株探米国株
日本語 英語
エドガーで原本を確認する
0001629019 false 0001629019 2022-01-30 2022-01-30 0001629019 us-gaap:CommonStockMember 2022-01-30 2022-01-30 0001629019 us-gaap:SeriesAPreferredStockMember 2022-01-30 2022-01-30 0001629019 us-gaap:SeriesBPreferredStockMember 2022-01-30 2022-01-30 0001629019 us-gaap:SeriesCPreferredStockMember 2022-01-30 2022-01-30 0001629019 us-gaap:SeriesDPreferredStockMember 2022-01-30 2022-01-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549  

 

 

 

FORM 8-K

 

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): January 30, 2022

 

 

 

Merchants Bancorp

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Indiana   001-38258   20-5747400

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

410 Monon Boulevard
Carmel, Indiana 46032
(Address of Principal Executive Offices) (Zip Code)

 

(317) 569-7420

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable
(Former name or former address, if changed since last report)

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
¨  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
¨  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
¨  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading
Symbol(s)
Name of each exchange on which registered
Common Stock, without par value MBIN NASDAQ
Series A Preferred Stock, without par value MBINP NASDAQ
Depositary Shares, each representing a 1/40th interest in a share of Series B Preferred Stock, without par value MBINO NASDAQ
Depositary Shares, each representing a 1/40th interest in a share of Series C Preferred Stock, without par value MBINN NASDAQ
Depositary Shares, each representing a 1/40th interest in a share of Series D Preferred Stock, without par value MBINM NASDAQ

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

  Emerging growth company x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

On January 30, 2023, Merchants Bancorp issued a press release reporting its financial results for the fourth quarter and full fiscal year 2022. The press release is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit
No.

 

Description

99.1   Press Release dated January 30, 2023 issued by Merchants Bancorp.
104   Cover Page Interactive Data File. The cover page XBRL tags are embedded within the inline XBRL document.

 

 


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  MERCHANTS BANCORP
     
Date: January 30, 2023 By: /s/ John F. Macke
    Name: John F. Macke
    Title: Chief Financial Officer

 

 

EX-99.1 2 tm234858d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

PRESS RELEASE

 

Merchants Bancorp Reports Full Year and Fourth Quarter 2022 Results

 

For Release January 30, 2023

 

· Full year 2022 net income of $219.7 million decreased 3% compared to 2021
· Full year 2022 diluted earnings per common share of $4.47 decreased 6% compared to 2021
· Fourth quarter 2022 net income of $57.2 million increased 4% compared to fourth quarter of 2021 and decreased 2% compared to the third quarter 2022
· Fourth quarter 2022 diluted earnings per common share of $1.12 decreased 2% compared to the fourth quarter of 2021 and decreased 8% compared to the third quarter of 2022
· Total assets of $12.6 billion increased 5% compared to September 30, 2022, and increased 12% compared to December 31, 2021
· Loans receivable of $7.4 billion, net of allowance for credit losses on loans, increased $0.5 billion, or 7%, compared to September 30, 2022, and increased $1.7 billion, or 29% compared to December 31, 2021
· Net interest margin was 3.13% in the fourth quarter of 2022 compared to 2.70% in the fourth quarter of 2021 and 3.05% in the third quarter of 2022
· Efficiency ratio was 31.3% in the fourth quarter of 2022 compared to 33.3% in the fourth quarter of 2021 and 30.5% in the third quarter of 2022
· Tangible book value per common share of $21.88 increased 22% compared to $17.96 in the fourth quarter of 2021 and increased 5% compared to $20.78 in the third quarter of 2022
· On November 3, 2022, the Company completed a $284 million securitization of 16 multi-family mortgage loans through a Freddie Mac-sponsored Q-Series transaction

 

CARMEL, Indiana – (PR Newswire) - Merchants Bancorp (the “Company” or “Merchants”) (Nasdaq: MBIN), parent company of Merchants Bank of Indiana, today reported fourth quarter 2022 net income of $57.2 million, or diluted earnings per common share of $1.12. This compared to $55.2 million, or diluted earnings per common share of $1.14 in the fourth quarter of 2021, and compared to $58.5 million, or diluted earnings per common share of $1.22 in the third quarter of 2022.

 

 


 

“We had a strong finish to 2022, on the heels of a $1.2 billion multi-family loan securitization and a $142.5 million preferred capital raise in the last quarter to support the loan growth in our pipeline. We continued our momentum of loan growth and executed our strategy to add shareholder value in any economic or interest rate environment. Tangible book value grew by 22%, to $21.88 per share during 2022 and our efficiency ratio remained at an industry-leading 31.3% for the year. The Company continues to enhance its product offerings and is well positioned to continue delivering superior results for the foreseeable future,” said Michael F. Petrie, Chairman and CEO of Merchants.

