Please wait

PRESS RELEASE

FOR IMMEDIATE RELEASE

QCR Holdings, Inc. Announces Net Income of $36.3 million

for the Second Quarter of 2026

Second Quarter 2026 Highlights

●

Net income of $36.3 million, or $2.19 diluted earnings per share (“EPS”), representing a 28% year-over-year increase in diluted EPS

●

Strong return on average assets of 1.51%

●

Significant capital markets revenue from low-income housing tax credit (“LIHTC”) production increased 69% year-over-year to $16.7 million

●

Wealth Management assets under management increased 9% and revenue increased 7% on a linked-quarter basis

●

Enhanced operating leverage, reflected in a 310-basis point improvement in the efficiency ratio¹ to 54.6%

●

Robust gross loan growth of 12% annualized, excluding securitization, loan sale, and m2 Equipment Finance (“m2”) portfolio runoff

●

Successful execution of $443.6 million in LIHTC loan offtake transactions

●

Asset quality improved with criticized loans to total loans at the lowest level since the fourth quarter of 2019

●

Tangible book value (“TBV”) per share¹ growth of $2.17, or 15% annualized on a linked-quarter basis

●

Opportunistic share repurchases of 149,639 shares at an average price of $90.01 per share

Moline, IL, July 22, 2026 – QCR Holdings, Inc. (NASDAQ: QCRH) (the “Company”) today announced quarterly net income of $36.3 million and diluted EPS of $2.19 for the second quarter of 2026, compared to net income of $33.4 million and diluted EPS of $1.99 for the first quarter of 2026, and $29.0 million and $1.71 for the second quarter of 2025.


		For the Quarter Ended
		June 30,		March 31,		June 30,
$ in millions (except per share data)		2026		2026		2025
Net Income		$	36.3	$	33.4	$	29.0
Diluted EPS		$	2.19	$	1.99	$	1.71
Adjusted Net Income¹		$	36.3	$	33.4	$	29.4
Adjusted Diluted EPS¹		$	2.19	$	1.99	$	1.73

“We delivered strong net income and record GAAP EPS for the second quarter, demonstrating the ongoing momentum across our franchise. Adjusted EPS¹ also remained near record levels, exceeded only by the fourth quarter of 2025. These results were supported by substantial loan production, a rebound in capital markets revenue, higher net interest income despite significant LIHTC loan sales, and strong contributions from our wealth management business. Noninterest expenses also outperformed our guidance. Together, these results produced meaningful operating leverage and demonstrated the strength of our diversified business model,” said Todd Gipple, President and Chief Executive Officer.

“We also made important progress on several strategic priorities during the quarter, improving asset quality to the strongest levels in nearly seven years, completing our second core conversion, executing LIHTC offtake transactions that advanced our asset and capital-light strategy, and returning $13.5 million to shareholders through opportunistic share repurchases,” said Mr. Gipple.

Robust Loan Growth

In the second quarter of 2026, total loans grew $216.9 million, or 12% annualized, excluding LIHTC loan offtake transactions and the planned runoff of the m2 portfolio. The Company executed $443.6 million of LIHTC loan offtake transactions during the quarter, consisting of a Freddie Mac permanent loan securitization and a construction loan portfolio sale.

“We delivered strong loan growth fueled by solid production across both our LIHTC and traditional lending businesses, in line with our guidance. Our 7% annualized traditional loan growth, excluding the planned m2 portfolio runoff, reflects robust local client demand and continued strength across our markets,” said Mr. Gipple.

“With very strong pipelines and a healthy outlook for future originations, we expect increased lending activity to fully offset the near-term impact of LIHTC offtake transactions on net interest income. Over time, these transactions will allow us to expand our capital markets revenue opportunities. Accordingly, we are reaffirming our gross loan growth guidance of 10% to 15% annualized for the final two quarters of 2026,” said Mr. Gipple.

Significant Capital Markets and Wealth Management Revenue Growth

Noninterest income for the second quarter of 2026 was $29.4 million, up from $23.0 million in the first quarter of 2026. The Company generated $16.7 million of capital markets revenue from LIHTC loan production in the second quarter of 2026, representing a linked-quarter increase of 56% and a year-over-year increase of 69%. Capital markets revenue growth was partially offset by a $1.3 million loss from the Freddie Mac LIHTC securitization. Wealth management revenue totaled $5.8 million for the quarter, representing a 7% increase from the first quarter of 2026, reflecting strong market performance and continued new relationship and AUM growth.

“Our wealth management business continues to perform at a high level, delivering 7% revenue growth and 9% AUM growth during the quarter. We believe our investments in this business position us well to sustain this momentum and capture additional growth opportunities,” said Mr. Gipple.

“As expected, capital markets revenue increased sharply from a seasonally slower first quarter, supported by growth in our LIHTC lending platform. These results reflect the continued robust demand for affordable housing and the strength of our experienced team. We continue to create new relationships with some of the best LIHTC developers in the country while expanding our relationships with existing clients. We remain particularly excited about the momentum in our LIHTC business, as the outlook in this segment remains very strong, supported by an outstanding pipeline and favorable affordable housing fundamentals. As a result, we are reaffirming our guidance of $60 million to $70 million of capital markets revenue over the next four quarters,” said Mr. Gipple.

“As noted in prior quarters, Freddie Mac has significantly increased the complexity of its M-Series securitization program since our earlier transactions. While the underlying securities priced better than expected, higher transaction costs under the revised program drove the loss on this securitization. We are pursuing alternative loan sale structures for our permanent LIHTC loans that we believe will be less complex, faster to execute, and more economically attractive. These structures are also expected to allow for a complete sale of the underlying loans without retaining the first-loss B-Tranche, removing the loans from risk-based assets and more effectively freeing regulatory capital. We are targeting early 2027 for our first transaction under this revised structure,” said Mr. Gipple.

Strong Earning Asset Growth Offsets Impact of LIHTC Loan Sales

Net interest income for the second quarter of 2026 was $67.9 million, an increase of $0.5 million, or 3% annualized, from the first quarter of 2026. Average earning assets increased $46.3 million during the quarter, more than offsetting the impact of LIHTC offtake transactions and driving higher interest income.

