QCR HOLDINGS INC
For the period ended Mar 31, 2025. Filed May 9, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 9, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
March 31, 2025
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, 2024, included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on February 28, 2025. 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 GAAP 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 March 31, 2025 are not necessarily indicative of the results expected for the year ending December 31, 2025, or for any other period.
The acronyms and abbreviations identified below are used throughout this Quarterly Report on Form 10-Q. It may be helpful to refer back to this page as you read this report.
| | |
|---|---|
| | |
| ACL: Allowance for credit losses | FTEs: Full-time equivalents |
| AFS: Available for sale | GAAP: Generally Accepted Accounting Principles |
| Allowance: Allowance for credit losses | GB: Guaranty Bank |
| AOCI: Accumulated other comprehensive income (loss) | GFED: Guaranty Federal Bancshares, Inc. |
| ASC: Accounting Standards Codification | HTM: Held to maturity |
| ASU: Accounting Standards Update | ICS: Insured Cash Sweep |
| BOLI: Bank-owned life insurance | LIHTC: Low-income housing tax credit |
| Caps: Interest rate cap derivatives | m2: m2 Equipment Finance, LLC |
| CDARS: Certificate of Deposit Account Registry Service | NIM: Net interest margin |
| CECL: Current Expected Credit Losses | NPA: Nonperforming asset |
| Community National: Community National Bancorporation | NPL: Nonperforming loan |
| Company: QCR Holdings, Inc. | OBS: Off-balance sheet |
| CRBT: Cedar Rapids Bank & Trust Company | OREO: Other real estate owned |
| CRE: Commercial real estate | PCAOB: Public Company Accounting Oversight Board |
| CSB: Community State Bank | Provision: Provision for credit losses |
| C&I: Commercial and industrial | QCBT: Quad City Bank & Trust Company |
| EBA: Excess balance account | ROAA: Return on average assets |
| EPS: Earnings per share | ROAE: Return on average equity |
| Exchange Act: Securities Exchange Act of 1934, as | SEC: Securities and Exchange Commission |
| amended | SOFR: Secured Overnight Financing Rate |
| FASB: Financial Accounting Standards Board | SPE: Special purpose entity |
| FDIC: Federal Deposit Insurance Corporation | Swaption: Swap option |
| Federal Reserve: Board of Governors of the Federal | TA: Tangible assets |
| Reserve System | TCE: Tangible common equity |
| FHLB: Federal Home Loan Bank | TEY: Tax equivalent yield |
| FRB: Federal Reserve Bank of Chicago | VIE: Variable interest entities |
| | |
| | |
| | |
The Consolidated Financial Statements include the accounts of the Company and its wholly owned subsidiaries which include the accounts offour commercial banks: QCBT, CRBT, CSB and GB. Allfour banks are state-chartered commercial banks and all are members of the Federal Reserve system. The Company also engages in direct financing lease contracts through m2, a wholly owned subsidiary of QCBT. Additionally, the Company also engages in wealth management services through its banking subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.
Recent accounting developments:
In December 2023, the FASB issued ASU 2023-09,“Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” Under the standard, the accounting guidance enhances the transparency and decision usefulness of income tax disclosures. Investors, lenders, creditors and other allocators of capital information will be able to use the expanded disclosures to better assess how an entity’s operations and related tax risks and tax planning and operation opportunities affect its tax rate and prospects for future cash flows. The ASU is effective for public business entities for annual periods beginning after December 15, 2024. The standard is not expected to have a significant impact on the Company’s financial statements.
In March 2024, the FASB issued ASU 2024-01,“Compensation – Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards.” Under the standard, the accounting guidance improves GAAP by adding an illustrative example to demonstrate how an entity should apply the scope guidance of “Topic 718, Compensation - Stock Compensation” for profits interest and similar awards. The illustrative examples will benefit investors and other allocators of capital by providing them with more consistent information. The ASU is effective for public business entities for annual periods beginning after December 15, 2024, and interim periods within those annual periods. The standard was adopted on January 1, 2025 and did not have a significant impact on the Company’s financial statements.
In November 2024, the FASB issued ASU 2024-03,“Disaggregation of Income Statement Expenses.” Under the standard, the accounting guidance improves disclosures about a public business entity’s expenses, and provides more detailed information about the types of expenses in commonly presented expense captions. The ASU is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. The standard is not expected to have a significant impact on the Company’s financial statements.
NOTE 2– INVESTMENT SECURITIES
The amortized cost and fair value of investment securities as of March 31, 2025 and December 31, 2024 are summarized as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Allowance · Gross · · Gross · · · · | ||||||||||||||||
| · · Amortized · · for Credit · Unrealized · · Unrealized · · Fair · | ||||||||||||||||
| · Cost · (Losses) · Gains · (Losses) · Value | ||||||||||||||||
| · · (dollars in thousands) · | ||||||||||||||||
| March 31, 2025: · · · · · · | ||||||||||||||||
| Securities HTM: · · · · · · | ||||||||||||||||
| Municipal securities | | $845,226 | | $(254) | | $15,157 | | $(102,476) | | $757,653 | | |||||
| Corporate securities | | | 28,018 | | | (8) | | | 4,395 | | | — | | | 32,405 | |
| Other securities | | 1,050 | | (1) | | — | | (3) | | 1,046 | | |||||
| | | $874,294 | | $(263) | | $19,552 | | $(102,479) | | $791,104 | | |||||
| | | | | | | | ||||||||||
| Securities AFS: | | | | | | | ||||||||||
| U.S. treasuries and govt. sponsored agency securities | | $19,641 | | $— | | $7 | | $(2,161) | | $17,487 | | |||||
| Residential mortgage-backed and related securities | | 47,841 | | — | | 3 | | (4,650) | | 43,194 | | |||||
| Municipal securities | | 203,776 | | — | | — | | (45,017) | | 158,759 | | |||||
| Asset-backed securities | | | 7,644 | | | — | | | 121 | | | (1) | | | 7,764 | |
| Corporate securities | | 38,868 | | — | | 12 | | (1,843) | | 37,037 | | |||||
| | | $317,770 | | $— | | $143 | | $(53,672) | | $264,241 | | |||||
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Allowance · · Gross · · Gross · · · | ||||||||||||||||
| · · Amortized · · for Credit · · Unrealized · · Unrealized · · Fair · | ||||||||||||||||
| · Cost · · (Losses) · · Gains · (Losses) · · Value · | ||||||||||||||||
| · · (dollars in thousands) · | ||||||||||||||||
| December 31, 2024: · · · · · · · · | ||||||||||||||||
| Securities HTM: · · · · · · · · | ||||||||||||||||
| Municipal securities | | $806,992 | | $(254) | | $23,292 | | $(63,164) | | $766,866 | | |||||
| Corporate securities | | | 28,018 | | | (8) | | | 4,665 | | | — | | | 32,675 | |
| Other securities | | 1,050 | | (1) | | — | | (7) | | 1,042 | | |||||
| | | $836,060 | | $(263) | | $27,957 | | $(63,171) | | $800,583 | | |||||
| | | | | | | | ||||||||||
| Securities AFS: | | | | | | | ||||||||||
| U.S. treasuries and govt. sponsored agency securities | | $23,113 | | $— | | $7 | | $(2,529) | | $20,591 | | |||||
| Residential mortgage-backed and related securities | | 55,641 | | — | | 3 | | (5,602) | | 50,042 | | |||||
| Municipal securities | | 204,664 | | — | | — | | (40,089) | | 164,575 | | |||||
| Asset-backed securities | | | 9,053 | | | — | | | 171 | | | — | | | 9,224 | |
| Corporate securities | | 38,866 | | — | | 4 | | (2,193) | | 36,677 | | |||||
| | | $331,337 | | $— | | $185 | | $(50,413) | | $281,109 | | |||||
The Company's HTM municipal securities consist largely of private issues of municipal debt. The large majority of the municipalities are located within the Midwest. 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 private mortgage-backed securities or pooled trust preferred securities.
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 March 31, 2025, and December 31, 2024, are summarized in the tables below. Securities AFS, for which an allowance for credit losses has been provided, are not included in these disclosures as there are no unrealized losses remaining after consideration of the ACL.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 Months · · 12 Months or More · · Total | ||||||||||||||||||
| · · · · Gross · · · · Gross · · · · Gross | ||||||||||||||||||
| · · Fair · · Unrealized · · Fair · · Unrealized · · Fair · · Unrealized | ||||||||||||||||||
| · Value · Losses · Value · Losses · Value · Losses | ||||||||||||||||||
| · · (dollars in thousands) | ||||||||||||||||||
| March 31, 2025: · · · · · · | ||||||||||||||||||
| Securities HTM: · · · · · · | ||||||||||||||||||
| Municipal securities | | $116,260 | | $(35,513) | | $392,935 | | $(66,963) | | $509,195 | | $(102,476) | ||||||
| Other securities | | | 500 | | | (1) | | | 547 | | | (2) | | | 1,047 | | | (3) |
| | | $116,760 | | $(35,514) | | $393,482 | | $(66,965) | | $510,242 | | $(102,479) | ||||||
| | | | | | | | | |||||||||||
| Securities AFS: | | | | | | | | |||||||||||
| U.S. treasuries and govt. sponsored agency securities | | $3,346 | | $(1) | | $13,551 | | $(2,160) | | $16,897 | | $(2,161) | ||||||
| Residential mortgage-backed and related securities | | 1,261 | | (9) | | 41,752 | | (4,641) | | 43,013 | | (4,650) | ||||||
| Municipal securities | | 789 | | (10) | | 157,969 | | (45,007) | | 158,759 | | (45,017) | ||||||
| Asset-backed securities | | | 2,730 | | | (1) | | | — | | | — | | | 2,730 | | | (1) |
| Corporate securities | | — | | — | | 33,841 | | (1,843) | | 33,841 | | (1,843) | ||||||
| | | $8,126 | | $(21) | | $247,113 | | $(53,651) | | $255,240 | | $(53,672) | ||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Less than 12 Months · · 12 Months or More · · Total | ||||||||||||||||||
| · · · · Gross · · · · Gross · · · · Gross | ||||||||||||||||||
| · · Fair · · Unrealized · · Fair · · Unrealized · · Fair · · Unrealized | ||||||||||||||||||
| · Value · Losses · Value · Losses · Value · Losses | ||||||||||||||||||
| · · (dollars in thousands) | ||||||||||||||||||
| December 31, 2024: · · · · · · | ||||||||||||||||||
| Securities HTM: · · · · · · | ||||||||||||||||||
| Municipal securities | | $162,914 | | $(14,382) | | $253,818 | | $(48,782) | | $416,732 | | $(63,164) | ||||||
| Other securities | | 500 | | | — | | | 543 | | | (7) | | | 1,043 | | | (7) | |
| | | $163,414 | | $(14,382) | | $254,361 | | $(48,789) | | $417,775 | | $(63,171) | ||||||
| | | | | | | | | | ||||||||||
| Securities AFS: | | | | | | | | |||||||||||
| U.S. govt. sponsored agency securities | | $6,522 | | $(2) | | $13,369 | | $(2,527) | | $19,891 | | $(2,529) | ||||||
| Residential mortgage-backed and related securities | | 1,337 | | (24) | | 48,520 | | (5,578) | | 49,857 | | (5,602) | ||||||
| Municipal securities | | 798 | | (6) | | 163,777 | | (40,083) | | 164,575 | | (40,089) | ||||||
| Corporate securities | | | — | | — | | 35,712 | | (2,193) | | 35,712 | | (2,193) | |||||
| | | $8,657 | | $(32) | | $261,378 | | $(50,381) | | $270,035 | | $(50,413) | ||||||
| | | | | | | | | | | | | | | | | | | |
On March 31, 2025, the investment portfolio included 672 securities. Of this number,577 securities were in an unrealized loss position. The aggregate losses of these securities totaled approximately 13.10% of the total amortized cost of the portfolio. Of these 577 securities, there were 521 securities that were in an unrealized loss position for twelve months or more. Management has concluded unrealized losses as of March 31, 2025 were temporary due to the changing interest rate environment.
During 2023, the Company’s impairment evaluation determined that one publicly traded debt security experienced a decline in fair value due to credit quality, rather than market factors. As a result, the Company recognized a credit loss expense of $989 thousand in the first quarter of 2023 and established an ACL on the related AFS security. For the three months ended March 31, 2024, the remaining ACL on the related AFS security was removed as the security had been sold.