 

Michael J. Dunlap, President and Chief Operating Officer of Merchants, added, “Our team has surpassed all expectations in 2022 by providing strong results and new opportunities to add value to our customers. Their focus and dedication to executing well in a dynamic interest rate environment has led to our continued success and excitement about what is on the horizon in 2023.”

 

Net income for the fourth quarter 2022 increased by $2.0 million, or 4% compared to the fourth quarter of 2021, primarily driven by a $22.7 million, or 31% increase in net interest income that was partially offset by a $17.2 million, or 60%, decrease in gain on sale of loans and a $3.8 million, or 148%, increase in provision for credit losses.

 

Net income for the fourth quarter 2022 decreased by $1.3 million, or 2%, compared to the third quarter of 2022, primarily driven by a $6.2 million, or 21%, decrease in noninterest income, a $4.2 million increase in provision for credit losses, and a $2.2 million, or 6%, increase in noninterest expense that was partially offset by a $10.0 million, or 12% increase in net interest income.

 

Total Assets

 

Total assets of $12.6 billion at December 31, 2022 increased 5%, compared to September 30, 2022, and increased 12%, compared to December 31, 2021. Increases compared to both periods were primarily due to significant growth in the multi-family and healthcare loan portfolios, as well as an increase in held to maturity securities that were acquired in connection with the Company’s loan sales and securitizations.

 

Return on average assets was 1.84% for the fourth quarter of 2022 compared to 2.02% for the fourth quarter of 2021 and 2.05% for the third quarter of 2022.

 

Page | 2


 

Asset Quality

 

The allowance for credit losses on loans of $44.0 million at December 31, 2022 increased $5.0 million compared to September 30, 2022 and increased $12.7 million compared to December 31, 2021. The increases were primarily due to growth in the multi-family, commercial, residential, and healthcare loan portfolios, as well as revisions to market forecasts for unemployment and home price indices.

 

Non-performing loans were $26.7 million, or 0.38%, of loans receivable at December 31, 2022, compared to 0.38% at September 30, 2022 and 0.01% at December 31, 2021. The increase compared to both periods was primarily due to the delinquency of one healthcare customer that is fully collateralized and full payment is expected.

 

Total Deposits

 

Total deposits of $10.1 billion at December 31, 2022 decreased $248.1 million, or 2%, compared to September 30, 2022, and increased $1.1 billion, or 12%, compared to December 31, 2021. The decrease compared September 30, 2022, was primarily due to a decrease in demand deposit accounts that was partially offset by an increase in certificates of deposits. The increase compared to December 31, 2021, was primarily due to an increase in brokered certificates of deposit that was partially offset by a decrease in demand accounts.

 

Total brokered deposits of $2.8 billion at December 31, 2022 increased $544.1 million, or 25%, from September 30, 2022 and increased $603.0 million, or 28%, from December 31, 2021. Brokered deposits represented 27% of total deposits at December 31, 2022 compared to 22% of total deposits at September 30, 2022 and 24% of total deposits at December 31, 2021. As of December 31, 2022, brokered certificates of deposit had a weighted average remaining duration of 73 days, with none exceeding 180 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 duration characteristics of its deposit and loan portfolios.

 

Liquidity

 

Cash balances of $226.2 million at December 31, 2022 decreased by $97.8 million compared to September 30, 2022 and decreased by $806.5 million compared to December 31, 2021. The Company continues to have significant borrowing capacity, with unused lines of credit totaling $3.1 billion at December 31, 2022 compared to $2.8 billion at September 30, 2022 and $2.4 billion at December 31, 2021. 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 a significant portion of its loans, which provides flexibility in managing its liquidity.

 

Page | 3


 

Comparison of Operating Results for the Three Months Ended

December 31, 2022 and 2021

 

Net Interest Income of $95.4 million increased $22.7 million, or 31% compared to $72.7 million, reflecting higher yields and average balances on loans and loans held for sale, as well as securities held to maturity, which were partially offset by higher interest rates on deposits and borrowings.

 

· Interest rate spread of 2.69% increased 7 basis points compared to 2.62%.
· Net interest margin of 3.13% increased 43 basis points compared to 2.70%.

 

Interest Income of $181.4 million increased 120% compared to $82.6 million, reflecting an increase in both yields and average balances of loans and loans held for sale, as well as new balances in securities held to maturity.

