Try our mobile app

Published: 2024-01-29 00:00:00 ET
<<<  go to MBINP company page
EX-99.1 2 tm244347d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

 

 

 

PRESS RELEASE

 

Merchants Bancorp Reports Fourth Quarter 2023 Results

 

For Release January 29, 2024

 

·Full year 2023 net income of $279.2 million set a new Company record, increasing 27% compared to 2022.

 

·Full year 2023 diluted earnings per common share of $5.64 reached the highest level in Company history and increased 26% compared to 2022.

 

·Fourth quarter 2023 net income of $77.5 million increased 36% compared to fourth quarter of 2022 and decreased 5% compared to the third quarter 2023.

 

·Fourth quarter 2023 diluted earnings per common share of $1.58 increased 41% compared to the fourth quarter of 2022 and decreased 6% compared to the third quarter of 2023.

 

·Total assets of $17.0 billion surpassed any level previously reported by the Company, increasing 34% compared to December 31, 2022 and increasing 3% compared to September 30, 2023.

 

·As of December 31, 2023, the Company had a record-level of $6.0 billion in unused borrowing capacity with the Federal Home Loan Bank and the Federal Reserve Discount window, representing 36% of total assets.

 

·The Company’s most liquid assets are in unrestricted cash, short-term investments, including interest-bearing demand deposits, mortgage loans in process of securitization, loans held for sale, and warehouse repurchase agreements included in loans receivable. Taken together, with unused borrowing capacity, these totaled $10.6 billion, or 62%, of the $17.0 billion in total assets as of December 31, 2023.

 

·Loans receivable of $10.1 billion, net of allowance for credit losses on loans, increased $217.1 million, or 2%, compared to September 30, 2023, and increased $2.7 billion, or 36%, compared to December 31, 2022.

 

·Efficiency ratio was 33.1% in the fourth quarter of 2023 compared to 31.3% in the fourth quarter of 2022 and 28.0% in the third quarter of 2023.

 

·Tangible book value per common share of $27.40 increased 25% compared to $21.88 in the fourth quarter of 2022 and increased 6% compared to $25.82 in the third quarter of 2023.

 

·The previously announced agreements to sell several Illinois bank branches were granted regulatory approval in January 2024 and the transactions were completed on January 26, 2024.

 

 

 

CARMEL, Indiana – (PR Newswire) - Merchants Bancorp (the “Company” or “Merchants”) (Nasdaq: MBIN), parent company of Merchants Bank of Indiana, today reported fourth quarter 2023 net income of $77.5 million, or diluted earnings per common share of $1.58. This compared to $57.2 million, or diluted earnings per common share of $1.12 in the fourth quarter of 2022, and compared to $81.5 million, or diluted earnings per common share of $1.68 in the third quarter of 2023.

 

“While 2023 was a turbulent environment for the financial industry, we continued to deliver unmatched financial solutions that improve the quality of life in the communities we serve. Through the hard work of our entire Merchants team, we achieved significant success, with 34% growth in assets, 26% growth in earnings per share, and 25% growth in tangible book value that reached a record level of $27.40 per share, just to name a few. We strive to be at the forefront of industry trends and are poised to be strategically positioned for the future,” said Michael F. Petrie, Chairman and CEO of Merchants.

 

Michael J. Dunlap, President and Chief Operating Officer of Merchants, added, “By continuously executing on our vision, mission and values throughout 2023, we achieved record results that surpassed our expectations. We are grateful to all our employees for fostering long-term relationships, providing innovative products, and delivering unparalleled service that adds value to our customers.”

 

Net income of $77.5 million for the fourth quarter 2023 increased by $20.3 million, or 36%, compared to the fourth quarter of 2022, primarily driven by a $28.9 million, or 30%, increase in net interest income. Results for the fourth quarter 2023 included a $7.6 million negative fair market value adjustment to servicing rights compared to a $0.2 million negative adjustment in the fourth quarter of 2022.

 

Net income of $77.5 million for the fourth quarter 2023 decreased by $4.0 million, or 5%, compared to the third quarter of 2023, primarily driven by a $9.6 million, or 22%, increase in noninterest expense and a $1.6 million, or 4%, decrease in noninterest income that were partially offset by a $6.9 million, or 6%, increase in net interest income. Noninterest income for the fourth quarter 2023 included a $7.6 million negative fair market value adjustment to servicing rights compared to a $11.6 million positive fair market value adjustment to servicing rights in the third quarter 2023.

 

Total Assets

 

Total assets of $17.0 billion at December 31, 2023 increased $457.3 million, or 3%, compared to September 30, 2023, and increased $4.3 billion, or 34%, compared to December 31, 2022. The increase compared to December 31, 2022 was primarily due to significant growth in the multi-family, healthcare, commercial lines of credit on collateralized mortgage servicing rights, and warehouse repurchase agreement portfolios.

 

Return on average assets was 1.86% for the fourth quarter of 2023 compared to 1.84% for the fourth quarter of 2022 and 2.03% for the third quarter of 2023.