The following table presents the activity in the allowance for credit losses for held to maturity and available for sale securities by major security type for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · | ||||||||||||||||||||||||||||
| · · · Three Months Ended March 31, 2025 · · Three Months Ended March 31, 2024 | ||||||||||||||||||||||||||||
| · · · Securities HTM · · Securities AFS · · Securities HTM · · Securities AFS | ||||||||||||||||||||||||||||
| · · · Municipal · · Corporate · · Other · · · · Corporate · · Municipal · · Other · · · · · Corporate | ||||||||||||||||||||||||||||
| · · securities · · securities · · securities · · Total · securities · · securities · securities · · · Total · securities | ||||||||||||||||||||||||||||
| | | (dollars in thousands) | ||||||||||||||||||||||||||
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Beginning balance | | | $254 | | $8 | | $1 | | $263 | | $— | | $202 | | $1 | | $203 | | $989 | |||||||||
| Reduction due to sales | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (544) |
| Provision | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (445) |
| Balance, ending | | | $254 | | $8 | | $1 | | $263 | | $— | | $202 | | $1 | | $203 | | $— | |||||||||
Trading securities had a fair value of $82.4 million as of March 31, 2025 and $83.5 million as of December 31, 2024 and consist of retained beneficial interests acquired in conjunction with Freddie Mac securitizations completed by the Company in 2023 and 2024. The change in fair value on trading securities for the three months ended March 31, 2025 was a net loss of $809 thousand. The change in market value on trading securities for the three months ended March 31, 2024 was a net gain of $19 thousand. See also Note 4 to the Consolidated Financial Statements for details of these securitizations.
There were no transfers of securities between classifications for the three months ended March 31, 2025 or 2024.
There wereno sales of securities for the three months ended March 31, 2025. There wasone security sold during the three months ended March 31, 2024 which was identified as AFS. Information on proceeds received, as well as the gains and losses from the sale of securities, are as follows:
| · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · · · · Three Months Ended | |||||||||
| | | | | | March 31, 2025 | | March 31, 2024 | | |
| · · · · · · (dollars in thousands) · | |||||||||
| · · · · · · · · · · · | |||||||||
| Proceeds from sales of securities | | | | | $— | | $445 | | |
| Gross gains from sales of securities | | | | | — | | — | | |
| Gross losses from sales of securities | | | | | — | | — | | |
The amortized cost and fair value of securities as of March 31, 2025 by contractual maturity are shown below. Expected maturities of residential mortgage-backed and related securities and asset-backed securities may differ from contractual maturities because the residential mortgages underlying the securities may be prepaid without any penalties. Therefore, these securities are not included in the maturity categories in the following table:
| | | | | | | |
|---|---|---|---|---|---|---|
| · Amortized Cost · Fair Value | ||||||
| · · (dollars in thousands) | ||||||
| Securities HTM: · · | ||||||
| Due in one year or less | | $1,230 | | $1,227 | ||
| Due after one year through five years | | 29,343 | | 26,735 | ||
| Due after five years | | 843,721 | | 763,142 | ||
| | | $874,294 | | $791,104 | ||
| Securities AFS: | | | ||||
| Due in one year or less | | $3,279 | | $3,277 | ||
| Due after one year through five years | | 20,105 | | 19,370 | ||
| Due after five years | | 238,901 | | 190,636 | ||
| | | | 262,285 | | | 213,283 |
| Residential mortgage-backed and related securities | | | 47,841 | | | 43,194 |
| Asset-backed securities | | 7,644 | | 7,764 | ||
| | | $317,770 | | $264,241 | ||
Portions of the U.S. government sponsored agency securities and municipal securities contain call options, which, at the discretion of the issuer, terminate the security at par and at predetermined dates prior to the stated maturity, summarized as follows as of March 31, 2025:
| | | | | | | |
|---|---|---|---|---|---|---|
| · Amortized Cost · Fair Value | ||||||
| · · (dollars in thousands) | ||||||
| Securities HTM: · · | ||||||
| Municipal securities | | | 281,875 | | | 266,459 |
| Corporate securities | | | 28,018 | | | 32,404 |
| | | $309,893 | | $298,863 | ||
| | | | ||||
| Securities AFS: | | | ||||
| Municipal securities | | | 203,630 | | | 158,627 |
| Corporate securities | | 37,905 | | 36,068 | ||
| | | $241,535 | | $194,695 | ||
As of March 31, 2025, the Company's municipal securities portfolios were comprised of general obligation bonds issued by 80 issuers with fair values totaling $107.4 million and revenue bonds, issued by 163 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $808.3 million. The Company also held investments in general obligation bonds in 18 states, including 10 states in which the aggregate fair value exceeded $5.0 million, and in revenue bonds in 31 states, including 13 states in which the aggregate fair value exceeded $5.0 million.
As of December 31, 2024, the Company's municipal securities portfolios were comprised of general obligation bonds issued by 79 issuers with fair values totaling $103.5 million and revenue bonds, issued by 165 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $828.0 million. The Company also held investments in general obligation bonds in 18 states, including nine* *states in which the aggregate fair value exceeded $5.0 million, and in revenue bonds in 31 states, including 13 states in which the aggregate fair value exceeded $5.0 million.
The Company monitors the investments and concentration closely. Both general obligation and revenue bonds are diversified across many issuers. As of March 31, 2025 and December 31, 2024, the Company did not hold general obligation bonds of any single issuer, that in aggregate exceed 10% of the Company’s stockholders’ equity. Of the general obligation and revenue bonds in the Company's portfolio, the majority are unrated bonds that represent small, private issuances. All unrated bonds were underwritten according to the Company’s loan underwriting standards and have an average loan risk rating of 2, indicating very high quality. Additionally, many of these bonds are funding essential municipal services such as water, sewer, education, and medical facilities.
The Company's municipal securities are owned by thefour charters, whose investment policies set forth limits for various subcategories within the municipal securities portfolio. The investments of each charter are monitored individually, and as of March 31, 2025, all were within policy limitations approved by the Company’s board of directors. Policy limits are calculated as a percentage of each charter's total risk-based capital.
As of March 31, 2025, the Company's standard monitoring of its municipal securities portfolio had not uncovered any facts or circumstances resulting in significantly different credit 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.
NOTE 3 – LOANS/LEASES RECEIVABLE
The composition of the loan/lease portfolio as of March 31, 2025 and December 31, 2024 is presented as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · March 31, 2025 · · December 31, 2024 | ||||||
| | | (dollars in thousands) | ||||
| C&I: | | | | | | |
| C&I - revolving | | $388,479 | | $387,991 | ||
| C&I - other * | | | 1,444,119 | | | 1,514,932 |
| | | | 1,832,598 | | | 1,902,923 |
| | | | ||||
| CRE - owner occupied | | 599,488 | | 605,993 | ||
| CRE - non-owner occupied | | 1,040,281 | | | 1,077,852 | |
| Construction and land development | | 1,419,208 | | 1,313,543 | ||
| Multi-family | | | 1,178,299 | | | 1,132,110 |
| Direct financing leases** | | 14,773 | | 17,076 | ||
| 1-4 family real estate*** | | | 592,127 | | | 588,179 |
| Consumer | | 146,393 | | 146,728 | ||
| | | 6,823,167 | | 6,784,404 | ||
| Allowance for credit losses | | (90,354) | | (89,841) | ||
| | | $6,732,813 | | $6,694,563 | ||
| ** Direct financing leases: | | | ||||
| Net minimum lease payments to be received | | $15,931 | | $18,506 | ||
| Estimated unguaranteed residual values of leased assets | | 165 | | 165 | ||
| Unearned lease/residual income | | (1,323) | | (1,595) | ||
| | | 14,773 | | 17,076 | ||
| Less allowance for credit losses | | (485) | | (580) | ||
| | | $14,288 | | $16,496 | ||
| | | | | | | |
- Includes equipment financing agreements outstanding through m2, totaling $270.2 million and $303.2 million as of March 31, 2025 and December 31, 2024, respectively.
** 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, which is combined with 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 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.
*** Includes residential real estate held for sale totaling $2.0 million and $2.1 million as of March 31, 2025 and December 31, 2024, respectively.
Accrued interest on loans, which is excluded from the amortized cost of loans, totaled $46.1 million at both March 31, 2025 and December 31, 2024, and was included in Other Assets on the consolidated balance sheets.
Changes in accretable discounts on acquired loans for the three months ended March 31, 2025 and 2024, respectively, are presented as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · For the Three Months Ended · · | |||||||
| · March 31, 2025 · · March 31, 2024 · · | |||||||
| · Performing · · Performing · · | |||||||
| · Loans · Loans · · | |||||||
| · (dollars in thousands) · | |||||||
| | | | | | | | |
| Balance at the beginning of the period | $(2,310) | | $(3,891) | | | ||
| Accretion recognized | 195 | | 352 | | | ||
| Balance at the end of the period | $(2,115) | | $(3,539) | | | ||
| | | | | | | | |
The aging of the loan/lease portfolio by classes of loans/leases as of March 31, 2025 and December 31, 2024 is presented as follows:
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of March 31, 2025 | |||||||||||||||||||
| · · · · · · · · Accruing Past · · · · | |||||||||||||||||||
| · · · · 30-59 Days · · 60-89 Days · · Due 90 Days or · · Nonaccrual · · | |||||||||||||||||||
| Classes of Loans/Leases · Current · Past Due · Past Due · More · Loans/Leases · Total | |||||||||||||||||||
| · · (dollars in thousands) · | |||||||||||||||||||
| C&I: | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $384,613 | | $430 | | $— | | $— | | $3,436 | $ | | 388,479 | | |||||
| C&I - other | | | 1,397,794 | | | 8,427 | | | 6,419 | | | 6 | | | 31,473 | | | 1,444,119 | |
| CRE - owner occupied | | 595,764 | | | 1,194 | | | — | | | — | | | 2,530 | | 599,488 | | ||
| CRE - non-owner occupied | | 1,037,520 | | | — | | | — | | | — | | | 2,761 | | 1,040,281 | | ||
| Construction and land development | | | 1,400,875 | | | — | | | 13,865 | | | 350 | | | 4,118 | | | 1,419,208 | |
| Multi-family | | 1,168,002 | | | 10,297 | | | — | | | — | | | — | | 1,178,299 | | ||
| Direct financing leases | | 14,155 | | | 368 | | | 45 | | | — | | | 205 | | 14,773 | | ||
| 1-4 family real estate | | 588,161 | | | 1,606 | | | — | | | — | | | 2,360 | | 592,127 | | ||
| Consumer | | 145,741 | | | 86 | | | 190 | | | — | | | 376 | | 146,393 | | ||
| | | $6,732,625 | | $22,408 | | $20,519 | | $356 | | $47,259 | | $6,823,167 | | ||||||
| | | | | | | | | ||||||||||||
| As a percentage of total loan/lease portfolio | | 98.67% | 0.33% | 0.30% | 0.01% | 0.69% | 100.00% | ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2024 | |||||||||||||||||||
| · · · · · · · · Accruing Past · · · · | |||||||||||||||||||
| · · · · 30-59 Days · · 60-89 Days · · Due 90 Days or · · Nonaccrual · · | |||||||||||||||||||
| Classes of Loans/Leases · Current · Past Due · Past Due · More · Loans/Leases · Total | |||||||||||||||||||
| · · (dollars in thousands) · | |||||||||||||||||||
| C&I | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $387,767 | | $30 | | $— | | $— | | $194 | $ | | 387,991 | | |||||
| C&I - other | | 1,474,729 | | | 13,159 | | | 2,931 | | | 2 | | | 24,111 | | | 1,514,932 | | |
| CRE - owner occupied | | 604,550 | | | 173 | | | 454 | | | — | | | 816 | | 605,993 | | ||
| CRE - non-owner occupied | | 1,074,541 | | | 85 | | | — | | | — | | | 3,226 | | 1,077,852 | | ||
| Construction and land development | | 1,300,893 | | | 8 | | | — | | | 4,188 | | | 8,454 | | | 1,313,543 | | |
| Multi-family | | | 1,132,110 | | | — | | | — | | | — | | | — | | 1,132,110 | | |
| Direct financing leases | | 16,622 | | | 60 | | | 135 | | | — | | | 259 | | 17,076 | | ||
| 1-4 family real estate | | 579,943 | | | 4,910 | | | 539 | | | 80 | | | 2,707 | | 588,179 | | ||
| Consumer | | 146,172 | | | 235 | | | 8 | | | — | | | 313 | | 146,728 | | ||
| | | $6,717,327 | | $18,660 | | $4,067 | | $4,270 | | $40,080 | | $6,784,404 | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| As a percentage of total loan/lease portfolio | | 99.01% | 0.28% | 0.06% | 0.06% | 0.59% | 100.00% | ||||||||||||
NPLs by classes of loans/leases as of March 31, 2025 and December 31, 2024 are presented as follows:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of March 31, 2025 · | |||||||||||||||
| · · Accruing Past · · Nonaccrual · · Nonaccrual · · · · · · | |||||||||||||||
| · · Due 90 Days or · · Loans/Leases · · Loans/Leases · · · · · Percentage of · | |||||||||||||||
| Classes of Loans/Leases · More · with an ACL · without an ACL · Total NPLs · Total NPLs | |||||||||||||||
| · (dollars in thousands) · | |||||||||||||||
| C&I: · · · · · · · · · · · · · · | |||||||||||||||
| C&I - revolving | | $— | | $186 | | $3,250 | | $3,436 | 7% | ||||||
| C&I - other | | | 6 | | | 29,387 | | | 2,086 | | | 31,479 | | 66 | |
| CRE - owner occupied | | — | | | 1,176 | | | 1,354 | | | 2,530 | 5 | | ||
| CRE - non-owner occupied | | — | | | 2,761 | | | — | | | 2,761 | 6 | | ||
| Construction and land development | | | 350 | | | 4,118 | | | — | | | 4,468 | | 9 | |
| Multi-family | | — | | | — | | | — | | | — | - | | ||
| Direct financing leases | | — | | | 205 | | | — | | | 205 | 1 | | ||
| 1-4 family real estate | | — | | | 2,026 | | | 334 | | | 2,360 | 5 | | ||
| Consumer | | — | | | 376 | | | — | | | 376 | 1 | | ||
| | | $356 | | $40,235 | | $7,024 | | $47,615 | 100% | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2024 | |||||||||||||||
| · · Accruing Past · · Nonaccrual · · Nonaccrual · · · · | |||||||||||||||
| · · Due 90 Days or · · Loans/Leases · · Loans/Leases · · · · Percentage of | |||||||||||||||
| Classes of Loans/Leases · More · with an ACL · without an ACL · Total NPLs · Total NPLs | |||||||||||||||
| · · (dollars in thousands) | |||||||||||||||
| | | | | | | | | | | | | | | | |
| C&I: | | | | | | | | | | | | | | | |
| C&I - revolving | | $— | | $193 | | $1 | | $194 | - | % | |||||
| C&I - other | | | 2 | | | 20,849 | | | 3,262 | | | 24,113 | | 54 | |
| CRE - owner occupied | | — | | 816 | | — | | 816 | 2 | | |||||
| CRE - non-owner occupied | | — | | 2,686 | | 540 | | 3,226 | 7 | | |||||
| Construction and land development | | 4,188 | | — | | 8,454 | | 12,642 | 29 | | |||||
| Multi-family | | — | | — | | — | | — | - | | |||||
| Direct financing leases | | — | | 259 | | — | | 259 | 1 | | |||||
| 1-4 family real estate | | 80 | | 2,366 | | 341 | | 2,787 | 6 | | |||||
| Consumer | | — | | 313 | | — | | 313 | 1 | | |||||
| | | $4,270 | | $27,482 | | $12,598 | | $44,350 | | 100% | |||||
| | | | | | | | | | | | | | | | |
The Company did not recognize any interest income on nonaccrual loans during the three months ended March 31, 2025 and 2024.