 

· Average balances of $10.3 billion for loans and loans held for sale increased 14% compared to $9.1 billion.
· Average yield on loans and loans held for sale of 6.34% increased 297 basis points compared to 3.37%.

 

Interest Expense of $86.0 million increased $76.2 million, or 774%, compared to $9.8 million. Interest expense on deposits of $81.1 million increased $72.6 million, or 855%, compared $8.5 million, primarily reflecting higher rates on interest bearing checking, money market, and certificates of deposit accounts.

 

· Average balances of $10.0 billion for interest-bearing deposits increased 20% compared to $8.3 billion.
· Average interest rates of 3.22% for interest-bearing deposits increased 281 basis points compared to 0.41%.

 

Page | 4


 

Noninterest Income of $23.0 million decreased $17.3 million, or 43%, compared to $40.3 million, primarily due to a $17.2 million decrease in gain on sale of loans, partially offset by a $1.3 million increase in loan servicing fees.

 

· The decrease in gain on sale of loans was associated with a business mix shift in multi-family lending, from volumes sold in the secondary market towards those maintained on the balance sheet.
· Loan servicing fees included a $0.2 million negative fair market value adjustment to mortgage servicing rights, with a $0.6 million negative adjustment in the Banking segment and a $0.4 million positive adjustment in the Multi-family Mortgage Banking segment. This compared to a $1.9 million positive fair market value adjustment to mortgage servicing rights, of which $0.9 million was in the Banking segment and $1.0 million was in the Multi-family Mortgage Banking segment.

 

Noninterest Expense of $37.1 million decreased $0.5 million, or 1%, compared to $37.6 million, primarily due to decreases in salaries and employee benefits from lower commissions on gain on sale of loans.

 

· The efficiency ratio of 31.3% decreased 197 basis points compared to 33.3%.

 

Comparison of Operating Results for the Three Months Ended  

December 31, 2022 and September 30, 2022

 

Net Interest Income of $95.4 million increased $10.0 million, or 12% compared to $85.4 million, reflecting higher yields and average balances on loans and loans held for sale that were partially offset by higher interest rates and average balances on deposits and borrowings.

 

· Interest rate spread of 2.69% decreased 8 basis points compared to 2.77%.
· Net interest margin of 3.13% increased 8 basis points compared to 3.05%.

 

Interest Income of $181.4 million increased $47.3 million, or 35%, compared to $134.1 million, reflecting an increase in yields and average balances of loans and loans held for sale, as well as an increase in balances of securities held to maturity.

 

· Average balances of $10.3 billion for loans and loans held for sale increased $54.5 million, or 1%, compared to $10.2 billion.
· Average yield on loans and loans held for sale of 6.34% increased 134 basis points compared to 5.00%.

 

Page | 5


 

Interest Expense of $86.0 million increased $37.3 million, or 77%, compared to $48.7 million. Interest expense on deposits of $81.1 million increased $36.1 million, or 80%, compared to $45.0 million, reflecting higher interest rates on interest bearing checking, money market, and certificates of deposit accounts.

 

· Average balances of $10.0 billion for interest-bearing deposits increased $1.0 billion, or 11%, compared to $9.0 billion.
· Average interest rates of 3.22% for interest-bearing deposits increased 124 basis points compared to 1.98%.

 

Noninterest Income of $23.0 million decreased $6.2 million, or 21%, compared $29.2 million, primarily due to a $5.5 million, or 67% decrease in loan servicing fees related to lower fair market value adjustments to mortgage servicing rights, and a $2.1 million, or 16%, decrease in gain on sale of loans.

 

· The decrease in gain on sale of loans was associated with lower volume in the secondary market for multi-family loans.
· Loan servicing fees included a $0.2 million negative fair market value adjustment to mortgage servicing rights, with a $0.6 million negative adjustment in the Banking segment and a $0.4 million positive adjustment in the Multi-family Mortgage Banking segment. This compared to a $4.6 million positive fair market value adjustment to servicing rights, of which $0.9 million was in the Banking segment and $3.7 million was in the Multi-family Mortgage Banking segment.

 

Noninterest Expense of $37.1 million increased $2.2 million, or 6%, compared to $35.0 million, primarily due to increases in professional fees related to growth in the low-income housing tax credit syndication business.

 

· The efficiency ratio of 31.3% increased 80 basis points compared to 30.5%.

 

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 offers multi-family housing and healthcare facility financing and servicing; Mortgage Warehousing that offers mortgage warehouse financing; and Banking that offers retail and correspondent residential mortgage banking, agricultural lending, and traditional community banking. Merchants Bancorp, with $12.6 billion in assets and $10.1 billion in deposits as of December 31, 2022, 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, Farmers-Merchants Bank of Illinois, 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.