Net interest margin (“NIM”) was 3.10% and NIM on a tax-equivalent yield (“TEY”) basis¹ was 3.55% for the second quarter, as compared to 3.13% and 3.58%, respectively for the prior quarter. Continued progress in lowering interest-bearing and time deposit costs, along with the accretive impact of the LIHTC offtake transactions, was more than offset by a shift toward higher-cost wholesale funding and lower loan yields. The majority of the reduction in loan yields was driven by lower nonaccrual interest recoveries and reduced loan discount accretion.

“Our NIM TEY¹ declined 3 basis points from the first quarter of 2026 and came in below our guidance range,” said Nick Anderson, Chief Financial Officer. “After early quarter pressure, NIM improved and stabilized in May and June, with June exceeding the quarterly average by 1 basis point. We continued to maintain deposit pricing discipline in a competitive environment, driving a further decline in our cost of deposits during the quarter. While lower loan discount accretion and nonaccrual interest recoveries pressured our loan yield, significant earning asset growth helped support net interest income as we executed on our LIHTC offtake transactions.”

“We are encouraged by the strength of our lending pipeline and consistent loan demand, which continue to support profitable growth opportunities across our footprint. Combined with our disciplined approach to deposit costs, this positive momentum supports our guidance for a relatively static third quarter NIM TEY¹, assuming no Federal Reserve rate changes,” said Mr. Anderson.

Core Deposits Normalize Following Exceptional First Quarter

Total core deposit activity in the second quarter of 2026 normalized from the exceptional first quarter performance, decreasing $323.8 million. The decline primarily reflected the Company’s intentional reduction of higher-cost correspondent and public fund balances, supported by liquidity generated from LIHTC offtake transactions and a steady increase in noninterest bearing deposits. Year-to-date, core deposits have increased $85 million, or 2% annualized.

The Company’s total deposits at the end of the second quarter were $7.4 billion, a decrease of 4.5% from the first quarter and includes a further reduction in non-core brokered deposits to just 2% of total deposits. “We remain focused on growing core deposits, optimizing our funding mix, and maintaining disciplined deposit pricing in a competitive environment. We also delivered our third consecutive quarter of noninterest bearing deposit growth, reflecting continued progress on a key strategic priority for our Company,” said Mr. Anderson.

Efficient Expense Structure Drives Operating Leverage

Noninterest expense for the second quarter of 2026 totaled $53.2 million, compared to $52.1 million for the first quarter of 2026. The $1.0 million linked-quarter increase primarily reflected higher salary and benefits associated with increased capital markets activity, as well as higher professional and data processing expense, related to the core conversion completed during the quarter. The increase in salary and benefits expense was partially offset by an $825 thousand linked-quarter decline in stock-based compensation expense, as most of this expense is recognized in the first quarter, and by higher deferred loan origination costs associated with strong loan growth.

“Stronger capital markets production drove higher variable compensation with digital transformation costs also contributing to the linked-quarter increase in noninterest expense. Even with these increases, expenses remained below our guided range, reflecting disciplined expense management and improving operating leverage,” said Mr. Anderson.

For the third quarter of 2026, the Company is lowering its noninterest expense guidance to be in the range of $54 million to $57 million, assuming capital markets revenue and loan growth are within the guidance ranges and includes the Company’s continued investments in digital transformation initiatives. “This outlook reflects our approach to expense management under our 9/6/5 strategic model, which is designed to keep annual noninterest expense growth below 5%, driving operating leverage, improving efficiency, and enhancing profitability,” added Mr. Anderson.

Continued Strong Asset Quality

Nonperforming assets (“NPAs”) totaled $39.5 million at the end of the second quarter of 2026, a decrease of $3.4 million from the prior quarter, which resulted in the NPA to total assets ratio improving by 4 basis points to 0.41%. The ratio of criticized loans to total loans and leases also improved to 1.91%, the lowest level since the fourth quarter of 2019.

The Company recorded a total provision for credit losses of $4.7 million during the second quarter, compared to $2.5 million in the first quarter, reflecting loan growth in the current quarter and the prior quarter’s benefit from a reversal of credit loss expense related to loans transferred to held for sale. Net charge-offs were $3.3 million during the second quarter of 2026, a decline of $0.6 million from the prior quarter, as the Company continues to benefit from the positive trends in charge-off activity from the winddown of the m2 portfolio. The allowance for credit losses to total loans held for investment declined by 2 basis points from the prior quarter, to 1.24%.

Earnings Growth Drives TBV Per Share¹ Expansion

The Company’s TBV per share¹ increased by $2.17, or 15% annualized, during the second quarter of 2026. This growth was driven by strong earnings during the quarter partially offset by share repurchases.

As of June 30, 2026, the tangible common equity to tangible assets ratio¹ increased 40 basis points to 10.71%, the common equity tier 1 ratio increased 14 basis points to 10.68%, and the total risk-based capital ratio increased 13 basis points to 14.13%. These quarterly changes reflect the combined impact of strong earnings, loan sales, and share repurchases during the quarter. By comparison, these ratios were 10.31%, 10.54%, and 14.00%, respectively, as of March 31, 2026.

Continued Opportunistic Share Repurchases

The Company continued share repurchases during the second quarter consistent with capital allocation priorities, returning approximately $13.5 million of capital to shareholders at an attractive multiple relative to tangible book value¹. Since the Company

began repurchasing shares in 2025, it has purchased over 675 thousand shares, approximately 4% of total shares outstanding, returning $55.9 million of capital to shareholders. The share repurchase program authorized in October 2025 enhances the Company’s capital allocation flexibility and allows for organic growth, shareholder returns, and capital strength while reinforcing confidence in the Company’s long-term outlook.

Conference Call Details

The Company will host an earnings call/webcast tomorrow, July 23, 2026, at 10:00 a.m. Central Time. Dial-in information for the call is toll-free: 888-346-9286 (international 412-317-5253). Participants should request to join the QCR Holdings, Inc. call. The event will be available for replay through July 30, 2026. The replay access information is 855-669-9658 (international 412-317-0088); access code 5347347. A webcast of the teleconference can be accessed on the Company’s News and Events page at www.qcrh.com. An archived version of the webcast will be available at the same location shortly after the live event has ended.