 

Page | 2 

 

 

Asset Quality

 

The allowance for credit losses on loans of $71.8 million, as of December 31, 2023, increased $4.9 million, or 7%, compared to September 30, 2023 and increased $27.7 million, or 63%, compared to December 31, 2022. The increase compared to September 30, 2023 was primarily in the healthcare financing portfolio, due to a combination of specific reserves, loan growth, and changes in qualitative loss factors. The increase compared to December 31, 2022 was primarily due to loan growth in the period, as well as increases in qualitative factors to reflect changes in industry conditions, in addition to credit events that were recorded during the second quarter 2023. The Company experienced charge offs of $238,000 and recoveries of $1,000 during the fourth quarter 2023.

 

Non-performing loans were $82.0 million, or 0.80% of loans receivable before the allowance for credit losses on loans, as of December 31, 2023 compared to $60.2 million, or 0.60%, as of September 30, 2023, and $26.7 million, or 0.36%, as of December 31, 2022. The increase in non-performing loans compared to September 30, 2023 was primarily due to three customers.

 

Securities Available for Sale

 

Total securities available for sale of $1.1 billion as of December 31, 2023 increased $489.1 million, or 78%, compared to September 30, 2023, and increased $790.4 million, or 244%, compared to December 31, 2022.

 

The increases in securities available for sale compared to both periods were primarily associated with the acquisition of certain securities from a warehouse customer that provide protective put options and interest rate floor derivatives to prevent losses in value.

 

As of December 31, 2023, Accumulated Other Comprehensive Losses (“AOCL”) of $2.5 million, related to securities available for sale, decreased $2.3 million, or 48%, compared to September 30, 2023, and decreased $8.0 million, or 76%, compared to December 31, 2022. The $2.5 million of AOCL as of December 31, 2023 represented less than 1% of total equity and less than 1% of total investment securities.

 

Total Deposits

 

Total deposits of $14.1 billion at December 31, 2023 increased $1.1 billion compared to September 30, 2023, and increased $4.0 billion, or 40%, compared to December 31, 2022. The change compared to September 30, 2023 was primarily due to increases in brokered demand deposit accounts. The change compared to December 31, 2022 was primarily due to increases in brokered certificates of deposit accounts.

 

Page | 3 

 

 

Total brokered deposits of $6.0 billion at December 31, 2023 increased $1.6 billion, or 36%, from September 30, 2023 and increased $3.2 billion, or 116%, from December 31, 2022. Brokered deposits represented 42% of total deposits at December 31, 2023 compared to 34% of total deposits at September 30, 2023 and 27% of total deposits at December 31, 2022. As of December 31, 2023, brokered certificates of deposit had a weighted average remaining duration of 55 days.

 

The Company continues to offer new products, such as adjustable-rate certificates of deposits, to minimize interest rate risks by aligning the rate and short duration characteristics of its deposit and loan portfolios. As of December 31, 2023, deposit balances in Flex CD products increased by $324.8 million, or 222%, compared to December 31, 2022. Additionally, the Company has offered an insured cash sweep program since 2018, which extends FDIC protection up to $100 million per depositor. The balance of deposits in this program was $1.6 billion as of December 31, 2023 compared to $1.8 billion at September 30, 2023 and $1.5 billion at December 31, 2022, and has contributed to the Company's low level of uninsured deposits, which were below 20% of total deposits.

 

Liquidity

 

Cash balances of $584.4 million as of December 31, 2023 increased by $177.2 million compared to September 30, 2023 and increased by $358.3 million compared to December 31, 2022. The Company continues to have significant borrowing capacity, with unused lines of credit totaling $6.0 billion as of December 31, 2023 compared to $5.4 billion at September 30, 2023 and $3.1 billion at December 31, 2022.

 

This liquidity enhances the ability to effectively manage interest expense and asset levels in the future. Additionally, the Company’s business model is designed to continuously sell or securitize a significant portion of its loans, which provides flexibility in managing its liquidity.

 

Comparison of Operating Results for the Three Months Ended 

December 31, 2023 and 2022

 

Net Interest Income of $124.3 million increased $28.9 million, or 30%, compared to $95.4 million, reflecting higher yields and average balances on loans and loans held for sale, and higher average balances of securities held to maturity, which were partially offset by higher rates and average balances on deposits, as well as higher rates on borrowings that were primarily related to the credit linked notes issued by the Company during the first quarter of 2023.

 

·Interest rate spread of 2.48% decreased 21 basis points compared to 2.69%.

 

·Net interest margin of 3.05% decreased 8 basis points compared to 3.13%.

 

Page | 4 

 

 

Interest Income of $311.8 million increased 72% compared to $181.4 million, reflecting an increase in both yields and average balances of loans and loans held for sale, as well as higher yields in securities held to maturity and securities available for sale.

 

·Average balances of $13.7 billion for loans and loans held for sale increased 33% compared to $10.3 billion.