 

Page | 6


 

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, such as the potential impacts of the COVID-19 pandemic. 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 the COVID-19 pandemic, such as the severity, magnitude, duration and businesses’ and governments’ responses thereto, on the Company’s operations and personnel, and on activity and demand across its businesses, and other 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.

 

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 | 7


 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)

 

    December 31,     September 30,     June 30,     March 31,     December 31,  
    2022     2022     2022     2022     2021  
Assets                                        
Cash and due from banks   $ 22,170     $ 13,796     $ 10,714     $ 9,853     $ 14,030  
Interest-earning demand accounts     203,994       310,165       247,432       401,668       1,018,584  
Cash and cash equivalents     226,164       323,961       258,146       411,521       1,032,614  
Securities purchased under agreements to resell     3,464       3,497       3,520       4,798       5,888  
Mortgage loans in process of securitization     154,194       137,448       323,046       324,280       569,239  
Securities available for sale     323,337       322,069       336,814       314,266       310,629  
Securities held to maturity     1,119,078       1,005,487                    
Federal Home Loan Bank (FHLB) stock     39,130       39,130       39,130       28,804       29,588  
Loans held for sale (includes $82,192, $68,785, $41,991, $14,567 and $48,583, respectively, at fair value)     2,910,576       2,844,750       2,759,116       2,289,094       3,303,199  
Loans receivable, net of allowance for credit losses on loans of $44,014, $38,996,  $37,474, $32,102 and $31,344, respectively     7,426,858       6,919,128       7,033,203       5,976,960       5,751,319  
Premises and equipment, net     35,438       35,492       35,085       34,559       31,212  
Servicing rights     146,248       144,984       130,710       121,036       110,348  
Interest receivable     56,262       40,170       26,184       23,499       24,103  
Goodwill     15,845       15,845       15,845       15,845       15,845  
Intangible assets, net     1,186       1,307       1,441       1,574       1,707  
Other assets and receivables     157,447       145,454       123,815       104,356       92,947  
Total assets   $ 12,615,227     $ 11,978,722     $ 11,086,055     $ 9,650,592     $ 11,278,638  
Liabilities and Shareholders' Equity                                        
Liabilities                                        
Deposits                                        
  Noninterest-bearing   $ 326,875     $ 315,868     $ 444,461     $ 461,193     $ 641,442  
  Interest-bearing     9,744,470       10,003,611       7,855,277       7,014,628       8,341,171  
Total deposits     10,071,345       10,319,479       8,299,738       7,475,821       8,982,613  
Borrowings     930,392       97,279       1,440,904       879,929       1,033,954  
Deferred and current tax liabilities, net     19,613       19,124       19,414       30,695       19,170  
Other liabilities     134,138       130,250       97,460       75,644       87,492  
Total liabilities     11,155,488       10,566,132       9,857,516       8,462,089       10,123,229  
Commitments and  Contingencies                                        
Shareholders' Equity                                        
Common stock, without par value                                        
Authorized - 75,000,000 shares, 75,000,000 shares, 75,000,000 shares, 50,000,000 shares and 50,000,000 shares                                        
Issued and outstanding  - 43,113,127 shares, 43,109,578 shares, 43,106,505 shares, 43,267,776 shares and 43,180,079 shares     137,781       137,226       136,671       137,882       137,565  
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       137,371                    
Retained earnings     832,871       787,530       737,789       694,776       657,149  
Accumulated other comprehensive loss     (10,521 )     (11,686 )     (8,070 )     (6,304 )     (1,454 )
Total shareholders' equity     1,459,739       1,412,590       1,228,539       1,188,503       1,155,409  
Total liabilities and shareholders' equity   $ 12,615,227     $ 11,978,722     $ 11,086,055     $ 9,650,592     $ 11,278,638  

 

 


 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

 

    Three Months Ended     Change  
    December 31,
2022 
    September 30,
2022
    December 31,
2021
    4Q22
vs. 3Q22
    4Q22
vs. 4Q21
 