Changes in the ACL on loans/leases by portfolio segment for the three months ended March 31, 2025 and 2024, respectively, are presented as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended March 31, 2025 | ||||||||||||||||||||||||||||
| | | | | | | CRE | | CRE | | Construction | | | | | 1-4 | | | | | | ||||||||
| | | C&I - | | C&I - | | Owner | | Non-Owner | | and Land | | Multi- | | Family | | | | | | | | |||||||
| | Revolving | | Other* | | Occupied | | Occupied | | Development | | Family | | Real Estate | Consumer | | Total | ||||||||||||
| | (dollars in thousands) | |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Balance, beginning | | $3,856 | | $34,002 | | $7,147 | | $11,137 | | $15,099 | | $12,173 | | $4,934 | | $1,493 | | | $89,841 | |||||||||
| Provision | | 96 | | 2,099 | | (6) | | (76) | | 1,602 | | 795 | | 187 | | 46 | | | 4,743 | |||||||||
| Charge-offs | | — | | (4,878) | | — | | — | | — | | — | | (26) | | (40) | | | (4,944) | |||||||||
| Recoveries | | — | | 622 | | — | | — | | 59 | | — | | — | | 33 | | | 714 | |||||||||
| Balance, ending | | $3,952 | | $31,845 | | $7,141 | | $11,061 | | $16,760 | | $12,968 | | $5,095 | | $1,532 | | | $90,354 | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- Included within the C&I – Other column are ACL on leases with a beginning balance of $580 thousand, provision of $87 thousand, charge-offs of $191 thousand and recoveries of $9 thousand. ACL on leases was $485 thousand as of March 31, 2025.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended March 31, 2024 · | |||||||||||||||||||||||||||||
| | | | | | | CRE | | CRE | | Construction | | | | | 1-4 | | | | | | | ||||||||
| | C&I - | | C&I - | | Owner | | Non-Owner | | and Land | | Multi- | | Family | | | | | | | | | ||||||||
| | | Revolving | | Other* | | Occupied | | Occupied | | Development | | Family | | Real Estate | | Consumer | | Total | |||||||||||
| | | (dollars in thousands) | |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Balance, beginning | | $4,224 | | $27,460 | | $8,223 | | $11,581 | | $16,856 | | $12,463 | | $4,917 | | $1,476 | | | $87,200 | | |||||||||
| Change in ACL for writedown of LHFS to fair value | | | — | | — | | — | | | — | | | (513) | | | (2,864) | | | — | | | — | | | | (3,377) | | ||
| Provision | | | 216 | | | 2,227 | | | 193 | | | 1,026 | | | (3,606) | | | 3,329 | | | 375 | | | (24) | | | 3,736 | | |
| Charge-offs | | — | | (3,538) | | — | | — | | — | | — | | (3) | | (19) | | | (3,560) | | |||||||||
| Recoveries | | — | | 466 | | — | | — | | — | | — | | — | | 5 | | | 471 | | |||||||||
| Balance, ending | | $4,440 | | $26,615 | | $8,416 | | $12,607 | | $12,737 | | $12,928 | | $5,289 | | $1,438 | | | $84,470 | | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- Included within the C&I – Other column are ACL on leases with a beginning balance of $992 thousand, provision of $68 thousand, charge-offs of $89 thousand and recoveries of $49 thousand. ACL on leases was $884 thousand as of March 31, 2024.
The composition of the ACL on loans/leases by portfolio segment based on evaluation method are as follows:
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of March 31, 2025 · | |||||||||||||||||||
| · · Amortized Cost of Loans Receivable · · Allowance for Credit Losses · | |||||||||||||||||||
| · · Individually · · Collectively · · · · · Individually · · Collectively · · · · | |||||||||||||||||||
| · · Evaluated for · · Evaluated for · · · · · Evaluated for · · Evaluated for · · · · | |||||||||||||||||||
| · Credit Losses · Credit Losses · · Total · · Credit Losses · Credit Losses · · Total · | |||||||||||||||||||
| · · (dollars in thousands) | |||||||||||||||||||
| C&I : | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $6,647 | | $381,832 | | $388,479 | | $158 | | $3,794 | | $3,952 | | ||||||
| C&I - other* | | 41,266 | | 1,417,626 | | 1,458,892 | | 11,973 | | 19,872 | | 31,845 | | ||||||
| | | 47,913 | | 1,799,458 | | 1,847,371 | | 12,131 | | 23,666 | | 35,797 | | ||||||
| CRE - owner occupied | | 30,190 | | 569,298 | | 599,488 | | 2,054 | | 5,087 | | 7,141 | | ||||||
| CRE - non-owner occupied | | 16,950 | | 1,023,331 | | 1,040,281 | | 558 | | 10,503 | | 11,061 | | ||||||
| Construction and land development | | 5,047 | | 1,414,161 | | 1,419,208 | | 1,353 | | 15,407 | | 16,760 | | ||||||
| Multi-family | | | 20 | | | 1,178,279 | | | 1,178,299 | | | 2 | | | 12,966 | | | 12,968 | |
| 1-4 family real estate | | 3,027 | | 589,100 | | 592,127 | | 277 | | 4,818 | | 5,095 | | ||||||
| Consumer | | 444 | | 145,949 | | 146,393 | | 43 | | 1,489 | | 1,532 | | ||||||
| | | $103,591 | | $6,719,576 | | $6,823,167 | | $16,418 | | $73,936 | | $90,354 | | ||||||
- Included within the C&I – other category are leases individually evaluated of $205 thousand with a related allowance for credit losses of $70 thousand and leases collectively evaluated of $14.6 million with a related allowance for credit losses of $415 thousand as of March 31, 2025.
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2024 · | |||||||||||||||||||
| · · Amortized Cost of Loans Receivable · · Allowance for Credit Losses · | |||||||||||||||||||
| · · Individually · · Collectively · · · · · Individually · · Collectively · · · · | |||||||||||||||||||
| · · Evaluated for · · Evaluated for · · · · · Evaluated for · · Evaluated for · · · · | |||||||||||||||||||
| · Credit Losses · Credit Losses · · Total · · Credit Losses · Credit Losses · · Total · | |||||||||||||||||||
| · · (dollars in thousands) | |||||||||||||||||||
| C&I : | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $3,404 | | $384,587 | | $387,991 | | $97 | | $3,759 | | $3,856 | | ||||||
| C&I - other* | | 38,140 | | 1,493,868 | | 1,532,008 | | 9,437 | | 24,565 | | 34,002 | | ||||||
| | | 41,544 | | 1,878,455 | | 1,919,999 | | 9,534 | | 28,324 | | 37,858 | | ||||||
| CRE - owner occupied | | 26,822 | | 579,171 | | 605,993 | | 2,136 | | 5,011 | | 7,147 | | ||||||
| CRE - non-owner occupied | | 18,163 | | 1,059,689 | | 1,077,852 | | 542 | | 10,595 | | 11,137 | | ||||||
| Construction and land development | | 13,346 | | 1,300,197 | | 1,313,543 | | 1,343 | | 13,756 | | 15,099 | | ||||||
| Multi-family | | | 23 | | | 1,132,087 | | | 1,132,110 | | | 2 | | | 12,171 | | | 12,173 | |
| 1-4 family real estate | | 3,463 | | 584,716 | | 588,179 | | 321 | | 4,613 | | 4,934 | | ||||||
| Consumer | | 443 | | 146,285 | | 146,728 | | 45 | | 1,448 | | 1,493 | | ||||||
| | | $103,804 | | $6,680,600 | | $6,784,404 | | $13,923 | | $75,918 | | $89,841 | | ||||||
| | | | | | | | | | | | | | | | | | | | |
- Included within the C&I – other category are leases individually evaluated of $259 thousand with a related allowance for credit losses of $93 thousand and leases collectively evaluated of $16.8 million with a related allowance for credit losses of $487 thousand as of December 31, 2024.
The following table presents the amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| · · As of March 31, 2025 · | |||||||||||||||||||||||||
| · · · · · · · · Non · · · · · · · · · · · · · · · · | |||||||||||||||||||||||||
| · · Commercial · · Owner-occupied · · Owner-Occupied · · Owner Occupied · · · · · · · · · · | |||||||||||||||||||||||||
| · Assets · CRE · Real Estate · · Real Estate · · Securities · · Equipment · · Other · · Total · | |||||||||||||||||||||||||
| · · (dollars in thousands) | |||||||||||||||||||||||||
| C & I: | | | | | | | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $6,647 | | $— | | $— | | $— | | $— | | $— | | $— | | $6,647 | | ||||||||
| C&I - other* | | 8,619 | | — | | — | | — | | 4,760 | | 14,518 | | 13,369 | | 41,266 | | ||||||||
| | | 15,266 | | — | | — | | — | | 4,760 | | 14,518 | | 13,369 | | 47,913 | | ||||||||
| CRE - owner occupied | | — | | 30,145 | | — | | 45 | | — | | — | | — | | 30,190 | | ||||||||
| CRE - non-owner occupied | | — | | — | | 16,950 | | — | | — | | — | | — | | 16,950 | | ||||||||
| Construction and land development | | — | | — | | 5,047 | | — | | — | | — | | — | | 5,047 | | ||||||||
| Multi-family | | | — | | | — | | | 20 | | | — | | | — | | | — | | | — | | | 20 | |
| 1-4 family real estate | | — | | — | | 174 | | 2,853 | | — | | — | | — | | 3,027 | | ||||||||
| Consumer | | — | | — | | — | | 418 | | — | | — | | 26 | | 444 | | ||||||||
| | | $15,266 | | $30,145 | | $22,191 | | $3,316 | | $4,760 | | $14,518 | | $13,395 | | $103,591 | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
- Included within the C&I – other category are leases individually evaluated of $205 thousand with primary collateral of equipment.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2024 · | |||||||||||||||||||||||||
| · · · · · · · · Non · · · · · · · · · · · · · · · · | |||||||||||||||||||||||||
| · · Commercial · · Owner-occupied · · Owner-Occupied · · Owner Occupied · · · · · · · · · · | |||||||||||||||||||||||||
| · Assets · CRE · Real Estate · · Real Estate · · Securities · · Equipment · · Other · · Total · | |||||||||||||||||||||||||
| · · (dollars in thousands) | |||||||||||||||||||||||||
| C & I: | | | | | | | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $3,404 | | $— | | $— | | $— | | $— | | $— | | $— | | $3,404 | | ||||||||
| C&I - other* | | 3,868 | | — | | 506 | | — | | 4,760 | | 14,197 | | 14,809 | | 38,140 | | ||||||||
| | | 7,272 | | — | | 506 | | — | | 4,760 | | 14,197 | | 14,809 | | 41,544 | | ||||||||
| CRE - owner occupied | | — | | 26,760 | | — | | 62 | | — | | — | | — | | 26,822 | | ||||||||
| CRE - non-owner occupied | | — | | — | | 18,163 | | — | | — | | — | | — | | 18,163 | | ||||||||
| Construction and land development | | — | | — | | 13,346 | | — | | — | | — | | — | | 13,346 | | ||||||||
| Multi-family | | | — | | | — | | | 23 | | | — | | | — | | | — | | | — | | | 23 | |
| 1-4 family real estate | | — | | — | | 176 | | 3,287 | | — | | — | | — | | 3,463 | | ||||||||
| Consumer | | — | | — | | 34 | | 394 | | — | | — | | 15 | | 443 | | ||||||||
| | | $7,272 | | $26,760 | | $32,248 | | $3,743 | | $4,760 | | $14,197 | | $14,824 | | $103,804 | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
- Included within the C&I – other category are leases individually evaluated of $259 thousand with primary collateral of equipment.