About Us

QCR Holdings, Inc., headquartered in Moline, Illinois, is a relationship-driven, multi-bank holding company serving the Quad Cities, Cedar Rapids, Cedar Valley, Des Moines/Ankeny and Springfield communities through its wholly owned subsidiary banks. The banks provide full-service commercial and consumer banking and trust and wealth management services. Quad City Bank & Trust Company, based in Bettendorf, Iowa, commenced operations in 1994, Cedar Rapids Bank & Trust Company, based in Cedar Rapids, Iowa, commenced operations in 2001, Community State Bank, based in Ankeny, Iowa, was acquired by the Company in 2016, and Guaranty Bank, based in Springfield, Missouri, was acquired by the Company in 2018. Additionally, the Company serves the Waterloo/Cedar Falls, Iowa community through Community Bank & Trust, a division of Cedar Rapids Bank & Trust Company. The Company has 35 locations in Iowa, Missouri, and Illinois. As of June 30, 2026, the Company had $9.5 billion in assets, $7.0 billion in loans and $7.4 billion in deposits. For additional information, please visit the Company’s website at www.qcrh.com.

Endnotes

¹Adjusted non-GAAP measurements of financial performance exclude non-core and/or nonrecurring income and expense items that management believes are not reflective of the anticipated future operation of the Company’s business. The Company believes these adjusted measurements provide a better comparison for analysis and may provide a better indicator of future performance. See GAAP to non-GAAP reconciliations.

Special Note Concerning Forward-Looking Statements. This document contains, and future oral and written statements of the Company and its management may contain, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “bode”, “predict,” “suggest,” “project”, “appear,” “plan,” “intend,” “estimate,” ”annualize,” “may,” “will,” “would,” “could,” “should,” “likely,” “might,” “potential,” “continue,” “annualized,” “target,” “outlook,” as well as the negative forms of those words, or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Forward-looking statements are not historical facts but instead represent management’s current expectations and forecasts regarding future events, many of which are inherently uncertain and outside of our control. Actual results may differ, possibly materially, from those currently expected or projected in these forward-looking statements. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated or implied by forward-looking statements. A number of factors, many of which are beyond the ability of the Company to control or predict, could cause actual results to differ materially from those in its forward-looking statements. These factors include, but are not limited to: (i) the strength of the local, state, national and international economies and financial markets, including effects of inflationary pressures, the threat or implementation of tariffs, immigration enforcement and changes in foreign policy; (ii) effects on the U.S. economy resulting from actions taken by federal and local governments, including changes in local, state and federal laws and regulations, the threat or implementation of tariffs, immigration enforcement and changes in foreign policy; (iii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics, military conflicts, acts of war or threats thereof (including the Russian invasion of Ukraine ongoing conflicts in the Middle East, and other adverse external events that can increase levels of political and economic unpredictability, contribute to rising energy and commodity prices, affect global supply chains, increase the volatility of financial markets, and other matters beyond our control, and the response of the local, state and national governments to any such adverse external events; (iv) new or revised accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB, the Securities and Exchange Commission (the “SEC”) or the PCAOB; (v) the imposition of tariffs or other governmental policies impacting the value of products produced by the Company’s commercial borrowers; (vi) increased competition in the financial services sector, including from non-bank competitors such as credit unions, private credit firms, fintech companies, and digital asset service providers and the inability to attract new customers; (vii) rapid technological changes implemented by us and our third-party vendors, including the development and implementation of tools incorporating artificial intelligence; (viii) unexpected results of acquisitions, including failure to realize the anticipated benefits of the acquisitions and the possibility that transaction and integration costs may be greater than anticipated; (ix) the loss of key executives and employees, talent shortages and employee turnover; (x) changes in consumer spending; (xi) unexpected outcomes and costs of existing or new litigation or other legal proceedings and regulatory actions involving the Company; (xii) the economic impact on the Company and its customers of climate change, natural disasters and exceptional weather occurrences such as tornadoes, floods and blizzards; (xiii) fluctuations in the value of securities held in our securities portfolio, including as a result

of changes in interest rates; (xiv) credit risk and risks from concentrations (by type of borrower, geographic area, collateral and industry) within our loan portfolio and large loans to certain borrowers (including CRE loans); (xv) the overall health of the local and national real estate market; (xvi) the ability to maintain an adequate level of allowance for credit losses on loans; (xvii) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and who may withdraw deposits to diversify their exposure; (xviii) the ability to successfully manage liquidity risk, which may increase dependence on non-core funding sources such as brokered deposits, and may negatively impact the Company’s cost of funds; (xix) the level of non-performing assets on our balance sheet; (xx) interruptions involving our information technology and communications systems or third-party servicers; (xxi) the occurrence of fraudulent activity, breaches or failures of the Company’s or our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxii) emerging issues related to the development and use of artificial intelligence that could give rise to legal or regulatory action, damage our reputation or otherwise materially harm our business or customers; (xxiii) changes in the interest rates and repayment rates of the Company’s assets; (xxiv) the effectiveness of the Company’s risk management framework; and (xxv) the ability of the Company to manage the risks associated with the foregoing. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the SEC.

Contact:

Doug Neumann

VP, Investor Relations

(309) 743-7753

dneumann@qcrh.com

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	As of
	June 30,			March 31,			December 31,			September 30,			June 30,
	2026			2026			2025			2025			2025

		(dollars in thousands)
CONDENSED BALANCE SHEET
Cash and due from banks	$	111,342		$	80,038		$	76,494		$	77,581		$	104,769
Federal funds sold and interest-bearing deposits		80,408			39,290			76,399			84,738			90,120
Securities, net of allowance for credit losses		1,401,408			1,324,750			1,312,310			1,308,689			1,263,452
Loans receivable held for sale (1)		3,731			524,931			1,429			1,457			1,162
Loans/leases receivable held for investment		7,029,199			6,760,569			7,165,526			7,177,464			6,923,762
Allowance for credit losses		(87,185)			(85,459)			(90,127)			(88,770)			(88,732)
Intangibles		7,068			7,574			8,080			9,077			9,738
Goodwill		138,595			138,595			138,595			138,595			138,595
Derivatives		211,178			209,836			188,409			202,703			178,002
Other assets		624,899			613,571			621,079			576,401			558,899
Total assets	$	9,520,643		$	9,613,695		$	9,498,194		$	9,487,935		$	9,179,767

Total deposits	$	7,417,334		$	7,770,850		$	7,414,198		$	7,380,068		$	7,318,353
Total borrowings		660,315			418,257			638,541			706,827			509,359
Derivatives		131,921			149,836			137,051			150,375			146,941
Other liabilities		161,316			152,288			196,093			163,750			154,560
Total stockholders’ equity		1,149,757			1,122,464			1,112,311			1,086,915			1,050,554
Total liabilities and stockholders’ equity	$	9,520,643		$	9,613,695		$	9,498,194		$	9,487,935		$	9,179,767