Interest Income                              
Loans   $ 164,682     $ 129,101     $ 77,113       28 %     114 %
Mortgage loans in process of securitization     2,551       2,162       4,018       18 %     -37 %
Investment securities:                                        
Available for sale - taxable     704       485       1,007       45 %     -30 %
Available for sale - tax exempt                 9             -100 %
Held to maturity     11,412       970             1076 %     100 %
Federal Home Loan Bank stock     288       379       177       -24 %     63 %
Other     1,802       1,015       261       78 %     590 %
Total interest income     181,439       134,112       82,585       35 %     120 %
Interest Expense                                        
Deposits     81,062       45,002       8,492       80 %     855 %
Borrowed funds     4,967       3,725       1,350       33 %     268 %
Total interest expense     86,029       48,727       9,842       77 %     774 %
Net Interest Income     95,410       85,385       72,743       12 %     31 %
Provision for credit losses     6,407       2,225       2,585       188 %     148 %
Net Interest Income After Provision for Credit Losses     89,003       83,160       70,158       7 %     27 %
Noninterest Income                                        
Gain on sale of loans     11,267       13,354       28,430       -16 %     -60 %
Loan servicing fees, net     2,691       8,169       1,382       -67 %     95 %
Mortgage warehouse fees     1,081       1,105       2,469       -2 %     -56 %
Gains on sale of investments available for sale (1)                 191             -100 %
Syndication and asset management fees     4,207       3,073       5,329       37 %     -21 %
Other income     3,736       3,485       2,470       7 %     51 %
Total noninterest income     22,982       29,186       40,271       -21 %     -43 %
Noninterest Expense                                        
Salaries and employee benefits     22,290       23,027       25,387       -3 %     -12 %
Loan expenses     1,082       1,226       1,479       -12 %     -27 %
Occupancy and equipment     2,377       1,967       2,069       21 %     15 %
Professional fees     3,739       2,429       3,325       54 %     12 %
Deposit insurance expense     1,279       755       705       69 %     81 %
Technology expense     1,417       1,325       1,123       7 %     26 %
Other expense     4,925       4,222       3,558       17 %     38 %
Total noninterest expense     37,109       34,951       37,646       6 %     -1 %
Income Before Income Taxes     74,876       77,395       72,783       -3 %     3 %
Provision for income taxes (2)     17,720       18,907       17,582       -6 %     1 %
Net Income   $ 57,156     $ 58,488     $ 55,201       -2 %     4 %
Dividends on preferred stock     (8,797 )     (5,729 )     (5,728 )     54 %     54 %
Net Income Allocated to Common Shareholders   $ 48,359     $ 52,759     $ 49,473       -8 %     -2 %
Basic Earnings Per Share   $ 1.12     $ 1.22     $ 1.15       -8 %     -3 %
Diluted Earnings Per Share   $ 1.12     $ 1.22     $ 1.14       -8 %     -2 %
Weighted-Average Shares Outstanding                                        
Basic     43,111,353       43,107,975       43,179,377                  
Diluted     43,274,758       43,258,925       43,399,064                  

 

(1) Includes $0, $0, and $191 respectively, related to accumulated other comprehensive earnings reclassifications.

(2) Includes $0, $0, and $(46) respectively, related to income tax (expense)/benefit for reclassification items.

 

 


 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

 

    Twelve Months Ended        
    December 31,     December 31,        
    2022     2021     Change  
Interest Income                        
Loans   $ 451,973     $ 293,830       54 %
Mortgage loans in process of securitization     8,407       12,746       -34 %
Investment securities:                        
Available for sale - taxable     2,807       3,309       -15 %
Available for sale - tax exempt           41       -100 %
Held to maturity     12,382             100 %
Federal Home Loan Bank stock     1,220       1,143       7 %
Other     4,044       817       395 %
Total interest income     480,833       311,886       54 %
Interest Expense                        
Deposits     149,645       28,256       430 %
Borrowed funds     12,637       5,636       124 %
Total interest expense     162,282       33,892       379 %
Net Interest Income     318,551       277,994       15 %
Provision for credit losses     17,295       5,012       245 %
Net Interest Income After Provision for Credit Losses     301,256       272,982       10 %
Noninterest Income                        
Gain on sale of loans     64,150       111,185       -42 %
Loan servicing fees, net     30,198       16,373       84 %
Mortgage warehouse fees     5,394       12,396       -56 %
Gains on sale of investments available for sale (1)           191       -100 %
Syndication and asset management fees     9,493       6,507       46 %
Other income     16,701       10,681       56 %
Total noninterest income     125,936       157,333       -20 %
Noninterest Expense                        
Salaries and employee benefits     89,085       85,727       4 %
Loan expenses     4,703       7,657       -39 %
Occupancy and equipment     8,169       7,365       11 %
Professional fees     9,065       5,427       67 %
Deposit insurance expense     3,463       2,691       29 %
Technology expense     5,282       4,200       26 %
Other expense     16,283       12,318       32 %
Total noninterest expense     136,050       125,385       9 %
Income Before Income Taxes     291,142       304,930       -5 %
Provision for income taxes (2)     71,421       77,826       -8 %
Net Income   $ 219,721     $ 227,104       -3 %
Dividends on preferred stock     (25,983 )     (20,873 )     24 %
Net Income Allocated to Common Shareholders   $ 193,738     $ 206,231       -6 %
Basic Earnings Per Share   $ 4.49     $ 4.78       -6 %
Diluted Earnings Per Share   $ 4.47     $ 4.76       -6 %
Weighted-Average Shares Outstanding                        
Basic     43,164,477       43,172,078          
Diluted     43,316,904       43,325,303          

 

(1) Includes $0 and $191 respectively, related to accumulated other comprehensive earnings reclassifications.

