, the liabilities were recorded at fair value upon acquisition with the resulting discount being accreted as interest expense on a level yield basis over the expected term. The original discount totaled $2.6 million. As of September 30, 2014, the remaining discount was $2.4 million.

 

On June 30, 2014, the Company filed a universal shelf registration statement on Form S-3 with the Securities and Exchange Commission (“SEC”). This registration statement, declared effective by the SEC on July 14, 2014, will allow the Company to issue various types of securities, including common stock, preferred stock, debt securities or warrants, from time to time, up to an aggregate amount of $75.0 million. The specific terms and prices of the securities will be determined at the time of any future offering and described in a separate prospectus supplement, which would be filed with the SEC at the time of the particular offering, if any.

 

The Company (on a consolidated basis) and its subsidiary banks are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company and subsidiary banks’ financial statements. 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 capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and the subsidiary banks to maintain minimum amounts and ratios (set forth in the following tables) of total and Tier 1 capital to risk-weighted assets and of Tier 1 capital to average assets, each as defined by regulation. Management believes, as of September 30, 2014 and December 31, 2013, that the Company and the subsidiary banks met all capital adequacy requirements to which they were subject.

 

 
61

 

 

Part I

Item 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued

 

Under the regulatory framework for prompt corrective action, to be categorized as “well capitalized,” an institution must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the following tables. The Company and the subsidiary banks’ actual capital amounts and ratios as of September 30, 2014 and December 31, 2013 are also presented in the following tables (dollars in thousands). As of September 30, 2014 and December 31, 2013, the subsidiary banks met the requirements to be “well capitalized”.

 

                   

To Be Well

 
                   

Capitalized Under

 
          

For Capital

  

Prompt Corrective

 
  

Actual

  

Adequacy Purposes

  

Action Provisions

 
  

Amount

  

Ratio

  

Amount

   Ratio  

Amount

   Ratio 

As of September 30, 2014:

                          

Company:

                          

Total risk-based capital

 200,649   11.10% 144,672 

>

  8.0% 

N/A 

   

N/A

 

Tier 1 risk-based capital

  175,146   9.69%  72,336 

>

  4.0   

N/A 

   

N/A

 

Leverage ratio

  175,146   7.53%  92,995 

>

  4.0   

N/A 

   

N/A

 

Quad City Bank & Trust:

                          

Total risk-based capital

 103,195   11.41% 72,337 

>

  8.0% 90,421 

>

  10.00%

Tier 1 risk-based capital

  92,808   10.26%  36,168 

>

  4.0    54,252 

>

  6.00%

Leverage ratio

  92,808   7.23%  51,330 

>

  4.0    64,162 

>

  5.00%

Cedar Rapids Bank & Trust:

                          

Total risk-based capital

 75,550   11.87% 50,922  

>

  8.0% 63,653 

>

  10.00%

Tier 1 risk-based capital

  67,587   10.62%  25,461 

>

  4.0    38,192 

>

  6.00%

Leverage ratio

  67,587   8.02%  33,729 

>

  4.0    42,162 

>

  5.00%

Rockford Bank & Trust:

                          

Total risk-based capital

 35,467   12.81% 22,141 

>

  8.0% 27,677 

>

  10.00%

Tier 1 risk-based capital

  32,002   11.56%  11,071 

>

  4.0    16,606 

>

  6.00%

Leverage ratio

  32,002   9.06%  14,122 

>

  4.0    17,652 

>

  5.00%

 

 
62

 

 

Part I

Item 2

 

MANAGEMENT’S 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, 2013:

                          

Company:

                          

Total risk-based capital

 $217,011    12.87% $134,935  

>

  8.0% 

N/A

   

N/A

 

Tier 1 risk-based capital

  193,044    11.45%  67,468  

>

  4.0% 

N/A

   

N/A

 

Tier 1 leverage

  193,044    7.96%  97,029  

>

  4.0% 

N/A

   

N/A

 

Quad City Bank & Trust:

                          

Total risk-based capital

 $101,168    12.25% $66,049  

>

  8.0% $82,562  

>

  10.00%

Tier 1 risk-based capital

  91,820    11.12%  33,025  

>

  4.0    49,537  

>

  6.00%

Tier 1 leverage

  91,820    7.13%  51,527  

>

  4.0    64,408  

>

  5.00%

Cedar Rapids Bank & Trust:

                          

Total risk-based capital

 $74,912    12.54% $47,808  

>

  8.0% $59,760  

>

  10.00%

Tier 1 risk-based capital

  67,432    11.28%  23,904  

>

  4.0    35,856  

>

  6.00%

Tier 1 leverage

  67,432    8.78%  30,736  

>

  4.0    38,420  

>

  5.00%

Rockford Bank & Trust:

                          

Total risk-based capital

 $38,778    14.59% $21,263  

>

  8.0% $26,579  

>

  10.00%

Tier 1 risk-based capital

  35,449    13.34%  10,631  

>

  4.0    15,947  

>

  6.00%

Tier 1 leverage

  35,449    10.54%  13,459  

>

  4.0    16,824  

>

  5.00%

 

In July 2013, the U.S. federal banking authorities approved the implementation of the Basel III regulatory capital reforms and issued rules effecting certain changes required by the Dodd-Frank Act (the “Basel III Rules”).  The Basel III Rules are applicable to all U.S. banks that are subject to minimum capital requirements, as well as to bank and savings and loan holding companies other than “small bank holding companies” (generally bank holding companies with consolidated assets of less than $500 million).  The Basel III Rules not only increase most of the required minimum regulatory capital ratios, but they introduce a new Common Equity Tier 1 Capital ratio and the concept of a capital conservation buffer.  The Basel III Rules also expand the definition of capital as in effect currently by establishing criteria that instruments must meet to be considered Additional Tier 1 Capital (Tier 1 Capital in addition to Common Equity) and Tier 2 Capital.  A number of instruments that now qualify as Tier 1 Capital will not qualify, or their qualifications will change.  The Basel III Rules also permit smaller banking organizations (which includes the Company and its subsidiary banks) to retain, through a one-time election, the existing treatment for accumulated other comprehensive income, which currently does not affect regulatory capital.  The Basel III Rules have maintained the general structure of the current prompt corrective action framework, while incorporating the increased requirements. The prompt corrective action guidelines were also revised to add the Common Equity Tier 1 Capital ratio.  In order to be a “well-capitalized” depository institution under the new regime, a bank and holding company must maintain a Common Equity Tier 1 Capital ratio of 6.5% or more; a Tier 1 Capital ratio of 8% or more; a Total Capital ratio of 10% or more; and a leverage ratio of 5% or more.  Generally, financial institutions become subject to the new Basel III Rules on January 1, 2015.  Management is in the process of assessing the effect the Basel III Rules may have on the Company’s and the subsidiary banks’ capital positions and will monitor developments in this area. At present, management believes that its current capital structure and the execution of its existing capital plan will be more than sufficient to meet and exceed the revised regulatory capital ratios as required by the new Basel III Rules.

 

 
63

 

 

Part I

Item 2

 

MANAGEMENT’S 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 Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “bode,” “predict,” “suggest,” “project,” “appear,” “plan,” “intend,” “estimate,” “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 Company’s 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 Company’s operations and future prospects are detailed in the “Risk Factors” section included under Item 1A of Part I of the Company’s Form 10-K. In addition to the risk factors described in that section, there are other factors that may impact any public company, including the Company, which could have a material adverse effect on the Company’s 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.

 

 
64

 

 

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 Company’s 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 Company’s exposure to changes in interest rates, management monitors the Company’s interest rate risk. Each subsidiary bank has an asset/liability management committee of the board of directors that meets quarterly to review the bank’s 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 board's objectives in the most effective manner. Notwithstanding the Company’s 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 Company’s asset/liability position, the board of directors and management attempt to manage the Company’s 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 Company’s interest rate risk position somewhat in order to increase its net interest margin. The Company’s 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.

 

 
65

 

 

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 Company’s 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 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. Further, in recent years, the Company added additional interest rate scenarios where interest rates experience a parallel and instantaneous shift upward 100, 200, 300, and 400 basis points and a parallel and instantaneous shift downward 100 basis points. The Company will run additional interest rate scenarios on an as-needed basis. The asset/liability management committees of the subsidiary bank boards of directors have established policy limits of a 10% decline in net interest income for the 200 basis point upward parallel shift and the 100 basis point downward parallel shift. For the 300 basis point upward shock, the established policy limit has been increased to 25% decline in net interest income. The increased policy limit is appropriate as the shock scenario is extreme and unlikely and warrants a higher limit than the more realistic and traditional parallel/pro-rata shift scenarios.