ANALYSIS OF LOAN PORTFOLIO
Loan/lease mix: (2)
Commercial and industrial - revolving	$	407,419		$	376,284		$	384,656		$	386,674		$	380,029
Commercial and industrial - other		1,080,335			1,059,148			1,094,064			1,107,896			1,180,859
Commercial and industrial - other - LIHTC		129,578			237,125			224,802			222,772			194,830
Total commercial and industrial		1,617,332			1,672,557			1,703,522			1,717,342			1,755,718
Commercial real estate, owner occupied		589,928			588,098			577,352			586,578			593,675
Commercial real estate, non-owner occupied		966,873			1,000,673			1,036,655			1,053,732			1,036,049
Construction and land development		630,909			608,039			566,891			515,787			454,022
Construction and land development - LIHTC		574,644			693,591			741,531			1,028,978			1,075,000
Multi-family		359,993			355,349			340,080			316,353			301,432
Multi-family - LIHTC		1,511,247			1,582,573			1,429,251			1,187,243			950,331
Direct financing leases		6,382			7,947			9,533			11,090			12,880
1-4 family real estate		613,664			618,973			603,683			599,838			592,253
Consumer		161,958			157,700			158,457			161,980			153,564
Total loans/leases	$	7,032,930		$	7,285,500		$	7,166,955		$	7,178,921		$	6,924,924
Less allowance for credit losses		87,185			85,459			90,127			88,770			88,732
Net loans/leases	$	6,945,745		$	7,200,041		$	7,076,828		$	7,090,151		$	6,836,192

ANALYSIS OF SECURITIES PORTFOLIO
Securities mix:
U.S. government sponsored agency securities	$	13,928		$	15,059		$	16,024		$	14,208		$	14,267
Municipal securities		1,126,055			1,081,102			1,081,274			1,085,669			1,033,642
Residential mortgage-backed and related securities		88,515			86,222			68,855			57,108			58,864
Asset backed securities		3,769			4,076			4,439			4,918			6,684
Other securities		53,456			55,845			58,143			63,824			67,358
Trading securities (3)		115,967			82,728			83,857			83,225			82,900
Total securities	$	1,401,690		$	1,325,032		$	1,312,592		$	1,308,952		$	1,263,715
Less allowance for credit losses		282			282			282			263			263
Net securities	$	1,401,408		$	1,324,750		$	1,312,310		$	1,308,689		$	1,263,452

ANALYSIS OF DEPOSITS
Deposit mix:
Noninterest-bearing demand deposits	$	1,022,346		$	982,696		$	945,513		$	931,774		$	952,032
Interest-bearing demand deposits		5,399,818			5,634,742			5,196,438			5,176,364			5,087,783
Time deposits		840,346			968,914			1,035,317			1,004,980			974,341
Brokered deposits		154,824			184,498			236,930			266,950			304,197
Total deposits	$	7,417,334		$	7,770,850		$	7,414,198		$	7,380,068		$	7,318,353

ANALYSIS OF BORROWINGS
Borrowings mix:
Term FHLB advances	$	10,609		$	10,609		$	10,383		$	145,383		$	145,383
Overnight FHLB advances		258,000			15,000			235,000			145,000			80,000
Other borrowings		99,430			107,457			107,395			130,609			—
Other short-term borrowings		8,907			1,950			2,650			2,850			1,350
Subordinated notes		234,312			234,217			234,122			234,027			233,701
Junior subordinated debentures		49,057			49,024			48,991			48,958			48,925
Total borrowings	$	660,315		$	418,257		$	638,541		$	706,827		$	509,359

(1)	There were no loans identified for LIHTC securitization or LIHTC loan sales as of June 30, 2026, $522.9 million identified and included in LHFS at March 31, 2026, and none as of December 31, 2025, September 30, 2025, or June 30, 2025.

(2)	Loan categories with significant LIHTC loan balances have been broken out separately. Total LIHTC balances within the loan/lease portfolio were $2.3 billion at June 30, 2026.

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

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	For the Quarter Ended
	June 30,			March 31,			December 31,			September 30,			June 30,
	2026			2026			2025			2025			2025

		(dollars in thousands, except per share data)
INCOME STATEMENT
Interest income	$	121,027		$	120,091		$	127,491		$	125,015		$	120,247
Interest expense		53,111			52,653			59,137			60,216			58,165
Net interest income		67,916			67,438			68,354			64,799			62,082
Provision for credit losses		4,708			2,454			5,499			4,305			4,043
Net interest income after provision for credit losses	$	63,208		$	64,984		$	62,855		$	60,494		$	58,039

Trust fees (1)	$	4,281		$	3,894		$	3,749		$	3,544		$	3,395
Investment advisory and management fees (1)		1,551			1,539			1,504			1,488			1,254
Deposit service fees		2,115			1,973			2,092			2,231			2,187
Gains on sales of residential real estate loans, net		507			614			666			529			556
Capital markets revenue		15,392			10,701			24,481			23,832			9,869
Earnings on bank-owned life insurance		1,025			931			888			952			998
Debit card fees		1,752			1,659			1,640			1,648			1,648
Correspondent banking fees		747			693			699			664			699
Loan related fee income		1,066			950			930			846			1,096
Fair value gain (loss) on derivatives and trading securities		802			(869)			800			324			230
Other		189			867			1,216			593			183
Total noninterest income	$	29,427		$	22,952		$	38,665		$	36,651		$	22,115

Salaries and employee benefits	$	32,120		$	31,389		$	36,898		$	34,338		$	28,474
Occupancy and equipment expense		7,342			7,479			7,364			7,363			6,837
Professional and data processing fees		5,597			5,162			7,303			6,741			6,089
FDIC insurance, other insurance and regulatory fees		1,973			2,072			2,232			2,035			1,960
Loan/lease expense		291			106			378			345			407
Net cost of (income from) and gains/losses on operations of other real estate		(11)			16			36			3			50
Advertising and marketing		1,822			1,775			2,346			1,830			1,746
Communication and data connectivity		243			202			184			40			274
Supplies		265			233			238			259			252
Bank service charges		711			664			706			678			720
Losses on debt extinguishment, net		—			—			1,963			—			—
Correspondent banking expense		335			333			329			338			314
Intangibles amortization		506			506			997			662			661
Payment card processing		496			508			577			569			547
Trust expense		455			474			436			412			413
Other		1,012			1,206			865			974			839
Total noninterest expense	$	53,157		$	52,125		$	62,852		$	56,587		$	49,583