(2) Includes $0 and $(46) respectively, related to income tax (expense)/benefit for reclassification items.    

 

 


 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

 

    Three Months Ended     Change  
    December 31,
2022 
    September 30,
2022
    December 31,
2021
    4Q22
vs. 3Q22
    4Q22
vs. 4Q21
 
Noninterest expense   $ 37,109     $ 34,951     $ 37,646       6 %     -1 %
                                         
Net interest income (before provision for credit losses)     95,410       85,385       72,743       12 %     31 %
Noninterest income     22,982       29,186       40,271       -21 %     -43 %
Total income   $ 118,392     $ 114,571     $ 113,014       3 %     5 %
                                         
Efficiency ratio     31.34 %     30.51 %     33.31 %     83 bps     (197 )bps
                                         
Average assets   $ 12,457,893     $ 11,437,805     $ 10,945,026       9 %     14 %
Net income     57,156       58,488       55,201       -2 %     4 %
Return on average assets before annualizing     0.46 %     0.51 %     0.50 %                
Annualization factor     4.00       4.00       4.00                  
Return on average assets     1.84 %     2.05 %     2.02 %     (21 )bps     (18 )bps
Return on average tangible common shareholders' equity (1)     20.81 %     23.92 %     26.04 %     (311 )bps     (523 )bps
Tangible book value per common share (1)   $ 21.88     $ 20.78     $ 17.96       5 %     22 %
Tangible common shareholders' equity/tangible assets (1)     7.49 %     7.49 %     6.89 %     - bps     60 bps
                                         
Consolidated ratios                                        
Total capital/risk-weighted assets(2)     12.0 %     12.5 %     N/A                  
Tier I capital/risk-weighted assets(2)     11.6 %     12.1 %     N/A                  
Common Equity Tier I capital/risk-weighted assets(2)     7.6 %     7.8 %     N/A                  
Tier I capital/average assets(2)     11.7 %     12.3 %     10.4 %                

 

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

(2) As defined by regulatory agencies; December 31, 2022 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,
2022 
    September 30,
2022
    December 31,
2021
    4Q22
vs. 3Q22
    4Q22
vs. 4Q21
 
Net income   $ 57,156     $ 58,488     $ 55,201       -2 %     4 %
Less: preferred stock dividends     (8,797 )     (5,729 )     (5,728 )     54 %     54 %
Net income available to common shareholders   $ 48,359     $ 52,759     $ 49,473       -8 %     -2 %
                                         
Average shareholders' equity   $ 1,445,995     $ 1,267,160     $ 1,139,714       14 %     27 %
Less: average goodwill & intangibles     (17,094 )     (17,228 )     (17,626 )     -1 %     -3 %
Less: average preferred stock     (499,529 )     (367,726 )     (362,149 )     36 %     38 %
Average tangible common shareholders' equity   $ 929,372     $ 882,206     $ 759,939       5 %     22 %
                                         
Annualization factor     4.00       4.00       4.00                  
Return on average tangible common shareholders' equity     20.81 %     23.92 %     26.04 %     (311 )bps     (523 )bps
                                         
Total equity   $ 1,459,739     $ 1,412,590     $ 1,155,409       3 %     26 %
Less: goodwill and intangibles     (17,031 )     (17,152 )     (17,552 )     -1 %     -3 %
Less: preferred stock     (499,608 )     (499,520 )     (362,149 )           38 %
Tangible common shareholders' equity   $ 943,100     $ 895,918     $ 775,708       5 %     22 %
                                         
Assets   $ 12,615,227     $ 11,978,722     $ 11,278,638       5 %     12 %
Less: goodwill and intangibles     (17,031 )     (17,152 )     (17,552 )     -1 %     -3 %
Tangible assets   $ 12,598,196     $ 11,961,570     $ 11,261,086       5 %     12 %
                                         
Ending common shares     43,113,127       43,109,578       43,180,079                  
                                         
Tangible book value per common share   $ 21.88     $ 20.78     $ 17.96       5 %     22 %
Tangible common shareholders' equity/tangible assets     7.49 %     7.49 %     6.89 %     - bps     60 bps