 

Application of the simulation model analysis for select interest rate scenarios at the most recent quarter-end available is presented in the following table:

 

      

NET INTEREST INCOME EXPOSURE in YEAR 1

 

INTEREST RATE SCENARIO

 

POLICY LIMIT

  

As of June 30, 2014

  

As of December 31, 2013

  

As of December 31, 2012

 
                 

100 basis point downward shift

  -10.0%  -1.3%  -1.0%  -1.5%

200 basis point upward shift

  -10.0%  -5.6%  -4.8%  -0.9%

300 basis point upward shock

  -25.0%  -13.8%  -11.0%  0.8%

 

The simulation is within the board-established policy limits for all three scenarios. Additionally, for all of the various interest rate scenarios modeled and measured by management (as described above), the results at June 30, 2014 (the most recent quarter available) were within established risk tolerances as established by policy or by best practice (if the interest rate scenario didn’t have a specific policy limit).

 

 
66

 

 

Part I

Item 3

 

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

In the second quarter of 2014, the Company executed two interest rate cap transactions, each with a notional value of $15.0 million, for a total of $30.0 million. The initial cost (prepaid premium) of the interest rate caps totaled $2.1 million. This amount was recorded in the Other Assets section of the balance sheet. This asset will be amortized to interest expense according to a predetermined schedule and will also be adjusted to fair value on a recurring basis. The change in fair value will flow through Accumulated Other Comprehensive Income and the derivative transaction will be tested for effectiveness according to cash flow hedge accounting standards. The interest rate caps purchased will essentially set a ceiling to the interest rate paid on the $30.0 million of short-term FHLB advances that are being hedged, minimizing the interest rate risk associated with rising interest rates. The Company will continue to analyze and evaluate similar transactions as an alternative and cost effective way to mitigate interest rate risk.

 

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 Company’s 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 Company’s business activities.

 

 
67

 

 

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 Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of September 30, 2014. Based on that evaluation, the Company’s management, including the Chief Executive Officer and Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective, as of the end of the period covered by this report, 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 Company’s internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

In May 2013, the Committee of Sponsoring Organization of the Treadway Commission (“COSO”) released an updated version of its Internal Control – Integrated Framework. The updated version supersedes the 1992 version effective December 15, 2014. The Company’s management has evaluated the updated COSO framework and will use the new framework to evaluate the adequacy of their internal control over financial reporting for the year ending December 31, 2014. The Company’s management expects no material changes to existing internal controls over financial reporting as a result of using the updated framework.

 

 
68

 

 

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 1A

Risk Factors

 

There have been no material changes in the risk factors applicable to the Company from those disclosed in Part I, Item 1.A. “Risk Factors,” in the Company’s 2013 Annual Report on Form 10-K. Please refer to that section of the Company’s Form 10-K for disclosures regarding the risks and uncertainties related to the Company’s business.

 

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds

 

None 

 

Item 3

Defaults Upon Senior Securities

 

None

 

Item 4

Mine Safety Disclosures

 

Not applicable

 

Item 5

Other Information

 

None

 

 
69

 

 

Part II

QCR HOLDINGS, INC. AND SUBSIDIARIES

 

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.

 

101

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of September 30, 2014 and December 31, 2013; (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2014 and September 30, 2013; (iii) Consolidated Statements of Comprehensive Income (Loss) for the three months and nine months ended September 30, 2014 and September 30, 2013; (iv) Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2014 and September 30, 2013; (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2014 and September 30, 2013; and (vi) Notes to the Consolidated Financial Statements.

 

 
70

 

 

SIGNATURES

 

Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

QCR HOLDINGS, INC.

(Registrant)

 

 

Date

November 7, 2014

 

/s/ Douglas M. Hultquist

 

 

 

Douglas M. Hultquist, President

   Chief Executive Officer
    
DateNovember 7, 2014 /s/ Todd A. Gipple
   Todd A. Gipple, Executive Vice President
   Chief Operating Officer
   Chief Financial Officer
    

Date

November 7, 2014

 

/s/ Elizabeth A. Grabin

   Elizabeth A. Grabin, Vice President
   Controller
   Principal Accounting Officer
    

 

71