 

·Average yield on loans and loans held for sale of 7.98% increased 164 basis points compared to 6.34%.

 

Interest Expense of $187.4 million increased $101.4 million, or 118%, compared to $86.0 million. The increase was primarily due to higher rates on certificates of deposit, interest-bearing checking, and money market accounts, as well higher average balances of certificates of deposit and interest-bearing checking accounts.

 

·Average balances of $13.7 billion for interest-bearing deposits increased 37% compared to $10.0 billion.

 

·Average interest rates of 4.98% for interest-bearing deposits increased 176 basis points compared to 3.22%.

 

Noninterest Income of $34.5 million increased $11.5 million, or 50%, compared to $23.0 million, primarily due to an $8.1 million, or 72%, increase in gain on sale of loans and a $6.7 million, or 180%, increase in other income. These increases were partially offset by a $4.9 million, or 180%, decrease in loan servicing fees.

 

·The increase in gain on sale of loans was associated with significant growth in production volume of multi-family loans that were sold in the secondary market.

 

·The increase in other income reflected a $6.6 million benefit to record the value of a protective interest rate floor derivative that was provided with the acquisition of certain securities available for sale.

 

·Loan servicing fees included a $7.6 million negative fair market value adjustment to servicing rights, with a $1.1 million negative adjustment in the Banking segment and a $6.5 million negative adjustment in the Multi-family Mortgage Banking segment. This compared to a $0.2 million negative fair market value adjustment to mortgage servicing rights in the prior period, of which $0.6 million negative adjustment in the Banking segment and $0.4 million positive adjustment in the Multi-family Mortgage Banking segment.

  

Noninterest Expense of $52.6 million increased $15.5 million, or 42%, compared to $37.1 million primarily due to increases in salaries and employee benefits associated with higher commissions on higher production volume, as well as increases in deposit insurance expense.

 

Page | 5 

 

 

·The efficiency ratio of 33.1% increased 177 basis points compared to 31.3%.

 

Comparison of Operating Results for the Three Months Ended

December 31, 2023 and September 30, 2023

 

Net Interest Income of $124.3 million increased $6.9 million, or 6%, compared to $117.4 million, reflecting higher average balances and yields on loans and loans held for sale, which were partially offset by higher average balances and rates and on deposits.

 

·Interest rate spread of 2.48% increased 4 basis points compared to 2.44%.

 

·Net interest margin of 3.05% increased 6 basis points compared to 2.99%.

 

Interest Income of $311.8 million increased $15.1 million, or 5%, compared to $296.7 million, reflecting an increase in average balances and yields on loans and loans held for sale.

 

·Average balances of $13.7 billion for loans and loans held for sale increased 2% compared to $13.4 billion.

 

·Average yield on loans and loans held for sale of 7.98% increased 9 basis points compared to 7.89%.

 

Interest Expense of $187.4 million increased $8.2 million, or 5%, compared to $179.2 million. The increase was primarily due to higher average balances and rates on interest-bearing checking accounts, as well as higher rates on certificates of deposit. The increases were partially offset by lower average balances of certificates of deposits and lower rates on borrowings.

 

·Average balances of $13.7 billion for interest-bearing deposits increased 4% compared to $13.2 billion.

 

·Average interest rates of 4.98% for interest-bearing deposits increased 8 basis points compared to 4.90%.

 

Noninterest Income of $34.5 million decreased $1.6 million, or 4%, compared $36.1 million, primarily due to a $19.6 million, or 112%, decrease in loan servicing fees, partially offset by an increase of $8.6 million, or 80%, in gain on sale and a $6.7 million, or 182%, increase in other income.

 

·Loan servicing fees included a $7.6 million negative fair market value adjustment to servicing rights, with a $1.1 million negative adjustment in the Banking segment and a $6.5 million negative adjustment in the Multi-family Mortgage Banking segment. This compared to a $11.6 million positive fair market value adjustment to servicing rights in the prior period, with a $1.2 million positive adjustment in the Banking segment and a $10.4 million positive adjustment in the Multi-family Mortgage Banking segment.

 

Page | 6 

 

 

·The increase in gain on sale of loans was associated with significant growth in production volume of multi-family loans that were sold in the secondary market.

 

·The increase in other income reflected a $6.6 million benefit to record the value of a protective interest rate floor derivative that was provided with the acquisition of certain securities available for sale.

 

Noninterest Expense of $52.6 million increased $9.6 million, or 22%, primarily due to increases in salaries and employee benefits associated with higher commissions on higher production volume, as well as increases in professional fees.

 

·The efficiency ratio of 33.1% increased 514 basis points compared to 28.0%.