For all loans except direct financing leases and equipment financing agreements, the Company’s credit quality indicator consists of internally assigned risk ratings. Each such 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 certain C&I loans (including equipment financing agreements and direct financing leases), the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system.
The following tables show the credit quality indicator of loans by class of receivable and year of origination as of March 31, 2025:
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of March 31, 2025 | ||||||||||||||||||||||||
| · · Term Loans · · · · · | ||||||||||||||||||||||||
| · · Amortized Cost Basis by Origination Year · · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Revolving · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Loans · · · | ||||||||||||||||||||||||
| Internally Assigned · · · · · · · · · · · · · · · · Amortized · · | ||||||||||||||||||||||||
| Risk Rating · 2025 · 2024 · 2023 · 2022 · 2021 · · Prior · · Cost Basis · · Total | ||||||||||||||||||||||||
| | | (dollars in thousands) | ||||||||||||||||||||||
| C&I - revolving | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $— | | $— | | $— | | $— | | $— | | $— | | $371,632 | | $371,632 | ||||||||
| Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | 10,300 | | 10,300 | ||
| Substandard | | — | | | — | | | — | | | — | | | — | | | — | | | 6,547 | | 6,547 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total C&I - revolving | | $— | | $— | | $— | | $— | | $— | | $— | | $388,479 | | $388,479 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $78,405 | | $251,383 | | $335,627 | | $194,433 | | $76,302 | | $198,808 | | $— | | $1,134,958 | ||||||||
| Special Mention | | 4,354 | | | 2,359 | | | 807 | | | 899 | | | 2,148 | | | 680 | | | — | | 11,247 | ||
| Substandard | | 4,377 | | | 14,370 | | | 630 | | | 499 | | | 3,056 | | | 4,772 | | | — | | 27,704 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total C&I - other | | $87,136 | | $268,112 | | $337,064 | | $195,831 | | $81,506 | | $204,260 | | $— | | $1,173,909 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| CRE - owner occupied | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $16,505 | | $63,424 | | $108,137 | | $112,852 | | $97,366 | | $152,871 | | $8,458 | | $559,613 | ||||||||
| Special Mention | | 4,171 | | | — | | | 23 | | | 1,852 | | | 5,655 | | | 2,246 | | | — | | 13,947 | ||
| Substandard | | 544 | | | 4,919 | | | 691 | | | 963 | | | 1,339 | | | 17,472 | | | — | | 25,928 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total CRE - owner occupied | | $21,220 | | $68,343 | | $108,851 | | $115,667 | | $104,360 | | $172,589 | | $8,458 | | $599,488 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| CRE - non-owner occupied | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $58,989 | | $192,192 | | $167,883 | | $244,801 | | $154,288 | | $172,959 | | $19,172 | | $1,010,284 | ||||||||
| Special Mention | | 4,217 | | | 1,059 | | | — | | | 384 | | | 562 | | | 6,825 | | | — | | 13,047 | ||
| Substandard | | 1,763 | | | 80 | | | 3,644 | | | — | | | — | | | 11,463 | | | — | | 16,950 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total CRE - non-owner occupied | | $64,969 | | $193,331 | | $171,527 | | $245,185 | | $154,850 | | $191,247 | | $19,172 | | $1,040,281 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $32,968 | | $476,119 | | $571,563 | | $233,936 | | $65,051 | | $53 | | $33,502 | | $1,413,192 | ||||||||
| Special Mention | | — | | | 1,529 | | | — | | | — | | | 74 | | | — | | | — | | 1,603 | ||
| Substandard | | 201 | | | 4,118 | | | 94 | | | — | | | — | | | — | | | — | | 4,413 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total Construction and land development | | $33,169 | | $481,766 | | $571,657 | | $233,936 | | $65,125 | | $53 | | $33,502 | | $1,419,208 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi-family | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $67,766 | | $136,144 | | $136,053 | | $268,427 | | $184,525 | | $375,318 | | $7,712 | | $1,175,945 | ||||||||
| Special Mention | | 2,334 | | | — | | | — | | | — | | | — | | | — | | | — | | 2,334 | ||
| Substandard | | — | | | — | | | — | | | — | | | 20 | | | — | | | — | | 20 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total Multi-family | | $70,100 | | $136,144 | | $136,053 | | $268,427 | | $184,545 | | $375,318 | | $7,712 | | $1,178,299 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| 1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $30,775 | | $109,881 | | $112,805 | | $86,923 | | $105,360 | | $135,563 | | $5,008 | | $586,315 | ||||||||
| Special Mention | | 1,535 | | | 555 | | | 146 | | | — | | | 541 | | | 8 | | | — | | 2,785 | ||
| Substandard | | — | | | 20 | | | 448 | | | 653 | | | 531 | | | 1,349 | | | 26 | | 3,027 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total 1-4 family real estate | | $32,310 | | $110,456 | | $113,399 | | $87,576 | | $106,432 | | $136,920 | | $5,034 | | $592,127 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $3,998 | | $9,455 | | $11,828 | | $5,329 | | $1,047 | | $3,569 | | $110,659 | | $145,885 | ||||||||
| Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | 64 | | 64 | ||
| Substandard | | — | | | — | | | 225 | | | 37 | | | — | | | 34 | | | 148 | | 444 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total Consumer | | $3,998 | | $9,455 | | $12,053 | | $5,366 | | $1,047 | | $3,603 | | $110,871 | | $146,393 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total | | $312,902 | | $1,267,607 | | $1,450,604 | | $1,151,988 | | $697,865 | | $1,083,990 | | $573,228 | | $6,538,184 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of March 31, 2025 | ||||||||||||||||||||||||
| · · Term Loans · · · · · | ||||||||||||||||||||||||
| · · Amortized Cost Basis by Origination Year · · Revolving · · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Loans · · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Amortized · · · | ||||||||||||||||||||||||
| Delinquency Status * · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · · Cost Basis · · Total | ||||||||||||||||||||||||
| · (dollars in thousands) | ||||||||||||||||||||||||
| C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
| Performing | | $3,746 | | $97,031 | | $89,290 | | $48,764 | | $15,314 | | $2,943 | | $— | | $257,088 | ||||||||
| Nonperforming | | — | | | 1,735 | | | 4,563 | | | 4,963 | | | 1,773 | | | 88 | | — | | 13,122 | |||
| Total C&I - other | | $3,746 | | $98,766 | | $93,853 | | $53,727 | | $17,087 | | $3,031 | | $— | | $270,210 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Direct financing leases | | | | | | | | | | | | | | | | | | | | | | | | |
| Performing | | $106 | $ | | 715 | $ | | 6,361 | $ | | 5,663 | $ | | 1,159 | $ | | 564 | | $— | | $14,568 | |||
| Nonperforming | | — | | | — | | | 59 | | | 64 | | | 35 | | | 47 | | — | | 205 | |||
| Total Direct financing leases | | $106 | | $715 | | $6,420 | | $5,727 | | $1,194 | | $611 | | $— | | $14,773 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total | | $3,852 | | $99,481 | | $100,273 | | $59,454 | | $18,281 | | $3,642 | | $— | | $284,983 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
- Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual and accruing loans/leases that are greater than or equal to 90 days past due.
The following table shows the gross charge-offs of loans and leases by class of receivable and year of origination for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended March 31, 2025 · · Three Months Ended March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||
| · · Gross Charge-off by Origination Year · · Gross Charge-off by Origination Year | ||||||||||||||||||||||||||||||||||||||||||
| Classes of Loans/Leases · 2025 · 2024 · 2023 · 2022 · 2021 · · Prior · · Total · · 2024 · 2023 · 2022 · 2021 · 2020 · · Prior · · Total | ||||||||||||||||||||||||||||||||||||||||||
| · · (dollars in thousands) · · (dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||
| C&I: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| C&I - revolving | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | | $— | ||||||||||||||
| C&I - other | | | — | | | 1,357 | | | 1,240 | | | 1,664 | | | 316 | | | 110 | | | 4,687 | | | 7 | | | 678 | | | 2,033 | | | 522 | | | 33 | | | 176 | | | 3,449 |
| CRE - owner occupied | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| CRE - non-owner occupied | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Construction and land development | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Multi-family | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| Direct financing leases | | | — | | | 136 | | | 39 | | | 10 | | | — | | | 6 | | | 191 | | | — | | | — | | | 10 | | | 24 | | | 42 | | | 13 | | | 89 |
| 1-4 family real estate | | | — | | | 3 | | | — | | | 23 | | | — | | | — | | | 26 | | | — | | | — | | | — | | | — | | | — | | | 3 | | | 3 |
| Consumer | | | — | | | — | | | 40 | | | — | | | — | | | — | | | 40 | | | — | | | — | | | 19 | | | — | | | — | | | — | | | 19 |
| | | $— | | $1,496 | | $1,319 | | $1,697 | | $316 | | $116 | | $4,944 | | $7 | | $678 | | $2,062 | | $546 | | $75 | | $192 | | $3,560 | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The following tables show the credit quality indicator of loans by class of receivable and year of origination as of December 31, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2024 | ||||||||||||||||||||||||
| · · Term Loans | ||||||||||||||||||||||||
| · · Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Revolving · · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Loans · · · | ||||||||||||||||||||||||
| Internally Assigned · · · · · · · · · · · · · · · · Amortized · · | ||||||||||||||||||||||||
| Risk Rating · 2024 · 2023 · 2022 · 2021 · 2020 · · Prior · · Cost Basis · · Total | ||||||||||||||||||||||||
| | | (dollars in thousands) | ||||||||||||||||||||||
| C&I - revolving | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $— | | $— | | $— | | $— | | $— | | $— | | $368,318 | | $368,318 | ||||||||
| Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | 16,369 | | 16,369 | ||
| Substandard | | — | | | — | | | — | | | — | | | — | | | — | | | 3,304 | | 3,304 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total C&I - revolving | | $— | | $— | | $— | | $— | | $— | | $— | | $387,991 | | $387,991 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $324,649 | | $348,843 | | $204,275 | | $82,601 | | $49,130 | | $155,191 | | $— | | $1,164,689 | ||||||||
| Special Mention | | 6,517 | | | 5,534 | | | 2,855 | | | 4,799 | | | 2,548 | | | 725 | | | — | | 22,978 | ||
| Substandard | | 17,003 | | | 538 | | | 507 | | | 1,272 | | | — | | | 4,780 | | | — | | 24,100 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total C&I - other | | $348,169 | | $354,915 | | $207,637 | | $88,672 | | $51,678 | | $160,696 | | $— | | $1,211,767 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| CRE - owner occupied | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $65,054 | | $104,442 | | $117,215 | | $102,506 | | $95,349 | | $69,382 | | $13,327 | | $567,275 | ||||||||
| Special Mention | | 5,589 | | | 234 | | | 739 | | | 6,964 | | | 822 | | | 1,829 | | | — | | 16,177 | ||
| Substandard | | 3,669 | | | — | | | 980 | | | 309 | | | 16,582 | | | 1,001 | | | — | | 22,541 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total CRE - owner occupied | | $74,312 | | $104,676 | | $118,934 | | $109,779 | | $112,753 | | $72,212 | | $13,327 | | $605,993 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| CRE - non-owner occupied | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $194,510 | | $204,599 | | $272,296 | | $164,948 | | $96,216 | | $95,117 | | $20,548 | | $1,048,234 | ||||||||
| Special Mention | | 4,406 | | | — | | | 55 | | | — | | | — | | | 6,844 | | | 150 | | 11,455 | ||
| Substandard | | 80 | | | 3,652 | | | 550 | | | — | | | 1,916 | | | 11,965 | | | — | | 18,163 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total CRE - non-owner occupied | | $198,996 | | $208,251 | | $272,901 | | $164,948 | | $98,132 | | $113,926 | | $20,698 | | $1,077,852 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $435,373 | | $524,375 | | $235,987 | | $66,409 | | $3,313 | | $— | | $31,176 | | $1,296,633 | ||||||||
| Special Mention | | 3,863 | | | — | | | — | | | 75 | | | — | | | — | | | — | | 3,938 | ||
| Substandard | | 4,394 | | | 124 | | | 1,082 | | | 7,372 | | | — | | | — | | | — | | 12,972 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total Construction and land development | | $443,630 | | $524,499 | | $237,069 | | $73,856 | | $3,313 | | $— | | $31,176 | | $1,313,543 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi-family | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $137,806 | | $138,011 | | $279,256 | | $185,872 | | $217,697 | | $165,867 | | $7,578 | | $1,132,087 | ||||||||
| Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Substandard | | — | | | — | | | — | | | 23 | | | — | | | — | | | — | | 23 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total Multi-family | | $137,806 | | $138,011 | | $279,256 | | $185,895 | | $217,697 | | $165,867 | | $7,578 | | $1,132,110 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| 1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $121,918 | | $115,491 | | $89,073 | | $108,998 | | $77,540 | | $64,015 | | $5,106 | | $582,141 | ||||||||
| Special Mention | | 380 | | | 146 | | | — | | | 547 | | | — | | | 1,582 | | | — | | 2,655 | ||
| Substandard | | 91 | | | 327 | | | 981 | | | 634 | | | 378 | | | 944 | | | 28 | | 3,383 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total 1-4 family real estate | | $122,389 | | $115,964 | | $90,054 | | $110,179 | | $77,918 | | $66,541 | | $5,134 | | $588,179 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $11,513 | | $13,375 | | $6,082 | | $1,254 | | $2,435 | | $1,519 | | $110,042 | | $146,220 | ||||||||
| Special Mention | | — | | | — | | | — | | | — | | | — | | | — | | | 64 | | 64 | ||
| Substandard | | 34 | | | 208 | | | 39 | | | — | | | — | | | 97 | | | 66 | | 444 | ||
| Doubtful | | — | | | — | | | — | | | — | | | — | | | — | | | — | | — | ||
| Total Consumer | | $11,547 | | $13,583 | | $6,121 | | $1,254 | | $2,435 | | $1,616 | | $110,172 | | $146,728 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total | | $1,336,849 | | $1,459,899 | | $1,211,972 | | $734,583 | | $563,926 | | $580,858 | | $576,076 | | $6,464,163 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2024 | ||||||||||||||||||||||||
| · · Term Loans · · · · · | ||||||||||||||||||||||||
| · · Amortized Cost Basis by Origination Year · · Revolving · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · · · · · Loans · · · | ||||||||||||||||||||||||
| · · · · · · · · · · · · · · · · Amortized · · | ||||||||||||||||||||||||
| Delinquency Status * · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Cost Basis · Total | ||||||||||||||||||||||||
| · (dollars in thousands) | ||||||||||||||||||||||||
| C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
| Performing | | $109,373 | $ | | 99,204 | $ | | 57,819 | $ | | 18,853 | $ | | 4,107 | $ | | 278 | | $— | | $289,634 | |||
| Nonperforming | | 1,028 | | | 4,689 | | | 5,537 | | | 2,076 | | | 201 | | | — | | — | | 13,531 | |||
| Total C&I - other | | $110,401 | | $103,893 | | $63,356 | | $20,929 | | $4,308 | | $278 | | $— | | $303,165 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Direct financing leases | | | | | | | | | | | | | | | | | | | | | | | | |
| Performing | | $1,742 | $ | | 6,099 | $ | | 6,583 | $ | | 1,413 | $ | | 569 | $ | | 411 | | $— | | $16,817 | |||
| Nonperforming | | — | | | 103 | | | 70 | | | 39 | | | 46 | | | 1 | | — | | 259 | |||
| Total Direct financing leases | | $1,742 | | $6,202 | | $6,653 | | $1,452 | | $615 | | $412 | | $— | | $17,076 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Total | | $112,143 | | $110,095 | | $70,009 | | $22,381 | | $4,923 | | $690 | | $— | | $320,241 | ||||||||
- Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual and accruing loans/leases that are greater than or equal to 90 days past due.