 

 


 

 

Key Operating Results

(Unaudited)

($ in thousands, except share data)

  

    Twelve Months Ended        
    December 31,     December 31,        
    2022     2021     Change  
Noninterest expense   $ 136,050     $ 125,385       9 %
                         
Net interest income (before provision for credit losses)     318,551       277,994       15 %
Noninterest income     125,936       157,333       -20 %
Total income   $ 444,487     $ 435,327       2 %
                         
Efficiency ratio     30.61 %     28.80 %     181 bps
                         
                         
Average assets   $ 11,044,889     $ 10,188,953       8 %
Net income     219,721       227,104       -3 %
Return on average assets before annualizing     1.99 %     2.23 %        
Annualization factor     1.00       1.00          
Return on average assets     1.99 %     2.23 %     (24 )bps
                         
Return on average tangible common shareholders' equity (1)     22.50 %     30.10 %     (760 )bps
                         
Tangible book value per common share (1)   $ 21.88     $ 17.96       22 %
                         
Tangible common shareholders' equity/tangible assets (1)     7.49 %     6.89 %     60 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,        
    2022     2021     Change  
Net income   $ 219,721     $ 227,104       -3 %
Less: preferred stock dividends     (25,983 )     (20,873 )     24 %
Net income available to common shareholders   $ 193,738     $ 206,231       -6 %
                         
Average shareholders' equity   $ 1,276,443     $ 1,028,834       24 %
Less: average goodwill & intangibles     (17,293 )     (17,841 )     -3 %
Less: average preferred stock     (398,182 )     (325,904 )     22 %
Average tangible common shareholders' equity   $ 860,968     $ 685,089       26 %
                         
Annualization factor     1.00       1.00          
Return on average tangible common shareholders' equity     22.50 %     30.10 %     (760 )bps
                         
Total equity   $ 1,459,739     $ 1,155,409       26 %
Less: goodwill and intangibles     (17,031 )     (17,552 )     -3 %
Less: preferred stock     (499,608 )     (362,149 )     38 %
Tangible common shareholders' equity   $ 943,100     $ 775,708       22 %
                         
Assets   $ 12,615,227     $ 11,278,638       12 %
Less: goodwill and intangibles     (17,031 )     (17,552 )     -3 %
Tangible assets   $ 12,598,196     $ 11,261,086       12 %
                         
Ending common shares     43,113,127       43,180,079          
                         
Tangible book value per common share   $ 21.88     $ 17.96       22 %
Tangible common shareholders' equity/tangible assets     7.49 %     6.89 %     60 bps

 

 


 

Merchants Bancorp

Average Balance Analysis

($ in thousands)

(Unaudited)

  

    Three Months Ended     Three Months Ended     Three Months Ended  
    December 31, 2022     September 30, 2022     December 31, 2021  
    Average           Yield/     Average           Yield/     Average           Yield/  
    Balance     Interest     Rate     Balance     Interest     Rate     Balance     Interest     Rate  
Assets:                                                      
                                                       
Interest-bearing deposits, and other   $ 225,274     $ 2,090       3.68 %   $ 211,653     $ 1,394       2.61 %   $ 698,263     $ 438       0.25 %
Securities available for sale - taxable     323,510       704       0.86 %     331,796       485       0.58 %     308,581       1,007       1.29 %
Securities available for sale - tax exempt                                             1,204       9       2.97 %
Securities held to maturity     1,002,446       11,412       4.52 %     98,363       970       3.91 %                    
Mortgage loans in process of securitization     234,248       2,551       4.32 %     235,230       2,162       3.65 %     621,946       4,018       2.56 %
Loans and loans held for sale     10,299,795       164,682       6.34 %     10,245,294       129,101       5.00 %     9,064,880       77,113       3.37 %
Total interest-earning assets     12,085,273       181,439       5.96 %     11,122,336       134,112       4.78 %     10,694,874       82,585       3.06 %
Allowance for credit losses on loans     (40,339 )                     (39,325 )                     (29,801 )                
Noninterest-earning assets     412,959                       354,794                       279,953                  
                                                                         
Total assets   $ 12,457,893                     $ 11,437,805                     $ 10,945,026                  
                                                                         
                                                                         
Liabilities & Shareholders' Equity:                                                                        
                                                                         