 

About Merchants Bancorp

 

Ranked as a top performing U.S. public bank by S&P Global Market Intelligence, Merchants Bancorp is a diversified bank holding company headquartered in Carmel, Indiana operating multiple segments, including Multi-family Mortgage Banking that primarily offers multi-family housing and healthcare facility financing and servicing (through this segment it also serves as a syndicator of low-income housing tax credit and debt funds); Mortgage Warehousing that offers mortgage warehouse financing, commercial loans, and deposit services; and Banking that offers retail and correspondent residential mortgage banking, agricultural lending, and traditional community banking. Merchants Bancorp, with $17.0 billion in assets and $14.1 billion in deposits as of December 31, 2023, conducts its business primarily through its direct and indirect subsidiaries, Merchants Bank of Indiana, Merchants Capital Corp., Merchants Capital Investments, LLC, Merchants Capital Servicing, LLC, Merchants Asset Management, LLC, and Merchants Mortgage, a division of Merchants Bank of Indiana. For more information and financial data, please visit Merchants’ Investor Relations page at investors.merchantsbancorp.com.

 

Forward-Looking Statements

 

This press release contains forward-looking statements which reflect management’s current views with respect to, among other things, future events and financial performance. These statements are often, but not always, made through the use of words or phrases such as "may," "might," "should," "could," "predict," "potential," "believe," "expect," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "goal," "target," "outlook," "aim," "would," "annualized" and "outlook," or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about the industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, management cautions that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of important factors could cause actual results to differ materially from those indicated in these forward-looking statements, including the impacts of factors identified in "Risk Factors" or "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company’s Annual Report on Form 10-K and other periodic filings with the Securities and Exchange Commission. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

 

Page | 7 

 

 

MEDIA CONTACT: REBECCA MARSH

Merchants Bancorp

Phone: (317) 805-4356

Email: rmarsh@merchantsbankofindiana.com

 

INVESTOR CONTACT: JOHN MACKE

Merchants Bancorp

Phone: (317) 536-7421

Email: jmacke@merchantsbankofindiana.com

 

Page | 8 

 

 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)

 

    December 31,    September 30,    June 30,    March 31,    December 31, 
    2023    2023    2023    2023    2022 
Assets                         
Cash and due from banks  $15,592   $10,633   $15,390   $19,002   $22,170 
Interest-earning demand accounts   568,830    396,605    361,920    350,584    203,994 
Cash and cash equivalents   584,422    407,238    377,310    369,586    226,164 
Securities purchased under agreements to resell   3,349    3,385    3,412    3,438    3,464 
Mortgage loans in process of securitization   110,599    476,047    298,907    197,074    154,194 
Securities available for sale ($722,497 utilizing fair value option at December 31, 2023)   1,113,687    624,586    648,003    679,518    323,337 
Securities held to maturity ($1,203,535, $1,010,745, $1,058,590, $1,106,582 and $1,118,966 at fair value, respectively)   1,204,217    1,012,801    1,062,017    1,104,835    1,119,078 
Federal Home Loan Bank (FHLB) stock   48,578    48,219    39,130    39,130    39,130 
Loans held for sale (includes $86,663, $90,875, $82,931, $85,516 and $82,192 at fair value, respectively)   3,144,756    3,477,036    3,058,013    2,855,250    2,910,576 
Loans receivable, net of allowance for credit losses on loans of $71,752, $66,864, $62,986, $51,838 and $44,014, respectively   10,127,801    9,910,681    9,854,018    8,575,210    7,426,858 
Premises and equipment, net   42,342    36,730    36,947    35,793    35,438 
Servicing rights   158,457    162,141    147,288    143,867    146,248 
Interest receivable   91,346    78,401    70,509    64,282    56,262 
Goodwill   15,845    15,845    15,845    15,845    15,845 
Intangible assets, net   742    831    949    1,068    1,186 
Other assets and receivables   306,375    241,295    262,524    156,070    157,447 
Total assets  $16,952,516   $16,495,236   $15,874,872   $14,240,966   $12,615,227 
Liabilities and Shareholders' Equity                         
Liabilities                         
Deposits                         
Noninterest-bearing  $520,070   $287,846   $349,387   $313,733   $326,875 
Interest-bearing   13,541,390    12,719,492    12,710,477    11,031,498    9,744,470 
Total deposits   14,061,460    13,007,338    13,059,864    11,345,231    10,071,345 
Borrowings     964,127    1,654,075    1,016,836    1,233,762    930,392 
Deferred and current tax liabilities, net   19,923    18,006    16,084    32,827    19,613 
Other liabilities   205,922    183,102    221,788    123,462    134,138 
Total liabilities   15,251,432    14,862,521    14,314,572    12,735,282    11,155,488 
Commitments and  Contingencies                         
Shareholders' Equity                         
Common stock, without par value                         
Authorized - 75,000,000 shares                         
Issued and outstanding  - 43,242,928 shares, 43,240,212 shares, 43,237,300 shares, 43,233,618 shares and 43,113,127 shares   140,365    139,609    138,853    138,105    137,781 
Preferred stock, without par value - 5,000,000 total shares authorized                         
7% Series A Preferred stock - $25 per share liquidation preference                         
Authorized - 3,500,000 shares                         
Issued and outstanding - 2,081,800 shares   50,221    50,221    50,221    50,221    50,221 
6% Series B Preferred stock - $1,000 per share liquidation preference                         
Authorized - 125,000 shares                         
Issued and outstanding - 125,000 shares (equivalent to 5,000,000 depositary shares)   120,844    120,844    120,844    120,844    120,844 
6% Series C Preferred stock - $1,000 per share liquidation preference                         
Authorized - 200,000 shares                         
Issued and outstanding - 196,181 shares (equivalent to 7,847,233 depositary shares)   191,084    191,084    191,084    191,084    191,084 
8.25% Series D Preferred stock - $1,000 per share liquidation preference                         
Authorized - 300,000 shares                         
Issued and outstanding - 142,500 shares (equivalent to 5,700,000 depositary shares)   137,459    137,459    137,459    137,459    137,459 
Retained earnings   1,063,599    998,252    928,875    875,700    832,871 
Accumulated other comprehensive loss   (2,488)   (4,754)   (7,036)   (7,729)   (10,521)
Total shareholders' equity   1,701,084    1,632,715    1,560,300    1,505,684    1,459,739 
Total liabilities and shareholders' equity  $16,952,516   $16,495,236   $15,874,872   $14,240,966   $12,615,227 