There were no loan and lease modifications to borrowers experiencing financial difficulty during the three months ended March 31, 2025. Any loan and lease modifications to borrowers experiencing financial difficulty during 2024 were deemed immaterial.
Changes in the ACL for OBS exposures for the three months ended March 31, 2025 and 2024 are presented as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · Three Months Ended · | ||||||
| · March 31, 2025 · March 31, 2024 | ||||||
| · (dollars in thousands) | ||||||
| | | | | | | |
| Balance, beginning | $8,273 | | $9,529 | | ||
| Provisions (credited) to expense | (509) | | (322) | | ||
| Balance, ending | $7,764 | | $9,207 | | ||
| | | | | | | |
NOTE 4 – SECURITIZATIONS AND VARIABLE INTEREST ENTITIES
In prior years, the Company completed four different Freddie Mac sponsored securitizations. The Company retained beneficial interests from each securitization which are classified as trading securities on the consolidated balance sheets. Details related to the securitizations and related VIEs can be found in Note 4 to the Consolidated Financial Statements included under Item 8 of Part I of the Company's Annual Report on Form 10-K for the year ended December 31, 2024.
At March 31, 2025, the Company determined it was not the primary beneficiary of the various VIEs involved in these securitizations primarily because the Company did not have the power to direct the activities that most significantly impact the VIEs. Evaluation and assessment of VIEs for consolidation is performed on an ongoing basis by management. Any changes in facts and circumstances occurring since the previous primary beneficiary determination will be considered as part of this ongoing assessment.
The Company’s total assets related to the VIEs as of March 31, 2025 and December 31, 2024 were $82.4 million and $83.5 million, respectively and there wereno liabilities recorded. The Company’s maximum exposure to loss associated with these VIEs consists of the capital invested plus any unfunded equity commitments that are binding. As of March 31, 2025, the Company’s maximum exposure to loss related to the VIEs was $85.5 million.
NOTE 5 – DERIVATIVES AND HEDGING ACTIVITIES
Derivatives are summarized as follows as of March 31, 2025 and December 31, 2024:
| | | | | | | |
|---|---|---|---|---|---|---|
| · March 31, 2025 · December 31, 2024 | ||||||
| | | (dollars in thousands) | ||||
| Assets: | | | | | | |
| Hedged Derivatives | | | | | | |
| Cash Flow Hedges | | | | | | |
| Interest rate swaps | | $1,271 | | $1,905 | ||
| Unhedged Derivatives | | | | | | |
| Interest rate caps | | | — | | | 118 |
| Swaptions | | | 918 | | | 998 |
| Interest rate swaps | | 178,808 | | 183,760 | ||
| | | $180,997 | | $186,781 | ||
| | | | | | | |
| Liabilities: | | | | | | |
| Hedged Derivatives | | | | | | |
| Cash Flow Hedges | | | | | | |
| Interest rate swaps | | $(26,218) | | $(30,623) | ||
| Interest rate collars | | | (8) | | | (105) |
| Fair Value Hedges | | | | | | |
| Interest rate swaps | | | (1,891) | | | (335) |
| Unhedged Derivatives | | | | | | |
| Interest rate swaps | | | (178,808) | | | (183,760) |
| | | $(206,925) | | $(214,823) | ||
| | | | | | | |
The Company uses interest rate swap, cap and collar instruments to manage interest rate risk related to the variability of interest payments due to changes in interest rates.
The Company has entered into interest rate swaps to hedge against the risk of rising rates on one of its variable rate subordinated notes and its variable rate trust preferred securities. All of the interest rate swaps are designated as cash flow hedges in accordance with ASC 815. The details of the interest rate swaps are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · Balance Sheet · · Notional · · · · · · · · · Fair Value as of | ||||||||||||||||||||||
| Hedged Item · · Effective Date · · Maturity Date · · Location · · Amount · · Receive Rate · · · Pay Rate · · March 31, 2025 · · December 31, 2024 | ||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| QCR Holdings Statutory Trust V | 7/7/2018 | | 7/7/2028 | | Derivatives - Assets | $10,000 | | 6.11% | | 4.54% | | $278 | | $427 | ||||||||
| Community National Statutory Trust III | 9/15/2018 | | 9/15/2028 | | Derivatives - Assets | | 3,500 | | 6.31% | | 4.75% | | | 131 | | | 197 | |||||
| Guaranty Bankshares Statutory Trust I | 9/15/2018 | | 9/15/2028 | | Derivatives - Assets | | | 4,500 | | 6.31% | | | 4.75% | | | 102 | | | 153 | |||
| Community National Statutory Trust II | 9/20/2018 | | 9/20/2028 | | Derivatives - Assets | | 3,000 | | 6.74% | | 5.17% | | | 87 | | | 132 | |||||
| QCR Holdings Statutory Trust II | 9/30/2018 | | 9/30/2028 | | Derivatives - Assets | | 10,000 | | 7.44% | | 5.85% | | | 293 | | | 443 | |||||
| QCR Holdings Statutory Trust III | 9/30/2018 | | 9/30/2028 | | Derivatives - Assets | | 8,000 | | 7.44% | | 5.85% | | | 234 | | | 353 | |||||
| Guaranty Statutory Trust II | 5/23/2019 | | 2/23/2026 | | Derivatives - Assets | | 10,310 | | 6.04% | | 4.09% | | | 146 | | | 200 | |||||
| QCR Holdings Subordinated Note | 3/1/2024 | | 2/15/2028 | | Derivatives - Liabilities | | 65,000 | | 4.46% | | 4.02% | | | (706) | | | (50) | |||||
| | | | | | $114,310 | | | | | | | | | $565 | | $1,855 | ||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
The Company has entered into interest rate swaps to hedge against the risk of declining interest rates on floating rate loans. The interest rate swaps are designated as cash flow hedges in accordance with ASC 815. The details of the interest rate swaps are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · Balance Sheet · · · · · · · · · · · · · Fair Value as of | |||||||||||||||||||||||
| Hedged Item · Effective Date · Maturity Date · Location · Notional Amount · Receive Rate · Pay Rate · March 31, 2025 · December 31, 2024 | |||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
| Loans | 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities | $35,000 | | | 1.40% | | 4.45% | | $(4,656) | | $(5,445) | ||||||||
| Loans | 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities | | 50,000 | | | 1.40% | | 4.45% | | | (6,653) | | | (7,779) | |||||
| Loans | 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities | | 40,000 | | | 1.40% | | 4.45% | | | (5,332) | | | (6,233) | |||||
| Loans | 10/1/2022 | | 7/1/2031 | | Derivatives - Liabilities | | 25,000 | | | 1.30% | | 4.45% | | | (3,351) | | | (3,916) | |||||
| Loans | 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities | | 15,000 | | | 1.91% | | 4.45% | | | (552) | | | (720) | |||||
| Loans | 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities | | 50,000 | | | 1.91% | | 4.45% | | | (1,840) | | | (2,400) | |||||
| Loans | 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities | | 35,000 | | | 1.91% | | 4.45% | | | (1,288) | | | (1,680) | |||||
| Loans | | 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities | | | 50,000 | | | 1.91% | | | 4.45% | | | (1,840) | | | (2,400) | ||
| | | | | | $300,000 | | | | | | | | | | $(25,512) | | $(30,573) | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
The Company uses interest rate collars in an effort to manage future interest rate exposure on variable rate loans. The collar hedging strategy stabilizes interest rate fluctuations by setting both a floor and a cap. The collar is designated as a cash flow hedge in accordance with ASC 815. The details of the interest rate collar is as follows:
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · Fair Value as of | |||||||||||||||||||||
| Hedged Item · · Effective Date · · Maturity Date · · Location · · Notional Amount · · Cap Strike Rate · · · Floor Strike Rate · · March 31, 2025 · · December 31, 2024 | |||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| Loans | 10/1/2022 | | 10/1/2026 | | Derivatives - Liabilities | $50,000 | | 4.40% | 2.44% | | $(8) | | $(105) | ||||||||
| | | | | | | | | | | | | | | | | | | | | | |
The Company has entered into interest rate swaps to hedge against the risk of rising rates on loans. The interest rate swaps are designated as fair value hedges in accordance with ASC 815. The details of the interest rate swaps are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | | | |
| · · · · · · Balance Sheet · · · · · · · · · · · · Fair Value as of | ||||||||||||||||||||||
| Hedged Item · · Effective Date · · Maturity Date · · Location · · Notional Amount · · Receive Rate · · · · Pay Rate · · · March 31, 2025 · · December 31, 2024 | ||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Loans | | 7/12/2023 | | 8/1/2025 | | Derivatives - Assets | | $15,000 | | 4.34% | | | 4.60% | | $(18) | | $(35) | |||||
| Loans | 7/12/2023 | | 2/1/2026 | | Derivatives - Assets | | 25,000 | | 4.34% | | 4.38% | | | (82) | | | (77) | |||||
| Loans | 7/12/2023 | | 2/1/2026 | | Derivatives - Assets | | 15,000 | | 4.34% | | 4.38% | | | (49) | | | (46) | |||||
| Loans | | 7/12/2023 | | 2/1/2026 | | Derivatives - Assets | | | 20,000 | | 4.34% | | | 4.38% | | | (65) | | | (61) | ||
| Loans | 7/12/2023 | | 8/1/2026 | | Derivatives - Assets | | 30,000 | | 4.34% | | 4.21% | | | (159) | | | (79) | |||||
| Loans | 7/12/2023 | | 8/1/2026 | | Derivatives - Assets | | 15,000 | | 4.34% | | 4.21% | | | (79) | | | (40) | |||||
| Loans | | 7/12/2023 | | 8/1/2026 | | Derivatives - Assets | | | 20,000 | | 4.34% | | | 4.21% | | | (106) | | | (53) | ||
| Loans | 7/12/2023 | | 2/1/2027 | | Derivatives - Assets | | 32,500 | | 4.34% | | 4.08% | | | (219) | | | (44) | |||||
| Loans | | 7/12/2023 | | 2/1/2027 | | Derivatives - Assets | | | 15,000 | | 4.34% | | | 4.08% | | | (101) | | | (20) | ||
| Loans | | 7/12/2023 | | 2/1/2027 | | Derivatives - Assets | | | 20,000 | | 4.34% | | | 4.08% | | | (135) | | | (27) | ||
| Loans | 7/12/2023 | | 8/1/2027 | | Derivatives - Assets | | 32,500 | | 4.34% | | 3.98% | | | (241) | | | 14 | |||||
| Loans | | 7/12/2023 | | 8/1/2027 | | Derivatives - Assets | | | 15,000 | | 4.34% | | | 3.98% | | | (111) | | | 6 | ||
| Loans | | 7/12/2023 | | 8/1/2027 | | Derivatives - Assets | | | 25,000 | | 4.34% | | | 3.98% | | | (186) | | | 11 | ||
| Loans | 7/12/2023 | | 2/1/2028 | | Derivatives - Assets | | 30,000 | | 4.34% | | 3.90% | | | (227) | | | 77 | |||||
| Loans | | 7/12/2023 | | 2/1/2028 | | Derivatives - Assets | | | 15,000 | | 4.34% | | | 3.90% | | | (113) | | | 39 | ||
| | | | | | | | | $325,000 | | | | | | | | | $(1,891) | | $(335) | |||
| | | | | | | | | | | | | | | | | | | | | | | |
Changes in fair values of derivative financial instruments accounted for as cash flow hedges, to the extent that they are included in the assessment of effectiveness, are recorded as a component of AOCI. Changes in fair values of derivative financial instruments accounted for as fair value hedges, to the extent that they are included in the assessment of effectiveness, are recorded as a component of interest income/expense.