Net income before income taxes	$	39,478		$	35,811		$	38,668		$	40,558		$	30,571
Federal and state income tax expense		3,227			2,428			3,004			3,844			1,552
Net income	$	36,251		$	33,383		$	35,664		$	36,714		$	29,019

Basic EPS	$	2.20		$	2.00		$	2.13		$	2.17		$	1.71
Diluted EPS	$	2.19		$	1.99		$	2.12		$	2.16		$	1.71

Weighted average common shares outstanding		16,489,987			16,651,808			16,756,717			16,919,785			16,928,542
Weighted average common and common equivalent shares outstanding		16,569,815			16,741,541			16,858,672			17,015,730			17,006,282

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

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	For the Six Months Ended
	June 30,			June 30,
	2026			2025

		(dollars in thousands, except per share data)
INCOME STATEMENT
Interest income	$	241,118		$	236,920
Interest expense		105,764			114,852
Net interest income		135,354			122,068
Provision for credit losses		7,162			8,277
Net interest income after provision for credit losses	$	128,192		$	113,791

Trust fees (1)	$	8,175		$	7,081
Investment advisory and management fees (1)		3,090			2,508
Deposit service fees		4,088			4,370
Gains on sales of residential real estate loans, net		1,121			853
Capital markets revenue		26,093			16,385
Earnings on bank-owned life insurance		1,956			1,522
Debit card fees		3,411			3,136
Correspondent banking fees		1,440			1,313
Loan related fee income		2,016			1,994
Fair value loss on derivatives and trading securities		(67)			(777)
Other		1,056			622
Total noninterest income	$	52,379		$	39,007

Salaries and employee benefits	$	63,509		$	55,838
Occupancy and equipment expense		14,821			13,292
Professional and data processing fees		10,759			11,233
FDIC insurance, other insurance and regulatory fees		4,045			3,930
Loan/lease expense		397			788
Net cost of and gains/losses on operations of other real estate		5			41
Advertising and marketing		3,597			3,359
Communication and data connectivity		445			564
Supplies		498			459
Bank service charges		1,375			1,316
Correspondent banking expense		668			643
Intangibles amortization		1,012			1,322
Payment card processing		1,004			1,141
Trust expense		929			770
Other		2,218			1,426
Total noninterest expense	$	105,282		$	96,122

Net income before income taxes	$	75,289		$	56,676
Federal and state income tax expense		5,655			1,860
Net income	$	69,634		$	54,816

Basic EPS	$	4.20		$	3.24
Diluted EPS	$	4.18		$	3.22

Weighted average common shares outstanding		16,570,898			16,914,663
Weighted average common and common equivalent shares outstanding		16,655,678			17,010,136

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

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	As of and for the Quarter Ended														For the Six Months Ended
	June 30,			March 31,			December 31,			September 30,			June 30,		June 30,			June 30,
	2026			2026			2025			2025			2025		2026			2025

		(dollars in thousands, except per share data)

COMMON SHARE DATA
Common shares outstanding		16,367,268			16,496,102			16,690,603			16,838,866			16,934,698
Book value per common share (1)	$	70.25		$	68.04		$	66.64		$	64.55		$	62.04
Tangible book value per common share (Non-GAAP) (2)	$	61.35		$	59.18		$	57.86		$	55.78		$	53.28
Closing stock price	$	97.35		$	85.45		$	83.30		$	75.64		$	67.90
Market capitalization	$	1,593,354		$	1,409,592		$	1,390,327		$	1,273,692		$	1,149,866
Market price / book value		138.58%			125.58%			124.99%			117.18%			109.45%
Market price / tangible book value		158.68%			144.38%			143.98%			135.61%			127.45%
Earnings per common share (basic) LTM (3)	$	8.50		$	8.01		$	7.54		$	7.21		$	6.69
Price earnings ratio LTM (3)		11.45x			10.67 x			11.05 x			10.49 x			10.15 x
TCE / TA (Non-GAAP) (4)		10.71%			10.31%			10.33%			10.06%			9.99%

CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
Beginning balance	$	1,122,464		$	1,112,311		$	1,086,915		$	1,050,554		$	1,022,747
Net income		36,251			33,383			35,664			36,714			29,019
Other comprehensive income (loss), net of tax		4,354			(1,879)			1,981			8,342			(1,671)
Common stock cash dividends declared		(1,652)			(1,674)			(1,011)			(1,017)			(1,016)
Repurchase and cancellation of shares of common stock as a result of a share repurchase program		(13,469)			(20,842)			(12,635)			(8,993)			—
Other (5)		1,809			1,165			1,397			1,315			1,475
Ending balance	$	1,149,757		$	1,122,464		$	1,112,311		$	1,086,915		$	1,050,554

REGULATORY CAPITAL RATIOS (6):
Total risk-based capital ratio		14.13%			14.00%			14.19%			14.03%			14.26%
Tier 1 risk-based capital ratio		11.18%			11.05%			11.02%			10.85%			10.96%
Tier 1 leverage capital ratio		11.65%			11.44%			11.07%			11.29%			11.22%
Common equity tier 1 ratio		10.68%			10.54%			10.52%			10.34%			10.43%

KEY PERFORMANCE RATIOS AND OTHER METRICS
Return on average assets (annualized)		1.51%			1.40%			1.46%			1.57%			1.27%	1.46%			1.21%
Return on average total equity (annualized)		12.64%			11.75%			12.78%			13.65%			11.15%	12.20%			10.65%
Net interest margin		3.10%			3.13%			3.06%			3.00%			2.97%	3.12%			2.95%
Net interest margin TEY (Non-GAAP)(7)		3.55%			3.58%			3.57%			3.51%			3.46%	3.56%			3.45%
Efficiency ratio (Non-GAAP) (8)		54.61%			57.67%			58.73%			55.78%			58.89%	56.08%			59.68%
Gross loans/leases held for investment / total assets		73.83%			70.32%			75.44%			75.65%			75.42%	73.83%			74.91%
Gross loans/leases held for investment / total deposits		94.77%			87.00%			96.65%			97.25%			94.61%	94.77%			94.61%
Effective tax rate		8.17%			6.78%			7.77%			9.48%			5.08%	7.51%			3.28%
Full-time equivalent employees		1,001			997			1,004			994			1,001	1,001			1,001

AVERAGE BALANCES
Assets	$	9,581,171		$	9,550,010		$	9,758,848		$	9,354,411		$	9,155,473	9,565,677		$	9,085,843
Loans/leases		7,182,293			7,183,312			7,292,592			7,048,314			6,881,731	7,182,800			6,836,274
Deposits		7,613,397			7,650,696			7,620,212			7,383,373			7,218,540	7,631,944			7,182,612
Total stockholders’ equity		1,147,382			1,136,307			1,116,342			1,075,715			1,041,428	1,141,875			1,029,524

(1)	Includes accumulated other comprehensive income (loss).