 

 

 

 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

 

   Three Months Ended  Change 
   December 31,  September 30,  December 31,  4Q23   4Q23 
   2023  2023  2022  vs. 3Q23   vs. 4Q22 
Interest Income                      
Loans  $274,971  $266,561  $164,682   3%   67%
Mortgage loans in process of securitization   5,294   2,583   2,551   105%   108%
Investment securities:                      
Available for sale   7,609   6,182   704   23%   981%
Held to maturity   19,491   17,427   11,412   12%   71%
Federal Home Loan Bank stock   735   572   288   28%   155%
Other   3,659   3,351   1,802   9%   103%
Total interest income   311,759   296,676   181,439   5%   72%
Interest Expense                      
Deposits   172,061   162,906   81,062   6%   112%
Borrowed funds   15,373   16,334   4,967   -6%   210%
Total interest expense   187,434   179,240   86,029   5%   118%
Net Interest Income   124,325   117,436   95,410   6%   30%
Provision for credit losses   6,747   4,014   6,407   68%   5%
Net Interest Income After Provision for Credit Losses   117,578   113,422   89,003   4%   32%
Noninterest Income                      
Gain on sale of loans   19,342   10,758   11,267   80%   72%
Loan servicing fees, net   (2,162)  17,384   2,691   -112%   -180%
Mortgage warehouse fees   1,950   1,858   1,081   5%   80%
Syndication and asset management fees   4,879   2,368   4,207   106%   16%
Other income   10,445   3,700   3,736   182%   180%
Total noninterest income   34,454   36,068   22,982   -4%   50%
Noninterest Expense                      
Salaries and employee benefits   33,259   27,052   22,290   23%   49%
Loan expenses   660   1,038   1,082   -36%   -39%
Occupancy and equipment   2,336   2,196   2,377   6%   -2%
Professional fees   4,157   2,555   3,739   63%   11%
Deposit insurance expense   4,030   3,568   1,279   13%   215%
Technology expense   1,758   1,609   1,417   9%   24%
Other expense   6,379   4,912   4,925   30%   30%
Total noninterest expense   52,579   42,930   37,109   22%   42%
Income Before Income Taxes   99,453   106,560   74,876   -7%   33%
Provision for income taxes   21,980   25,056   17,720   -12%   24%
Net Income  $77,473  $81,504  $57,156   -5%   36%
Dividends on preferred stock   (8,667)  (8,668)  (8,797)      -1%
Net Income Allocated to Common Shareholders  $68,806  $72,836  $48,359   -6%   42%
Basic Earnings Per Share  $1.59  $1.68  $1.12   -5%   42%
Diluted Earnings Per Share  $1.58  $1.68  $1.12   -6%   41%
Weighted-Average Shares Outstanding                      
Basic   43,241,600   43,238,724   43,111,353          
Diluted   43,430,973   43,351,208   43,274,758          

 

 

 

 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

 