For derivative instruments that are designated as unhedged, the change in fair value of the derivative instrument is recognized into current earnings. The details of the unhedged interest rate caps are as follows:
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · Balance Sheet · · · · · · · · Fair Value as of · · | |||||||||||||||||||
| Effective Date · · Maturity Date · · Location · · Notional Amount · · Strike Rate · · · March 31, 2025 · · · December 31, 2024 · · | |||||||||||||||||||
| (dollars in thousands) · · | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
| 3/1/2020 | | 3/3/2025 | | Derivatives - Assets | | $25,000 | | 1.90% | | $ | - | | | $118 | | | |||
| | | | | | | | | | | | | | | | | | | | |
During the third quarter of 2024, the Company executed a derivative strategy more commonly known as a swaption. The swaptions are designed to hedge the Company’s regulatory capital ratios against the adverse effects of a significant decline in long-term interest rates. The swaptions are designated as unhedged in accordance with ASC 815, therefore the change in fair value of the derivative instrument is recognized into current earnings. An initial premium of $4.5 million was paid upfront for the swaptions. The details of the swaptions are as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · Fair Value as of | ||||||||||||||||
| Effective Date · · Maturity Date · · Location · · Notional Amount · · Strike Rate · · March 31, 2025 · · December 31, 2024 | ||||||||||||||||
| (dollars in thousands) | ||||||||||||||||
| | | | | | | | | | | | | | | | | |
| 7/30/2024 | | 7/30/2025 | | Derivatives - Assets | $77,600 | | 2.13% | | $15 | | $37 | |||||
| 7/30/2024 | | 7/30/2025 | | Derivatives - Assets | | | 33,100 | | 2.62% | | | 100 | | | 54 | |
| 7/30/2024 | | 7/30/2025 | | Derivatives - Assets | | | 28,254 | | 2.12% | | | 75 | | | 48 | |
| 7/30/2024 | | 7/30/2025 | | Derivatives - Assets | | | 66,247 | | 2.63% | | | 29 | | | 33 | |
| 7/30/2024 | | 1/29/2026 | | Derivatives - Assets | | | 20,750 | | 2.63% | | | 145 | | | 102 | |
| 7/30/2024 | | 1/29/2026 | | Derivatives - Assets | | | 41,700 | | 2.13% | | | 118 | | | 77 | |
| 7/30/2024 | | 1/30/2026 | | Derivatives - Assets | | | 36,546 | | 2.14% | | | 68 | | | 70 | |
| 7/30/2024 | | 1/30/2026 | | Derivatives - Assets | | | 18,453 | | 2.64% | | | 92 | | | 93 | |
| 7/30/2024 | | 7/30/2026 | | Derivatives - Assets | | | 16,100 | | 2.64% | | | 26 | | | 140 | |
| 7/30/2024 | | 7/30/2026 | | Derivatives - Assets | | | 29,800 | | 2.14% | | | 14 | | | 116 | |
| 7/30/2024 | | 7/30/2026 | | Derivatives - Assets | | | 25,971 | | 2.14% | | | 105 | | | 103 | |
| 7/30/2024 | | 7/30/2026 | | Derivatives - Assets | | | 14,280 | | 2.64% | | | 131 | | | 125 | |
| | | | | | $408,801 | | | | | $918 | | $998 | ||||
| | | | | | | | | | | | | | | | | |
The Company has also entered into interest rate swap contracts that are not designated as hedging instruments. These derivative contracts relate to transactions in which the Company enters into an interest rate swap with a customer while at the same time entering into an equal and offsetting interest rate swap with an upstream counterparty. Additionally, the Company receives an upfront, non-refundable fee from the upstream counterparty, dependent upon the pricing that is recognized upon receipt from the counterparty. Because the Company acts as an intermediary for the customer, changes in the fair value of the underlying derivative contracts, for the most part, offset each other and do not significantly impact the Company’s results of operations.
Interest rate swaps that are not designated as hedging instruments are summarized as follows:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · March 31, 2025 · · December 31, 2024 | |||||||||||||
| · · · Notional Amount · · Estimated Fair Value · · Notional Amount · · Estimated Fair Value | |||||||||||||
| · · · (dollars in thousands) | |||||||||||||
| Non-Hedging Interest Rate Derivatives Assets: | | | | | | | | | | | | | |
| Interest rate swap contracts | | | $4,241,443 | | $178,808 | | $4,148,306 | | $183,760 | ||||
| Non-Hedging Interest Rate Derivatives Liabilities: | | | | | | | | | | | | | |
| Interest rate swap contracts | | | $4,241,443 | | $178,808 | | $4,148,306 | | $183,760 | ||||
The effect of cash flow hedging and fair value accounting on the consolidated statements of income for the three months ended March 31, 2025 and 2024 are as follows:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended March 31, 2025 · · Three Months Ended March 31, 2024 | ||||||||||||||
| · · Interest and · · Interest · · · Interest and · · Interest · | ||||||||||||||
| · · Dividend Income · · Expense · · · Dividend Income · · Expense · | ||||||||||||||
| · · (dollars in thousands) | ||||||||||||||
| Income and expense line items presented in the consolidated statements of income | | $116,673 | | $56,687 | | | $115,049 | | $60,350 | | ||||
| | | | | | | | | | | | | | | |
| The effects of cash flow hedging: | | | | | | | | | | | | | | |
| Gain on interest rate caps on deposits | | | - | | | (117) | | | | - | | | (1,116) | |
| Gain on interest rate swaps on debt | | | - | | | (209) | | | | - | | | (336) | |
| Loss on interest rate swaps and collars on loans | | | (2,083) | | | - | | | | (2,974) | | | - | |
| | | | | | | | | | | | | | | |
| The effects of fair value hedging: | | | | | | | | | | | | | | |
| Gain on interest rate swaps on loans | | | 170 | | | - | | | | 977 | | | - | |
| | | | | | | | | | | | | | | |
The Company’s hedged interest rate swaps and non-hedged interest rate swaps are collateralized with cash and investment securities with carrying values as follows, as of the dates presented:
| | | | | | | |
|---|---|---|---|---|---|---|
| · March 31, 2025 · · December 31, 2024 | ||||||
| | | (dollars in thousands) | ||||
| | | | | | | |
| Cash | | $53,401 | | $39,431 | ||
| U.S. govt. sponsored agency securities | | | 6,408 | | | 6,222 |
| Municipal securities | | | 146,041 | | | 151,107 |
| Residential mortgage-backed and related securities | | 17,322 | | 18,132 | ||
| | | $223,172 | | $214,892 | ||
| | | | | | | |
The Company may be exposed to credit risk in the event of non-performance by the counterparties to its interest rate derivative agreements. The Company assesses the credit risk of its financial institution counterparties by monitoring publicly available credit ratings and financial information. Additionally, the Company manages financial institution counterparty credit risk by entering into interest rate derivatives only with primary and highly rated counterparties, and uses ISDA master agreements, central clearing mechanisms and counterparty limits. The agreements contain bilateral collateral agreements with the amount of collateral to be posted generally governed by the settlement value of outstanding swaps. The Company manages the risk of default by its borrower/customer counterparties through its normal loan underwriting and credit monitoring policies and procedures. The Company underwrites the combination of the base loan amount and potential swap exposure and focuses on high quality borrowers with strong collateral values. The majority of the Company’s swapped loan portfolio consists of loans on projects, with loan-to-values, including the potential swap exposure, below 65%. The Company does not currently anticipate any losses from failure of interest rate derivative counterparties to honor their obligations.
NOTE 6 – INCOME TAXES
A reconciliation of the expected federal income tax expense to the income tax expense included in the consolidated statements of income is as follows for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · For the Three Months Ended March 31, · | |||||||||||
| · · 2025 · · 2024 · | |||||||||||
| | | | | | % of | | | | | % of | |
| | | | | | Pretax | | | | | Pretax | |
| · Amount · Income · Amount · Income | |||||||||||
| · · (dollars in thousands) · | |||||||||||
| | | | | | | | | | | | |
| Computed "expected" tax expense | | $5,482 | 21.0% | $5,859 | 21.0% | ||||||
| Tax exempt income, net | | (4,390) | (16.8) | | (3,775) | (13.5) | | ||||
| Bank-owned life insurance | | (110) | (0.4) | | (182) | (0.7) | | ||||
| State income taxes, net of federal benefit, current year | | 448 | 1.7 | | 1,014 | 3.6 | | ||||
| Tax credits | | (457) | (1.8) | | (86) | (0.3) | | ||||
| Income from tax credit equity investments | | | (428) | | (1.6) | | | (596) | | (2.1) | |
| Excess tax benefit on stock options exercised and restricted stock awards vested | | (490) | (1.9) | | (470) | (1.7) | | ||||
| Other | | 253 | 1.0 | | (592) | (2.1) | | ||||
| Federal and state income tax expense | | $308 | 1.2% | $1,172 | 4.2% | ||||||
| | | | | | | | | | | | |
The effective tax rate for the first quarter of 2025 was exceptionally low at 1%, down from 4% in the first quarter of 2024. The decline was primarily due to a combination of the tax benefits from equity compensation in the first quarter of 2025, new state tax credit investments, and lower pre-tax income from lower capital markets revenue. Given a more normalized mix of revenue, the Company expects its effective tax rate to increase in the second quarter of 2025.
Effective January 1, 2024, the Company made an election under ASU 2023-02 to account for its tax credit investments using the proportional amortization method under newly adopted accounting guidance. Under the proportional amortization method, the Company applies a practical expedient for its tax credit investments and amortizes the initial cost of the qualifying investments in proportion to the income tax credits received in the current period as compared to the total income tax credits expected to be received over the life of the investment.
The following table summarizes the impact to the Consolidated Statements of Income relative to the Company’s tax credit programs for which it has elected to apply the proportional amortization method of accounting:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · For the Three Months Ended · | ||||||||||
| · · March 31, 2025 · · December 31, 2024 · · March 31, 2024 · | ||||||||||
| · · (dollars in thousands) · | ||||||||||
| | | | | | | | | | | |
| Tax credits recognized | | $2,707 | | $1,711 | | $2,204 | | |||
| Other tax benefits recognized | | 496 | | 618 | | 729 | | |||
| Amortization | | (2,192) | | (2,084) | | (2,061) | | |||
| Net benefit included in income tax | | 1,011 | | 245 | | 872 | | |||
| | | | | | | | | |||
| Other income | | — | | — | | — | | |||
| Allocated income on investments | | | — | | | — | | | — | |
| Net benefit included in noninterest income | | | — | | | — | | | — | |
| | | | | | | | | |||
| Net benefit included in the Consolidated Statements of Income | | $1,011 | | $245 | | $872 | | |||
| | | | | | | | | | | |
The Company did not recognize impairment losses resulting from the forfeiture or ineligibility of income tax credits or other circumstances during the three months ending March 31, 2025 and 2024.