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

(3)	LTM: Last twelve months.

(4)	TCE / TCA: tangible common equity / total tangible assets. See GAAP to non-GAAP reconciliations.

(5)	Includes mostly common stock issued for options exercised and the employee stock purchase plan, as well as stock-based compensation.

(6)	Ratios for the current quarter are subject to change upon final calculation for regulatory filings due after earnings release.

(7)	TEY: Tax equivalent yield. See GAAP to Non-GAAP reconciliations.

(8)	See GAAP to Non-GAAP reconciliations.

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


ANALYSIS OF NET INTEREST INCOME AND MARGIN

	For the Quarter Ended
	June 30, 2026					March 31, 2026					June 30, 2025
	Average Balance		Interest Earned or Paid		Average Yield or Cost	Average Balance		Interest Earned or Paid		Average Yield or Cost	Average Balance		Interest Earned or Paid		Average Yield or Cost

		(dollars in thousands)
Fed funds sold	$	5,264	$	52	3.91%	$	8,003	$	73	3.64%	$	14,285	$	159	4.40%
Interest-bearing deposits at financial institutions		150,092		1,353	3.62%		167,670		1,488	3.60%		151,898		1,634	4.31%
Investment securities - taxable		426,526		4,755	4.47%		410,342		4,962	4.84%		401,657		4,805	4.79%
Investment securities - nontaxable (1)		989,220		15,537	6.29%		943,300		14,049	5.97%		893,753		12,872	5.76%
Restricted investment securities		30,028		519	6.84%		24,525		385	6.28%		34,037		622	7.23%
Loans (1)		7,182,293		108,623	6.07%		7,183,312		108,881	6.15%		6,881,731		110,245	6.43%
Total earning assets (1)	$	8,783,423	$	130,839	5.97%	$	8,737,152	$	129,838	6.02%	$	8,377,361	$	130,337	6.24%

Interest-bearing deposits	$	5,519,231	$	36,251	2.63%	$	5,451,672	$	35,493	2.64%	$	5,080,367	$	38,604	3.05%
Time deposits		1,080,345		9,543	3.54%		1,208,298		11,061	3.71%		1,193,035		12,409	4.17%
Short-term borrowings		3,138		30	3.82%		3,244		27	3.36%		1,420		15	4.23%
Federal Home Loan Bank advances		153,279		1,384	3.57%		41,827		297	2.84%		250,603		2,853	4.50%
Other borrowings		107,389		1,265	4.71%		107,416		1,167	4.35%		—		—	N/A
Subordinated notes		234,250		3,923	6.70%		234,155		3,920	6.70%		233,631		3,599	6.16%
Junior subordinated debentures		49,035		716	5.78%		49,002		687	5.61%		48,904		685	5.54%
Total interest-bearing liabilities	$	7,146,667	$	53,112	2.98%	$	7,095,614	$	52,652	3.00%	$	6,807,960	$	58,165	3.42%

Net interest income (1)			$	77,727				$	77,186				$	72,172
Net interest margin					3.10%					3.13%					2.97%
Net interest margin TEY (Non-GAAP) (1) (2)					3.55%					3.58%					3.46%
Cost of funds (3)					2.61%					2.64%					3.01%


	For the Six Months Ended
	June 30, 2026					June 30, 2025
	Average Balance		Interest Earned or Paid		Average Yield or Cost	Average Balance		Interest Earned or Paid		Average Yield or Cost

		(dollars in thousands)

Fed funds sold	$	6,626	$	125	3.74%	$	11,662	$	258	4.40%
Interest-bearing deposits at financial institutions		158,832		2,841	3.61%		159,356		3,438	4.35%
Investment securities - taxable		418,479		9,717	4.65%		401,220		9,393	4.69%
Investment securities - nontaxable (1)		966,387		29,586	6.13%		868,754		24,594	5.67%
Restricted investment securities		27,292		904	6.59%		32,309		1,156	7.12%
Loans (1)		7,182,800		217,504	6.11%		6,836,274		217,684	6.42%
Total earning assets (1)	$	8,760,416	$	260,677	5.99%	$	8,309,575	$	256,523	6.22%

Interest-bearing deposits	$	5,485,639	$	71,745	2.64%	$	5,041,914	$	76,302	3.05%
Time deposits		1,143,968		20,604	3.63%		1,198,782		25,098	4.22%
Short-term borrowings		3,191		58	3.57%		1,629		33	4.05%
Federal Home Loan Bank advances		97,861		1,680	3.42%		214,444		4,849	4.50%
Other borrowings		107,402		2,431	4.53%		—		—	N/A
Subordinated notes		234,202		7,843	6.70%		233,579		7,201	6.17%
Junior subordinated debentures		49,019		1,403	5.69%		48,888		1,369	5.57%
Total interest-bearing liabilities	$	7,121,282	$	105,764	2.99%	$	6,739,236	$	114,852	3.43%

Net interest income (1)			$	154,913				$	141,671
Net interest margin					3.12%					2.95%
Net interest margin TEY (Non-GAAP) (1) (2)					3.56%					3.45%
Cost of funds (3)					2.62%					3.01%

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

(2)	TEY: Tax equivalent yield. See GAAP to Non-GAAP reconciliations.

(3)	Cost of funds includes the effect of noninterest-bearing deposits.