   Twelve Months Ended     
   December 31,   December 31,     
   2023   2022   Change 
Interest Income               
Loans  $959,714   $451,973    112%
Mortgage loans in process of securitization   12,652    8,407    50%
Investment securities:               
Available for sale   21,621    2,807    670%
Held to maturity   69,983    12,382    465%
Federal Home Loan Bank stock   2,205    1,220    81%
Other   11,623    4,044    187%
Total interest income   1,077,798    480,833    124%
Interest Expense               
Deposits   577,210    149,645    286%
Borrowed funds   52,517    12,637    316%
Total interest expense   629,727    162,282    288%
Net Interest Income   448,071    318,551    41%
Provision for credit losses   40,231    17,295    133%
Net Interest Income After Provision for Credit Losses   407,840    301,256    35%
Noninterest Income               
Gain on sale of loans   48,183    64,150    -25%
Loan servicing fees, net   26,198    30,198    -13%
Mortgage warehouse fees   7,701    5,394    43%
Syndication and asset management fees   12,355    9,493    30%
Other income   20,231    16,701    21%
Total noninterest income   114,668    125,936    -9%
Noninterest Expense               
Salaries and employee benefits   108,181    89,085    21%
Loan expenses   3,409    4,703    -28%
Occupancy and equipment   9,220    8,169    13%
Professional fees   12,704    9,065    40%
Deposit insurance expense   13,582    3,463    292%
Technology expense   6,515    5,282    23%
Other expense   20,990    16,283    29%
Total noninterest expense   174,601    136,050    28%
Income Before Income Taxes   347,907    291,142    19%
Provision for income taxes   68,673    71,421    -4%
Net Income  $279,234   $219,721    27%
Dividends on preferred stock   (34,670)   (25,983)   33%
Net Income Allocated to Common Shareholders  $244,564   $193,738    26%
Basic Earnings Per Share  $5.66   $4.49    26%
Diluted Earnings Per Share  $5.64   $4.47    26%
Weighted-Average Shares Outstanding               
Basic   43,224,042    43,164,477      
Diluted   43,345,799    43,316,904      

 

 

 

 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

 

   Three Months Ended   Change 
   December 31,   September 30,   December 31,   4Q23   4Q23 
   2023   2023   2022   vs. 3Q23   vs. 4Q22 
Noninterest expense  $52,579   $42,930   $37,109    22%   42%
                          
Net interest income (before provision for credit losses)   124,325    117,436    95,410    6%   30%
Noninterest income   34,454    36,068    22,982    -4%   50%
Total income  $158,779   $153,504   $118,392    3%   34%
                          
Efficiency ratio   33.11%   27.97%   31.34%   514bps   177bps
                          
Average assets  $16,671,484   $16,031,015   $12,457,893    4%   34%
Net income   77,473    81,504    57,156    -5%   36%
Return on average assets before annualizing   0.46%   0.51%   0.46%          
Annualization factor   4.00    4.00    4.00           
Return on average assets   1.86%   2.03%   1.84%   (17)bps   2bps
                          
Return on average tangible common shareholders' equity (1)   23.60%   26.69%   20.81%   (309)bps   279bps
                          
Tangible book value per common share (1)  $27.40   $25.82   $21.88    6%   25%
                          
Tangible common shareholders' equity/tangible assets (1)   7.00%   6.78%   7.49%   22bps   (49)bps
                          
Consolidated ratios                         
Total capital/risk-weighted assets(2)   11.6%   11.5%   12.2%          
Tier I capital/risk-weighted assets(2)   11.1%   10.9%   11.7%          
Common Equity Tier I capital/risk-weighted assets(2)   7.8%   7.6%   7.7%          
Tier I capital/average assets(2)   10.1%   10.1%   11.7%          

 

(1) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Measures" below:

(2) As defined by regulatory agencies; December 31, 2023 shown as estimates and prior periods shown as reported.

 

Certain non-GAAP financial measures provide useful information to management and investors that is supplementary to the company's financial condition, results of operations and cash flows computed in accordance with GAAP; however, they do have a number of limitations.  As such, the reader should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable  to non-GAAP financial measures that other companies use.  A reconciliation of GAAP to non-GAAP financial measures is below.  Net Income Available to Common Shareholders excludes preferred stock.  Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets and preferred stock from the calculation of total assets.  Tangible Assets is calculated by excluding the balance of goodwill and intangible assets.  Tangible book value per share is calculated by dividing tangible common equity by the number of shares outstanding.       

 

   Three Months Ended   Change 
   December 31,   September 30,   December 31,   4Q23   4Q23 
   2023   2023   2022   vs. 3Q23   vs. 4Q22 
                          
Net income  $77,473   $81,504   $57,156    -5%   36%
Less: preferred stock dividends   (8,667)   (8,668)   (8,797)       -1%
Net income available to common shareholders  $68,806   $72,836   $48,359    -6%   42%
                          
Average shareholders' equity  $1,682,270   $1,607,779   $1,445,995    5%   16%
Less: average goodwill & intangibles   (16,629)   (16,742)   (17,094)   -1%   -3%
Less: average preferred stock   (499,608)   (499,608)   (499,529)        
Average tangible common shareholders' equity  $1,166,033   $1,091,429   $929,372    7%   25%
                          
Annualization factor   4.00    4.00    4.00           
Return on average tangible common shareholders' equity   23.60%   26.69%   20.81%   (309)bps   279bps
                          
Total equity  $1,701,084   $1,632,715   $1,459,739    4%   17%
Less: goodwill and intangibles   (16,587)   (16,676)   (17,031)   -1%   -3%
Less: preferred stock   (499,608)   (499,608)   (499,608)        
Tangible common shareholders' equity  $1,184,889   $1,116,431   $943,100    6%   26%
                          