NOTE 7 - EARNINGS PER SHARE
The following information was used in the computation of EPS on a basic and diluted basis:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · Three months ended · · | |||||||
| · March 31, · · | |||||||
| · · 2025 · · 2024 · · | |||||||
| · (dollars in thousands, except share data) | |||||||
| | | | | | | | |
| Net income | $25,797 | | $26,726 | | | ||
| | | | | | | | |
| Basic EPS | $1.53 | | $1.59 | | | ||
| Diluted EPS | $1.52 | | $1.58 | | | ||
| | | | | | | | |
| Weighted average common shares outstanding | 16,900,785 | | 16,783,348 | | | ||
| Weighted average common shares issuable upon exercise of stock options and under the employee stock purchase plan | 113,207 | | 127,327 | | | ||
| Weighted average common and common equivalent shares outstanding | 17,013,992 | | 16,910,675 | | | ||
| | | | | | | | |
|---|
NOTE 8 – 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 and liabilities measured at fair value on a recurring basis comprise the following at March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · 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) | ||||||||||||
| · · (dollars in thousands) | ||||||||||||
| March 31, 2025: · · · · | ||||||||||||
| Securities AFS: · · · · | ||||||||||||
| U.S. treasuries and govt. sponsored agency securities | | $17,487 | | $— | | $17,487 | | $— | ||||
| Residential mortgage-backed and related securities | | 43,194 | | — | | 43,194 | | — | ||||
| Municipal securities | | 158,759 | | — | | 158,759 | | — | ||||
| Asset-backed securities | | | 7,764 | | | — | | | 7,764 | | | — |
| Corporate securities | | 37,037 | | — | | 37,037 | | — | ||||
| Securities trading | | | 82,445 | | | — | | | — | | | 82,445 |
| Derivatives | | 180,997 | | — | | 180,997 | | — | ||||
| Total assets measured at fair value | | $527,683 | | $— | | $445,238 | | $82,445 | ||||
| | | | | | ||||||||
| Derivatives | | $206,925 | | $— | | $206,925 | | $— | ||||
| Total liabilities measured at fair value | | $206,925 | | $— | | $206,925 | | $— | ||||
| | | | | | ||||||||
| | | | | | ||||||||
| December 31, 2024: | | | | | ||||||||
| Securities AFS: | | | | | ||||||||
| U.S. treasuries and govt. sponsored agency securities | | $20,591 | | $— | | $20,591 | | $— | ||||
| Residential mortgage-backed and related securities | | 50,042 | | — | | 50,042 | | — | ||||
| Municipal securities | | 164,575 | | — | | 164,575 | | — | ||||
| Asset-backed securities | | | 9,224 | | | — | | | 9,224 | | | — |
| Corporate securities | | 36,677 | | — | | 36,677 | | — | ||||
| Securities trading | | | 83,529 | | | — | | | — | | | 83,529 |
| Derivatives | | 186,781 | | — | | 186,781 | | — | ||||
| Total assets measured at fair value | | $551,419 | | $— | | $467,890 | | $83,529 | ||||
| | | | | | ||||||||
| Derivatives | | $214,823 | | $— | | $214,823 | | $— | ||||
| Total liabilities measured at fair value | | $214,823 | | $— | | $214,823 | | $— | ||||
| | | | | | | | | | | | | |
The securities AFS 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, SOFR yield curve, credit spreads and prices from market makers and live trading systems (Level 2 inputs).
Trading securities consist of retained beneficial interests from securitizations and are classified as a Level 3 in the fair value hierarchy. Fair values are estimated using the discounted cash flow method, including discount rates which are deemed to be significant unobservable inputs. As of March 31, 2025, the discount rates ranged from 3.34% to 6.38%.
Changes in fair value of trading securities for the three months ended March 31, 2025 and 2024, respectively, are presented as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · · · · | |||||||
| · Three Months Ended March 31, · · | |||||||
| · 2025 · · 2024 · · | |||||||
| · (dollars in thousands) | |||||||
| | | | | | | | |
| Balance at the beginning of the period | $83,529 | | $22,369 | | | ||
| Paydowns | | (40) | | | — | | |
| Premium amortization | (235) | | (130) | | | ||
| Fair value gain (loss) | | (809) | | | 19 | | |
| Balance at the end of the period | $82,445 | | $22,258 | | | ||
Interest rate caps, swaps, collars and swaptions are used for the purpose of hedging interest rate risk on various financial assets and liabilities, further described in Note 5 to the Consolidated Financial Statements. 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 comprised the following at March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · 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 | ||||||||||||
| | | (dollars in thousands) | ||||||||||
| | | | | | | | | | | | | |
| March 31, 2025: · · · · | ||||||||||||
| Loans/leases evaluated individually | | $54,859 | | $— | | $— | | $54,859 | ||||
| OREO | | | 434 | | | — | | | — | | | 434 |
| | | $55,293 | | $— | | $— | | $55,293 | ||||
| | | | | | | | | | | | | |
| December 31, 2024: | | | | | ||||||||
| Loans/leases evaluated individually | | $54,434 | | $— | | $— | | $54,434 | ||||
| OREO | | 714 | | — | | — | | 714 | ||||
| | | $55,148 | | $— | | $— | | $55,148 | ||||
| | | | | | | | | | | | | |
Loans/leases evaluated individually are valued 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 comprised of 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 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 client and client's business.
OREO in the table above consists of property acquired through foreclosures and settlement 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 acquired is generally 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:
| · · · · · · · · · · · · · · · · · | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Quantitative Information about Level Fair Value Measurements | ||||||||||||||
| | | Fair Value | | Fair Value | | | | | | | | | | |
| | | March 31, | | December 31, | | | | | | | | | | |
| · 2025 · 2024 · Valuation Technique · Unobservable Input · Range · | ||||||||||||||
| · · (dollars in thousands) · | ||||||||||||||
| · · · · · · · · · · · · · · · · · | ||||||||||||||
| Loans/leases evaluated individually | | $54,859 | | $54,434 | | Appraisal of collateral | | Appraisal adjustments | | -10.00% | to | | -30.00% | |
| OREO | | | 434 | | | 714 | | Appraisal of collateral | | Appraisal adjustments | | 0.00% | to | -35.00% |
For the loans/leases evaluated individually and OREO, 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 or liabilities measured at fair value during the three months ended March 31, 2025 and 2024.
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 March 31, 2025 · · As of December 31, 2024 | ||||||||||||||
| · · Hierarchy · · Carrying · · Estimated · · Carrying · · Estimated | ||||||||||||||
| · Level · Value · Fair Value · Value · Fair Value | ||||||||||||||
| · · · · (dollars in thousands) | ||||||||||||||
| | | | | | | | | | | | | | | |
| Cash and due from banks | Level 1 | | $98,994 | | $98,994 | | $91,732 | | $91,732 | |||||
| Federal funds sold | Level 2 | | 8,900 | | 8,900 | | 27,150 | | 27,150 | |||||
| Interest-bearing deposits at financial institutions | Level 2 | | 216,816 | | 216,816 | | 143,442 | | 143,442 | |||||
| Investment securities: | | | | | | | | | ||||||
| HTM | Level 2 | | 874,031 | | 791,104 | | 835,797 | | 800,583 | |||||
| AFS | Level 2 | | 264,241 | | 264,241 | | 281,109 | | 281,109 | |||||
| Trading | | Level 3 | | | 82,445 | | | 82,445 | | | 83,529 | | | 83,529 |
| Loans/leases receivable, net | Level 3 | | 50,795 | | 54,859 | | 50,402 | | 54,434 | |||||
| Loans/leases receivable, net | Level 2 | | 6,682,018 | | 6,394,629 | | 6,644,161 | | 6,325,156 | |||||
| Derivatives | Level 2 | | 180,997 | | 180,997 | | 186,781 | | 186,781 | |||||
| | | | | | | | | | | | | | | |
| Deposits: | | | | | | | | | ||||||
| Nonmaturity deposits | Level 2 | | 6,132,030 | | 6,132,030 | | 5,835,362 | | 5,835,362 | |||||
| Time deposits | Level 2 | | 1,205,360 | | 1,203,059 | | 1,225,825 | | 1,222,482 | |||||
| Short-term borrowings | Level 2 | | 2,050 | | 2,050 | | 1,800 | | 1,800 | |||||
| FHLB advances | Level 2 | | 145,383 | | 146,082 | | 285,383 | | 285,196 | |||||
| Subordinated notes | | Level 2 | | | 233,595 | | | 238,739 | | | 233,489 | | | 238,873 |
| Junior subordinated debentures | Level 2 | | 48,893 | | 42,060 | | 48,860 | | 41,638 | |||||
| Derivatives | Level 2 | | 206,925 | | 206,925 | | 214,823 | | 214,823 | |||||
NOTE 9 – 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 chief operating decision maker consists of the Chief Executive Officer and President/Chief Financial Officer of the Company. The chief operating decision maker reviews financial reports that detail the interest income, interest expense, provision for credit losses, noninterest income, salaries and benefits expense, occupancy expense, other noninterest expenses, income tax expense and net income from continuing operations and compares the actual results to the amounts budgeted and the reason for variances. The results of this review allow the Company’s chief operating decision maker to make operating decisions and allocate resources. Capital markets revenue is considered a significant source of noninterest income. Salaries and benefits expense and occupancy expense are considered significant noninterest expenses.
The Company’s Commercial Banking business is geographically divided by markets into the operating segments which are thefour subsidiary banks wholly owned by the Company: QCBT, CRBT, CSB, and GB. Each of these operating 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 All Other segment includes the corporate operations of the parent and operations of all other consolidated subsidiaries and/or defined operating segments that fall below the segment reporting thresholds.