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	As of
	June 30,			March 31,			December 31,			September 30,			June 30,
	2026			2026			2025			2025			2025

		(dollars in thousands)

ROLLFORWARD OF ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES
Beginning balance	$	85,459		$	90,127		$	88,770		$	88,732		$	90,354
Change in ACL for transfer of loans to LHFS		374			(3,450)			—			—			—
Provision for credit losses		4,652			2,688			5,562			4,225			4,667
Loans/leases charged off		(3,573)			(4,447)			(4,469)			(4,746)			(6,490)
Recoveries on loans/leases previously charged off		273			541			264			559			201
Ending balance	$	87,185		$	85,459		$	90,127		$	88,770		$	88,732

NONPERFORMING ASSETS
Nonaccrual loans/leases	$	39,139		$	41,823		$	42,212		$	42,167		$	42,482
Accruing loans/leases past due 90 days or more		1			35			85			43			7
Total nonperforming loans/leases		39,140			41,858			42,297			42,210			42,489
Other real estate owned		350			540			540			—			62
Other repossessed assets		20			500			500			510			113
Total nonperforming assets	$	39,510		$	42,898		$	43,337		$	42,720		$	42,664

ASSET QUALITY RATIOS
Nonperforming assets / total assets		0.41%			0.45%			0.45%			0.45%			0.46%
ACL for loans and leases / total loans/leases held for investment		1.24%			1.26%			1.26%			1.24%			1.28%
ACL for loans and leases / nonperforming loans/leases		222.75%			204.16%			213.08%			210.31%			208.84%
Net charge-offs as a % of average loans/leases		0.05%			0.05%			0.06%			0.06%			0.09%

INTERNALLY ASSIGNED RISK RATING (1)
Special mention	$	69,706		$	82,819		$	74,765		$	76,750		$	68,621
Substandard (2)		64,519			63,491			64,142			67,319			81,040
Doubtful (2)		—			—			—			—			—
Total Criticized loans (3)	$	134,225		$	146,310		$	138,907		$	144,069		$	149,661

Classified loans as a % of total loans/leases (2)		0.92%			0.87%			0.89%			0.94%			1.17%
Total Criticized loans as a % of total loans/leases (3)		1.91%			2.01%			1.94%			2.01%			2.16%

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

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

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

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	For the Quarter Ended									For the Six Months Ended
	June 30,			March 31,			June 30,			June 30,			June 30,
SELECT FINANCIAL DATA - SUBSIDIARIES	2026			2026			2025			2026			2025

		(dollars in thousands)

TOTAL ASSETS
Quad City Bank and Trust (1)	$	2,787,394		$	3,105,984		$	2,662,450
m2 Equipment Finance, LLC		130,764			155,889			242,722
Cedar Rapids Bank and Trust		2,880,251			2,848,359			2,664,293
Community State Bank		1,745,280			1,740,480			1,605,966
Guaranty Bank		2,377,330			2,418,895			2,365,944

TOTAL DEPOSITS
Quad City Bank and Trust (1)	$	2,393,789		$	2,726,530		$	2,309,942
Cedar Rapids Bank and Trust		2,075,070			1,979,934			1,884,370
Community State Bank		1,263,222			1,313,221			1,272,296
Guaranty Bank		1,879,401			1,775,974			1,866,749

TOTAL LOANS & LEASES
Quad City Bank and Trust (1)	$	1,895,840		$	2,048,394		$	2,032,168
m2 Equipment Finance, LLC		135,065			160,877			250,019
Cedar Rapids Bank and Trust		2,011,688			2,020,322			1,852,316
Community State Bank		1,291,151			1,317,469			1,206,735
Guaranty Bank		1,834,251			1,899,315			1,833,706

TOTAL LOANS & LEASES / TOTAL DEPOSITS
Quad City Bank and Trust (1)		79%			75%			88%
Cedar Rapids Bank and Trust		97%			102%			98%
Community State Bank		102%			100%			95%
Guaranty Bank		98%			107%			98%

TOTAL LOANS & LEASES / TOTAL ASSETS
Quad City Bank and Trust (1)		68%			66%			76%
Cedar Rapids Bank and Trust		70%			71%			70%
Community State Bank		74%			76%			75%
Guaranty Bank		77%			79%			78%

ACL ON LOANS/LEASES HELD FOR INVESTMENT AS A PERCENTAGE OF LOANS/LEASES HELD FOR INVESTMENT
Quad City Bank and Trust (1)		1.17%			1.30%			1.32%
m2 Equipment Finance, LLC		5.05%			4.96%			4.26%
Cedar Rapids Bank and Trust		1.19%			1.32%			1.35%
Community State Bank		1.00%			1.04%			1.09%
Guaranty Bank		1.53%			1.32%			1.29%

RETURN ON AVERAGE ASSETS (ANNUALIZED)
Quad City Bank and Trust (1)		1.59%			1.33%			1.24%			1.46%			1.28%
Cedar Rapids Bank and Trust		3.03%			2.49%			2.36%			2.75%			2.25%
Community State Bank		1.34%			1.36%			1.31%			1.34%			1.19%
Guaranty Bank		0.66%			1.24%			0.85%			0.95%			0.79%

NET INTEREST MARGIN PERCENTAGE (2)
Quad City Bank and Trust (1)		3.15%			3.24%			3.45%			3.19%			3.45%
Cedar Rapids Bank and Trust		3.99%			3.99%			3.99%			3.99%			4.00%
Community State Bank		3.91%			3.91%			3.87%			3.91%			3.83%
Guaranty Bank		3.27%			3.45%			3.11%			3.36%			3.08%

(1)	Quad City Bank and Trust amounts include m2 Equipment Finance, LLC, as this entity is wholly-owned and consolidated with the Bank. m2 Equipment Finance, LLC is also presented separately for certain (applicable) measurements.

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

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


	As of
	June 30,			March 31,			December 31,			September 30,			June 30,
GAAP TO NON-GAAP RECONCILIATIONS	2026			2026			2025			2025			2025

	(dollars in thousands, except per share data)
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (1)
Stockholders’ equity (GAAP)	$	1,149,757		$	1,122,464		$	1,112,311		$	1,086,915		$	1,050,554
Less: Intangible assets		145,663			146,169			146,675			147,672			148,333
Tangible common equity (non-GAAP)	$	1,004,094		$	976,295		$	965,636		$	939,243		$	902,221

Total assets (GAAP)	$	9,520,643		$	9,613,695		$	9,498,194		$	9,487,935		$	9,179,767
Less: Intangible assets		145,663			146,169			146,675			147,672			148,333
Tangible assets (non-GAAP)	$	9,374,980		$	9,467,526		$	9,351,519		$	9,340,263		$	9,031,434

Tangible common equity to tangible assets ratio (non-GAAP)		10.71%			10.31%			10.33%			10.06%			9.99%

TANGIBLE BOOK VALUE PER SHARE (1)

Tangible common equity (non-GAAP)	$	1,004,094		$	976,295		$	965,636		$	939,243		$	902,221

Common shares outstanding		16,367,268			16,496,102			16,690,603			16,838,866			16,934,698

Tangible book value per common share (Non-GAAP)	$	61.35		$	59.18		$	57.86		$	55.78		$	53.28

(1)

These metrics are non-GAAP financial measures. The Company's management believes that this measurement is important to many investors in the marketplace who are interested in changes period-to-period in common equity. In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to stockholders' equity and total assets, which are the most directly comparable GAAP financial measures.