Assets  $16,952,516   $16,495,236   $12,615,227    3%   34%
Less: goodwill and intangibles   (16,587)   (16,676)   (17,031)   -1%   -3%
Tangible assets  $16,935,929   $16,478,560   $12,598,196    3%   34%
                          
Ending common shares   43,242,928    43,240,212    43,113,127           
                          
Tangible book value per common share  $27.40   $25.82   $21.88    6%   25%
Tangible common shareholders' equity/tangible assets   7.00%   6.78%   7.49%   22bps   (49)bps

 

 

 

 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

 

   Twelve Months Ended     
   December 31,   December 31,     
   2023   2022   Change 
Noninterest expense  $174,601   $136,050    28%
                
Net interest income (before provision for credit losses)   448,071    318,551    41%
Noninterest income   114,668    125,936    -9%
Total income  $562,739   $444,487    27%
                
Efficiency ratio   31.03%   30.61%   42bps
                
Average assets  $15,078,390   $11,044,889    37%
Net income   279,234    219,721    27%
Return on average assets before annualizing   1.85%   1.99%     
Annualization factor   1.00    1.00      
Return on average assets   1.85%   1.99%   (14)bps
                
Return on average tangible common shareholders' equity (1)   22.92%   22.50%   42bps
                
Tangible book value per common share (1)  $27.40   $21.88    25%
                
Tangible common shareholders' equity/tangible assets (1)   7.00%   7.49%   (49)bps

 

(1) Non-GAAP financial measure - see "Reconciliation of Non-GAAP Measures" below:                        

 

Certain non-GAAP financial measures provide useful information to management and investors that is supplementary to the company's financial condition, results of operations and cash flows computed in accordance with GAAP; however, they do have a number of limitations.  As such, the reader should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable  to non-GAAP financial measures that other companies use.  A reconciliation of GAAP to non-GAAP financial measures is below.  Net Income Available to Common Shareholders excludes preferred stock.  Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets and preferred stock from the calculation of total assets.  Tangible Assets is calculated by excluding the balance of goodwill and intangible assets.  Tangible book value per share is calculated by dividing tangible common equity by the number of shares outstanding.       

 

   Twelve Months Ended     
   December 31,   December 31,     
   2023   2022   Change 
Net income  $279,234   $219,721    27%
Less: preferred stock dividends   (34,670)   (25,983)   33%
Net income available to common shareholders  $244,564   $193,738    26%
                
Average shareholders' equity  $1,583,485   $1,276,443    24%
Less: average goodwill & intangibles   (16,801)   (17,293)   -3%
Less: average preferred stock   (499,608)   (398,182)   25%
Average tangible common shareholders' equity  $1,067,076   $860,968    24%
                
Annualization factor   1.00    1.00      
Return on average tangible common shareholders' equity   22.92%   22.50%   42bps
                
Total equity  $1,701,084   $1,459,739    17%
Less: goodwill and intangibles   (16,587)   (17,031)   -3%
Less: preferred stock   (499,608)   (499,608)    
Tangible common shareholders' equity  $1,184,889   $943,100    26%
                
Assets  $16,952,516   $12,615,227    34%
Less: goodwill and intangibles   (16,587)   (17,031)   -3%
Tangible assets  $16,935,929   $12,598,196    34%
                
Ending common shares   43,242,928    43,113,127      
                
Tangible book value per common share  $27.40   $21.88    25%
Tangible common shareholders' equity/tangible assets   7.00%   7.49%   (49)bps

 

 

 

 

Merchants Bancorp

Average Balance Analysis

($ in thousands)

(Unaudited)

 

   Three Months Ended   Three Months Ended   Three Months Ended 
   December 31, 2023   September 30, 2023   December 31, 2022 
   Average       Yield/   Average       Yield/   Average       Yield/ 
   Balance   Interest   Rate   Balance   Interest   Rate   Balance   Interest   Rate 
Assets:                                    
Interest-bearing deposits, and other  $268,083   $4,394    6.50%  $259,630   $3,923    5.99%  $225,274   $2,090    3.68%
Securities available for sale   716,315    7,609    4.21%   656,561    6,182    3.74%   323,510    704    0.86%
Securities held to maturity   1,141,664    19,491    6.77%   1,040,070    17,427    6.65%   1,002,446    11,412    4.52%
Mortgage loans in process of securitization   380,645    5,294    5.52%   208,767    2,583    4.91%   234,248    2,551    4.32%
Loans and loans held for sale   13,674,793    274,971    7.98%   13,399,854    266,561    7.89%   10,299,795    164,682    6.34%
Total interest-earning assets   16,181,500    311,759    7.64%   15,564,882    296,676    7.56%   12,085,273    181,439    5.96%
Allowance for credit losses on loans   (67,114)             (63,449)             (40,339)          
Noninterest-earning assets   557,098              529,582              412,959           
                                              
Total assets  $16,671,484             $16,031,015             $12,457,893           
                                              
Liabilities & Shareholders' Equity:                                             
                                              