Selected financial information on the Company's business segments is presented as follows as of and for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Commercial Banking · · · · Intercompany · · Consolidated | |||||||||||||||||||||
| · QCBT · CRBT · CSB · GB · All other · Eliminations · Total | |||||||||||||||||||||
| · · (dollars in thousands) | |||||||||||||||||||||
| Three Months Ended March 31, 2025 · · · · · · · · | |||||||||||||||||||||
| Interest and dividend income | | $35,937 | | $31,932 | | $20,008 | | $29,343 | | $87 | | $(634) | | $116,673 | |||||||
| Interest expense | | | 17,313 | | | 12,466 | | | 8,102 | | | 15,562 | | | 4,286 | | | (1,042) | | | 56,687 |
| Net interest income | | 18,624 | | 19,466 | | 11,906 | | | 13,781 | | (4,199) | | 408 | | 59,986 | ||||||
| Provision for credit losses | | 1,412 | | 86 | | 1,362 | | | 1,374 | | — | | — | | 4,234 | ||||||
| Noninterest income | | | | | | | | | | | | | | | | | | | | | |
| Capital markets revenue | | | — | | | 5,603 | | | 62 | | | 851 | | | — | | | — | | | 6,516 |
| Other segment revenue items | | | 5,211 | | | 2,395 | | | 1,502 | | | 1,674 | | | 31,716 | | | (32,122) | | | 10,376 |
| Total noninterest income | | | 5,211 | | | 7,998 | | | 1,564 | | | 2,525 | | | 31,716 | | | (32,122) | | | 16,892 |
| Noninterest expense | | | | | | | | | | | | | | | | | | | | | |
| Salaries and benefits expense | | | 7,409 | | | 7,861 | | | 4,873 | | | 6,504 | | | 717 | | | — | | | 27,364 |
| Occupancy expense | | | 1,539 | | | 1,596 | | | 1,238 | | | 1,597 | | | 485 | | | — | | | 6,455 |
| Other segment expense items | | | 4,034 | | | 3,552 | | | 2,105 | | | 3,076 | | | 598 | | | (645) | | | 12,720 |
| Total noninterest expense | | | 12,982 | | | 13,009 | | | 8,216 | | | 11,177 | | | 1,800 | | | (645) | | | 46,539 |
| Income tax expense | | | 897 | | | 764 | | | (246) | | | (416) | | | (691) | | | — | | | 308 |
| Net income (loss) from continuing operations | | $8,544 | | $13,605 | | $4,138 | | $4,171 | | $26,408 | | $(31,069) | | $25,797 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | $2,791 | | $14,980 | | $9,888 | | $110,936 | | $— | | $— | | $138,595 | |||||||
| Intangibles | | — | | 568 | | 733 | | 9,099 | | — | | — | | 10,400 | |||||||
| Total assets | | 2,777,634 | | 2,617,143 | | 1,583,646 | | 2,331,944 | | 1,355,245 | | (1,512,833) | | 9,152,779 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2024 | | | | | | | | | |||||||||||||
| Interest and dividend income | | $35,730 | | $29,769 | | $19,246 | | $30,543 | | $64 | | $(303) | | $115,049 | |||||||
| Interest expense | | | 18,767 | | | 12,861 | | | 8,171 | | | 17,029 | | | 4,173 | | | (651) | | | 60,350 |
| Net interest income | | 16,963 | | 16,908 | | 11,075 | | | 13,514 | | (4,109) | | 348 | | 54,699 | ||||||
| Provision for credit losses | | 3,225 | | (234) | | 186 | | (208) | | — | | — | | 2,969 | |||||||
| Noninterest income | | | | | | | | | | | | | | | | | | | | | |
| Capital markets revenue | | | — | | | 15,205 | | | — | | | 1,252 | | | — | | | — | | | 16,457 |
| Other segment revenue items | | | 4,652 | | | 3,001 | | | 1,264 | | | 1,830 | | | 33,605 | | | (33,951) | | | 10,401 |
| Total noninterest income | | | 4,652 | | | 18,206 | | | 1,264 | | | 3,082 | | | 33,605 | | | (33,951) | | | 26,858 |
| Noninterest expense | | | | | | | | | | | | | | | | | | | | | |
| Salaries and benefits expense | | | 8,133 | | | 9,447 | | | 4,519 | | | 7,161 | | | 2,600 | | | — | | | 31,860 |
| Occupancy expense | | | 1,497 | | | 1,585 | | | 1,246 | | | 1,712 | | | 474 | | | — | | | 6,514 |
| Other segment expense items | | | 3,766 | | | 3,518 | | | 1,964 | | | 3,028 | | | 644 | | | (604) | | | 12,316 |
| Total noninterest expense | | | 13,396 | | | 14,550 | | | 7,729 | | | 11,901 | | | 3,718 | | | (604) | | | 50,690 |
| Income tax expense | | | 90 | | | 2,755 | | | (25) | | | (103) | | | (1,545) | | | — | | | 1,172 |
| Net income (loss) from continuing operations | | $4,903 | | $18,043 | | $4,449 | | $5,006 | | $27,323 | | $(32,998) | | $26,726 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | $3,223 | | $14,980 | | $9,888 | | $110,936 | | $— | | $— | | $139,027 | |||||||
| Intangibles | | — | | 819 | | 1,289 | | 11,023 | | — | | — | | 13,131 | |||||||
| Total assets | | 2,618,727 | | 2,423,936 | | 1,445,230 | | 2,327,985 | | 1,235,181 | | (1,451,510) | | 8,599,549 | |||||||
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Intercompany eliminations included in the selected financial information on the Company’s business segments consist of equity in net income of each subsidiary bank and investment in each subsidiary bank as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Commercial Banking · | ||||||||||||||||
| · · QCBT · CRBT · CSB · GB · Total · | ||||||||||||||||
| · · (dollars in thousands) · | ||||||||||||||||
| Three Months Ended March 31, 2025 | | | | | | | | | | | | | | | | |
| Other segment revenue items: | | | | | | | | | | | | | | | | |
| Equity in net income of subsidiary bank | | $8,543 | | $13,605 | | $4,137 | | $4,172 | | $30,457 | | |||||
| Total assets: | | | | | | | | | | | | | | | | |
| Investment in subsidiary bank | | | 289,980 | | | 438,716 | | | 177,664 | | | 385,073 | | | 1,291,433 | |
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2024 | | | | | | | | | | | | | | | | |
| Other segment revenue items: | | | | | | | | | | | | | | | | |
| Equity in net income of subsidiary bank | | $4,903 | | $18,043 | | $4,449 | | $5,006 | | $32,401 | | |||||
| Total assets: | | | | | | | | | | | | | | | | |
| Investment in subsidiary bank | | | 263,814 | | | 369,195 | | | 156,946 | | | 359,296 | | | 1,149,251 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
NOTE 10 – REGULATORY CAPITAL REQUIREMENTS
The Company (on a consolidated basis) and the 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 the 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 OBS items as calculated under regulatory accounting practices. The capital amounts and classification 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 table) of total common equity Tier 1, Tier 1 capital to risk-weighted assets and Tier 1 capital to average assets, each as defined by regulation. Management believes, as of March 31, 2025 and December 31, 2024, that the Company and the subsidiary banks met all capital adequacy requirements to which they are subject.
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, Tier 1 leverage and common equity Tier 1 ratios as set forth in the following tables. The Company and the subsidiary banks’ actual capital amounts and ratios as of March 31, 2025 and December 31, 2024 are presented in the following tables (dollars in thousands). As of March 31, 2025 and December 31, 2024, each of the subsidiary banks met such capital requirements to be “well capitalized.”
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · For Capital Adequacy · · To Be Well Capitalized | |||||||||||||||||
| · · · · · · · For Capital · · Purposes With Capital · · Under Prompt Corrective | |||||||||||||||||
| · · Actual · · Adequacy Purposes · · Conservation Buffer · · Action Provisions | |||||||||||||||||
| · Amount · Ratio · Amount · · Ratio · Amount · · Ratio · Amount · · Ratio · | |||||||||||||||||
| · · ( dollars in thousands) · | |||||||||||||||||
| As of March 31, 2025: · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||
| Company: · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||
| Total risk-based capital | | $1,286,554 | | 14.18% | $725,744 | > | 8.00% | $952,540 | > | 10.50% | $907,181 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 980,579 | 10.81 | | 544,308 | > | 6.00 | | 771,104 | > | 8.50 | | 725,744 | > | 8.00 | | |
| Tier 1 leverage | | 980,579 | 11.06 | | 354,606 | > | 4.00 | | 354,606 | > | 4.00 | | 443,257 | > | 5.00 | | |
| Common equity Tier 1 | | 931,686 | 10.27 | | 408,231 | > | 4.50 | | 635,026 | > | 7.00 | | 589,667 | > | 6.50 | | |
| Quad City Bank & Trust: | | | | | | | | | | | | | | ||||
| Total risk-based capital | | $331,837 | | 13.98% | $189,914 | > | 8.00% | $249,262 | > | 10.50% | $237,393 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 302,140 | 12.73 | | 142,436 | > | 6.00 | | 201,784 | > | 8.50 | | 189,914 | > | 8.00 | | |
| Tier 1 leverage | | 302,140 | 11.56 | | 104,509 | > | 4.00 | | 104,509 | > | 4.00 | | 130,636 | > | 5.00 | | |
| Common equity Tier 1 | | 302,140 | 12.73 | | 106,827 | > | 4.50 | | 166,175 | > | 7.00 | | 154,305 | > | 6.50 | | |
| Cedar Rapids Bank & Trust: | | | | | | | | | | | | | | | |||
| Total risk-based capital | | $465,533 | | 14.92% | $249,628 | > | 8.00% | $327,637 | > | 10.50% | $312,035 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 437,939 | 14.03 | | 187,221 | > | 6.00 | | 265,230 | > | 8.50 | | 249,628 | > | 8.00 | | |
| Tier 1 leverage | | 437,939 | 17.05 | | 102,745 | > | 4.00 | | 102,745 | > | 4.00 | | 128,431 | > | 5.00 | | |
| Common equity Tier 1 | | 437,939 | 14.03 | | 140,416 | > | 4.50 | | 218,424 | > | 7.00 | | 202,823 | > | 6.50 | | |
| Community State Bank: | | | | | | | | | | | | | | | |||
| Total risk-based capital | | $195,109 | | 12.97% | $120,301 | > | 8.00% | $157,895 | > | 10.50% | $150,376 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 180,915 | 12.03 | | 90,226 | > | 6.00 | | 127,820 | > | 8.50 | | 120,301 | > | 8.00 | | |
| Tier 1 leverage | | 180,915 | 11.74 | | 61,635 | > | 4.00 | | 61,635 | > | 4.00 | | 77,044 | > | 5.00 | | |
| Common equity Tier 1 | | 180,915 | 12.03 | | 67,669 | > | 4.50 | | 105,263 | > | 7.00 | | 97,745 | > | 6.50 | | |
| Guaranty Bank: | | | | | | | | | | | | | | | |||
| Total risk-based capital | | $302,258 | | 14.70% | $164,469 | > | 8.00% | $215,866 | > | 10.50% | $205,586 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 277,260 | 13.49 | | 123,352 | > | 6.00 | | 174,748 | > | 8.50 | | 164,469 | > | 8.00 | | |
| Tier 1 leverage | | 277,260 | 12.55 | | 88,404 | > | 4.00 | | 88,404 | > | 4.00 | | 110,505 | > | 5.00 | | |
| Common equity Tier 1 | | 277,260 | 13.49 | | 92,514 | > | 4.50 | | 143,910 | > | 7.00 | | 133,631 | > | 6.50 | | |
| · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · For Capital Adequacy · · To Be Well Capitalized | |||||||||||||||||
| · · · · · · · For Capital · · Purposes With Capital · · Under Prompt Corrective | |||||||||||||||||
| · · Actual · · Adequacy Purposes · · Conservation Buffer · · Action Provisions | |||||||||||||||||
| · Amount · Ratio · Amount · · Ratio · Amount · · Ratio · Amount · · Ratio | |||||||||||||||||
| · · ( dollars in thousands) · | |||||||||||||||||
| As of December 31, 2024: · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||
| Company: · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||
| Total risk-based capital | | $1,273,903 | | 14.10% | $723,016 | > | 8.00% | $948,958 | > | 10.50% | $903,770 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 955,039 | 10.57 | | 542,262 | > | 6.00 | | 768,204 | > | 8.50 | | 723,016 | > | 8.00 | | |
| Tier 1 leverage | | 955,039 | 10.73 | | 356,091 | > | 4.00 | | 356,091 | > | 4.00 | | 445,114 | > | 5.00 | | |
| Common equity Tier 1 | | 906,179 | 10.03 | | 406,696 | > | 4.50 | | 632,639 | > | 7.00 | | 587,450 | > | 6.50 | | |
| Quad City Bank & Trust: | | | | | | | | | | | | | | ||||
| Total risk-based capital | | $323,221 | | 13.65% | $189,365 | > | 8.00% | $248,541 | > | 10.50% | $236,706 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 293,597 | 12.40 | | 142,024 | > | 6.00 | | 201,200 | > | 8.50 | | 189,365 | > | 8.00 | | |
| Tier 1 leverage | | 293,597 | 11.41 | | 102,969 | > | 4.00 | | 102,969 | > | 4.00 | | 128,712 | > | 5.00 | | |
| Common equity Tier 1 | | 293,597 | 12.40 | | 106,518 | > | 4.50 | | 165,694 | > | 7.00 | | 153,859 | > | 6.50 | | |
| Cedar Rapids Bank & Trust: | | | | | | | | | | | | | | | |||
| Total risk-based capital | | $452,942 | | 14.79% | $245,055 | > | 8.00% | $321,635 | > | 10.50% | $306,319 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 424,253 | 13.85 | | 183,792 | > | 6.00 | | 260,371 | > | 8.50 | | 245,055 | > | 8.00 | | |
| Tier 1 leverage | | 424,253 | 16.40 | | 103,449 | > | 4.00 | | 103,449 | > | 4.00 | | 129,312 | > | 5.00 | | |
| Common equity Tier 1 | | 424,253 | 13.85 | | 137,844 | > | 4.50 | | 214,424 | > | 7.00 | | 199,108 | > | 6.50 | | |
| Community State Bank: | | | | | | | | | | | | | | | |||
| Total risk-based capital | | $189,362 | | 12.94% | $117,065 | > | 8.00% | $153,648 | > | 10.50% | $146,332 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 176,646 | 12.07 | | 87,799 | > | 6.00 | | 124,382 | > | 8.50 | | 117,065 | > | 8.00 | | |
| Tier 1 leverage | | 176,646 | 11.72 | | 60,305 | > | 4.00 | | 60,305 | > | 4.00 | | 75,382 | > | 5.00 | | |
| Common equity Tier 1 | | 176,646 | 12.07 | | 65,849 | > | 4.50 | | 102,432 | > | 7.00 | | 95,115 | > | 6.50 | | |
| Guaranty Bank: | | | | | | | | | | | | | | | |||
| Total risk-based capital | | $297,047 | | 14.26% | $166,695 | > | 8.00% | $218,787 | > | 10.50% | $208,369 | > | 10.00% | ||||
| Tier 1 risk-based capital | | 272,621 | 13.08 | | 125,021 | > | 6.00 | | 177,113 | > | 8.50 | | 166,695 | > | 8.00 | | |
| Tier 1 leverage | | 272,621 | 12.15 | | 89,770 | > | 4.00 | | 89,770 | > | 4.00 | | 112,213 | > | 5.00 | | |
| Common equity Tier 1 | | 272,621 | 13.08 | | 93,766 | > | 4.50 | | 145,858 | > | 7.00 | | 135,440 | > | 6.50 | | |
NOTE 11 - COMMITMENTS
The Company entered into a construction contract in 2023 for the construction of a new CRBT facility in Cedar Rapids, Iowa. The Company will pay the contractor a contract price of approximately $17.0 million, subject to agreed upon additions and deductions. As of March 31, 2025, the Company had paid $17.5 million with respect to this construction. Construction on this facility is anticipated to be completed in the second quarter of 2025.
The Company entered into a construction contract in 2024 for the construction of a new CSB facility in Ankeny, Iowa. The Company will pay the contractor a contract price of approximately $41.3 million, subject to certain agreed upon additions and deductions. As of March 31, 2025, the Company had paid $13.1 million of the contract price, resulting in a remaining future commitment of approximately $28.2 million. Construction on this facility is anticipated to be completed in 2026.
Part I
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.