QCR Holdings, Inc.

Consolidated Financial Highlights

(Unaudited)


GAAP TO NON-GAAP RECONCILIATIONS	For the Quarter Ended										For the Six Months Ended
	June 30,		March 31,		December 31,		September 30,		June 30,		June 30,		June 30,
ADJUSTED NET INCOME (1)	2026		2026		2025		2025		2025		2026		2025

		(dollars in thousands, except per share data)
Net income (GAAP)	$	36,251	$	33,383	$	35,664	$	36,714	$	29,019	$	69,634	$	54,816

Less non-core items (post-tax) (2):
Income:
Fair value loss on derivatives, net		(4)		(13)		(88)		(223)		(397)		(17)		(553)
Total adjusted income (non-GAAP)	$	(4)	$	(13)	$	(88)	$	(223)	$	(397)	$	(17)	$	(553)

Expense:
Losses on debt extinguishment, net		—		—		1,551		—		—		—		—
Total adjusted expense (non-GAAP)	$	—	$	—	$	1,551	$	—	$	—	$	—	$	—


Adjusted net income (non-GAAP) (1)	$	36,255	$	33,396	$	37,303	$	36,937	$	29,416	$	69,651	$	55,369

ADJUSTED EARNINGS PER COMMON SHARE (1)

Adjusted net income (non-GAAP) (from above)	$	36,255	$	33,396	$	37,303	$	36,937	$	29,416	$	69,651	$	55,369

Weighted average common shares outstanding		16,489,987		16,651,808		16,756,717		16,919,785		16,928,542		16,570,898		16,914,663
Weighted average common and common equivalent shares outstanding		16,569,815		16,741,541		16,858,672		17,015,730		17,006,282		16,655,678		17,010,136

Adjusted earnings per common share (non-GAAP):
Basic	$	2.20	$	2.01	$	2.23	$	2.18	$	1.74	$	4.20	$	3.27
Diluted	$	2.19	$	1.99	$	2.21	$	2.17	$	1.73	$	4.18	$	3.26

ADJUSTED RETURN ON AVERAGE ASSETS AND AVERAGE EQUITY (1)

Adjusted net income (non-GAAP) (from above)	$	36,255	$	33,396	$	37,303	$	36,937	$	29,416	$	69,651	$	55,369

Average Assets	$	9,581,171	$	9,550,010	$	9,758,848	$	9,354,411	$	9,155,473	$	9,565,677	$	9,085,843

Adjusted return on average assets (annualized) (non-GAAP)		1.51%		1.40%		1.53%		1.58%		1.29%		1.46%		1.22%
Adjusted return on average equity (annualized) (non-GAAP)		12.64%		11.76%		13.37%		13.73%		11.30%		12.20%		10.76%

NET INTEREST MARGIN TEY (3)

Net interest income (GAAP)	$	67,916	$	67,438	$	68,354	$	64,799	$	62,082	$	135,354	$	122,068
Plus: Tax equivalent adjustment (4)		9,811		9,748		11,277		10,864		10,090		19,559		19,603
Net interest income - tax equivalent (non-GAAP)	$	77,727	$	77,186	$	79,631	$	75,663	$	72,172	$	154,913	$	141,671

Average earning assets	$	8,783,423	$	8,737,152	$	8,872,022	$	8,575,514	$	8,377,361	$	8,760,416	$	8,309,575

Net interest margin (GAAP)		3.10%		3.13%		3.06%		3.00%		2.97%		3.12%		2.95%
Net interest margin TEY (non-GAAP)		3.55%		3.58%		3.57%		3.51%		3.46%		3.56%		3.45%

EFFICIENCY RATIO (5)

Noninterest expense (GAAP)	$	53,157	$	52,125	$	62,852	$	56,587	$	49,583	$	105,282	$	96,122

Net interest income (GAAP)	$	67,916	$	67,438	$	68,354	$	64,799	$	62,082	$	135,354	$	122,068
Noninterest income (GAAP)		29,427		22,952		38,665		36,651		22,115		52,379		39,007
Total income	$	97,343	$	90,390	$	107,019	$	101,450	$	84,197	$	187,733	$	161,075

Efficiency ratio (noninterest expense/total income) (non-GAAP)		54.61%		57.67%		58.73%		55.78%		58.89%		56.08%		59.68%
Adjusted efficiency ratio (adjusted noninterest expense/adjusted total income) (non-GAAP)		54.61%		57.66%		56.84%		55.62%		58.54%		56.07%		59.42%

(1)

Adjusted net income, adjusted earnings per common share, adjusted return on average assets and average equity are non-GAAP financial measures. The Company's management believes that these measurements are important to investors as they exclude non-core or non-recurring income and expense items, therefore, they provide a more realistic run-rate for future periods. In compliance with applicable rules of the SEC, these non-GAAP measures are reconciled to net income, which is the most directly comparable GAAP financial measure.

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

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

(4)

Net interest margin TEY is a non-GAAP financial measure. The Company's management utilizes this measurement to take into account the tax benefit associated with certain loans and securities. It is also standard industry practice to measure net interest margin using tax-equivalent measures. In compliance with applicable rules of the SEC, this non-GAAP measure is reconciled to net interest income, which is the most directly comparable GAAP financial measure.

(5)

Efficiency ratio is a non-GAAP measure. The Company's management utilizes this ratio to compare to industry peers. The ratio is used to calculate overhead as a percentage of revenue. In compliance with the applicable rules of the SEC, this non-GAAP measure is reconciled to noninterest expense, net interest income and noninterest income, which are the most directly comparable GAAP financial measures.