Interest-bearing checking   5,607,744    68,899    4.87%   4,882,727    58,642    4.76%   4,520,785    37,929    3.33%
Savings deposits   242,788    346    0.57%   241,861    340    0.56%   252,787    304    0.48%
Money market   2,825,051    34,058    4.78%   2,798,325    33,235    4.71%   2,745,904    23,958    3.46%
Certificates of deposit   5,023,434    68,758    5.43%   5,255,573    70,689    5.34%   2,474,427    18,871    3.03%
Total interest-bearing deposits   13,699,017    172,061    4.98%   13,178,486    162,906    4.90%   9,993,903    81,062    3.22%
                                              
Borrowings   720,521    15,373    8.46%   711,948    16,334    9.10%   451,467    4,967    4.36%
Total interest-bearing liabilities   14,419,538    187,434    5.16%   13,890,434    179,240    5.12%   10,445,370    86,029    3.27%
                                              
Noninterest-bearing deposits   366,152              333,155              419,008           
Noninterest-bearing liabilities   203,524              199,647              147,520           
                                              
Total liabilities   14,989,214              14,423,236              11,011,898           
                                              
Shareholders' equity   1,682,270              1,607,779              1,445,995           
                                              
Total liabilities and shareholders' equity  $16,671,484             $16,031,015             $12,457,893           
                                              
Net interest income       $124,325             $117,436             $95,410      
                                              
Net interest spread             2.48%             2.44%             2.69%
                                              
Net interest-earning assets  $1,761,962             $1,674,448             $1,639,903           
                                              
Net interest margin             3.05%             2.99%             3.13%
                                              
Average interest-earning assets to average interest-bearing liabilities             112.22%             112.05%             115.70%

 

 

 

 

Supplemental Results

(Unaudited)

($ in thousands)

 

   Net Income   Net Income 
   Three Months Ended   Twelve Months Ended 
   December 31,   September 30,   December 31,   December 31, 
   2023   2023   2022   2023   2022 
Segment                    
Multi-family Mortgage Banking  $8,580   $14,685   $10,228   $36,473   $54,642 
Mortgage Warehousing   26,362    19,926    11,776    73,525    48,604 
Banking   49,996    52,445    40,181    194,398    134,221 
Other   (7,465)   (5,552)   (5,029)   (25,162)   (17,746)
Total  $77,473   $81,504   $57,156   $279,234   $219,721 

 

   Total Assets 
   December 31,   September 30,   December 31, 
   2023   2023   2022 
Segment               
Multi-family Mortgage Banking  $411,097   $392,754   $351,274 
Mortgage Warehousing   4,522,175    4,757,817    2,519,810 
Banking   11,760,943    11,135,651    9,587,544 
Other   258,301    209,014    156,599 
Total  $16,952,516   $16,495,236   $12,615,227 

 

   Gain on Sale of Loans   Gain on Sale of Loans 
   Three Months Ended   Twelve Months Ended 
   December 31,   September 30,   December 31,   December 31, 
   2023   2023   2022   2023   2022 
Loan Type                         
Multi-family   19,082   $8,616   $10,241   $42,979   $56,819 
Single-family   (183)   951    132    1,247    1,133 
Small Business Association (SBA)   443    1,191    894    3,957    6,198 
Total  $19,342   $10,758   $11,267   $48,183   $64,150 

 

   Loans Receivable and Loans Held for Sale 
   December 31,   September 30,   December 31, 
   2023   2023   2022 
Mortgage warehouse repurchase agreements  $752,468   $1,022,692   $464,785 
Residential real estate (1)   1,324,305    1,358,908    1,178,401 
Multi-family financing   4,006,160    3,709,320    3,135,535 
Healthcare financing   2,356,689    2,218,559    1,604,341 
Commercial and commercial real estate (2)(3)   1,643,081    1,560,031    978,661 
Agricultural production and real estate   103,150    96,490    95,651 
Consumer and margin loans   13,700    11,545    13,498 
    10,199,553    9,977,545    7,470,872 
Less: Allowance for credit losses on loans   71,752    66,864    44,014 
Loans receivable  $10,127,801   $9,910,681   $7,426,858 
                
Loans held for sale   3,144,756    3,477,036    2,910,576 
Total loans, net of allowance  $13,272,557   $13,387,717   $10,337,434 

 

(1)   Includes $1.2 billion, $1.2 billion and $1.1 billion of All-In-One © first-lien home equity lines of credit as of December 31, 2023, September 30, 2023 and December 31, 2022, respectively.

(2)   Includes $1.1 billion, $1.0 billion and $497.0 million of revolving  lines of credit collateralized primarily by mortgage servicing rights as of December 31, 2023, September 30, 2023 and December 31, 2022, respectively.

(3)   Includes only $8.4 million, $8.1 million and $12.8 million of non-owner occupied commerical real estate as of December 31, 2023, September 30, 2023 and December 31, 2022, respectively.