Interest-bearing checking     4,520,785       37,929       3.33 %     4,207,217       21,980       2.07 %     4,325,991       2,094       0.19 %
Savings deposits     252,787       304       0.48 %     239,262       162       0.27 %     223,912       35       0.06 %
Money market     2,745,904       23,958       3.46 %     2,523,315       13,094       2.06 %     2,528,453       5,018       0.79 %
Certificates of deposit     2,474,427       18,871       3.03 %     2,030,152       9,766       1.91 %     1,220,392       1,345       0.44 %
Total interest-bearing deposits     9,993,903       81,062       3.22 %     8,999,946       45,002       1.98 %     8,298,748       8,492       0.41 %
                                                                         
Borrowings     451,467       4,967       4.36 %     588,582       3,725       2.51 %     620,173       1,350       0.86 %
Total interest-bearing liabilities     10,445,370       86,029       3.27 %     9,588,528       48,727       2.02 %     8,918,921       9,842       0.44 %
                                                                         
Noninterest-bearing deposits     419,008                       474,925                       795,704                  
Noninterest-bearing liabilities     147,520                       107,192                       90,687                  
                                                                         
Total liabilities     11,011,898                       10,170,645                       9,805,312                  
                                                                         
Shareholders' equity     1,445,995                       1,267,160                       1,139,714                  
                                                                         
Total liabilities and shareholders' equity   $ 12,457,893                     $ 11,437,805                     $ 10,945,026                  
                                                                         
Net interest income           $ 95,410                     $ 85,385                     $ 72,743          
                                                                         
Net interest spread                     2.69 %                     2.77 %                     2.62 %
                                                                         
Net interest-earning assets   $ 1,639,903                     $ 1,533,808                     $ 1,775,953                  
                                                                         
Net interest margin                     3.13 %                     3.05 %                     2.70 %
                                                                         
Average interest-earning assets to average interest-bearing liabilities                     115.70 %                     116.00 %                     119.91 %

 

 


 

Supplemental Results

(Unaudited)

($ in thousands)

 

    Net Income     Net Income  
    Three Months Ended     Twelve Months Ended  
    December 31,     September 30,     December 31,     December 31,  
    2022     2022     2021     2022     2021  
Segment                              
Multi-family Mortgage Banking   $ 10,228     $ 13,366     $ 14,124     $ 54,642     $ 51,504  
Mortgage Warehousing     11,776       11,801       21,311       48,604       95,159  
Banking     40,181       39,344       22,629       134,221       90,858  
Other     (5,029 )     (6,023 )     (2,863 )     (17,746 )     (10,417 )
Total   $ 57,156     $ 58,488     $ 55,201     $ 219,721     $ 227,104  

 

    Total Assets  
    December 31,     September 30,     December 31,  
    2022     2022     2021  
Segment                        
Multi-family Mortgage Banking   $ 351,274     $ 343,443     $ 296,129  
Mortgage Warehousing     2,519,810       2,735,278       3,977,537  
Banking     9,587,544       8,760,416       6,929,565  
Other     156,599       139,585       75,407  
Total   $ 12,615,227     $ 11,978,722     $ 11,278,638  

 

    Gain on Sale of Loans     Gain on Sale of Loans  
    Three Months Ended     Twelve Months Ended  
    December 31,     September 30,     December 31,     December 31,  
    2022     2022     2021     2022     2021  
Loan Type                                        
Multi-family     10,241     $ 12,002     $ 24,797     $ 56,819     $ 93,350  
Single-family     132       138       1,086       1,133       8,763  
Small Business Association (SBA)     894       1,214       2,547       6,198       9,072  
Total   $ 11,267     $ 13,354     $ 28,430     $ 64,150     $ 111,185  

 

    Loans Receivable and Loans Held for Sale  
    December 31,     September 30,     December 31,  
    2022     2022     2021  
Mortgage warehouse lines of credit   $ 464,785     $ 815,084     $ 781,437  
Residential real estate     1,178,401       1,030,075       843,101  
Multi-family financing     3,135,535       2,766,950       2,702,042  
Healthcare financing     1,604,341       1,429,675       826,157  
Commercial and commercial real estate (1)     978,661       810,731       520,199  
Agricultural production and real estate     95,651       91,913       97,060  
Consumer and margin loans     13,498       13,696       12,667  
      7,470,872       6,958,124       5,782,663  
    Less: Allowance for credit losses on loans     44,014       38,996       31,344  
Loans receivable   $ 7,426,858     $ 6,919,128     $ 5,751,319  
                         
Loans held for sale     2,910,576       2,844,750       3,303,199  
Total loans, net of allowance   $ 10,337,434     $ 9,763,878     $ 9,054,518  

 

(1)     Includes $497.0 million and $209.8 million of revolving  lines of credit collateralized primarily by single-family mortgage servicing rights as of December 31, 2022 and 2021, respectively.